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 | 12,902,002 | 17,051,902 | 15,423,985 | 14,504,321 | 15,413,035 | 19,930,288 | 21,032,471 | 21,420,649 | 20,001,945 | 20,683,414 | 26,783,357 |
| 受取手形 | - | - | - | - | - | - | 1,401,994 | 1,709,208 | 2,806,854 | 2,131,993 | 1,429,147 |
| 売掛金 | - | - | - | - | - | - | 4,230,136 | 4,325,704 | 4,830,106 | 4,513,781 | 6,178,318 |
| 商品及び製品 | 619,113 | 541,444 | 482,827 | 464,002 | 666,500 | 538,355 | 631,262 | 906,065 | 1,135,041 | 869,071 | 1,036,681 |
| 仕掛品 | 1,405,562 | 1,038,674 | 2,291,342 | 3,047,288 | 3,083,968 | 1,600,982 | 2,172,725 | 2,401,252 | 3,444,683 | 3,072,087 | 2,659,489 |
| 原材料及び貯蔵品 | 16,760 | 14,762 | 18,225 | 27,931 | 27,816 | 29,021 | 33,144 | 29,294 | 36,883 | 53,006 | 59,070 |
| 短期貸付金 | 701,895 | 579,435 | 636,981 | 858,380 | 375,604 | 182,822 | 352,178 | 333,955 | 429,000 | 806,816 | 913,499 |
| その他 | 118,804 | 227,706 | 210,109 | 270,020 | 92,840 | 294,896 | 562,677 | 73,271 | 408,128 | 251,264 | 114,461 |
| 貸倒引当金 | -1,588,159 | -1,446,449 | -1,181,250 | -795,685 | -1,013,446 | -944,160 | -452,638 | -203,253 | -291,428 | -210,747 | -229,043 |
| 受取手形及び売掛金 | 7,412,519 | 6,902,582 | 6,652,181 | 6,797,014 | 6,896,646 | 5,677,342 | - | - | - | - | - |
| 有価証券 | 106,994 | 52 | - | - | - | - | - | - | - | - | - |
| 繰延税金資産 | 154,376 | 180,083 | 174,214 | - | - | - | - | - | - | - | - |
| 流動資産合計 | 21,849,869 | 25,090,194 | 24,708,617 | 25,173,273 | 25,542,966 | 27,309,548 | 29,963,952 | 30,996,147 | 32,801,215 | 32,170,688 | 38,944,981 |
| 固定資産 | |||||||||||
| 有形固定資産 | |||||||||||
| 建物及び構築物 | 2,276,093 | 2,268,774 | 2,537,908 | 3,527,134 | 3,550,513 | 3,524,775 | 4,179,086 | 5,032,971 | 6,688,224 | 6,732,585 | 6,832,675 |
| 減価償却累計額 | -1,276,920 | -1,329,341 | -1,373,830 | -1,494,979 | -1,628,420 | -1,737,535 | -2,144,393 | -2,266,013 | -2,458,480 | -2,712,878 | -2,969,186 |
| 建物及び構築物(純額) | 999,173 | 939,433 | 1,164,078 | 2,032,155 | 1,922,093 | 1,787,239 | 2,034,693 | 2,766,958 | 4,229,744 | 4,019,707 | 3,863,489 |
| 機械装置及び運搬具 | 2,069,193 | 2,191,886 | 2,317,964 | 2,920,988 | 2,976,159 | 3,092,763 | 3,420,833 | 3,668,085 | 4,016,539 | 4,126,509 | 4,197,172 |
| 減価償却累計額 | -1,636,478 | -1,730,490 | -1,686,640 | -1,853,843 | -2,127,531 | -2,285,815 | -2,495,423 | -2,588,898 | -2,682,039 | -2,881,947 | -3,067,882 |
| 機械装置及び運搬具(純額) | 432,715 | 461,395 | 631,324 | 1,067,144 | 848,627 | 806,948 | 925,409 | 1,079,186 | 1,334,499 | 1,244,562 | 1,129,290 |
| 工具、器具及び備品 | 692,349 | 740,617 | 807,049 | 885,456 | 888,527 | 920,281 | 921,125 | 940,167 | 1,060,758 | 1,134,527 | 1,179,112 |
| 減価償却累計額 | -536,211 | -595,067 | -642,042 | -713,104 | -755,126 | -796,082 | -828,989 | -820,797 | -874,681 | -944,439 | -1,005,828 |
| 工具、器具及び備品(純額) | 156,137 | 145,550 | 165,006 | 172,351 | 133,401 | 124,198 | 92,136 | 119,369 | 186,076 | 190,088 | 173,284 |
| 土地 | 1,227,289 | 1,168,489 | 1,164,312 | 1,199,357 | 1,199,357 | 1,214,011 | 1,214,011 | 1,288,271 | 1,291,411 | 2,144,200 | 2,144,200 |
| 建設仮勘定 | 38,160 | - | 821,014 | - | - | - | 665,193 | 752,007 | - | - | 6,325 |
| 無形固定資産 | - | - | 182,920 | 219,890 | 179,936 | 168,362 | 120,827 | 140,235 | 209,888 | - | - |
| 有形固定資産合計 | 2,853,475 | 2,714,868 | 3,945,736 | 4,471,009 | 4,103,479 | 3,932,398 | 4,931,445 | 6,005,794 | 7,041,732 | 7,598,558 | 7,316,590 |
| 無形固定資産 | - | - | - | - | - | - | - | - | - | 173,863 | 115,102 |
| 投資その他の資産 | |||||||||||
| 投資有価証券 | 2,805,453 | 3,384,056 | 3,923,758 | 4,353,830 | 4,396,144 | 6,994,431 | 7,438,050 | 9,724,927 | 10,891,775 | 11,902,726 | 8,323,955 |
| 長期貸付金 | 561,101 | 554,501 | 554,501 | 583,697 | 575,579 | 554,501 | 554,501 | 554,501 | 554,501 | 559,974 | 607,719 |
| 投資不動産 | 669,308 | 656,228 | 656,228 | 657,848 | 658,699 | 661,303 | 321,078 | 321,078 | 322,084 | 326,724 | 326,724 |
| 減価償却累計額 | -406,635 | -414,267 | -422,135 | -429,706 | -435,396 | -442,362 | -159,330 | -161,202 | -163,218 | -165,259 | -168,010 |
| 投資不動産(純額) | 262,672 | 241,960 | 234,093 | 228,141 | 223,303 | 218,940 | 161,748 | 159,876 | 158,866 | 161,465 | 158,713 |
| 繰延税金資産 | - | - | - | - | 279,232 | 92,153 | 51,023 | 35,192 | 29,078 | 23,599 | 38,916 |
| その他 | 175,817 | 90,191 | 340,498 | 320,875 | 309,375 | 307,398 | 305,200 | 322,052 | 247,657 | 303,748 | 339,992 |
| 貸倒引当金 | -561,101 | -554,501 | -772,847 | -659,446 | -677,369 | -668,347 | -672,753 | -672,514 | -554,501 | -554,501 | -554,501 |
| 繰延税金資産 | 77,054 | 1,721 | 218 | 316,032 | - | - | - | - | - | - | - |
| 投資その他の資産合計 | 3,320,998 | 3,717,929 | 4,280,221 | 5,143,130 | 5,106,265 | 7,499,078 | 7,837,770 | 10,124,035 | 11,327,378 | 12,397,011 | 8,914,795 |
| 無形固定資産 | |||||||||||
| のれん | 23,437 | - | - | - | - | - | - | - | - | - | - |
| その他 | 1,882 | 49,431 | - | - | - | - | - | - | - | - | - |
| 無形固定資産合計 | 25,319 | 49,431 | - | - | - | - | - | - | - | - | - |
| 固定資産合計 | 6,199,793 | 6,482,230 | 8,408,879 | 9,834,030 | 9,389,681 | 11,599,839 | 12,890,042 | 16,270,064 | 18,578,998 | 20,169,434 | 16,346,488 |
| 資産合計 | 28,049,663 | 31,572,424 | 33,117,496 | 35,007,304 | 34,932,647 | 38,909,388 | 42,853,995 | 47,266,212 | 51,380,214 | 52,340,122 | 55,291,470 |
| 負債の部 | |||||||||||
| 流動負債 | |||||||||||
| 支払手形及び買掛金 | 2,363,599 | 2,261,961 | 2,782,081 | 3,837,275 | 2,371,947 | 2,085,273 | 2,683,045 | 2,744,394 | 3,658,750 | 2,764,495 | 3,372,316 |
| 短期借入金 | 1,900,000 | 1,772,500 | 1,865,625 | 2,565,625 | 2,472,500 | 3,172,500 | 3,772,500 | 4,745,080 | 3,557,055 | 3,375,480 | 3,375,480 |
| 未払法人税等 | 500,525 | 349,803 | 425,052 | 313,390 | 382,065 | 461,033 | 330,032 | 453,693 | 332,685 | 398,786 | 1,701,876 |
| 賞与引当金 | 19,933 | 20,799 | 21,576 | 22,547 | 23,336 | 21,704 | 25,903 | 30,692 | 28,469 | 31,308 | 32,036 |
| その他 | 425,312 | 458,121 | 438,264 | 416,879 | 548,914 | 604,135 | 854,459 | 805,841 | 1,053,917 | 711,643 | 1,252,818 |
| 流動負債合計 | 5,209,370 | 4,863,184 | 5,532,600 | 7,155,717 | 5,798,763 | 6,344,646 | 7,665,940 | 8,779,701 | 8,630,878 | 7,281,713 | 9,734,527 |
| 固定負債 | |||||||||||
| 長期借入金 | - | 2,534,375 | 2,161,875 | 1,789,375 | 1,416,875 | 2,044,375 | 2,571,875 | 2,026,795 | 3,712,865 | 3,906,060 | 3,330,580 |
| 役員退職慰労引当金 | 84,620 | 114,891 | 142,104 | 163,412 | 191,867 | 221,537 | 251,838 | 283,276 | 315,142 | 347,431 | 382,116 |
| 退職給付に係る負債 | 189,934 | 208,232 | 226,688 | 265,814 | 269,049 | 283,391 | 271,168 | 271,859 | 251,557 | 253,456 | 250,145 |
| 資産除去債務 | 26,802 | 27,177 | 27,558 | 34,901 | 35,337 | 35,779 | 36,227 | 79,778 | 80,763 | 81,762 | 82,773 |
| 繰延税金負債 | - | - | - | - | 7,460 | 289,370 | 420,518 | 916,816 | 1,261,608 | 1,612,047 | 730,578 |
| 繰延税金負債 | 1,083 | 9,417 | 29,618 | 7,758 | - | - | - | - | - | - | - |
| 固定負債合計 | 302,441 | 2,894,093 | 2,587,843 | 2,261,261 | 1,920,589 | 2,874,454 | 3,551,628 | 3,578,524 | 5,621,937 | 6,200,758 | 4,776,194 |
| 負債合計 | 5,511,811 | 7,757,278 | 8,120,444 | 9,416,978 | 7,719,353 | 9,219,100 | 11,217,568 | 12,358,226 | 14,252,816 | 13,482,472 | 14,510,721 |
| 純資産の部 | |||||||||||
| 株主資本 | |||||||||||
| 資本金 | 2,187,615 | 2,187,615 | 2,200,517 | 2,213,567 | 2,702,945 | 2,716,221 | 2,729,499 | 2,743,304 | 2,757,107 | 2,770,910 | 2,785,013 |
| 資本剰余金 | 3,124,321 | 3,124,344 | 3,137,246 | 3,150,296 | 3,639,674 | 3,652,951 | 3,666,246 | 3,680,051 | 3,693,854 | 3,707,657 | 3,721,783 |
| 利益剰余金 | 17,227,996 | 18,213,676 | 19,324,680 | 20,163,473 | 20,719,352 | 21,785,160 | 23,539,330 | 25,601,527 | 26,991,897 | 28,162,641 | 31,701,937 |
| 自己株式 | -17,050 | -17,294 | -17,881 | -18,356 | -18,626 | -18,915 | -19,194 | -19,468 | -19,756 | -20,431 | -20,663 |
| 株主資本合計 | 22,522,882 | 23,508,342 | 24,644,562 | 25,508,981 | 27,043,345 | 28,135,417 | 29,915,882 | 32,005,413 | 33,423,102 | 34,620,777 | 38,188,071 |
| その他の包括利益累計額 | |||||||||||
| その他有価証券評価差額金 | 13,644 | 305,479 | 350,945 | 79,530 | 167,825 | 1,552,313 | 1,717,574 | 2,899,158 | 3,700,511 | 4,232,662 | 2,588,096 |
| その他の包括利益累計額合計 | 13,644 | 305,479 | 350,945 | 79,530 | 167,825 | 1,552,313 | 1,717,574 | 2,899,158 | 3,700,511 | 4,232,662 | 2,588,096 |
| 非支配株主持分 | 1,324 | 1,324 | 1,543 | 1,813 | 2,123 | 2,555 | 2,970 | 3,414 | 3,784 | 4,210 | 4,580 |
| 純資産合計 | 22,537,851 | 23,815,146 | 24,997,052 | 25,590,325 | 27,213,294 | 29,690,287 | 31,636,427 | 34,907,986 | 37,127,397 | 38,857,650 | 40,780,748 |
| 負債純資産合計 | 28,049,663 | 31,572,424 | 33,117,496 | 35,007,304 | 34,932,647 | 38,909,388 | 42,853,995 | 47,266,212 | 51,380,214 | 52,340,122 | 55,291,470 |