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 | 1,565,427 | 1,186,493 | 2,054,514 | 1,538,389 | 3,014,497 | 2,717,346 | 2,488,384 | 2,583,958 | 2,384,043 | 2,545,273 | 3,565,436 |
| 受取手形、売掛金及び契約資産 | - | - | - | - | - | - | 7,257,235 | 6,644,348 | 8,540,487 | 9,876,116 | 10,701,025 |
| 電子記録債権 | 247,830 | 378,578 | 511,181 | 544,155 | 493,004 | 499,708 | 553,725 | 601,445 | 659,823 | 632,346 | 672,218 |
| 商品及び製品 | 132,658 | 139,230 | 133,638 | 134,487 | 152,755 | 245,754 | 199,466 | 212,451 | 290,389 | 286,606 | 303,178 |
| 仕掛品 | 44,986 | 64,381 | 49,278 | 70,357 | 126,119 | 157,301 | 589,193 | 543,673 | 628,080 | 711,954 | 706,895 |
| 原材料及び貯蔵品 | 346,340 | 327,637 | 338,820 | 289,278 | 301,739 | 262,864 | 482,866 | 499,065 | 454,199 | 446,279 | 438,638 |
| その他 | 300,829 | 315,225 | 437,542 | 388,670 | 463,957 | 464,708 | 535,932 | 475,500 | 521,449 | 646,439 | 791,394 |
| 貸倒引当金 | -80,538 | -49,943 | -50,152 | -53,657 | -59,692 | -56,137 | -55,013 | -58,215 | -60,415 | -65,032 | -73,373 |
| 受取手形及び売掛金 | 11,491,992 | 12,108,952 | 12,571,079 | 12,941,859 | 13,433,048 | 13,029,834 | - | - | - | - | - |
| 短期貸付金 | - | 620,490 | 640,470 | 920,910 | 40 | - | - | - | - | - | - |
| 繰延税金資産 | 147,600 | 142,000 | 122,700 | - | - | - | - | - | - | - | - |
| 流動資産合計 | 14,197,127 | 15,233,046 | 16,809,071 | 16,774,450 | 17,925,468 | 17,321,382 | 12,051,791 | 11,502,229 | 13,418,059 | 15,079,983 | 17,105,414 |
| 固定資産 | |||||||||||
| 有形固定資産 | |||||||||||
| リース用資産 | 13,419,129 | 13,557,933 | 14,579,904 | 15,544,463 | 16,257,369 | 17,186,490 | 18,580,612 | 19,303,453 | 19,793,536 | 20,573,753 | 21,582,857 |
| 減価償却累計額 | -5,618,765 | -5,823,980 | -6,259,262 | -6,511,784 | -6,542,583 | -7,072,284 | -7,800,388 | -8,178,795 | -8,342,858 | -8,674,607 | -9,319,395 |
| リース用資産(純額) | 7,800,364 | 7,733,953 | 8,320,642 | 9,032,679 | 9,714,786 | 10,114,206 | 10,780,224 | 11,124,658 | 11,450,677 | 11,899,146 | 12,263,461 |
| 建物及び構築物 | 8,947,736 | 8,872,655 | 8,944,899 | 9,177,952 | 9,372,276 | 9,401,359 | 9,341,790 | 9,368,301 | 9,330,200 | 9,376,731 | 9,768,133 |
| 減価償却累計額 | -6,588,701 | -6,613,914 | -6,782,868 | -6,943,122 | -7,115,901 | -7,314,619 | -7,419,845 | -7,586,920 | -7,677,359 | -7,792,857 | -7,995,856 |
| 建物及び構築物(純額) | 2,359,035 | 2,258,741 | 2,162,031 | 2,234,829 | 2,256,374 | 2,086,739 | 1,921,945 | 1,781,381 | 1,652,841 | 1,583,874 | 1,772,276 |
| 機械装置及び運搬具 | 633,139 | 595,547 | 639,138 | 826,654 | 982,272 | 951,528 | 965,561 | 1,017,272 | 1,013,726 | 1,267,842 | 1,289,714 |
| 減価償却累計額 | -495,793 | -398,473 | -432,667 | -488,829 | -551,250 | -595,335 | -658,933 | -714,547 | -761,132 | -821,917 | -907,004 |
| 機械装置及び運搬具(純額) | 137,345 | 197,074 | 206,471 | 337,825 | 431,022 | 356,192 | 306,627 | 302,725 | 252,594 | 445,925 | 382,710 |
| 土地 | 4,998,254 | 5,114,304 | 5,114,304 | 5,249,535 | 5,372,237 | 5,372,237 | 5,372,237 | 5,372,237 | 6,322,307 | 6,152,422 | 6,152,422 |
| リース資産 | 867,162 | 791,385 | 828,766 | 283,146 | 538,720 | 559,053 | 589,378 | 565,326 | 564,207 | 317,454 | 319,122 |
| 減価償却累計額 | -322,921 | -372,537 | -471,743 | -147,927 | -165,826 | -215,842 | -280,811 | -342,118 | -389,980 | -166,842 | -146,844 |
| リース資産(純額) | 544,241 | 418,847 | 357,023 | 135,218 | 372,893 | 343,210 | 308,567 | 223,207 | 174,227 | 150,611 | 172,277 |
| 建設仮勘定 | 24,957 | 2,200 | 278,323 | 137,189 | 2,827 | 4,619 | 30,024 | 52,181 | 154,093 | 152,310 | 24,771 |
| その他 | 146,513 | 136,283 | 125,896 | 132,577 | 168,678 | 138,502 | 143,745 | 149,503 | 151,845 | 156,341 | 161,772 |
| 減価償却累計額 | -112,257 | -106,989 | -96,079 | -98,792 | -108,841 | -103,331 | -109,505 | -109,683 | -114,521 | -120,189 | -125,719 |
| その他(純額) | 34,256 | 29,293 | 29,816 | 33,784 | 59,836 | 35,171 | 34,239 | 39,819 | 37,324 | 36,152 | 36,052 |
| 有形固定資産合計 | 15,898,454 | 15,754,414 | 16,468,613 | 17,161,061 | 18,209,979 | 18,312,378 | 18,753,864 | 18,896,210 | 20,044,066 | 20,420,441 | 20,803,972 |
| 無形固定資産 | 301,803 | 229,042 | 220,166 | 202,974 | 192,589 | 189,896 | 205,398 | 208,575 | 211,449 | 220,934 | 220,775 |
| 投資その他の資産 | |||||||||||
| 投資有価証券 | 138,068 | 152,846 | 163,871 | 145,018 | 125,146 | 168,966 | 198,699 | 188,912 | 264,572 | 314,427 | 420,181 |
| 退職給付に係る資産 | - | - | - | 105,290 | 192,911 | 401,349 | 368,883 | 299,941 | 408,374 | 389,631 | 633,688 |
| 繰延税金資産 | - | - | - | - | 52,190 | 30,468 | 31,658 | 28,209 | 27,887 | 34,033 | 18,399 |
| その他 | 187,343 | 183,045 | 180,794 | 169,284 | 165,472 | 164,531 | 166,402 | 196,276 | 200,824 | 226,153 | 211,183 |
| 貸倒引当金 | - | - | - | - | - | - | - | -26,225 | -26,225 | -26,225 | - |
| 繰延税金資産 | - | - | - | 46,920 | - | - | - | - | - | - | - |
| 投資その他の資産合計 | 325,411 | 335,892 | 344,666 | 466,513 | 535,721 | 765,315 | 765,644 | 687,112 | 875,433 | 938,019 | 1,283,453 |
| 固定資産合計 | 16,525,669 | 16,319,350 | 17,033,446 | 17,830,550 | 18,938,290 | 19,267,590 | 19,724,907 | 19,791,899 | 21,130,949 | 21,579,395 | 22,308,201 |
| 繰延資産 | 1,007 | 167 | - | - | - | - | - | - | - | - | - |
| 資産合計 | 30,723,803 | 31,552,564 | 33,842,518 | 34,605,000 | 36,863,759 | 36,588,973 | 31,776,699 | 31,294,129 | 34,549,008 | 36,659,378 | 39,413,615 |
| 負債の部 | |||||||||||
| 流動負債 | |||||||||||
| 支払手形及び買掛金 | 3,017,352 | 3,066,287 | 2,854,634 | 1,812,748 | 2,080,381 | 1,665,901 | 1,848,850 | 1,496,274 | 1,691,692 | 1,874,067 | 1,308,268 |
| 電子記録債務 | - | 10,958 | 1,360,062 | 1,612,518 | 1,519,052 | 1,287,615 | 1,721,801 | 1,959,052 | 1,725,883 | 1,500,016 | 1,244,975 |
| 短期借入金 | 3,015,340 | 4,007,721 | 4,184,987 | 4,999,993 | 5,249,276 | 4,678,874 | 4,587,177 | 4,507,931 | 5,565,478 | 5,098,724 | 7,117,628 |
| リース債務 | 157,166 | 144,328 | 109,765 | 44,484 | 97,024 | 104,164 | 109,757 | 104,195 | 83,665 | 53,441 | 53,620 |
| 未払法人税等 | 119,440 | 117,463 | 149,690 | 36,748 | 159,500 | 137,833 | 144,979 | 13,455 | 481,631 | 293,791 | 195,123 |
| 賞与引当金 | 259,166 | 265,277 | 246,052 | 207,968 | 213,997 | 270,021 | 263,525 | 149,398 | 427,800 | 511,700 | 505,900 |
| 役員賞与引当金 | 24,400 | 22,740 | 21,040 | 20,120 | 19,675 | 23,200 | 21,960 | 8,400 | 24,500 | 24,900 | 25,700 |
| 設備関係支払手形 | 196,103 | 148,865 | 120,009 | 37,037 | 71,191 | 36 | 12,600 | 5,610 | 3,849 | 5,576 | - |
| その他 | 904,115 | 880,587 | 1,041,053 | 1,109,275 | 1,302,271 | 1,226,220 | 533,336 | 639,380 | 815,719 | 788,514 | 703,020 |
| 前受リース収益 | 3,398,401 | 3,587,426 | 3,998,972 | 4,179,112 | 4,615,327 | 4,792,579 | - | - | - | - | - |
| 訴訟損失引当金 | - | - | 53,000 | - | - | - | - | - | - | - | - |
| 1年内償還予定の社債 | 80,000 | 80,000 | - | - | - | - | - | - | - | - | - |
| 流動負債合計 | 11,171,485 | 12,331,655 | 14,139,267 | 14,060,007 | 15,327,696 | 14,186,447 | 9,243,988 | 8,883,697 | 10,820,219 | 10,150,731 | 11,154,236 |
| 固定負債 | |||||||||||
| 長期借入金 | 2,687,321 | 2,724,600 | 3,428,106 | 4,533,079 | 5,668,867 | 6,540,835 | 6,609,459 | 6,601,808 | 6,664,013 | 8,700,415 | 9,886,141 |
| リース債務 | 244,356 | 145,154 | 75,810 | 90,734 | 275,868 | 239,045 | 198,809 | 119,012 | 90,561 | 97,170 | 118,657 |
| 繰延税金負債 | - | - | - | - | 58,596 | 95,891 | 102,754 | 126,614 | 81,257 | 121,358 | 229,345 |
| 役員退職慰労引当金 | 83,200 | 78,000 | 90,800 | 108,200 | 36,200 | 40,900 | 44,500 | 28,400 | 25,800 | 29,000 | 32,400 |
| その他 | 175,280 | 426,947 | 310,352 | 371,018 | 210,762 | 62,101 | 50,697 | 129,331 | 636,003 | 480,801 | 324,370 |
| 繰延税金負債 | 46,501 | 56,330 | 67,487 | 50,200 | - | - | - | - | - | - | - |
| 退職給付に係る負債 | 332,170 | 206,658 | 26,637 | - | - | - | - | - | - | - | - |
| 社債 | 80,000 | - | - | - | - | - | - | - | - | - | - |
| 固定負債合計 | 3,648,829 | 3,637,690 | 3,999,194 | 5,153,231 | 6,250,294 | 6,978,774 | 7,006,220 | 7,005,165 | 7,497,635 | 9,428,745 | 10,590,914 |
| 負債合計 | 14,820,314 | 15,969,346 | 18,138,462 | 19,213,238 | 21,577,990 | 21,165,221 | 16,250,209 | 15,888,862 | 18,317,854 | 19,579,477 | 21,745,151 |
| 純資産の部 | |||||||||||
| 株主資本 | |||||||||||
| 資本金 | 8,032,668 | 8,032,668 | 8,032,668 | 8,032,668 | 8,032,668 | 8,032,668 | 8,032,668 | 8,032,668 | 8,032,668 | 8,032,668 | 8,032,668 |
| 資本剰余金 | 5,637,764 | 5,637,764 | 5,664,939 | 5,664,939 | 5,667,537 | 5,732,361 | 5,731,230 | 5,730,739 | 5,729,101 | 5,730,402 | 5,733,514 |
| 利益剰余金 | 1,362,113 | 1,204,290 | 1,209,500 | 1,062,405 | 1,190,470 | 1,329,109 | 1,452,578 | 1,324,875 | 1,931,119 | 2,540,756 | 2,848,663 |
| 自己株式 | -30,358 | -31,022 | -33,337 | -34,047 | -95,106 | -83,915 | -73,637 | -72,707 | -63,457 | -57,151 | -48,239 |
| 株主資本合計 | 15,002,187 | 14,843,701 | 14,873,771 | 14,725,966 | 14,795,569 | 15,010,224 | 15,142,840 | 15,015,576 | 15,629,432 | 16,246,676 | 16,566,606 |
| その他の包括利益累計額 | |||||||||||
| その他有価証券評価差額金 | 29,633 | 39,373 | 46,526 | 32,686 | 18,121 | 55,083 | 75,512 | 67,862 | 119,870 | 151,307 | 222,317 |
| 為替換算調整勘定 | 360,426 | 169,258 | 229,413 | 101,321 | 43,882 | 72,693 | 159,933 | 220,398 | 279,565 | 502,364 | 541,247 |
| 退職給付に係る調整累計額 | -2,373 | 25,089 | 54,120 | 42,535 | 3,259 | 57,982 | 11,736 | -42,684 | 48,396 | 15,355 | 171,667 |
| その他の包括利益累計額合計 | 387,685 | 233,721 | 330,060 | 176,543 | 65,263 | 185,759 | 247,182 | 245,576 | 447,831 | 669,027 | 935,232 |
| 非支配株主持分 | 513,615 | 505,795 | 500,223 | 489,251 | 424,935 | 227,767 | 136,466 | 144,113 | 153,889 | 164,197 | 166,625 |
| 純資産合計 | 15,903,488 | 15,583,217 | 15,704,055 | 15,391,762 | 15,285,768 | 15,423,751 | 15,526,490 | 15,405,266 | 16,231,154 | 17,079,901 | 17,668,464 |
| 負債純資産合計 | 30,723,803 | 31,552,564 | 33,842,518 | 34,605,000 | 36,863,759 | 36,588,973 | 31,776,699 | 31,294,129 | 34,549,008 | 36,659,378 | 39,413,615 |