指標
自己資本比率
ネットキャッシュ比率
D/Eレシオ
負債・純資産の部
負債・純資産の部
利益剰余金
有利子負債・現金
資産の部
資産の部
流動資産
有形・無形固定資産
投資有価証券
のれん
貸借対照表
2016-03千円 | 2017-03千円 | 2018-03千円 | 2019-03千円 | 2020-03千円 | 2021-03千円 | 2022-03千円 | 2023-03千円 | 2024-03千円 | 2025-03千円 | 2026-03千円 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 資産の部 | |||||||||||
| 流動資産 | |||||||||||
| 現金及び預金 | 677,032 | 639,052 | 853,539 | 759,548 | 549,339 | 747,674 | 784,056 | 1,357,891 | 1,304,219 | 1,125,965 | 1,052,451 |
| 受取手形、売掛金及び契約資産 | - | - | - | - | - | - | 2,028,138 | 1,821,771 | 1,572,139 | 1,630,792 | 1,676,190 |
| 立替金 | 809,237 | 799,284 | 724,108 | 720,556 | 673,257 | 916,132 | 1,221,690 | 1,198,044 | 974,213 | 1,009,619 | 778,995 |
| その他 | 275,517 | 108,518 | 105,718 | 97,072 | 121,528 | 121,611 | 162,395 | 133,110 | 149,018 | 156,957 | 228,243 |
| 貸倒引当金 | -3,471 | -7,275 | -5,394 | -4,549 | -220 | -541 | -2,010 | -3,406 | -2,610 | -1,895 | -250 |
| 受取手形及び売掛金 | 1,514,695 | 1,753,946 | 1,672,522 | 1,709,652 | 1,420,031 | 1,692,641 | - | - | - | - | - |
| 繰延税金資産 | 68,794 | 56,623 | 90,119 | - | - | - | - | - | - | - | - |
| 流動資産合計 | 3,341,806 | 3,350,150 | 3,440,614 | 3,282,281 | 2,763,937 | 3,477,518 | 4,194,271 | 4,507,410 | 3,996,981 | 3,921,439 | 3,735,630 |
| 固定資産 | |||||||||||
| 有形固定資産 | |||||||||||
| 建物及び構築物 | 7,037,645 | 7,049,702 | 7,041,562 | 7,136,256 | 7,176,898 | 7,193,747 | 7,221,954 | 7,232,319 | 7,285,532 | 7,509,920 | 8,859,396 |
| 減価償却累計額 | -5,513,791 | -5,632,137 | -5,713,302 | -5,821,931 | -5,917,141 | -6,010,896 | -6,090,053 | -6,177,159 | -6,263,595 | -6,273,052 | -6,362,850 |
| 建物及び構築物(純額) | 1,523,853 | 1,417,565 | 1,328,259 | 1,314,325 | 1,259,757 | 1,182,850 | 1,131,901 | 1,055,160 | 1,021,937 | 1,236,868 | 2,496,545 |
| 機械装置及び運搬具 | 565,724 | 552,085 | 562,222 | 575,228 | 585,286 | 582,901 | 528,920 | 536,143 | 525,987 | 553,306 | 595,311 |
| 減価償却累計額 | -517,602 | -509,882 | -518,231 | -523,870 | -544,915 | -555,792 | -518,449 | -508,340 | -505,890 | -509,602 | -514,552 |
| 機械装置及び運搬具(純額) | 48,121 | 42,203 | 43,991 | 51,357 | 40,370 | 27,108 | 10,471 | 27,802 | 20,096 | 43,703 | 80,759 |
| 工具、器具及び備品 | 87,577 | 87,907 | 87,719 | 89,516 | 87,945 | 85,203 | 86,584 | 88,084 | 88,699 | 91,212 | 93,064 |
| 減価償却累計額 | -81,344 | -82,952 | -84,072 | -83,952 | -81,802 | -80,615 | -82,411 | -83,577 | -84,503 | -85,278 | -81,529 |
| 工具、器具及び備品(純額) | 6,233 | 4,955 | 3,647 | 5,563 | 6,142 | 4,587 | 4,173 | 4,507 | 4,196 | 5,933 | 11,534 |
| 土地 | 1,781,656 | 1,781,656 | 1,781,656 | 1,781,656 | 1,781,656 | 1,781,656 | 1,781,656 | 1,781,656 | 1,781,656 | 1,781,656 | 1,781,656 |
| リース資産 | 243,330 | 235,227 | 169,454 | 235,424 | 264,588 | 261,853 | 248,394 | 204,435 | 141,126 | 213,687 | 186,813 |
| 減価償却累計額 | -107,499 | -137,842 | -39,833 | -72,466 | -104,634 | -139,038 | -138,071 | -119,320 | -87,798 | -75,601 | -61,525 |
| リース資産(純額) | 135,830 | 97,384 | 129,620 | 162,957 | 159,954 | 122,814 | 110,322 | 85,114 | 53,327 | 138,085 | 125,288 |
| 有形固定資産合計 | 3,495,696 | 3,343,765 | 3,287,176 | 3,315,861 | 3,247,880 | 3,119,018 | 3,038,524 | 2,954,241 | 2,881,214 | 3,206,247 | 4,495,784 |
| 無形固定資産 | |||||||||||
| 借地権 | 34,560 | 34,560 | 34,560 | 34,560 | 34,560 | 34,560 | 34,560 | 34,560 | 34,560 | 34,560 | 34,560 |
| その他 | 228,637 | 158,217 | 114,541 | 67,989 | 31,682 | 32,010 | 39,278 | 61,539 | 54,938 | 43,082 | 45,318 |
| 無形固定資産合計 | 263,197 | 192,777 | 149,101 | 102,549 | 66,243 | 66,570 | 73,838 | 96,099 | 89,498 | 77,642 | 79,878 |
| 投資その他の資産 | |||||||||||
| 投資有価証券 | 1,040,014 | 1,178,534 | 1,268,462 | 1,183,601 | 955,094 | 1,203,527 | 1,378,424 | 1,458,488 | 2,004,288 | 2,177,823 | 3,268,157 |
| 差入保証金 | 787,386 | 786,436 | 813,057 | 804,221 | 793,117 | 784,277 | 774,346 | 774,388 | 774,231 | 774,814 | 797,049 |
| 退職給付に係る資産 | - | - | - | - | - | 57,179 | 37,112 | - | 72,037 | 21,519 | 381,050 |
| その他 | 449,795 | 464,277 | 468,663 | 528,121 | 600,807 | 585,207 | 619,885 | 639,758 | 598,847 | 616,842 | 569,742 |
| 貸倒引当金 | -8,653 | -8,017 | -8,239 | -8,386 | -8,992 | -1,840 | -4,397 | -4,435 | -4,265 | -4,265 | -3,537 |
| 繰延税金資産 | - | - | - | - | 47,468 | - | - | - | - | - | - |
| 投資その他の資産合計 | 2,268,543 | 2,421,231 | 2,541,944 | 2,507,557 | 2,387,495 | 2,628,352 | 2,805,372 | 2,868,199 | 3,445,138 | 3,586,734 | 5,012,462 |
| 固定資産合計 | 6,027,436 | 5,957,775 | 5,978,222 | 5,925,969 | 5,701,619 | 5,813,941 | 5,917,735 | 5,918,541 | 6,415,851 | 6,870,624 | 9,588,126 |
| 資産合計 | 9,369,243 | 9,307,926 | 9,418,836 | 9,208,250 | 8,465,557 | 9,291,460 | 10,112,006 | 10,425,952 | 10,412,833 | 10,792,064 | 13,323,756 |
| 負債の部 | |||||||||||
| 流動負債 | |||||||||||
| 支払手形及び営業未払金 | 1,341,641 | 1,356,489 | 1,317,639 | 1,386,893 | 1,062,123 | 1,228,269 | 1,406,156 | 1,283,998 | 1,154,806 | 1,205,376 | 1,191,140 |
| 短期借入金 | 2,630,228 | 2,437,530 | 1,646,139 | 1,666,139 | 1,632,809 | 2,166,139 | 2,586,139 | 2,321,139 | 2,166,240 | 2,166,145 | 2,146,145 |
| リース債務 | 45,117 | 39,554 | 38,139 | 52,706 | 60,831 | 60,566 | 51,378 | 44,885 | 38,855 | 51,579 | 50,519 |
| 未払法人税等 | 7,898 | 41,222 | 97,908 | 43,258 | 13,721 | 68,893 | 90,162 | 205,470 | 11,565 | 92,676 | 33,316 |
| 賞与引当金 | 167,090 | 121,360 | 209,710 | 210,738 | 201,864 | 256,470 | 264,130 | 300,618 | 231,322 | 235,152 | 250,962 |
| その他 | 283,074 | 331,052 | 331,149 | 311,748 | 265,389 | 221,310 | 239,524 | 434,384 | 278,137 | 298,271 | 275,089 |
| 流動負債合計 | 4,475,050 | 4,327,208 | 3,640,686 | 3,671,483 | 3,236,740 | 4,001,649 | 4,637,490 | 4,590,496 | 3,880,927 | 4,049,201 | 3,947,172 |
| 固定負債 | |||||||||||
| 長期借入金 | 1,967,326 | 2,009,796 | 2,658,906 | 2,492,767 | 2,326,628 | 2,160,489 | 1,994,350 | 1,828,210 | 1,661,970 | 1,495,825 | 2,449,679 |
| リース債務 | 102,170 | 66,443 | 119,969 | 137,962 | 136,223 | 89,769 | 78,944 | 91,300 | 52,444 | 127,202 | 120,830 |
| 長期未払金 | 126,653 | 72,137 | 27,713 | 313 | - | - | - | - | - | 2,190 | 8,343 |
| 繰延税金負債 | - | - | - | - | - | 53,194 | 86,853 | 78,715 | 334,216 | 373,837 | 830,600 |
| 役員退職慰労引当金 | 66,417 | 74,257 | 56,098 | 54,030 | 55,542 | 66,464 | 75,822 | 97,882 | 70,480 | 80,434 | 38,850 |
| その他 | - | - | - | 13,110 | 13,110 | 13,110 | 13,110 | 12,650 | 12,650 | 12,650 | 12,650 |
| 退職給付に係る負債 | 219,379 | 138,929 | 52,451 | 33,212 | 123,748 | - | - | 46,507 | - | - | - |
| 繰延税金負債 | 66,097 | 122,367 | 166,231 | 48,034 | - | - | - | - | - | - | - |
| 固定負債合計 | 2,548,044 | 2,483,930 | 3,081,372 | 2,779,430 | 2,655,252 | 2,383,028 | 2,249,080 | 2,155,267 | 2,131,761 | 2,092,140 | 3,460,954 |
| 負債合計 | 7,023,094 | 6,811,139 | 6,722,058 | 6,450,913 | 5,891,992 | 6,384,677 | 6,886,571 | 6,745,763 | 6,012,689 | 6,141,341 | 7,408,126 |
| 純資産の部 | |||||||||||
| 株主資本 | |||||||||||
| 資本金 | 735,000 | 735,000 | 735,000 | 735,000 | 735,000 | 735,000 | 735,000 | 735,000 | 735,000 | 735,000 | 735,000 |
| 資本剰余金 | 170,427 | 170,427 | 170,427 | 170,427 | 170,427 | 170,427 | 170,427 | 170,427 | 169,380 | 169,380 | 169,380 |
| 利益剰余金 | 1,357,501 | 1,376,952 | 1,481,076 | 1,606,248 | 1,681,003 | 1,745,603 | 2,008,184 | 2,453,115 | 2,706,532 | 2,900,794 | 3,189,611 |
| 自己株式 | -9,688 | -9,828 | -9,958 | -10,249 | -10,249 | -10,249 | -11,646 | -11,646 | -6,926 | -6,970 | -7,074 |
| 株主資本合計 | 2,253,239 | 2,272,551 | 2,376,545 | 2,501,426 | 2,576,181 | 2,640,781 | 2,901,964 | 3,346,895 | 3,603,986 | 3,798,204 | 4,086,917 |
| その他の包括利益累計額 | |||||||||||
| その他有価証券評価差額金 | 150,020 | 237,222 | 274,056 | 201,055 | 40,953 | 204,252 | 300,168 | 401,412 | 802,308 | 905,598 | 1,642,723 |
| 為替換算調整勘定 | - | - | - | - | -1,970 | -886 | 13,069 | 20,084 | 26,747 | 40,227 | 44,743 |
| 退職給付に係る調整累計額 | -57,111 | -12,987 | 46,175 | 54,854 | -41,599 | 62,634 | 10,232 | -88,203 | -32,898 | -93,307 | 141,246 |
| その他の包括利益累計額合計 | 92,908 | 224,235 | 320,232 | 255,910 | -2,617 | 266,000 | 323,470 | 333,292 | 796,157 | 852,517 | 1,828,712 |
| 純資産合計 | 2,346,148 | 2,496,786 | 2,696,778 | 2,757,336 | 2,573,564 | 2,906,782 | 3,225,435 | 3,680,188 | 4,400,143 | 4,650,722 | 5,915,630 |
| 負債純資産合計 | 9,369,243 | 9,307,926 | 9,418,836 | 9,208,250 | 8,465,557 | 9,291,460 | 10,112,006 | 10,425,952 | 10,412,833 | 10,792,064 | 13,323,756 |