6273
ＳＭＣ
6273ＳＭＣ

機械

プライム市場|TOPIX Large70|3月決算

主要な経営指標財務諸表四半期決算財務指標株主構成有価証券報告書決算短信セグメント情報株式保有

損益計算書

貸借対照表

キャッシュ・フロー計算書

ＳＭＣの業績更新をウォッチリストで確認

保存した企業の新しい有価証券報告書・決算発表を、新着一覧と決算カレンダーで確認できます

登録は無料・支払い情報不要

本開示情報の原文は提出企業に著作権が帰属します。出典：EDINET（金融庁）

6273
ＳＭＣ
6273ＳＭＣ

機械

プライム市場|TOPIX Large70|3月決算

主要な経営指標財務諸表四半期決算財務指標株主構成有価証券報告書決算短信セグメント情報株式保有

損益計算書

サマリー表示(単位: 百万円)

勘定科目	2015年	2016年	2017年	2018年	2019年	2020年	2021年	2022年	2023年	2024年	2025年	2026年
売上高	458,081 -	475,608 ↑ +3.8%	487,625 ↑ +2.5%	591,035 ↑ +21.2%	576,948 ↓ -2.4%	526,000 ↓ -8.8%	552,178 ↑ +5.0%	727,397 ↑ +31.7%	824,772 ↑ +13.4%	776,873 ↓ -5.8%	792,108 ↑ +2.0%	842,541 ↑ +6.4%
売上原価	234,578 -	238,227 ↑ +1.6%	244,476 ↑ +2.6%	286,381 ↑ +17.1%	280,104 ↓ -2.2%	266,148 ↓ -5.0%	286,326 ↑ +7.6%	363,545 ↑ +27.0%	403,613 ↑ +11.0%	413,796 ↑ +2.5%	429,069 ↑ +3.7%	461,089 ↑ +7.5%
売上総利益又は売上総損失（△）	223,503 -	237,381 ↑ +6.2%	243,148 ↑ +2.4%	304,654 ↑ +25.3%	296,843 ↓ -2.6%	259,852 ↓ -12.5%	265,852 ↑ +2.3%	363,851 ↑ +36.9%	421,159 ↑ +15.8%	363,077 ↓ -13.8%	363,038 ↓ -0.0%	381,452 ↑ +5.1%
販売費及び一般管理費	95,816 -	103,147 ↑ +7.7%	102,041 ↓ -1.1%	112,226 ↑ +10.0%	116,640 ↑ +3.9%	113,597 ↓ -2.6%	112,496 ↓ -1.0%	135,993 ↑ +20.9%	162,958 ↑ +19.8%	166,851 ↑ +2.4%	172,793 ↑ +3.6%	190,893 ↑ +10.5%
営業利益又は営業損失（△）	127,686 -	134,233 ↑ +5.1%	141,107 ↑ +5.1%	192,428 ↑ +36.4%	180,203 ↓ -6.4%	146,254 ↓ -18.8%	153,355 ↑ +4.9%	227,857 ↑ +48.6%	258,200 ↑ +13.3%	196,226 ↓ -24.0%	190,244 ↓ -3.0%	190,558 ↑ +0.2%
営業外収益
受取利息	5,589 -	5,553 ↓ -0.6%	5,946 ↑ +7.1%	7,885 ↑ +32.6%	9,301 ↑ +18.0%	10,710 ↑ +15.1%	6,959 ↓ -35.0%	6,712 ↓ -3.5%	11,722 ↑ +74.6%	18,461 ↑ +57.5%	20,237 ↑ +9.6%	20,463 ↑ +1.1%
有価証券売却益	- -	- -	- -	- -	- -	- -	- -	- -	2,368 -	6,114 ↑ +158.2%	- -	1,283 -
為替差益	21,851 -	- -	- -	- -	2,827 -	- -	8,570 -	33,144 ↑ +286.7%	28,203 ↓ -14.9%	24,486 ↓ -13.2%	- -	19,693 -
その他	2,935 -	2,474 ↓ -15.7%	3,044 ↑ +23.0%	2,971 ↓ -2.4%	4,902 ↑ +65.0%	3,692 ↓ -24.7%	3,609 ↓ -2.2%	5,769 ↑ +59.9%	5,722 ↓ -0.8%	5,900 ↑ +3.1%	4,151 ↓ -29.6%	4,445 ↑ +7.1%
営業外収益	31,779 -	9,851 ↓ -69.0%	9,707 ↓ -1.5%	11,784 ↑ +21.4%	18,781 ↑ +59.4%	16,788 ↓ -10.6%	19,709 ↑ +17.4%	45,626 ↑ +131.5%	48,016 ↑ +5.2%	54,963 ↑ +14.5%	24,388 ↓ -55.6%	45,886 ↑ +88.1%
営業外費用
支払利息	- -	- -	- -	110 -	116 ↑ +5.5%	124 ↑ +6.9%	174 ↑ +40.3%	182 ↑ +4.6%	105 ↓ -42.3%	82 ↓ -21.9%	74 ↓ -9.8%	508 ↑ +586.5%
為替差損	- -	14,245 -	2,054 ↓ -85.6%	6,025 ↑ +193.3%	- -	3,335 -	- -	- -	- -	- -	4,468 -	- -
自己株式取得費用	- -	- -	- -	- -	- -	- -	- -	- -	20 -	19 ↓ -5.0%	20 ↑ +5.3%	29 ↑ +45.0%
その他	650 -	651 ↑ +0.2%	523 ↓ -19.7%	95 ↓ -81.8%	124 ↑ +30.5%	266 ↑ +114.5%	523 ↑ +96.6%	221 ↓ -57.7%	110 ↓ -50.2%	79 ↓ -28.2%	147 ↑ +86.1%	315 ↑ +114.3%
営業外費用	650 -	14,897 ↑ +2191.8%	2,577 ↓ -82.7%	7,366 ↑ +185.8%	783 ↓ -89.4%	4,592 ↑ +486.5%	1,236 ↓ -73.1%	502 ↓ -59.4%	236 ↓ -53.0%	180 ↓ -23.7%	4,711 ↑ +2517.2%	853 ↓ -81.9%
経常利益又は経常損失（△）	158,816 -	129,188 ↓ -18.7%	148,237 ↑ +14.7%	196,846 ↑ +32.8%	198,201 ↑ +0.7%	158,450 ↓ -20.1%	171,827 ↑ +8.4%	272,981 ↑ +58.9%	305,980 ↑ +12.1%	251,008 ↓ -18.0%	209,921 ↓ -16.4%	235,591 ↑ +12.2%
特別利益
固定資産売却益	522 -	241 ↓ -53.8%	337 ↑ +39.8%	197 ↓ -41.5%	111 ↓ -43.7%	173 ↑ +55.9%	650 ↑ +275.7%	308 ↓ -52.6%	447 ↑ +45.1%	732 ↑ +63.8%	374 ↓ -48.9%	1,531 ↑ +309.4%
投資有価証券売却益	428 -	166 ↓ -61.2%	276 ↑ +66.3%	43 ↓ -84.4%	214 ↑ +397.7%	225 ↑ +5.1%	69 ↓ -69.3%	243 ↑ +252.2%	3,208 ↑ +1220.2%	1,236 ↓ -61.5%	1,441 ↑ +16.6%	2,907 ↑ +101.7%
特別利益	955 -	409 ↓ -57.2%	642 ↑ +57.0%	259 ↓ -59.7%	341 ↑ +31.7%	538 ↑ +57.8%	1,667 ↑ +209.9%	581 ↓ -65.1%	3,663 ↑ +530.5%	1,968 ↓ -46.3%	1,816 ↓ -7.7%	4,439 ↑ +144.4%
特別損失
固定資産除却損	136 -	104 ↓ -23.5%	81 ↓ -22.1%	94 ↑ +16.0%	208 ↑ +121.3%	225 ↑ +8.2%	685 ↑ +204.4%	395 ↓ -42.3%	352 ↓ -10.9%	315 ↓ -10.5%	626 ↑ +98.7%	305 ↓ -51.3%
減損損失	267 -	- -	2,708 -	923 ↓ -65.9%	- -	- -	- -	222 -	35 ↓ -84.2%	- -	6 -	2,694 ↑ +44800.0%
その他	81 -	16 ↓ -80.2%	25 ↑ +56.3%	20 ↓ -20.0%	50 ↑ +150.0%	118 ↑ +136.0%	217 ↑ +83.9%	93 ↓ -57.1%	109 ↑ +17.2%	8 ↓ -92.7%	36 ↑ +350.0%	41 ↑ +13.9%
特別損失	1,037 -	253 ↓ -75.6%	3,208 ↑ +1168.0%	1,038 ↓ -67.6%	1,460 ↑ +40.7%	855 ↓ -41.4%	1,012 ↑ +18.4%	711 ↓ -29.7%	867 ↑ +21.9%	324 ↓ -62.6%	669 ↑ +106.5%	3,041 ↑ +354.6%
税引前当期純利益又は税引前当期純損失（△）	158,734 -	129,343 ↓ -18.5%	145,671 ↑ +12.6%	196,067 ↑ +34.6%	197,081 ↑ +0.5%	158,133 ↓ -19.8%	172,482 ↑ +9.1%	272,851 ↑ +58.2%	308,777 ↑ +13.2%	252,653 ↓ -18.2%	211,068 ↓ -16.5%	236,989 ↑ +12.3%
法人税、住民税及び事業税	48,736 -	36,112 ↓ -25.9%	35,466 ↓ -1.8%	57,592 ↑ +62.4%	52,465 ↓ -8.9%	39,063 ↓ -25.5%	53,565 ↑ +37.1%	75,731 ↑ +41.4%	90,677 ↑ +19.7%	75,995 ↓ -16.2%	58,048 ↓ -23.6%	68,636 ↑ +18.2%
法人税等調整額	209 -	874 ↑ +318.2%	3,726 ↑ +326.3%	1,305 ↓ -65.0%	13,801 ↑ +957.5%	8,475 ↓ -38.6%	-2,909 ↓ -134.3%	3,796 ↑ +230.5%	-6,806 ↓ -279.3%	-1,695 ↑ +75.1%	-3,439 ↓ -102.9%	1,040 ↑ +130.2%
法人税等	48,946 -	36,986 ↓ -24.4%	32,254 ↓ -12.8%	58,897 ↑ +82.6%	66,267 ↑ +12.5%	47,539 ↓ -28.3%	50,655 ↑ +6.6%	79,527 ↑ +57.0%	83,871 ↑ +5.5%	74,300 ↓ -11.4%	54,608 ↓ -26.5%	69,677 ↑ +27.6%
当期純利益又は当期純損失（△）	109,788 -	92,356 ↓ -15.9%	113,417 ↑ +22.8%	137,169 ↑ +20.9%	130,814 ↓ -4.6%	110,594 ↓ -15.5%	121,826 ↑ +10.2%	193,323 ↑ +58.7%	224,905 ↑ +16.3%	178,353 ↓ -20.7%	156,459 ↓ -12.3%	167,311 ↑ +6.9%
非支配株主に帰属する当期純利益又は非支配株主に帰属する当期純損失（△）	204 -	218 ↑ +6.9%	321 ↑ +47.2%	300 ↓ -6.5%	183 ↓ -39.0%	93 ↓ -49.2%	35 ↓ -62.4%	331 ↑ +845.7%	296 ↓ -10.6%	32 ↓ -89.2%	115 ↑ +259.4%	9 ↓ -92.2%
親会社株主に帰属する当期純利益又は親会社株主に帰属する当期純損失（△）	109,583 -	92,138 ↓ -15.9%	113,095 ↑ +22.7%	136,869 ↑ +21.0%	130,631 ↓ -4.6%	110,500 ↓ -15.4%	121,790 ↑ +10.2%	192,991 ↑ +58.5%	224,609 ↑ +16.4%	178,321 ↓ -20.6%	156,344 ↓ -12.3%	167,302 ↑ +7.0%

2015年2016年2017年2018年2019年2020年2021年2022年2023年2024年2025年2026年

売上高

458,081

475,608

↑ +3.8%

487,625

↑ +2.5%

591,035

↑ +21.2%

576,948

↓ -2.4%

526,000

↓ -8.8%

552,178

↑ +5.0%

727,397

↑ +31.7%

824,772

↑ +13.4%

776,873

↓ -5.8%

792,108

↑ +2.0%

842,541

↑ +6.4%

売上原価

234,578

238,227

↑ +1.6%

244,476

↑ +2.6%

286,381

↑ +17.1%

280,104

↓ -2.2%

266,148

↓ -5.0%

286,326

↑ +7.6%

363,545

↑ +27.0%

403,613

↑ +11.0%

413,796

↑ +2.5%

429,069

↑ +3.7%

461,089

↑ +7.5%

売上総利益又は売上総損失（△）

223,503

237,381

↑ +6.2%

243,148

↑ +2.4%

304,654

↑ +25.3%

296,843

↓ -2.6%

259,852

↓ -12.5%

265,852

↑ +2.3%

363,851

↑ +36.9%

421,159

↑ +15.8%

363,077

↓ -13.8%

363,038

↓ -0.0%

381,452

↑ +5.1%

販売費及び一般管理費

95,816

103,147

↑ +7.7%

102,041

↓ -1.1%

112,226

↑ +10.0%

116,640

↑ +3.9%

113,597

↓ -2.6%

112,496

↓ -1.0%

135,993

↑ +20.9%

162,958

↑ +19.8%

166,851

↑ +2.4%

172,793

↑ +3.6%

190,893

↑ +10.5%

営業利益又は営業損失（△）

127,686

134,233

↑ +5.1%

141,107

↑ +5.1%

192,428

↑ +36.4%

180,203

↓ -6.4%

146,254

↓ -18.8%

153,355

↑ +4.9%

227,857

↑ +48.6%

258,200

↑ +13.3%

196,226

↓ -24.0%

190,244

↓ -3.0%

190,558

↑ +0.2%

営業外収益

受取利息

5,589

5,553

↓ -0.6%

5,946

↑ +7.1%

7,885

↑ +32.6%

9,301

↑ +18.0%

10,710

↑ +15.1%

6,959

↓ -35.0%

6,712

↓ -3.5%

11,722

↑ +74.6%

18,461

↑ +57.5%

20,237

↑ +9.6%

20,463

↑ +1.1%

有価証券売却益

2,368

6,114

↑ +158.2%

1,283

為替差益

21,851

2,827

8,570

33,144

↑ +286.7%

28,203

↓ -14.9%

24,486

↓ -13.2%

19,693

その他

2,935

2,474

↓ -15.7%

3,044

↑ +23.0%

2,971

↓ -2.4%

4,902

↑ +65.0%

3,692

↓ -24.7%

3,609

↓ -2.2%

5,769

↑ +59.9%

5,722

↓ -0.8%

5,900

↑ +3.1%

4,151

↓ -29.6%

4,445

↑ +7.1%

営業外収益

31,779

9,851

↓ -69.0%

9,707

↓ -1.5%

11,784

↑ +21.4%

18,781

↑ +59.4%

16,788

↓ -10.6%

19,709

↑ +17.4%

45,626

↑ +131.5%

48,016

↑ +5.2%

54,963

↑ +14.5%

24,388

↓ -55.6%

45,886

↑ +88.1%

営業外費用

支払利息

110

116

↑ +5.5%

124

↑ +6.9%

174

↑ +40.3%

182

↑ +4.6%

105

↓ -42.3%

↓ -21.9%

↓ -9.8%

508

↑ +586.5%

為替差損

14,245

2,054

↓ -85.6%

6,025

↑ +193.3%

3,335

4,468

自己株式取得費用

↓ -5.0%

↑ +5.3%

↑ +45.0%

その他

650

651

↑ +0.2%

523

↓ -19.7%

↓ -81.8%

124

↑ +30.5%

266

↑ +114.5%

523

↑ +96.6%

221

↓ -57.7%

110

↓ -50.2%

↓ -28.2%

147

↑ +86.1%

315

↑ +114.3%

営業外費用

650

14,897

↑ +2191.8%

2,577

↓ -82.7%

7,366

↑ +185.8%

783

↓ -89.4%

4,592

↑ +486.5%

1,236

↓ -73.1%

502

↓ -59.4%

236

↓ -53.0%

180

↓ -23.7%

4,711

↑ +2517.2%

853

↓ -81.9%

経常利益又は経常損失（△）

158,816

129,188

↓ -18.7%

148,237

↑ +14.7%

196,846

↑ +32.8%

198,201

↑ +0.7%

158,450

↓ -20.1%

171,827

↑ +8.4%

272,981

↑ +58.9%

305,980

↑ +12.1%

251,008

↓ -18.0%

209,921

↓ -16.4%

235,591

↑ +12.2%

特別利益

固定資産売却益

522

241

↓ -53.8%

337

↑ +39.8%

197

↓ -41.5%

111

↓ -43.7%

173

↑ +55.9%

650

↑ +275.7%

308

↓ -52.6%

447

↑ +45.1%

732

↑ +63.8%

374

↓ -48.9%

1,531

↑ +309.4%

投資有価証券売却益

428

166

↓ -61.2%

276

↑ +66.3%

↓ -84.4%

214

↑ +397.7%

225

↑ +5.1%

↓ -69.3%

243

↑ +252.2%

3,208

↑ +1220.2%

1,236

↓ -61.5%

1,441

↑ +16.6%

2,907

↑ +101.7%

特別利益

955

409

↓ -57.2%

642

↑ +57.0%

259

↓ -59.7%

341

↑ +31.7%

538

↑ +57.8%

1,667

↑ +209.9%

581

↓ -65.1%

3,663

↑ +530.5%

1,968

↓ -46.3%

1,816

↓ -7.7%

4,439

↑ +144.4%

特別損失

固定資産除却損

136

104

↓ -23.5%

↓ -22.1%

↑ +16.0%

208

↑ +121.3%

225

↑ +8.2%

685

↑ +204.4%

395

↓ -42.3%

352

↓ -10.9%

315

↓ -10.5%

626

↑ +98.7%

305

↓ -51.3%

減損損失

267

2,708

923

↓ -65.9%

222

↓ -84.2%

2,694

↑ +44800.0%

その他

↓ -80.2%

↑ +56.3%

↓ -20.0%

↑ +150.0%

118

↑ +136.0%

217

↑ +83.9%

↓ -57.1%

109

↑ +17.2%

↓ -92.7%

↑ +350.0%

↑ +13.9%

特別損失

1,037

253

↓ -75.6%

3,208

↑ +1168.0%

1,038

↓ -67.6%

1,460

↑ +40.7%

855

↓ -41.4%

1,012

↑ +18.4%

711

↓ -29.7%

867

↑ +21.9%

324

↓ -62.6%

669

↑ +106.5%

3,041

↑ +354.6%

税引前当期純利益又は税引前当期純損失（△）

158,734

129,343

↓ -18.5%

145,671

↑ +12.6%

196,067

↑ +34.6%

197,081

↑ +0.5%

158,133

↓ -19.8%

172,482

↑ +9.1%

272,851

↑ +58.2%

308,777

↑ +13.2%

252,653

↓ -18.2%

211,068

↓ -16.5%

236,989

↑ +12.3%

法人税、住民税及び事業税

48,736

36,112

↓ -25.9%

35,466

↓ -1.8%

57,592

↑ +62.4%

52,465

↓ -8.9%

39,063

↓ -25.5%

53,565

↑ +37.1%

75,731

↑ +41.4%

90,677

↑ +19.7%

75,995

↓ -16.2%

58,048

↓ -23.6%

68,636

↑ +18.2%

法人税等調整額

209

874

↑ +318.2%

3,726

↑ +326.3%

1,305

↓ -65.0%

13,801

↑ +957.5%

8,475

↓ -38.6%

-2,909

↓ -134.3%

3,796

↑ +230.5%

-6,806

↓ -279.3%

-1,695

↑ +75.1%

-3,439

↓ -102.9%

1,040

↑ +130.2%

法人税等

48,946

36,986

↓ -24.4%

32,254

↓ -12.8%

58,897

↑ +82.6%

66,267

↑ +12.5%

47,539

↓ -28.3%

50,655

↑ +6.6%

79,527

↑ +57.0%

83,871

↑ +5.5%

74,300

↓ -11.4%

54,608

↓ -26.5%

69,677

↑ +27.6%

当期純利益又は当期純損失（△）

109,788

92,356

↓ -15.9%

113,417

↑ +22.8%

137,169

↑ +20.9%

130,814

↓ -4.6%

110,594

↓ -15.5%

121,826

↑ +10.2%

193,323

↑ +58.7%

224,905

↑ +16.3%

178,353

↓ -20.7%

156,459

↓ -12.3%

167,311

↑ +6.9%

非支配株主に帰属する当期純利益又は非支配株主に帰属する当期純損失（△）

204

218

↑ +6.9%

321

↑ +47.2%

300

↓ -6.5%

183

↓ -39.0%

↓ -49.2%

↓ -62.4%

331

↑ +845.7%

296

↓ -10.6%

↓ -89.2%

115

↑ +259.4%

↓ -92.2%

親会社株主に帰属する当期純利益又は親会社株主に帰属する当期純損失（△）

109,583

92,138

↓ -15.9%

113,095

↑ +22.7%

136,869

↑ +21.0%

130,631

↓ -4.6%

110,500

↓ -15.4%

121,790

↑ +10.2%

192,991

↑ +58.5%

224,609

↑ +16.4%

178,321

↓ -20.6%

156,344

↓ -12.3%

167,302

↑ +7.0%

貸借対照表

サマリー表示(単位: 百万円)

勘定科目	2014年	2015年	2016年	2017年	2018年	2019年	2020年	2021年	2022年	2023年	2024年	2025年	2026年
資産の部
流動資産
現金及び預金	- -	453,178 -	412,707 ↓ -8.9%	459,874 ↑ +11.4%	506,436 ↑ +10.1%	519,609 ↑ +2.6%	548,311 ↑ +5.5%	629,291 ↑ +14.8%	684,834 ↑ +8.8%	603,570 ↓ -11.9%	511,257 ↓ -15.3%	655,779 ↑ +28.3%	663,870 ↑ +1.2%
受取手形及び売掛金	- -	120,956 -	118,264 ↓ -2.2%	141,057 ↑ +19.3%	162,637 ↑ +15.3%	158,079 ↓ -2.8%	143,136 ↓ -9.5%	174,934 ↑ +22.2%	211,939 ↑ +21.2%	228,848 ↑ +8.0%	217,671 ↓ -4.9%	207,969 ↓ -4.5%	235,325 ↑ +13.2%
有価証券	- -	- -	- -	22,401 -	37,074 ↑ +65.5%	31,977 ↓ -13.7%	12,454 ↓ -61.1%	11,256 ↓ -9.6%	12,219 ↑ +8.6%	19,926 ↑ +63.1%	33 ↓ -99.8%	29,770 ↑ +90112.1%	47,832 ↑ +60.7%
商品及び製品	- -	90,044 -	79,645 ↓ -11.5%	79,909 ↑ +0.3%	89,731 ↑ +12.3%	102,936 ↑ +14.7%	103,456 ↑ +0.5%	112,131 ↑ +8.4%	130,829 ↑ +16.7%	165,288 ↑ +26.3%	197,300 ↑ +19.4%	173,938 ↓ -11.8%	198,419 ↑ +14.1%
仕掛品	- -	16,396 -	15,650 ↓ -4.5%	15,001 ↓ -4.1%	18,210 ↑ +21.4%	19,753 ↑ +8.5%	18,913 ↓ -4.3%	21,314 ↑ +12.7%	25,574 ↑ +20.0%	31,388 ↑ +22.7%	37,236 ↑ +18.6%	31,245 ↓ -16.1%	33,289 ↑ +6.5%
原材料及び貯蔵品	- -	88,132 -	87,267 ↓ -1.0%	84,274 ↓ -3.4%	97,717 ↑ +16.0%	107,578 ↑ +10.1%	110,190 ↑ +2.4%	115,306 ↑ +4.6%	147,141 ↑ +27.6%	221,925 ↑ +50.8%	285,021 ↑ +28.4%	284,477 ↓ -0.2%	274,989 ↓ -3.3%
その他	- -	13,796 -	13,933 ↑ +1.0%	14,421 ↑ +3.5%	28,829 ↑ +99.9%	28,449 ↓ -1.3%	28,603 ↑ +0.5%	33,470 ↑ +17.0%	46,769 ↑ +39.7%	53,641 ↑ +14.7%	60,500 ↑ +12.8%	39,896 ↓ -34.1%	51,524 ↑ +29.1%
貸倒引当金	- -	-1,288 -	-894 ↑ +30.6%	-818 ↑ +8.5%	-697 ↑ +14.8%	-460 ↑ +34.0%	-517 ↓ -12.4%	-751 ↓ -45.3%	-901 ↓ -20.0%	-740 ↑ +17.9%	-1,030 ↓ -39.2%	-1,236 ↓ -20.0%	-959 ↑ +22.4%
流動資産	- -	802,257 -	747,123 ↓ -6.9%	835,928 ↑ +11.9%	939,940 ↑ +12.4%	967,924 ↑ +3.0%	964,549 ↓ -0.3%	1,096,953 ↑ +13.7%	1,258,406 ↑ +14.7%	1,323,848 ↑ +5.2%	1,307,990 ↓ -1.2%	1,421,842 ↑ +8.7%	1,504,291 ↑ +5.8%
固定資産
有形固定資産
建物及び構築物	- -	118,101 -	125,263 ↑ +6.1%	137,045 ↑ +9.4%	141,091 ↑ +3.0%	146,594 ↑ +3.9%	158,753 ↑ +8.3%	158,825 ↑ +0.0%	179,127 ↑ +12.8%	220,757 ↑ +23.2%	259,857 ↑ +17.7%	293,948 ↑ +13.1%	469,360 ↑ +59.7%
減価償却累計額	- -	-57,696 -	-59,344 ↓ -2.9%	-62,441 ↓ -5.2%	-67,887 ↓ -8.7%	-72,841 ↓ -7.3%	-76,583 ↓ -5.1%	-77,374 ↓ -1.0%	-87,422 ↓ -13.0%	-97,004 ↓ -11.0%	-111,496 ↓ -14.9%	-117,110 ↓ -5.0%	-141,287 ↓ -20.6%
建物及び構築物	- -	60,405 -	65,918 ↑ +9.1%	74,603 ↑ +13.2%	73,203 ↓ -1.9%	73,752 ↑ +0.7%	82,169 ↑ +11.4%	81,450 ↓ -0.9%	91,705 ↑ +12.6%	123,752 ↑ +34.9%	148,360 ↑ +19.9%	176,837 ↑ +19.2%	328,073 ↑ +85.5%
機械装置及び運搬具	- -	106,897 -	109,438 ↑ +2.4%	108,142 ↓ -1.2%	112,068 ↑ +3.6%	112,974 ↑ +0.8%	119,676 ↑ +5.9%	130,289 ↑ +8.9%	142,602 ↑ +9.5%	157,424 ↑ +10.4%	186,878 ↑ +18.7%	200,890 ↑ +7.5%	240,516 ↑ +19.7%
減価償却累計額	- -	-75,609 -	-77,270 ↓ -2.2%	-79,810 ↓ -3.3%	-83,624 ↓ -4.8%	-85,045 ↓ -1.7%	-84,818 ↑ +0.3%	-91,773 ↓ -8.2%	-100,614 ↓ -9.6%	-105,327 ↓ -4.7%	-118,712 ↓ -12.7%	-125,746 ↓ -5.9%	-149,320 ↓ -18.7%
機械装置及び運搬具	- -	31,288 -	32,167 ↑ +2.8%	28,332 ↓ -11.9%	28,444 ↑ +0.4%	27,928 ↓ -1.8%	34,857 ↑ +24.8%	38,515 ↑ +10.5%	41,988 ↑ +9.0%	52,097 ↑ +24.1%	68,166 ↑ +30.8%	75,144 ↑ +10.2%	91,195 ↑ +21.4%
工具、器具及び備品	- -	69,248 -	71,157 ↑ +2.8%	64,733 ↓ -9.0%	64,375 ↓ -0.6%	66,677 ↑ +3.6%	68,678 ↑ +3.0%	72,658 ↑ +5.8%	80,828 ↑ +11.2%	89,748 ↑ +11.0%	108,155 ↑ +20.5%	115,614 ↑ +6.9%	131,470 ↑ +13.7%
減価償却累計額	- -	-62,838 -	-64,157 ↓ -2.1%	-58,454 ↑ +8.9%	-57,570 ↑ +1.5%	-59,224 ↓ -2.9%	-60,888 ↓ -2.8%	-63,634 ↓ -4.5%	-70,304 ↓ -10.5%	-75,850 ↓ -7.9%	-86,866 ↓ -14.5%	-92,058 ↓ -6.0%	-103,871 ↓ -12.8%
工具、器具及び備品（純額）	- -	6,410 -	7,000 ↑ +9.2%	6,278 ↓ -10.3%	6,804 ↑ +8.4%	7,453 ↑ +9.5%	7,789 ↑ +4.5%	9,024 ↑ +15.9%	10,523 ↑ +16.6%	13,897 ↑ +32.1%	21,288 ↑ +53.2%	23,555 ↑ +10.6%	27,598 ↑ +17.2%
土地	- -	32,824 -	32,232 ↓ -1.8%	32,705 ↑ +1.5%	35,391 ↑ +8.2%	38,194 ↑ +7.9%	38,611 ↑ +1.1%	38,812 ↑ +0.5%	74,775 ↑ +92.7%	87,746 ↑ +17.3%	90,484 ↑ +3.1%	105,475 ↑ +16.6%	110,110 ↑ +4.4%
建設仮勘定	- -	15,932 -	10,990 ↓ -31.0%	7,332 ↓ -33.3%	13,081 ↑ +78.4%	23,012 ↑ +75.9%	25,049 ↑ +8.9%	30,737 ↑ +22.7%	51,591 ↑ +67.8%	49,501 ↓ -4.1%	85,258 ↑ +72.2%	97,703 ↑ +14.6%	61,030 ↓ -37.5%
有形固定資産	- -	146,861 -	148,309 ↑ +1.0%	149,252 ↑ +0.6%	156,925 ↑ +5.1%	170,342 ↑ +8.5%	188,477 ↑ +10.6%	198,540 ↑ +5.3%	270,584 ↑ +36.3%	326,995 ↑ +20.8%	413,558 ↑ +26.5%	478,717 ↑ +15.8%	618,009 ↑ +29.1%
無形固定資産
借地権	- -	3,842 -	3,339 ↓ -13.1%	8,349 ↑ +150.0%	9,348 ↑ +12.0%	9,046 ↓ -3.2%	8,649 ↓ -4.4%	8,931 ↑ +3.3%	11,766 ↑ +31.7%	11,759 ↓ -0.1%	11,719 ↓ -0.3%	11,018 ↓ -6.0%	11,432 ↑ +3.8%
その他	- -	1,042 -	1,213 ↑ +16.4%	2,710 ↑ +123.4%	2,408 ↓ -11.1%	2,409 ↑ +0.0%	2,122 ↓ -11.9%	2,457 ↑ +15.8%	3,417 ↑ +39.1%	4,832 ↑ +41.4%	5,612 ↑ +16.1%	5,091 ↓ -9.3%	4,710 ↓ -7.5%
無形固定資産	- -	4,884 -	4,553 ↓ -6.8%	11,060 ↑ +142.9%	11,756 ↑ +6.3%	11,456 ↓ -2.6%	10,771 ↓ -6.0%	11,389 ↑ +5.7%	15,183 ↑ +33.3%	16,591 ↑ +9.3%	17,332 ↑ +4.5%	16,110 ↓ -7.1%	16,142 ↑ +0.2%
投資その他の資産
投資有価証券	- -	48,294 -	44,311 ↓ -8.2%	54,187 ↑ +22.3%	96,058 ↑ +77.3%	96,320 ↑ +0.3%	74,791 ↓ -22.4%	72,383 ↓ -3.2%	58,750 ↓ -18.8%	92,420 ↑ +57.3%	172,436 ↑ +86.6%	145,267 ↓ -15.8%	121,714 ↓ -16.2%
退職給付に係る資産	- -	80 -	73 ↓ -8.8%	73 0.0%	60 ↓ -17.8%	48 ↓ -20.0%	35 ↓ -27.1%	4,828 ↑ +13694.3%	6,441 ↑ +33.4%	11,639 ↑ +80.7%	17,492 ↑ +50.3%	23,816 ↑ +36.2%	34,796 ↑ +46.1%
繰延税金資産	- -	- -	- -	- -	- -	6,021 -	5,859 ↓ -2.7%	5,108 ↓ -12.8%	5,715 ↑ +11.9%	7,456 ↑ +30.5%	10,868 ↑ +45.8%	10,983 ↑ +1.1%	11,994 ↑ +9.2%
その他	- -	12,182 -	58,696 ↑ +381.8%	20,784 ↓ -64.6%	4,062 ↓ -80.5%	5,736 ↑ +41.2%	8,276 ↑ +44.3%	6,782 ↓ -18.1%	5,735 ↓ -15.4%	6,540 ↑ +14.0%	9,366 ↑ +43.2%	5,496 ↓ -41.3%	6,732 ↑ +22.5%
貸倒引当金	- -	-1,139 -	-1,889 ↓ -65.8%	-1,808 ↑ +4.3%	-1,541 ↑ +14.8%	-1,479 ↑ +4.0%	-1,448 ↑ +2.1%	-1,488 ↓ -2.8%	-1,664 ↓ -11.8%	-1,454 ↑ +12.6%	-1,675 ↓ -15.2%	-1,466 ↑ +12.5%	-1,844 ↓ -25.8%
投資その他の資産	- -	174,997 -	220,184 ↑ +25.8%	196,203 ↓ -10.9%	234,267 ↑ +19.4%	239,585 ↑ +2.3%	226,740 ↓ -5.4%	232,987 ↑ +2.8%	225,776 ↓ -3.1%	260,505 ↑ +15.4%	355,677 ↑ +36.5%	184,097 ↓ -48.2%	173,392 ↓ -5.8%
固定資産	- -	326,743 -	373,048 ↑ +14.2%	356,516 ↓ -4.4%	402,950 ↑ +13.0%	421,384 ↑ +4.6%	425,989 ↑ +1.1%	442,917 ↑ +4.0%	511,545 ↑ +15.5%	604,092 ↑ +18.1%	786,568 ↑ +30.2%	678,925 ↓ -13.7%	807,544 ↑ +18.9%
資産	- -	1,129,001 -	1,120,171 ↓ -0.8%	1,192,444 ↑ +6.5%	1,342,890 ↑ +12.6%	1,389,308 ↑ +3.5%	1,390,539 ↑ +0.1%	1,539,871 ↑ +10.7%	1,769,951 ↑ +14.9%	1,927,940 ↑ +8.9%	2,094,559 ↑ +8.6%	2,100,767 ↑ +0.3%	2,311,835 ↑ +10.0%
負債の部
流動負債
支払手形及び買掛金	- -	48,753 -	55,405 ↑ +13.6%	60,648 ↑ +9.5%	88,411 ↑ +45.8%	38,513 ↓ -56.4%	38,379 ↓ -0.3%	44,091 ↑ +14.9%	62,101 ↑ +40.8%	73,636 ↑ +18.6%	58,818 ↓ -20.1%	46,898 ↓ -20.3%	31,822 ↓ -32.1%
短期借入金	- -	63,475 -	45,918 ↓ -27.7%	11,735 ↓ -74.4%	1,640 ↓ -86.0%	4,503 ↑ +174.6%	3,726 ↓ -17.3%	1,465 ↓ -60.7%	6,987 ↑ +376.9%	7,137 ↑ +2.1%	7,342 ↑ +2.9%	5,041 ↓ -31.3%	5,092 ↑ +1.0%
未払法人税等	- -	29,528 -	12,352 ↓ -58.2%	20,066 ↑ +62.5%	33,935 ↑ +69.1%	23,800 ↓ -29.9%	14,669 ↓ -38.4%	30,029 ↑ +104.7%	44,783 ↑ +49.1%	42,435 ↓ -5.2%	29,316 ↓ -30.9%	18,223 ↓ -37.8%	35,645 ↑ +95.6%
賞与引当金	- -	2,969 -	2,611 ↓ -12.1%	2,812 ↑ +7.7%	3,062 ↑ +8.9%	2,894 ↓ -5.5%	2,434 ↓ -15.9%	3,055 ↑ +25.5%	5,350 ↑ +75.1%	5,143 ↓ -3.9%	5,162 ↑ +0.4%	3,730 ↓ -27.7%	5,799 ↑ +55.5%
その他	- -	34,345 -	33,962 ↓ -1.1%	34,177 ↑ +0.6%	45,986 ↑ +34.6%	47,959 ↑ +4.3%	35,155 ↓ -26.7%	39,402 ↑ +12.1%	50,179 ↑ +27.4%	60,494 ↑ +20.6%	63,960 ↑ +5.7%	61,745 ↓ -3.5%	67,310 ↑ +9.0%
流動負債	- -	179,071 -	150,249 ↓ -16.1%	129,439 ↓ -13.9%	173,036 ↑ +33.7%	117,670 ↓ -32.0%	94,364 ↓ -19.8%	118,043 ↑ +25.1%	169,403 ↑ +43.5%	188,847 ↑ +11.5%	164,600 ↓ -12.8%	135,639 ↓ -17.6%	145,670 ↑ +7.4%
固定負債
繰延税金負債	- -	- -	- -	- -	- -	11,287 -	18,682 ↑ +65.5%	17,385 ↓ -6.9%	21,463 ↑ +23.5%	16,094 ↓ -25.0%	21,802 ↑ +35.5%	20,054 ↓ -8.0%	26,834 ↑ +33.8%
役員退職慰労引当金	- -	794 -	808 ↑ +1.8%	869 ↑ +7.5%	890 ↑ +2.4%	956 ↑ +7.4%	964 ↑ +0.8%	286 ↓ -70.3%	270 ↓ -5.6%	458 ↑ +69.6%	720 ↑ +57.2%	620 ↓ -13.9%	1,130 ↑ +82.3%
役員株式給付引当金	- -	- -	- -	- -	- -	- -	- -	57 -	65 ↑ +14.0%	114 ↑ +75.4%	265 ↑ +132.5%	440 ↑ +66.0%	630 ↑ +43.2%
退職給付に係る負債	- -	1,421 -	9,388 ↑ +560.7%	8,427 ↓ -10.2%	7,022 ↓ -16.7%	6,398 ↓ -8.9%	8,296 ↑ +29.7%	6,674 ↓ -19.6%	7,552 ↑ +13.2%	7,577 ↑ +0.3%	8,034 ↑ +6.0%	7,957 ↓ -1.0%	8,075 ↑ +1.5%
その他	- -	6,999 -	6,730 ↓ -3.8%	6,627 ↓ -1.5%	5,190 ↓ -21.7%	7,007 ↑ +35.0%	7,175 ↑ +2.4%	8,112 ↑ +13.1%	7,366 ↓ -9.2%	7,472 ↑ +1.4%	7,538 ↑ +0.9%	7,749 ↑ +2.8%	14,253 ↑ +83.9%
固定負債	- -	28,445 -	28,108 ↓ -1.2%	32,635 ↑ +16.1%	19,437 ↓ -40.4%	28,385 ↑ +46.0%	42,908 ↑ +51.2%	41,839 ↓ -2.5%	41,274 ↓ -1.4%	36,767 ↓ -10.9%	44,088 ↑ +19.9%	36,821 ↓ -16.5%	50,925 ↑ +38.3%
負債	- -	207,517 -	178,357 ↓ -14.1%	162,075 ↓ -9.1%	192,473 ↑ +18.8%	146,056 ↓ -24.1%	137,272 ↓ -6.0%	159,883 ↑ +16.5%	210,677 ↑ +31.8%	225,615 ↑ +7.1%	208,688 ↓ -7.5%	172,461 ↓ -17.4%	196,595 ↑ +14.0%
純資産の部
株主資本
資本金	- -	61,005 -	61,005 0.0%	61,005 0.0%	61,005 0.0%	61,005 0.0%	61,005 0.0%	61,005 0.0%	61,005 0.0%	61,005 0.0%	61,005 0.0%	61,005 0.0%	61,005 0.0%
資本剰余金	- -	72,677 -	72,778 ↑ +0.1%	72,871 ↑ +0.1%	73,372 ↑ +0.7%	73,372 0.0%	73,335 ↓ -0.1%	73,335 0.0%	73,335 0.0%	73,342 ↑ +0.0%	73,342 0.0%	74,473 ↑ +1.5%	73,779 ↓ -0.9%
利益剰余金	- -	696,953 -	775,655 ↑ +11.3%	875,230 ↑ +12.8%	985,216 ↑ +12.6%	1,088,960 ↑ +10.5%	1,182,014 ↑ +8.5%	1,277,198 ↑ +8.1%	1,430,285 ↑ +12.0%	1,596,086 ↑ +11.6%	1,716,354 ↑ +7.5%	1,808,633 ↑ +5.4%	1,709,936 ↓ -5.5%
自己株式	- -	-3,458 -	-3,411 ↑ +1.4%	-3,348 ↑ +1.8%	-3,066 ↑ +8.4%	-3,086 ↓ -0.7%	-30,432 ↓ -886.1%	-59,139 ↓ -94.3%	-109,136 ↓ -84.5%	-164,167 ↓ -50.4%	-194,795 ↓ -18.7%	-219,814 ↓ -12.8%	-38,513 ↑ +82.5%
株主資本	- -	827,178 -	906,027 ↑ +9.5%	1,005,758 ↑ +11.0%	1,116,528 ↑ +11.0%	1,220,251 ↑ +9.3%	1,285,922 ↑ +5.4%	1,352,399 ↑ +5.2%	1,455,489 ↑ +7.6%	1,566,266 ↑ +7.6%	1,655,906 ↑ +5.7%	1,724,298 ↑ +4.1%	1,806,207 ↑ +4.8%
評価・換算差額等	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
その他有価証券評価差額金	- -	5,841 -	2,879 ↓ -50.7%	8,864 ↑ +207.9%	10,864 ↑ +22.6%	7,667 ↓ -29.4%	6,344 ↓ -17.3%	11,404 ↑ +79.8%	11,235 ↓ -1.5%	7,573 ↓ -32.6%	14,777 ↑ +95.1%	14,492 ↓ -1.9%	20,030 ↑ +38.2%
為替換算調整勘定	- -	81,697 -	32,336 ↓ -60.4%	14,459 ↓ -55.3%	20,594 ↑ +42.4%	12,824 ↓ -37.7%	-40,084 ↓ -412.6%	12,056 ↑ +130.1%	87,893 ↑ +629.0%	120,275 ↑ +36.8%	203,508 ↑ +69.2%	178,700 ↓ -12.2%	271,634 ↑ +52.0%
退職給付に係る調整累計額	- -	4,527 -	-1,833 ↓ -140.5%	-1,475 ↑ +19.5%	-742 ↑ +49.7%	-724 ↑ +2.4%	-1,994 ↓ -175.4%	842 ↑ +142.2%	1,010 ↑ +20.0%	4,298 ↑ +325.5%	7,394 ↑ +72.0%	10,789 ↑ +45.9%	17,218 ↑ +59.6%
評価・換算差額等	- -	92,066 -	33,381 ↓ -63.7%	21,848 ↓ -34.5%	30,716 ↑ +40.6%	19,767 ↓ -35.6%	-35,734 ↓ -280.8%	24,304 ↑ +168.0%	100,139 ↑ +312.0%	132,146 ↑ +32.0%	225,680 ↑ +70.8%	203,983 ↓ -9.6%	308,883 ↑ +51.4%
非支配株主持分	- -	2,238 -	2,403 ↑ +7.4%	2,761 ↑ +14.9%	3,171 ↑ +14.8%	3,232 ↑ +1.9%	3,078 ↓ -4.8%	3,283 ↑ +6.7%	3,645 ↑ +11.0%	3,912 ↑ +7.3%	4,284 ↑ +9.5%	25 ↓ -99.4%	149 ↑ +496.0%
純資産	785,521 -	921,483 ↑ +17.3%	941,813 ↑ +2.2%	1,030,369 ↑ +9.4%	1,150,416 ↑ +11.7%	1,243,252 ↑ +8.1%	1,253,266 ↑ +0.8%	1,379,987 ↑ +10.1%	1,559,274 ↑ +13.0%	1,702,325 ↑ +9.2%	1,885,871 ↑ +10.8%	1,928,306 ↑ +2.3%	2,115,240 ↑ +9.7%
負債純資産	- -	1,129,001 -	1,120,171 ↓ -0.8%	1,192,444 ↑ +6.5%	1,342,890 ↑ +12.6%	1,389,308 ↑ +3.5%	1,390,539 ↑ +0.1%	1,539,871 ↑ +10.7%	1,769,951 ↑ +14.9%	1,927,940 ↑ +8.9%	2,094,559 ↑ +8.6%	2,100,767 ↑ +0.3%	2,311,835 ↑ +10.0%

2014年2015年2016年2017年2018年2019年2020年2021年2022年2023年2024年2025年2026年

資産の部

流動資産

現金及び預金

453,178

412,707

↓ -8.9%

459,874

↑ +11.4%

506,436

↑ +10.1%

519,609

↑ +2.6%

548,311

↑ +5.5%

629,291

↑ +14.8%

684,834

↑ +8.8%

603,570

↓ -11.9%

511,257

↓ -15.3%

655,779

↑ +28.3%

663,870

↑ +1.2%

受取手形及び売掛金

120,956

118,264

↓ -2.2%

141,057

↑ +19.3%

162,637

↑ +15.3%

158,079

↓ -2.8%

143,136

↓ -9.5%

174,934

↑ +22.2%

211,939

↑ +21.2%

228,848

↑ +8.0%

217,671

↓ -4.9%

207,969

↓ -4.5%

235,325

↑ +13.2%

有価証券

22,401

37,074

↑ +65.5%

31,977

↓ -13.7%

12,454

↓ -61.1%

11,256

↓ -9.6%

12,219

↑ +8.6%

19,926

↑ +63.1%

↓ -99.8%

29,770

↑ +90112.1%

47,832

↑ +60.7%

商品及び製品

90,044

79,645

↓ -11.5%

79,909

↑ +0.3%

89,731

↑ +12.3%

102,936

↑ +14.7%

103,456

↑ +0.5%

112,131

↑ +8.4%

130,829

↑ +16.7%

165,288

↑ +26.3%

197,300

↑ +19.4%

173,938

↓ -11.8%

198,419

↑ +14.1%

仕掛品

16,396

15,650

↓ -4.5%

15,001

↓ -4.1%

18,210

↑ +21.4%

19,753

↑ +8.5%

18,913

↓ -4.3%

21,314

↑ +12.7%

25,574

↑ +20.0%

31,388

↑ +22.7%

37,236

↑ +18.6%

31,245

↓ -16.1%

33,289

↑ +6.5%

原材料及び貯蔵品

88,132

87,267

↓ -1.0%

84,274

↓ -3.4%

97,717

↑ +16.0%

107,578

↑ +10.1%

110,190

↑ +2.4%

115,306

↑ +4.6%

147,141

↑ +27.6%

221,925

↑ +50.8%

285,021

↑ +28.4%

284,477

↓ -0.2%

274,989

↓ -3.3%

その他

13,796

13,933

↑ +1.0%

14,421

↑ +3.5%

28,829

↑ +99.9%

28,449

↓ -1.3%

28,603

↑ +0.5%

33,470

↑ +17.0%

46,769

↑ +39.7%

53,641

↑ +14.7%

60,500

↑ +12.8%

39,896

↓ -34.1%

51,524

↑ +29.1%

貸倒引当金

-1,288

-894

↑ +30.6%

-818

↑ +8.5%

-697

↑ +14.8%

-460

↑ +34.0%

-517

↓ -12.4%

-751

↓ -45.3%

-901

↓ -20.0%

-740

↑ +17.9%

-1,030

↓ -39.2%

-1,236

↓ -20.0%

-959

↑ +22.4%

流動資産

802,257

747,123

↓ -6.9%

835,928

↑ +11.9%

939,940

↑ +12.4%

967,924

↑ +3.0%

964,549

↓ -0.3%

1,096,953

↑ +13.7%

1,258,406

↑ +14.7%

1,323,848

↑ +5.2%

1,307,990

↓ -1.2%

1,421,842

↑ +8.7%

1,504,291

↑ +5.8%

固定資産

有形固定資産

建物及び構築物

118,101

125,263

↑ +6.1%

137,045

↑ +9.4%

141,091

↑ +3.0%

146,594

↑ +3.9%

158,753

↑ +8.3%

158,825

↑ +0.0%

179,127

↑ +12.8%

220,757

↑ +23.2%

259,857

↑ +17.7%

293,948

↑ +13.1%

469,360

↑ +59.7%

減価償却累計額

-57,696

-59,344

↓ -2.9%

-62,441

↓ -5.2%

-67,887

↓ -8.7%

-72,841

↓ -7.3%

-76,583

↓ -5.1%

-77,374

↓ -1.0%

-87,422

↓ -13.0%

-97,004

↓ -11.0%

-111,496

↓ -14.9%

-117,110

↓ -5.0%

-141,287

↓ -20.6%

建物及び構築物

60,405

65,918

↑ +9.1%

74,603

↑ +13.2%

73,203

↓ -1.9%

73,752

↑ +0.7%

82,169

↑ +11.4%

81,450

↓ -0.9%

91,705

↑ +12.6%

123,752

↑ +34.9%

148,360

↑ +19.9%

176,837

↑ +19.2%

328,073

↑ +85.5%

機械装置及び運搬具

106,897

109,438

↑ +2.4%

108,142

↓ -1.2%

112,068

↑ +3.6%

112,974

↑ +0.8%

119,676

↑ +5.9%

130,289

↑ +8.9%

142,602

↑ +9.5%

157,424

↑ +10.4%

186,878

↑ +18.7%

200,890

↑ +7.5%

240,516

↑ +19.7%

減価償却累計額

-75,609

-77,270

↓ -2.2%

-79,810

↓ -3.3%

-83,624

↓ -4.8%

-85,045

↓ -1.7%

-84,818

↑ +0.3%

-91,773

↓ -8.2%

-100,614

↓ -9.6%

-105,327

↓ -4.7%

-118,712

↓ -12.7%

-125,746

↓ -5.9%

-149,320

↓ -18.7%

機械装置及び運搬具

31,288

32,167

↑ +2.8%

28,332

↓ -11.9%

28,444

↑ +0.4%

27,928

↓ -1.8%

34,857

↑ +24.8%

38,515

↑ +10.5%

41,988

↑ +9.0%

52,097

↑ +24.1%

68,166

↑ +30.8%

75,144

↑ +10.2%

91,195

↑ +21.4%

工具、器具及び備品

69,248

71,157

↑ +2.8%

64,733

↓ -9.0%

64,375

↓ -0.6%

66,677

↑ +3.6%

68,678

↑ +3.0%

72,658

↑ +5.8%

80,828

↑ +11.2%

89,748

↑ +11.0%

108,155

↑ +20.5%

115,614

↑ +6.9%

131,470

↑ +13.7%

減価償却累計額

-62,838

-64,157

↓ -2.1%

-58,454

↑ +8.9%

-57,570

↑ +1.5%

-59,224

↓ -2.9%

-60,888

↓ -2.8%

-63,634

↓ -4.5%

-70,304

↓ -10.5%

-75,850

↓ -7.9%

-86,866

↓ -14.5%

-92,058

↓ -6.0%

-103,871

↓ -12.8%

工具、器具及び備品（純額）

6,410

7,000

↑ +9.2%

6,278

↓ -10.3%

6,804

↑ +8.4%

7,453

↑ +9.5%

7,789

↑ +4.5%

9,024

↑ +15.9%

10,523

↑ +16.6%

13,897

↑ +32.1%

21,288

↑ +53.2%

23,555

↑ +10.6%

27,598

↑ +17.2%

土地

32,824

32,232

↓ -1.8%

32,705

↑ +1.5%

35,391

↑ +8.2%

38,194

↑ +7.9%

38,611

↑ +1.1%

38,812

↑ +0.5%

74,775

↑ +92.7%

87,746

↑ +17.3%

90,484

↑ +3.1%

105,475

↑ +16.6%

110,110

↑ +4.4%

建設仮勘定

15,932

10,990

↓ -31.0%

7,332

↓ -33.3%

13,081

↑ +78.4%

23,012

↑ +75.9%

25,049

↑ +8.9%

30,737

↑ +22.7%

51,591

↑ +67.8%

49,501

↓ -4.1%

85,258

↑ +72.2%

97,703

↑ +14.6%

61,030

↓ -37.5%

有形固定資産

146,861

148,309

↑ +1.0%

149,252

↑ +0.6%

156,925

↑ +5.1%

170,342

↑ +8.5%

188,477

↑ +10.6%

198,540

↑ +5.3%

270,584

↑ +36.3%

326,995

↑ +20.8%

413,558

↑ +26.5%

478,717

↑ +15.8%

618,009

↑ +29.1%

無形固定資産

借地権

3,842

3,339

↓ -13.1%

8,349

↑ +150.0%

9,348

↑ +12.0%

9,046

↓ -3.2%

8,649

↓ -4.4%

8,931

↑ +3.3%

11,766

↑ +31.7%

11,759

↓ -0.1%

11,719

↓ -0.3%

11,018

↓ -6.0%

11,432

↑ +3.8%

その他

1,042

1,213

↑ +16.4%

2,710

↑ +123.4%

2,408

↓ -11.1%

2,409

↑ +0.0%

2,122

↓ -11.9%

2,457

↑ +15.8%

3,417

↑ +39.1%

4,832

↑ +41.4%

5,612

↑ +16.1%

5,091

↓ -9.3%

4,710

↓ -7.5%

無形固定資産

4,884

4,553

↓ -6.8%

11,060

↑ +142.9%

11,756

↑ +6.3%

11,456

↓ -2.6%

10,771

↓ -6.0%

11,389

↑ +5.7%

15,183

↑ +33.3%

16,591

↑ +9.3%

17,332

↑ +4.5%

16,110

↓ -7.1%

16,142

↑ +0.2%

投資その他の資産

投資有価証券

48,294

44,311

↓ -8.2%

54,187

↑ +22.3%

96,058

↑ +77.3%

96,320

↑ +0.3%

74,791

↓ -22.4%

72,383

↓ -3.2%

58,750

↓ -18.8%

92,420

↑ +57.3%

172,436

↑ +86.6%

145,267

↓ -15.8%

121,714

↓ -16.2%

退職給付に係る資産

↓ -8.8%

0.0%

↓ -17.8%

↓ -20.0%

↓ -27.1%

4,828

↑ +13694.3%

6,441

↑ +33.4%

11,639

↑ +80.7%

17,492

↑ +50.3%

23,816

↑ +36.2%

34,796

↑ +46.1%

繰延税金資産

6,021

5,859

↓ -2.7%

5,108

↓ -12.8%

5,715

↑ +11.9%

7,456

↑ +30.5%

10,868

↑ +45.8%

10,983

↑ +1.1%

11,994

↑ +9.2%

その他

12,182

58,696

↑ +381.8%

20,784

↓ -64.6%

4,062

↓ -80.5%

5,736

↑ +41.2%

8,276

↑ +44.3%

6,782

↓ -18.1%

5,735

↓ -15.4%

6,540

↑ +14.0%

9,366

↑ +43.2%

5,496

↓ -41.3%

6,732

↑ +22.5%

貸倒引当金

-1,139

-1,889

↓ -65.8%

-1,808

↑ +4.3%

-1,541

↑ +14.8%

-1,479

↑ +4.0%

-1,448

↑ +2.1%

-1,488

↓ -2.8%

-1,664

↓ -11.8%

-1,454

↑ +12.6%

-1,675

↓ -15.2%

-1,466

↑ +12.5%

-1,844

↓ -25.8%

投資その他の資産

174,997

220,184

↑ +25.8%

196,203

↓ -10.9%

234,267

↑ +19.4%

239,585

↑ +2.3%

226,740

↓ -5.4%

232,987

↑ +2.8%

225,776

↓ -3.1%

260,505

↑ +15.4%

355,677

↑ +36.5%

184,097

↓ -48.2%

173,392

↓ -5.8%

固定資産

326,743

373,048

↑ +14.2%

356,516

↓ -4.4%

402,950

↑ +13.0%

421,384

↑ +4.6%

425,989

↑ +1.1%

442,917

↑ +4.0%

511,545

↑ +15.5%

604,092

↑ +18.1%

786,568

↑ +30.2%

678,925

↓ -13.7%

807,544

↑ +18.9%

資産

1,129,001

1,120,171

↓ -0.8%

1,192,444

↑ +6.5%

1,342,890

↑ +12.6%

1,389,308

↑ +3.5%

1,390,539

↑ +0.1%

1,539,871

↑ +10.7%

1,769,951

↑ +14.9%

1,927,940

↑ +8.9%

2,094,559

↑ +8.6%

2,100,767

↑ +0.3%

2,311,835

↑ +10.0%

負債の部

流動負債

支払手形及び買掛金

48,753

55,405

↑ +13.6%

60,648

↑ +9.5%

88,411

↑ +45.8%

38,513

↓ -56.4%

38,379

↓ -0.3%

44,091

↑ +14.9%

62,101

↑ +40.8%

73,636

↑ +18.6%

58,818

↓ -20.1%

46,898

↓ -20.3%

31,822

↓ -32.1%

短期借入金

63,475

45,918

↓ -27.7%

11,735

↓ -74.4%

1,640

↓ -86.0%

4,503

↑ +174.6%

3,726

↓ -17.3%

1,465

↓ -60.7%

6,987

↑ +376.9%

7,137

↑ +2.1%

7,342

↑ +2.9%

5,041

↓ -31.3%

5,092

↑ +1.0%

未払法人税等

29,528

12,352

↓ -58.2%

20,066

↑ +62.5%

33,935

↑ +69.1%

23,800

↓ -29.9%

14,669

↓ -38.4%

30,029

↑ +104.7%

44,783

↑ +49.1%

42,435

↓ -5.2%

29,316

↓ -30.9%

18,223

↓ -37.8%

35,645

↑ +95.6%

賞与引当金

2,969

2,611

↓ -12.1%

2,812

↑ +7.7%

3,062

↑ +8.9%

2,894

↓ -5.5%

2,434

↓ -15.9%

3,055

↑ +25.5%

5,350

↑ +75.1%

5,143

↓ -3.9%

5,162

↑ +0.4%

3,730

↓ -27.7%

5,799

↑ +55.5%

その他

34,345

33,962

↓ -1.1%

34,177

↑ +0.6%

45,986

↑ +34.6%

47,959

↑ +4.3%

35,155

↓ -26.7%

39,402

↑ +12.1%

50,179

↑ +27.4%

60,494

↑ +20.6%

63,960

↑ +5.7%

61,745

↓ -3.5%

67,310

↑ +9.0%

流動負債

179,071

150,249

↓ -16.1%

129,439

↓ -13.9%

173,036

↑ +33.7%

117,670

↓ -32.0%

94,364

↓ -19.8%

118,043

↑ +25.1%

169,403

↑ +43.5%

188,847

↑ +11.5%

164,600

↓ -12.8%

135,639

↓ -17.6%

145,670

↑ +7.4%

固定負債

繰延税金負債

11,287

18,682

↑ +65.5%

17,385

↓ -6.9%

21,463

↑ +23.5%

16,094

↓ -25.0%

21,802

↑ +35.5%

20,054

↓ -8.0%

26,834

↑ +33.8%

役員退職慰労引当金

794

808

↑ +1.8%

869

↑ +7.5%

890

↑ +2.4%

956

↑ +7.4%

964

↑ +0.8%

286

↓ -70.3%

270

↓ -5.6%

458

↑ +69.6%

720

↑ +57.2%

620

↓ -13.9%

1,130

↑ +82.3%

役員株式給付引当金

↑ +14.0%

114

↑ +75.4%

265

↑ +132.5%

440

↑ +66.0%

630

↑ +43.2%

退職給付に係る負債

1,421

9,388

↑ +560.7%

8,427

↓ -10.2%

7,022

↓ -16.7%

6,398

↓ -8.9%

8,296

↑ +29.7%

6,674

↓ -19.6%

7,552

↑ +13.2%

7,577

↑ +0.3%

8,034

↑ +6.0%

7,957

↓ -1.0%

8,075

↑ +1.5%

その他

6,999

6,730

↓ -3.8%

6,627

↓ -1.5%

5,190

↓ -21.7%

7,007

↑ +35.0%

7,175

↑ +2.4%

8,112

↑ +13.1%

7,366

↓ -9.2%

7,472

↑ +1.4%

7,538

↑ +0.9%

7,749

↑ +2.8%

14,253

↑ +83.9%

固定負債

28,445

28,108

↓ -1.2%

32,635

↑ +16.1%

19,437

↓ -40.4%

28,385

↑ +46.0%

42,908

↑ +51.2%

41,839

↓ -2.5%

41,274

↓ -1.4%

36,767

↓ -10.9%

44,088

↑ +19.9%

36,821

↓ -16.5%

50,925

↑ +38.3%

負債

207,517

178,357

↓ -14.1%

162,075

↓ -9.1%

192,473

↑ +18.8%

146,056

↓ -24.1%

137,272

↓ -6.0%

159,883

↑ +16.5%

210,677

↑ +31.8%

225,615

↑ +7.1%

208,688

↓ -7.5%

172,461

↓ -17.4%

196,595

↑ +14.0%

純資産の部

株主資本

資本金

61,005

0.0%

61,005

0.0%

61,005

0.0%

61,005

0.0%

61,005

0.0%

61,005

0.0%

61,005

0.0%

61,005

0.0%

61,005

0.0%

61,005

0.0%

61,005

0.0%

資本剰余金

72,677

72,778

↑ +0.1%

72,871

↑ +0.1%

73,372

↑ +0.7%

73,372

0.0%

73,335

↓ -0.1%

73,335

0.0%

73,335

0.0%

73,342

↑ +0.0%

73,342

0.0%

74,473

↑ +1.5%

73,779

↓ -0.9%

利益剰余金

696,953

775,655

↑ +11.3%

875,230

↑ +12.8%

985,216

↑ +12.6%

1,088,960

↑ +10.5%

1,182,014

↑ +8.5%

1,277,198

↑ +8.1%

1,430,285

↑ +12.0%

1,596,086

↑ +11.6%

1,716,354

↑ +7.5%

1,808,633

↑ +5.4%

1,709,936

↓ -5.5%

自己株式

-3,458

-3,411

↑ +1.4%

-3,348

↑ +1.8%

-3,066

↑ +8.4%

-3,086

↓ -0.7%

-30,432

↓ -886.1%

-59,139

↓ -94.3%

-109,136

↓ -84.5%

-164,167

↓ -50.4%

-194,795

↓ -18.7%

-219,814

↓ -12.8%

-38,513

↑ +82.5%

株主資本

827,178

906,027

↑ +9.5%

1,005,758

↑ +11.0%

1,116,528

↑ +11.0%

1,220,251

↑ +9.3%

1,285,922

↑ +5.4%

1,352,399

↑ +5.2%

1,455,489

↑ +7.6%

1,566,266

↑ +7.6%

1,655,906

↑ +5.7%

1,724,298

↑ +4.1%

1,806,207

↑ +4.8%

評価・換算差額等

その他有価証券評価差額金

5,841

2,879

↓ -50.7%

8,864

↑ +207.9%

10,864

↑ +22.6%

7,667

↓ -29.4%

6,344

↓ -17.3%

11,404

↑ +79.8%

11,235

↓ -1.5%

7,573

↓ -32.6%

14,777

↑ +95.1%

14,492

↓ -1.9%

20,030

↑ +38.2%

為替換算調整勘定

81,697

32,336

↓ -60.4%

14,459

↓ -55.3%

20,594

↑ +42.4%

12,824

↓ -37.7%

-40,084

↓ -412.6%

12,056

↑ +130.1%

87,893

↑ +629.0%

120,275

↑ +36.8%

203,508

↑ +69.2%

178,700

↓ -12.2%

271,634

↑ +52.0%

退職給付に係る調整累計額

4,527

-1,833

↓ -140.5%

-1,475

↑ +19.5%

-742

↑ +49.7%

-724

↑ +2.4%

-1,994

↓ -175.4%

842

↑ +142.2%

1,010

↑ +20.0%

4,298

↑ +325.5%

7,394

↑ +72.0%

10,789

↑ +45.9%

17,218

↑ +59.6%

評価・換算差額等

92,066

33,381

↓ -63.7%

21,848

↓ -34.5%

30,716

↑ +40.6%

19,767

↓ -35.6%

-35,734

↓ -280.8%

24,304

↑ +168.0%

100,139

↑ +312.0%

132,146

↑ +32.0%

225,680

↑ +70.8%

203,983

↓ -9.6%

308,883

↑ +51.4%

非支配株主持分

2,238

2,403

↑ +7.4%

2,761

↑ +14.9%

3,171

↑ +14.8%

3,232

↑ +1.9%

3,078

↓ -4.8%

3,283

↑ +6.7%

3,645

↑ +11.0%

3,912

↑ +7.3%

4,284

↑ +9.5%

↓ -99.4%

149

↑ +496.0%

純資産

785,521

921,483

↑ +17.3%

941,813

↑ +2.2%

1,030,369

↑ +9.4%

1,150,416

↑ +11.7%

1,243,252

↑ +8.1%

1,253,266

↑ +0.8%

1,379,987

↑ +10.1%

1,559,274

↑ +13.0%

1,702,325

↑ +9.2%

1,885,871

↑ +10.8%

1,928,306

↑ +2.3%

2,115,240

↑ +9.7%

負債純資産

1,129,001

1,120,171

↓ -0.8%

1,192,444

↑ +6.5%

1,342,890

↑ +12.6%

1,389,308

↑ +3.5%

1,390,539

↑ +0.1%

1,539,871

↑ +10.7%

1,769,951

↑ +14.9%

1,927,940

↑ +8.9%

2,094,559

↑ +8.6%

2,100,767

↑ +0.3%

2,311,835

↑ +10.0%

キャッシュ・フロー計算書

サマリー表示(単位: 百万円)

勘定科目	2014年	2015年	2016年	2017年	2018年	2019年	2020年	2021年	2022年	2023年	2024年	2025年	2026年
営業活動によるキャッシュ・フロー
税引前当期純利益又は税引前当期純損失（△）	- -	158,734 -	129,343 ↓ -18.5%	145,671 ↑ +12.6%	196,067 ↑ +34.6%	197,081 ↑ +0.5%	158,133 ↓ -19.8%	172,482 ↑ +9.1%	272,851 ↑ +58.2%	308,777 ↑ +13.2%	252,653 ↓ -18.2%	211,068 ↓ -16.5%	236,989 ↑ +12.3%
減価償却費	- -	13,620 -	14,863 ↑ +9.1%	14,246 ↓ -4.2%	15,252 ↑ +7.1%	16,255 ↑ +6.6%	16,669 ↑ +2.5%	18,585 ↑ +11.5%	20,557 ↑ +10.6%	25,767 ↑ +25.3%	33,355 ↑ +29.4%	34,308 ↑ +2.9%	44,846 ↑ +30.7%
減損損失	- -	267 -	- -	2,708 -	923 ↓ -65.9%	- -	- -	- -	222 -	35 ↓ -84.2%	- -	6 -	2,694 ↑ +44800.0%
貸倒引当金の増減額（△は減少）	- -	519 -	526 ↑ +1.3%	-87 ↓ -116.5%	-432 ↓ -396.6%	-243 ↑ +43.8%	124 ↑ +151.0%	158 ↑ +27.4%	139 ↓ -12.0%	-517 ↓ -471.9%	274 ↑ +153.0%	44 ↓ -83.9%	-219 ↓ -597.7%
役員退職慰労引当金の増減額（△は減少）	- -	55 -	14 ↓ -74.5%	59 ↑ +321.4%	20 ↓ -66.1%	66 ↑ +230.0%	7 ↓ -89.4%	-711 ↓ -10257.1%	-15 ↑ +97.9%	190 ↑ +1366.7%	226 ↑ +18.9%	-90 ↓ -139.8%	440 ↑ +588.9%
退職給付に係る負債の増減額（△は減少）	- -	-1,244 -	-1,325 ↓ -6.5%	-439 ↑ +66.9%	-392 ↑ +10.7%	-599 ↓ -52.8%	460 ↑ +176.8%	-1,652 ↓ -459.1%	710 ↑ +143.0%	143 ↓ -79.9%	285 ↑ +99.3%	302 ↑ +6.0%	276 ↓ -8.6%
受取利息及び受取配当金	- -	-5,984 -	-5,953 ↑ +0.5%	-6,513 ↓ -9.4%	-8,379 ↓ -28.7%	-9,942 ↓ -18.7%	-12,230 ↓ -23.0%	-7,371 ↑ +39.7%	-7,350 ↑ +0.3%	-12,985 ↓ -76.7%	-19,039 ↓ -46.6%	-20,716 ↓ -8.8%	-21,099 ↓ -1.8%
支払利息	- -	305 -	274 ↓ -10.2%	153 ↓ -44.2%	110 ↓ -28.1%	116 ↑ +5.5%	124 ↑ +6.9%	174 ↑ +40.3%	182 ↑ +4.6%	105 ↓ -42.3%	82 ↓ -21.9%	74 ↓ -9.8%	508 ↑ +586.5%
為替差損益（△は益）	- -	-15,433 -	9,309 ↑ +160.3%	-155 ↓ -101.7%	5,094 ↑ +3386.5%	-2,863 ↓ -156.2%	-252 ↑ +91.2%	-4,236 ↓ -1581.0%	-25,599 ↓ -504.3%	-21,874 ↑ +14.6%	-11,998 ↑ +45.1%	-2,031 ↑ +83.1%	-8,716 ↓ -329.1%
投資有価証券売却損益（△は益）	- -	-428 -	-34 ↑ +92.1%	115 ↑ +438.2%	-43 ↓ -137.4%	-214 ↓ -397.7%	86 ↑ +140.2%	-63 ↓ -173.3%	-243 ↓ -285.7%	-3,203 ↓ -1218.1%	-1,235 ↑ +61.4%	-1,441 ↓ -16.7%	-2,907 ↓ -101.7%
売上債権の増減額（△は増加）	- -	-11,624 -	-4,948 ↑ +57.4%	-24,750 ↓ -400.2%	-19,819 ↑ +19.9%	2,485 ↑ +112.5%	7,859 ↑ +216.3%	-20,605 ↓ -362.2%	-16,941 ↑ +17.8%	-10,014 ↑ +40.9%	31,089 ↑ +410.5%	3,626 ↓ -88.3%	1,034 ↓ -71.5%
棚卸資産の増減額（△は増加）	- -	12,818 -	391 ↓ -96.9%	-206 ↓ -152.7%	-25,951 ↓ -12497.6%	-25,653 ↑ +1.1%	-9,328 ↑ +63.6%	-4,457 ↑ +52.2%	-33,777 ↓ -657.8%	-106,728 ↓ -216.0%	-74,481 ↑ +30.2%	23,620 ↑ +131.7%	12,903 ↓ -45.4%
仕入債務の増減額（△は減少）	- -	-4,492 -	10,514 ↑ +334.1%	6,483 ↓ -38.3%	26,882 ↑ +314.7%	-49,140 ↓ -282.8%	4,319 ↑ +108.8%	-891 ↓ -120.6%	3,209 ↑ +460.2%	6,332 ↑ +97.3%	-26,267 ↓ -514.8%	-9,229 ↑ +64.9%	-34,618 ↓ -275.1%
その他の流動資産の増減額（△は増加）	- -	-867 -	-673 ↑ +22.4%	-315 ↑ +53.2%	-3,501 ↓ -1011.4%	1,000 ↑ +128.6%	-1,346 ↓ -234.6%	-1,168 ↑ +13.2%	-10,845 ↓ -828.5%	-6,023 ↑ +44.5%	-2,279 ↑ +62.2%	4,283 ↑ +287.9%	-2,052 ↓ -147.9%
その他の流動負債の増減額（△は減少）	- -	1,370 -	12 ↓ -99.1%	3,782 ↑ +31416.7%	3,840 ↑ +1.5%	873 ↓ -77.3%	-1,356 ↓ -255.3%	4,731 ↑ +448.9%	8,966 ↑ +89.5%	3,690 ↓ -58.8%	-2,800 ↓ -175.9%	-747 ↑ +73.3%	-4,251 ↓ -469.1%
その他	- -	-1,782 -	-2,653 ↓ -48.9%	-920 ↑ +65.3%	262 ↑ +128.5%	-2,229 ↓ -950.8%	-3,409 ↓ -52.9%	-478 ↑ +86.0%	-2,257 ↓ -372.2%	-5,467 ↓ -142.2%	-10,723 ↓ -96.1%	-859 ↑ +92.0%	-7,012 ↓ -716.3%
小計	- -	146,231 -	149,662 ↑ +2.3%	139,833 ↓ -6.6%	189,934 ↑ +35.8%	128,195 ↓ -32.5%	160,067 ↑ +24.9%	153,675 ↓ -4.0%	209,812 ↑ +36.5%	178,632 ↓ -14.9%	169,140 ↓ -5.3%	242,218 ↑ +43.2%	218,815 ↓ -9.7%
利息及び配当金の受取額	- -	5,994 -	5,700 ↓ -4.9%	5,739 ↑ +0.7%	9,047 ↑ +57.6%	9,925 ↑ +9.7%	12,024 ↑ +21.1%	4,786 ↓ -60.2%	8,431 ↑ +76.2%	14,692 ↑ +74.3%	18,820 ↑ +28.1%	21,239 ↑ +12.9%	20,878 ↓ -1.7%
利息の支払額	- -	-334 -	-251 ↑ +24.9%	-178 ↑ +29.1%	-126 ↑ +29.2%	-99 ↑ +21.4%	-110 ↓ -11.1%	-197 ↓ -79.1%	-180 ↑ +8.6%	-125 ↑ +30.6%	-82 ↑ +34.4%	-74 ↑ +9.8%	-505 ↓ -582.4%
法人税等の支払額又は還付額（△は支払）	- -	-40,238 -	-53,105 ↓ -32.0%	-28,676 ↑ +46.0%	-44,540 ↓ -55.3%	-62,392 ↓ -40.1%	-47,370 ↑ +24.1%	-37,790 ↑ +20.2%	-61,969 ↓ -64.0%	-91,581 ↓ -47.8%	-89,671 ↑ +2.1%	-66,725 ↑ +25.6%	-50,271 ↑ +24.7%
営業活動によるキャッシュ・フロー	- -	111,652 -	102,006 ↓ -8.6%	120,949 ↑ +18.6%	154,315 ↑ +27.6%	75,627 ↓ -51.0%	124,610 ↑ +64.8%	120,473 ↓ -3.3%	156,093 ↑ +29.6%	101,617 ↓ -34.9%	98,207 ↓ -3.4%	196,656 ↑ +100.2%	188,917 ↓ -3.9%
投資活動によるキャッシュ・フロー
定期預金の預入による支出	- -	-60,035 -	-67,432 ↓ -12.3%	-114,485 ↓ -69.8%	-118,580 ↓ -3.6%	-301,880 ↓ -154.6%	-216,171 ↑ +28.4%	-172,628 ↑ +20.1%	-151,867 ↑ +12.0%	-190,302 ↓ -25.3%	-124,751 ↑ +34.4%	-134,157 ↓ -7.5%	-119,829 ↑ +10.7%
定期預金の払戻による収入	- -	42,842 -	67,895 ↑ +58.5%	73,585 ↑ +8.4%	110,455 ↑ +50.1%	276,719 ↑ +150.5%	280,556 ↑ +1.4%	261,998 ↓ -6.6%	107,440 ↓ -59.0%	207,357 ↑ +93.0%	139,812 ↓ -32.6%	114,012 ↓ -18.5%	162,078 ↑ +42.2%
有形固定資産の取得による支出	- -	-25,221 -	-23,997 ↑ +4.9%	-19,273 ↑ +19.7%	-24,152 ↓ -25.3%	-29,647 ↓ -22.8%	-38,498 ↓ -29.9%	-28,281 ↑ +26.5%	-77,588 ↓ -174.3%	-72,180 ↑ +7.0%	-102,347 ↓ -41.8%	-106,739 ↓ -4.3%	-152,701 ↓ -43.1%
無形固定資産の取得による支出	- -	- -	-585 -	-4,953 ↓ -746.7%	-1,364 ↑ +72.5%	-1,672 ↓ -22.6%	-481 ↑ +71.2%	-1,016 ↓ -111.2%	-3,343 ↓ -229.0%	-2,197 ↑ +34.3%	-1,961 ↑ +10.7%	-1,063 ↑ +45.8%	-1,684 ↓ -58.4%
有価証券及び投資有価証券の取得による支出	- -	- -	-1,925 -	-24,738 ↓ -1185.1%	-45,400 ↓ -83.5%	-18,153 ↑ +60.0%	-12,018 ↑ +33.8%	-2,483 ↑ +79.3%	-1,276 ↑ +48.6%	-60,795 ↓ -4664.5%	-67,278 ↓ -10.7%	-6,424 ↑ +90.5%	-32,159 ↓ -400.6%
有価証券及び投資有価証券の売却及び償還による収入	- -	- -	1,276 -	2,657 ↑ +108.2%	11,327 ↑ +326.3%	18,270 ↑ +61.3%	14,369 ↓ -21.4%	13,583 ↓ -5.5%	14,080 ↑ +3.7%	18,731 ↑ +33.0%	24,140 ↑ +28.9%	17,206 ↓ -28.7%	32,832 ↑ +90.8%
関係会社の有償減資による収入	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3,001 -	- -
保険積立金の積立による支出	- -	-5,773 -	-7,224 ↓ -25.1%	-7,533 ↓ -4.3%	-8,233 ↓ -9.3%	-8,713 ↓ -5.8%	-8,675 ↑ +0.4%	-9,848 ↓ -13.5%	-9,095 ↑ +7.6%	-9,553 ↓ -5.0%	-8,819 ↑ +7.7%	-3,585 ↑ +59.3%	- -
保険積立金の払戻による収入	- -	3,503 -	3,659 ↑ +4.5%	3,995 ↑ +9.2%	4,099 ↑ +2.6%	5,003 ↑ +22.1%	4,106 ↓ -17.9%	4,693 ↑ +14.3%	5,705 ↑ +21.6%	19,588 ↑ +243.3%	6,572 ↓ -66.4%	151,399 ↑ +2203.7%	- -
その他	- -	2,171 -	266 ↓ -87.7%	380 ↑ +42.9%	1,701 ↑ +347.6%	1,069 ↓ -37.2%	1,568 ↑ +46.7%	1,141 ↓ -27.2%	-270 ↓ -123.7%	2,265 ↑ +938.9%	2,733 ↑ +20.7%	1,583 ↓ -42.1%	3,952 ↑ +149.7%
投資活動によるキャッシュ・フロー	- -	-45,240 -	-34,282 ↑ +24.2%	-90,365 ↓ -163.6%	-70,658 ↑ +21.8%	-58,800 ↑ +16.8%	24,923 ↑ +142.4%	73,440 ↑ +194.7%	-116,215 ↓ -258.2%	-87,086 ↑ +25.1%	-131,900 ↓ -51.5%	35,234 ↑ +126.7%	-107,511 ↓ -405.1%
財務活動によるキャッシュ・フロー
短期借入金の純増減額（△は減少）	- -	9,740 -	-19,814 ↓ -303.4%	-30,200 ↓ -52.4%	-10,070 ↑ +66.7%	-30 ↑ +99.7%	2,100 ↑ +7100.0%	-2,286 ↓ -208.9%	200 ↑ +108.7%	5,276 ↑ +2538.0%	-181 ↓ -103.4%	-145 ↑ +19.9%	51 ↑ +135.2%
長期借入金の返済による支出	- -	-2,454 -	-3,197 ↓ -30.3%	-5,638 ↓ -76.4%	-1,565 ↑ +72.2%	-1,770 ↓ -13.1%	-4,413 ↓ -149.3%	-1,645 ↑ +62.7%	-1,566 ↑ +4.8%	-6,936 ↓ -342.9%	-2,051 ↑ +70.4%	-7,884 ↓ -284.4%	- -
自己株式の取得による支出	- -	-10,035 -	-25 ↑ +99.8%	-20 ↑ +20.0%	-30 ↓ -50.0%	-20 ↑ +33.3%	-27,346 ↓ -136630.0%	-28,706 ↓ -5.0%	-50,020 ↓ -74.2%	-55,030 ↓ -10.0%	-30,628 ↑ +44.3%	-25,018 ↑ +18.3%	-30,018 ↓ -20.0%
配当金の支払額	- -	-12,127 -	-13,435 ↓ -10.8%	-13,438 ↓ -0.0%	-26,880 ↓ -100.0%	-26,882 ↓ -0.0%	-26,745 ↑ +0.5%	-26,607 ↑ +0.5%	-39,631 ↓ -48.9%	-58,776 ↓ -48.3%	-58,063 ↑ +1.2%	-64,048 ↓ -10.3%	-63,535 ↑ +0.8%
連結の範囲の変更を伴わない子会社株式の取得による支出	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-2,994 -	- -
その他	- -	114 -	173 ↑ +51.8%	122 ↓ -29.5%	760 ↑ +523.0%	-48 ↓ -106.3%	-19 ↑ +60.4%	35 ↑ +284.2%	-15 ↓ -142.9%	-95 ↓ -533.3%	-103 ↓ -8.4%	-110 ↓ -6.8%	-617 ↓ -460.9%
財務活動によるキャッシュ・フロー	- -	-12,762 -	-34,299 ↓ -168.8%	-45,507 ↓ -32.7%	-36,785 ↑ +19.2%	-26,151 ↑ +28.9%	-49,925 ↓ -90.9%	-56,009 ↓ -12.2%	-88,933 ↓ -58.8%	-113,299 ↓ -27.4%	-87,928 ↑ +22.4%	-100,202 ↓ -14.0%	-94,119 ↑ +6.1%
現金及び現金同等物に係る換算差額	- -	19,488 -	-19,870 ↓ -202.0%	-4,837 ↑ +75.7%	-1,630 ↑ +66.3%	-999 ↑ +38.7%	-17,054 ↓ -1607.1%	24,507 ↑ +243.7%	46,811 ↑ +91.0%	30,796 ↓ -34.2%	35,884 ↑ +16.5%	-5,625 ↓ -115.7%	44,553 ↑ +892.1%
現金及び現金同等物の増減額（△は減少）	- -	73,138 -	13,554 ↓ -81.5%	-19,760 ↓ -245.8%	45,241 ↑ +329.0%	-10,323 ↓ -122.8%	82,555 ↑ +899.7%	162,411 ↑ +96.7%	-2,243 ↓ -101.4%	-67,972 ↓ -2930.4%	-85,737 ↓ -26.1%	126,062 ↑ +247.0%	31,839 ↓ -74.7%
現金及び現金同等物の残高	208,577 -	281,716 ↑ +35.1%	295,270 ↑ +4.8%	277,449 ↓ -6.0%	322,690 ↑ +16.3%	312,366 ↓ -3.2%	399,128 ↑ +27.8%	561,540 ↑ +40.7%	559,296 ↓ -0.4%	491,324 ↓ -12.2%	405,586 ↓ -17.5%	531,649 ↑ +31.1%	573,769 ↑ +7.9%
連結の範囲の変更に伴う現金及び現金同等物の増減額（△は減少）	- -	- -	- -	1,939 -	- -	- -	4,206 -	- -	- -	- -	- -	- -	10,281 -

2014年2015年2016年2017年2018年2019年2020年2021年2022年2023年2024年2025年2026年

営業活動によるキャッシュ・フロー

税引前当期純利益又は税引前当期純損失（△）

158,734

129,343

↓ -18.5%

145,671

↑ +12.6%

196,067

↑ +34.6%

197,081

↑ +0.5%

158,133

↓ -19.8%

172,482

↑ +9.1%

272,851

↑ +58.2%

308,777

↑ +13.2%

252,653

↓ -18.2%

211,068

↓ -16.5%

236,989

↑ +12.3%

減価償却費

13,620

14,863

↑ +9.1%

14,246

↓ -4.2%

15,252

↑ +7.1%

16,255

↑ +6.6%

16,669

↑ +2.5%

18,585

↑ +11.5%

20,557

↑ +10.6%

25,767

↑ +25.3%

33,355

↑ +29.4%

34,308

↑ +2.9%

44,846

↑ +30.7%

減損損失

267

2,708

923

↓ -65.9%

222

↓ -84.2%

2,694

↑ +44800.0%

貸倒引当金の増減額（△は減少）

519

526

↑ +1.3%

-87

↓ -116.5%

-432

↓ -396.6%

-243

↑ +43.8%

124

↑ +151.0%

158

↑ +27.4%

139

↓ -12.0%

-517

↓ -471.9%

274

↑ +153.0%

↓ -83.9%

-219

↓ -597.7%

役員退職慰労引当金の増減額（△は減少）

↓ -74.5%

↑ +321.4%

↓ -66.1%

↑ +230.0%

↓ -89.4%

-711

↓ -10257.1%

-15

↑ +97.9%

190

↑ +1366.7%

226

↑ +18.9%

-90

↓ -139.8%

440

↑ +588.9%

退職給付に係る負債の増減額（△は減少）

-1,244

-1,325

↓ -6.5%

-439

↑ +66.9%

-392

↑ +10.7%

-599

↓ -52.8%

460

↑ +176.8%

-1,652

↓ -459.1%

710

↑ +143.0%

143

↓ -79.9%

285

↑ +99.3%

302

↑ +6.0%

276

↓ -8.6%

受取利息及び受取配当金

-5,984

-5,953

↑ +0.5%

-6,513

↓ -9.4%

-8,379

↓ -28.7%

-9,942

↓ -18.7%

-12,230

↓ -23.0%

-7,371

↑ +39.7%

-7,350

↑ +0.3%

-12,985

↓ -76.7%

-19,039

↓ -46.6%

-20,716

↓ -8.8%

-21,099

↓ -1.8%

支払利息

305

274

↓ -10.2%

153

↓ -44.2%

110

↓ -28.1%

116

↑ +5.5%

124

↑ +6.9%

174

↑ +40.3%

182

↑ +4.6%

105

↓ -42.3%

↓ -21.9%

↓ -9.8%

508

↑ +586.5%

為替差損益（△は益）

-15,433

9,309

↑ +160.3%

-155

↓ -101.7%

5,094

↑ +3386.5%

-2,863

↓ -156.2%

-252

↑ +91.2%

-4,236

↓ -1581.0%

-25,599

↓ -504.3%

-21,874

↑ +14.6%

-11,998

↑ +45.1%

-2,031

↑ +83.1%

-8,716

↓ -329.1%

投資有価証券売却損益（△は益）

-428

-34

↑ +92.1%

115

↑ +438.2%

-43

↓ -137.4%

-214

↓ -397.7%

↑ +140.2%

-63

↓ -173.3%

-243

↓ -285.7%

-3,203

↓ -1218.1%

-1,235

↑ +61.4%

-1,441

↓ -16.7%

-2,907

↓ -101.7%

売上債権の増減額（△は増加）

-11,624

-4,948

↑ +57.4%

-24,750

↓ -400.2%

-19,819

↑ +19.9%

2,485

↑ +112.5%

7,859

↑ +216.3%

-20,605

↓ -362.2%

-16,941

↑ +17.8%

-10,014

↑ +40.9%

31,089

↑ +410.5%

3,626

↓ -88.3%

1,034

↓ -71.5%

棚卸資産の増減額（△は増加）

12,818

391

↓ -96.9%

-206

↓ -152.7%

-25,951

↓ -12497.6%

-25,653

↑ +1.1%

-9,328

↑ +63.6%

-4,457

↑ +52.2%

-33,777

↓ -657.8%

-106,728

↓ -216.0%

-74,481

↑ +30.2%

23,620

↑ +131.7%

12,903

↓ -45.4%

仕入債務の増減額（△は減少）

-4,492

10,514

↑ +334.1%

6,483

↓ -38.3%

26,882

↑ +314.7%

-49,140

↓ -282.8%

4,319

↑ +108.8%

-891

↓ -120.6%

3,209

↑ +460.2%

6,332

↑ +97.3%

-26,267

↓ -514.8%

-9,229

↑ +64.9%

-34,618

↓ -275.1%

その他の流動資産の増減額（△は増加）

-867

-673

↑ +22.4%

-315

↑ +53.2%

-3,501

↓ -1011.4%

1,000

↑ +128.6%

-1,346

↓ -234.6%

-1,168

↑ +13.2%

-10,845

↓ -828.5%

-6,023

↑ +44.5%

-2,279

↑ +62.2%

4,283

↑ +287.9%

-2,052

↓ -147.9%

その他の流動負債の増減額（△は減少）

1,370

↓ -99.1%

3,782

↑ +31416.7%

3,840

↑ +1.5%

873

↓ -77.3%

-1,356

↓ -255.3%

4,731

↑ +448.9%

8,966

↑ +89.5%

3,690

↓ -58.8%

-2,800

↓ -175.9%

-747

↑ +73.3%

-4,251

↓ -469.1%

その他

-1,782

-2,653

↓ -48.9%

-920

↑ +65.3%

262

↑ +128.5%

-2,229

↓ -950.8%

-3,409

↓ -52.9%

-478

↑ +86.0%

-2,257

↓ -372.2%

-5,467

↓ -142.2%

-10,723

↓ -96.1%

-859

↑ +92.0%

-7,012

↓ -716.3%

小計

146,231

149,662

↑ +2.3%

139,833

↓ -6.6%

189,934

↑ +35.8%

128,195

↓ -32.5%

160,067

↑ +24.9%

153,675

↓ -4.0%

209,812

↑ +36.5%

178,632

↓ -14.9%

169,140

↓ -5.3%

242,218

↑ +43.2%

218,815

↓ -9.7%

利息及び配当金の受取額

5,994

5,700

↓ -4.9%

5,739

↑ +0.7%

9,047

↑ +57.6%

9,925

↑ +9.7%

12,024

↑ +21.1%

4,786

↓ -60.2%

8,431

↑ +76.2%

14,692

↑ +74.3%

18,820

↑ +28.1%

21,239

↑ +12.9%

20,878

↓ -1.7%

利息の支払額

-334

-251

↑ +24.9%

-178

↑ +29.1%

-126

↑ +29.2%

-99

↑ +21.4%

-110

↓ -11.1%

-197

↓ -79.1%

-180

↑ +8.6%

-125

↑ +30.6%

-82

↑ +34.4%

-74

↑ +9.8%

-505

↓ -582.4%

法人税等の支払額又は還付額（△は支払）

-40,238

-53,105

↓ -32.0%

-28,676

↑ +46.0%

-44,540

↓ -55.3%

-62,392

↓ -40.1%

-47,370

↑ +24.1%

-37,790

↑ +20.2%

-61,969

↓ -64.0%

-91,581

↓ -47.8%

-89,671

↑ +2.1%

-66,725

↑ +25.6%

-50,271

↑ +24.7%

営業活動によるキャッシュ・フロー

111,652

102,006

↓ -8.6%

120,949

↑ +18.6%

154,315

↑ +27.6%

75,627

↓ -51.0%

124,610

↑ +64.8%

120,473

↓ -3.3%

156,093

↑ +29.6%

101,617

↓ -34.9%

98,207

↓ -3.4%

196,656

↑ +100.2%

188,917

↓ -3.9%

投資活動によるキャッシュ・フロー

定期預金の預入による支出

-60,035

-67,432

↓ -12.3%

-114,485

↓ -69.8%

-118,580

↓ -3.6%

-301,880

↓ -154.6%

-216,171

↑ +28.4%

-172,628

↑ +20.1%

-151,867

↑ +12.0%

-190,302

↓ -25.3%

-124,751

↑ +34.4%

-134,157

↓ -7.5%

-119,829

↑ +10.7%

定期預金の払戻による収入

42,842

67,895

↑ +58.5%

73,585

↑ +8.4%

110,455

↑ +50.1%

276,719

↑ +150.5%

280,556

↑ +1.4%

261,998

↓ -6.6%

107,440

↓ -59.0%

207,357

↑ +93.0%

139,812

↓ -32.6%

114,012

↓ -18.5%

162,078

↑ +42.2%

有形固定資産の取得による支出

-25,221

-23,997

↑ +4.9%

-19,273

↑ +19.7%

-24,152

↓ -25.3%

-29,647

↓ -22.8%

-38,498

↓ -29.9%

-28,281

↑ +26.5%

-77,588

↓ -174.3%

-72,180

↑ +7.0%

-102,347

↓ -41.8%

-106,739

↓ -4.3%

-152,701

↓ -43.1%

無形固定資産の取得による支出

-585

-4,953

↓ -746.7%

-1,364

↑ +72.5%

-1,672

↓ -22.6%

-481

↑ +71.2%

-1,016

↓ -111.2%

-3,343

↓ -229.0%

-2,197

↑ +34.3%

-1,961

↑ +10.7%

-1,063

↑ +45.8%

-1,684

↓ -58.4%

有価証券及び投資有価証券の取得による支出

-1,925

-24,738

↓ -1185.1%

-45,400

↓ -83.5%

-18,153

↑ +60.0%

-12,018

↑ +33.8%

-2,483

↑ +79.3%

-1,276

↑ +48.6%

-60,795

↓ -4664.5%

-67,278

↓ -10.7%

-6,424

↑ +90.5%

-32,159

↓ -400.6%

有価証券及び投資有価証券の売却及び償還による収入

1,276

2,657

↑ +108.2%

11,327

↑ +326.3%

18,270

↑ +61.3%

14,369

↓ -21.4%

13,583

↓ -5.5%

14,080

↑ +3.7%

18,731

↑ +33.0%

24,140

↑ +28.9%

17,206

↓ -28.7%

32,832

↑ +90.8%

関係会社の有償減資による収入

3,001

保険積立金の積立による支出

-5,773

-7,224

↓ -25.1%

-7,533

↓ -4.3%

-8,233

↓ -9.3%

-8,713

↓ -5.8%

-8,675

↑ +0.4%

-9,848

↓ -13.5%

-9,095

↑ +7.6%

-9,553

↓ -5.0%

-8,819

↑ +7.7%

-3,585

↑ +59.3%

保険積立金の払戻による収入

3,503

3,659

↑ +4.5%

3,995

↑ +9.2%

4,099

↑ +2.6%

5,003

↑ +22.1%

4,106

↓ -17.9%

4,693

↑ +14.3%

5,705

↑ +21.6%

19,588

↑ +243.3%

6,572

↓ -66.4%

151,399

↑ +2203.7%

その他

2,171

266

↓ -87.7%

380

↑ +42.9%

1,701

↑ +347.6%

1,069

↓ -37.2%

1,568

↑ +46.7%

1,141

↓ -27.2%

-270

↓ -123.7%

2,265

↑ +938.9%

2,733

↑ +20.7%

1,583

↓ -42.1%

3,952

↑ +149.7%

投資活動によるキャッシュ・フロー

-45,240

-34,282

↑ +24.2%

-90,365

↓ -163.6%

-70,658

↑ +21.8%

-58,800

↑ +16.8%

24,923

↑ +142.4%

73,440

↑ +194.7%

-116,215

↓ -258.2%

-87,086

↑ +25.1%

-131,900

↓ -51.5%

35,234

↑ +126.7%

-107,511

↓ -405.1%

財務活動によるキャッシュ・フロー

短期借入金の純増減額（△は減少）

9,740

-19,814

↓ -303.4%

-30,200

↓ -52.4%

-10,070

↑ +66.7%

-30

↑ +99.7%

2,100

↑ +7100.0%

-2,286

↓ -208.9%

200

↑ +108.7%

5,276

↑ +2538.0%

-181

↓ -103.4%

-145

↑ +19.9%

↑ +135.2%

長期借入金の返済による支出

-2,454

-3,197

↓ -30.3%

-5,638

↓ -76.4%

-1,565

↑ +72.2%

-1,770

↓ -13.1%

-4,413

↓ -149.3%

-1,645

↑ +62.7%

-1,566

↑ +4.8%

-6,936

↓ -342.9%

-2,051

↑ +70.4%

-7,884

↓ -284.4%

自己株式の取得による支出

-10,035

-25

↑ +99.8%

-20

↑ +20.0%

-30

↓ -50.0%

-20

↑ +33.3%

-27,346

↓ -136630.0%

-28,706

↓ -5.0%

-50,020

↓ -74.2%

-55,030

↓ -10.0%

-30,628

↑ +44.3%

-25,018

↑ +18.3%

-30,018

↓ -20.0%

配当金の支払額

-12,127

-13,435

↓ -10.8%

-13,438

↓ -0.0%

-26,880

↓ -100.0%

-26,882

↓ -0.0%

-26,745

↑ +0.5%

-26,607

↑ +0.5%

-39,631

↓ -48.9%

-58,776

↓ -48.3%

-58,063

↑ +1.2%

-64,048

↓ -10.3%

-63,535

↑ +0.8%

連結の範囲の変更を伴わない子会社株式の取得による支出

-2,994

その他

114

173

↑ +51.8%

122

↓ -29.5%

760

↑ +523.0%

-48

↓ -106.3%

-19

↑ +60.4%

↑ +284.2%

-15

↓ -142.9%

-95

↓ -533.3%

-103

↓ -8.4%

-110

↓ -6.8%

-617

↓ -460.9%

財務活動によるキャッシュ・フロー

-12,762

-34,299

↓ -168.8%

-45,507

↓ -32.7%

-36,785

↑ +19.2%

-26,151

↑ +28.9%

-49,925

↓ -90.9%

-56,009

↓ -12.2%

-88,933

↓ -58.8%

-113,299

↓ -27.4%

-87,928

↑ +22.4%

-100,202

↓ -14.0%

-94,119

↑ +6.1%

現金及び現金同等物に係る換算差額

19,488

-19,870

↓ -202.0%

-4,837

↑ +75.7%

-1,630

↑ +66.3%

-999

↑ +38.7%

-17,054

↓ -1607.1%

24,507

↑ +243.7%

46,811

↑ +91.0%

30,796

↓ -34.2%

35,884

↑ +16.5%

-5,625

↓ -115.7%

44,553

↑ +892.1%

現金及び現金同等物の増減額（△は減少）

73,138

13,554

↓ -81.5%

-19,760

↓ -245.8%

45,241

↑ +329.0%

-10,323

↓ -122.8%

82,555

↑ +899.7%

162,411

↑ +96.7%

-2,243

↓ -101.4%

-67,972

↓ -2930.4%

-85,737

↓ -26.1%

126,062

↑ +247.0%

31,839

↓ -74.7%

現金及び現金同等物の残高

208,577

281,716

↑ +35.1%

295,270

↑ +4.8%

277,449

↓ -6.0%

322,690

↑ +16.3%

312,366

↓ -3.2%

399,128

↑ +27.8%

561,540

↑ +40.7%

559,296

↓ -0.4%

491,324

↓ -12.2%

405,586

↓ -17.5%

531,649

↑ +31.1%

573,769

↑ +7.9%

連結の範囲の変更に伴う現金及び現金同等物の増減額（△は減少）

1,939

4,206

10,281

ＳＭＣの業績更新をウォッチリストで確認

保存した企業の新しい有価証券報告書・決算発表を、新着一覧と決算カレンダーで確認できます

登録は無料・支払い情報不要

本開示情報の原文は提出企業に著作権が帰属します。出典：EDINET（金融庁）

サマリー表示(単位: 百万円)

勘定科目	2015年	2016年	2017年	2018年	2019年	2020年	2021年	2022年	2023年	2024年	2025年	2026年
売上高	458,081 -	475,608 ↑ +3.8%	487,625 ↑ +2.5%	591,035 ↑ +21.2%	576,948 ↓ -2.4%	526,000 ↓ -8.8%	552,178 ↑ +5.0%	727,397 ↑ +31.7%	824,772 ↑ +13.4%	776,873 ↓ -5.8%	792,108 ↑ +2.0%	842,541 ↑ +6.4%
売上原価	234,578 -	238,227 ↑ +1.6%	244,476 ↑ +2.6%	286,381 ↑ +17.1%	280,104 ↓ -2.2%	266,148 ↓ -5.0%	286,326 ↑ +7.6%	363,545 ↑ +27.0%	403,613 ↑ +11.0%	413,796 ↑ +2.5%	429,069 ↑ +3.7%	461,089 ↑ +7.5%
売上総利益又は売上総損失（△）	223,503 -	237,381 ↑ +6.2%	243,148 ↑ +2.4%	304,654 ↑ +25.3%	296,843 ↓ -2.6%	259,852 ↓ -12.5%	265,852 ↑ +2.3%	363,851 ↑ +36.9%	421,159 ↑ +15.8%	363,077 ↓ -13.8%	363,038 ↓ -0.0%	381,452 ↑ +5.1%
販売費及び一般管理費	95,816 -	103,147 ↑ +7.7%	102,041 ↓ -1.1%	112,226 ↑ +10.0%	116,640 ↑ +3.9%	113,597 ↓ -2.6%	112,496 ↓ -1.0%	135,993 ↑ +20.9%	162,958 ↑ +19.8%	166,851 ↑ +2.4%	172,793 ↑ +3.6%	190,893 ↑ +10.5%
営業利益又は営業損失（△）	127,686 -	134,233 ↑ +5.1%	141,107 ↑ +5.1%	192,428 ↑ +36.4%	180,203 ↓ -6.4%	146,254 ↓ -18.8%	153,355 ↑ +4.9%	227,857 ↑ +48.6%	258,200 ↑ +13.3%	196,226 ↓ -24.0%	190,244 ↓ -3.0%	190,558 ↑ +0.2%
営業外収益
受取利息	5,589 -	5,553 ↓ -0.6%	5,946 ↑ +7.1%	7,885 ↑ +32.6%	9,301 ↑ +18.0%	10,710 ↑ +15.1%	6,959 ↓ -35.0%	6,712 ↓ -3.5%	11,722 ↑ +74.6%	18,461 ↑ +57.5%	20,237 ↑ +9.6%	20,463 ↑ +1.1%
有価証券売却益	- -	- -	- -	- -	- -	- -	- -	- -	2,368 -	6,114 ↑ +158.2%	- -	1,283 -
為替差益	21,851 -	- -	- -	- -	2,827 -	- -	8,570 -	33,144 ↑ +286.7%	28,203 ↓ -14.9%	24,486 ↓ -13.2%	- -	19,693 -
その他	2,935 -	2,474 ↓ -15.7%	3,044 ↑ +23.0%	2,971 ↓ -2.4%	4,902 ↑ +65.0%	3,692 ↓ -24.7%	3,609 ↓ -2.2%	5,769 ↑ +59.9%	5,722 ↓ -0.8%	5,900 ↑ +3.1%	4,151 ↓ -29.6%	4,445 ↑ +7.1%
営業外収益	31,779 -	9,851 ↓ -69.0%	9,707 ↓ -1.5%	11,784 ↑ +21.4%	18,781 ↑ +59.4%	16,788 ↓ -10.6%	19,709 ↑ +17.4%	45,626 ↑ +131.5%	48,016 ↑ +5.2%	54,963 ↑ +14.5%	24,388 ↓ -55.6%	45,886 ↑ +88.1%
営業外費用
支払利息	- -	- -	- -	110 -	116 ↑ +5.5%	124 ↑ +6.9%	174 ↑ +40.3%	182 ↑ +4.6%	105 ↓ -42.3%	82 ↓ -21.9%	74 ↓ -9.8%	508 ↑ +586.5%
為替差損	- -	14,245 -	2,054 ↓ -85.6%	6,025 ↑ +193.3%	- -	3,335 -	- -	- -	- -	- -	4,468 -	- -
自己株式取得費用	- -	- -	- -	- -	- -	- -	- -	- -	20 -	19 ↓ -5.0%	20 ↑ +5.3%	29 ↑ +45.0%
その他	650 -	651 ↑ +0.2%	523 ↓ -19.7%	95 ↓ -81.8%	124 ↑ +30.5%	266 ↑ +114.5%	523 ↑ +96.6%	221 ↓ -57.7%	110 ↓ -50.2%	79 ↓ -28.2%	147 ↑ +86.1%	315 ↑ +114.3%
営業外費用	650 -	14,897 ↑ +2191.8%	2,577 ↓ -82.7%	7,366 ↑ +185.8%	783 ↓ -89.4%	4,592 ↑ +486.5%	1,236 ↓ -73.1%	502 ↓ -59.4%	236 ↓ -53.0%	180 ↓ -23.7%	4,711 ↑ +2517.2%	853 ↓ -81.9%
経常利益又は経常損失（△）	158,816 -	129,188 ↓ -18.7%	148,237 ↑ +14.7%	196,846 ↑ +32.8%	198,201 ↑ +0.7%	158,450 ↓ -20.1%	171,827 ↑ +8.4%	272,981 ↑ +58.9%	305,980 ↑ +12.1%	251,008 ↓ -18.0%	209,921 ↓ -16.4%	235,591 ↑ +12.2%
特別利益
固定資産売却益	522 -	241 ↓ -53.8%	337 ↑ +39.8%	197 ↓ -41.5%	111 ↓ -43.7%	173 ↑ +55.9%	650 ↑ +275.7%	308 ↓ -52.6%	447 ↑ +45.1%	732 ↑ +63.8%	374 ↓ -48.9%	1,531 ↑ +309.4%
投資有価証券売却益	428 -	166 ↓ -61.2%	276 ↑ +66.3%	43 ↓ -84.4%	214 ↑ +397.7%	225 ↑ +5.1%	69 ↓ -69.3%	243 ↑ +252.2%	3,208 ↑ +1220.2%	1,236 ↓ -61.5%	1,441 ↑ +16.6%	2,907 ↑ +101.7%
特別利益	955 -	409 ↓ -57.2%	642 ↑ +57.0%	259 ↓ -59.7%	341 ↑ +31.7%	538 ↑ +57.8%	1,667 ↑ +209.9%	581 ↓ -65.1%	3,663 ↑ +530.5%	1,968 ↓ -46.3%	1,816 ↓ -7.7%	4,439 ↑ +144.4%
特別損失
固定資産除却損	136 -	104 ↓ -23.5%	81 ↓ -22.1%	94 ↑ +16.0%	208 ↑ +121.3%	225 ↑ +8.2%	685 ↑ +204.4%	395 ↓ -42.3%	352 ↓ -10.9%	315 ↓ -10.5%	626 ↑ +98.7%	305 ↓ -51.3%
減損損失	267 -	- -	2,708 -	923 ↓ -65.9%	- -	- -	- -	222 -	35 ↓ -84.2%	- -	6 -	2,694 ↑ +44800.0%
その他	81 -	16 ↓ -80.2%	25 ↑ +56.3%	20 ↓ -20.0%	50 ↑ +150.0%	118 ↑ +136.0%	217 ↑ +83.9%	93 ↓ -57.1%	109 ↑ +17.2%	8 ↓ -92.7%	36 ↑ +350.0%	41 ↑ +13.9%
特別損失	1,037 -	253 ↓ -75.6%	3,208 ↑ +1168.0%	1,038 ↓ -67.6%	1,460 ↑ +40.7%	855 ↓ -41.4%	1,012 ↑ +18.4%	711 ↓ -29.7%	867 ↑ +21.9%	324 ↓ -62.6%	669 ↑ +106.5%	3,041 ↑ +354.6%
税引前当期純利益又は税引前当期純損失（△）	158,734 -	129,343 ↓ -18.5%	145,671 ↑ +12.6%	196,067 ↑ +34.6%	197,081 ↑ +0.5%	158,133 ↓ -19.8%	172,482 ↑ +9.1%	272,851 ↑ +58.2%	308,777 ↑ +13.2%	252,653 ↓ -18.2%	211,068 ↓ -16.5%	236,989 ↑ +12.3%
法人税、住民税及び事業税	48,736 -	36,112 ↓ -25.9%	35,466 ↓ -1.8%	57,592 ↑ +62.4%	52,465 ↓ -8.9%	39,063 ↓ -25.5%	53,565 ↑ +37.1%	75,731 ↑ +41.4%	90,677 ↑ +19.7%	75,995 ↓ -16.2%	58,048 ↓ -23.6%	68,636 ↑ +18.2%
法人税等調整額	209 -	874 ↑ +318.2%	3,726 ↑ +326.3%	1,305 ↓ -65.0%	13,801 ↑ +957.5%	8,475 ↓ -38.6%	-2,909 ↓ -134.3%	3,796 ↑ +230.5%	-6,806 ↓ -279.3%	-1,695 ↑ +75.1%	-3,439 ↓ -102.9%	1,040 ↑ +130.2%
法人税等	48,946 -	36,986 ↓ -24.4%	32,254 ↓ -12.8%	58,897 ↑ +82.6%	66,267 ↑ +12.5%	47,539 ↓ -28.3%	50,655 ↑ +6.6%	79,527 ↑ +57.0%	83,871 ↑ +5.5%	74,300 ↓ -11.4%	54,608 ↓ -26.5%	69,677 ↑ +27.6%
当期純利益又は当期純損失（△）	109,788 -	92,356 ↓ -15.9%	113,417 ↑ +22.8%	137,169 ↑ +20.9%	130,814 ↓ -4.6%	110,594 ↓ -15.5%	121,826 ↑ +10.2%	193,323 ↑ +58.7%	224,905 ↑ +16.3%	178,353 ↓ -20.7%	156,459 ↓ -12.3%	167,311 ↑ +6.9%
非支配株主に帰属する当期純利益又は非支配株主に帰属する当期純損失（△）	204 -	218 ↑ +6.9%	321 ↑ +47.2%	300 ↓ -6.5%	183 ↓ -39.0%	93 ↓ -49.2%	35 ↓ -62.4%	331 ↑ +845.7%	296 ↓ -10.6%	32 ↓ -89.2%	115 ↑ +259.4%	9 ↓ -92.2%
親会社株主に帰属する当期純利益又は親会社株主に帰属する当期純損失（△）	109,583 -	92,138 ↓ -15.9%	113,095 ↑ +22.7%	136,869 ↑ +21.0%	130,631 ↓ -4.6%	110,500 ↓ -15.4%	121,790 ↑ +10.2%	192,991 ↑ +58.5%	224,609 ↑ +16.4%	178,321 ↓ -20.6%	156,344 ↓ -12.3%	167,302 ↑ +7.0%

2015年2016年2017年2018年2019年2020年2021年2022年2023年2024年2025年2026年

売上高

458,081

475,608

↑ +3.8%

487,625

↑ +2.5%

591,035

↑ +21.2%

576,948

↓ -2.4%

526,000

↓ -8.8%

552,178

↑ +5.0%

727,397

↑ +31.7%

824,772

↑ +13.4%

776,873

↓ -5.8%

792,108

↑ +2.0%

842,541

↑ +6.4%

売上原価

234,578

238,227

↑ +1.6%

244,476

↑ +2.6%

286,381

↑ +17.1%

280,104

↓ -2.2%

266,148

↓ -5.0%

286,326

↑ +7.6%

363,545

↑ +27.0%

403,613

↑ +11.0%

413,796

↑ +2.5%

429,069

↑ +3.7%

461,089

↑ +7.5%

売上総利益又は売上総損失（△）

223,503

237,381

↑ +6.2%

243,148

↑ +2.4%

304,654

↑ +25.3%

296,843

↓ -2.6%

259,852

↓ -12.5%

265,852

↑ +2.3%

363,851

↑ +36.9%

421,159

↑ +15.8%

363,077

↓ -13.8%

363,038

↓ -0.0%

381,452

↑ +5.1%

販売費及び一般管理費

95,816

103,147

↑ +7.7%

102,041

↓ -1.1%

112,226

↑ +10.0%

116,640

↑ +3.9%

113,597

↓ -2.6%

112,496

↓ -1.0%

135,993

↑ +20.9%

162,958

↑ +19.8%

166,851

↑ +2.4%

172,793

↑ +3.6%

190,893

↑ +10.5%

営業利益又は営業損失（△）

127,686

134,233

↑ +5.1%

141,107

↑ +5.1%

192,428

↑ +36.4%

180,203

↓ -6.4%

146,254

↓ -18.8%

153,355

↑ +4.9%

227,857

↑ +48.6%

258,200

↑ +13.3%

196,226

↓ -24.0%

190,244

↓ -3.0%

190,558

↑ +0.2%

営業外収益

受取利息

5,589

5,553

↓ -0.6%

5,946

↑ +7.1%

7,885

↑ +32.6%

9,301

↑ +18.0%

10,710

↑ +15.1%

6,959

↓ -35.0%

6,712

↓ -3.5%

11,722

↑ +74.6%

18,461

↑ +57.5%

20,237

↑ +9.6%

20,463

↑ +1.1%

有価証券売却益

2,368

6,114

↑ +158.2%

1,283

為替差益

21,851

2,827

8,570

33,144

↑ +286.7%

28,203

↓ -14.9%

24,486

↓ -13.2%

19,693

その他

2,935

2,474

↓ -15.7%

3,044

↑ +23.0%

2,971

↓ -2.4%

4,902

↑ +65.0%

3,692

↓ -24.7%

3,609

↓ -2.2%

5,769

↑ +59.9%

5,722

↓ -0.8%

5,900

↑ +3.1%

4,151

↓ -29.6%

4,445

↑ +7.1%

営業外収益

31,779

9,851

↓ -69.0%

9,707

↓ -1.5%

11,784

↑ +21.4%

18,781

↑ +59.4%

16,788

↓ -10.6%

19,709

↑ +17.4%

45,626

↑ +131.5%

48,016

↑ +5.2%

54,963

↑ +14.5%

24,388

↓ -55.6%

45,886

↑ +88.1%

営業外費用

支払利息

110

116

↑ +5.5%

124

↑ +6.9%

174

↑ +40.3%

182

↑ +4.6%

105

↓ -42.3%

↓ -21.9%

↓ -9.8%

508

↑ +586.5%

為替差損

14,245

2,054

↓ -85.6%

6,025

↑ +193.3%

3,335

4,468

自己株式取得費用

↓ -5.0%

↑ +5.3%

↑ +45.0%

その他

650

651

↑ +0.2%

523

↓ -19.7%

↓ -81.8%

124

↑ +30.5%

266

↑ +114.5%

523

↑ +96.6%

221

↓ -57.7%

110

↓ -50.2%

↓ -28.2%

147

↑ +86.1%

315

↑ +114.3%

営業外費用

650

14,897

↑ +2191.8%

2,577

↓ -82.7%

7,366

↑ +185.8%

783

↓ -89.4%

4,592

↑ +486.5%

1,236

↓ -73.1%

502

↓ -59.4%

236

↓ -53.0%

180

↓ -23.7%

4,711

↑ +2517.2%

853

↓ -81.9%

経常利益又は経常損失（△）

158,816

129,188

↓ -18.7%

148,237

↑ +14.7%

196,846

↑ +32.8%

198,201

↑ +0.7%

158,450

↓ -20.1%

171,827

↑ +8.4%

272,981

↑ +58.9%

305,980

↑ +12.1%

251,008

↓ -18.0%

209,921

↓ -16.4%

235,591

↑ +12.2%

特別利益

固定資産売却益

522

241

↓ -53.8%

337

↑ +39.8%

197

↓ -41.5%

111

↓ -43.7%

173

↑ +55.9%

650

↑ +275.7%

308

↓ -52.6%

447

↑ +45.1%

732

↑ +63.8%

374

↓ -48.9%

1,531

↑ +309.4%

投資有価証券売却益

428

166

↓ -61.2%

276

↑ +66.3%

↓ -84.4%

214

↑ +397.7%

225

↑ +5.1%

↓ -69.3%

243

↑ +252.2%

3,208

↑ +1220.2%

1,236

↓ -61.5%

1,441

↑ +16.6%

2,907

↑ +101.7%

特別利益

955

409

↓ -57.2%

642

↑ +57.0%

259

↓ -59.7%

341

↑ +31.7%

538

↑ +57.8%

1,667

↑ +209.9%

581

↓ -65.1%

3,663

↑ +530.5%

1,968

↓ -46.3%

1,816

↓ -7.7%

4,439

↑ +144.4%

特別損失

固定資産除却損

136

104

↓ -23.5%

↓ -22.1%

↑ +16.0%

208

↑ +121.3%

225

↑ +8.2%

685

↑ +204.4%

395

↓ -42.3%

352

↓ -10.9%

315

↓ -10.5%

626

↑ +98.7%

305

↓ -51.3%

減損損失

267

2,708

923

↓ -65.9%

222

↓ -84.2%

2,694

↑ +44800.0%

その他

↓ -80.2%

↑ +56.3%

↓ -20.0%

↑ +150.0%

118

↑ +136.0%

217

↑ +83.9%

↓ -57.1%

109

↑ +17.2%

↓ -92.7%

↑ +350.0%

↑ +13.9%

特別損失

1,037

253

↓ -75.6%

3,208

↑ +1168.0%

1,038

↓ -67.6%

1,460

↑ +40.7%

855

↓ -41.4%

1,012

↑ +18.4%

711

↓ -29.7%

867

↑ +21.9%

324

↓ -62.6%

669

↑ +106.5%

3,041

↑ +354.6%

税引前当期純利益又は税引前当期純損失（△）

158,734

129,343

↓ -18.5%

145,671

↑ +12.6%

196,067

↑ +34.6%

197,081

↑ +0.5%

158,133

↓ -19.8%

172,482

↑ +9.1%

272,851

↑ +58.2%

308,777

↑ +13.2%

252,653

↓ -18.2%

211,068

↓ -16.5%

236,989

↑ +12.3%

法人税、住民税及び事業税

48,736

36,112

↓ -25.9%

35,466

↓ -1.8%

57,592

↑ +62.4%

52,465

↓ -8.9%

39,063

↓ -25.5%

53,565

↑ +37.1%

75,731

↑ +41.4%

90,677

↑ +19.7%

75,995

↓ -16.2%

58,048

↓ -23.6%

68,636

↑ +18.2%

法人税等調整額

209

874

↑ +318.2%

3,726

↑ +326.3%

1,305

↓ -65.0%

13,801

↑ +957.5%

8,475

↓ -38.6%

-2,909

↓ -134.3%

3,796

↑ +230.5%

-6,806

↓ -279.3%

-1,695

↑ +75.1%

-3,439

↓ -102.9%

1,040

↑ +130.2%

法人税等

48,946

36,986

↓ -24.4%

32,254

↓ -12.8%

58,897

↑ +82.6%

66,267

↑ +12.5%

47,539

↓ -28.3%

50,655

↑ +6.6%

79,527

↑ +57.0%

83,871

↑ +5.5%

74,300

↓ -11.4%

54,608

↓ -26.5%

69,677

↑ +27.6%

当期純利益又は当期純損失（△）

109,788

92,356

↓ -15.9%

113,417

↑ +22.8%

137,169

↑ +20.9%

130,814

↓ -4.6%

110,594

↓ -15.5%

121,826

↑ +10.2%

193,323

↑ +58.7%

224,905

↑ +16.3%

178,353

↓ -20.7%

156,459

↓ -12.3%

167,311

↑ +6.9%

非支配株主に帰属する当期純利益又は非支配株主に帰属する当期純損失（△）

204

218

↑ +6.9%

321

↑ +47.2%

300

↓ -6.5%

183

↓ -39.0%

↓ -49.2%

↓ -62.4%

331

↑ +845.7%

296

↓ -10.6%

↓ -89.2%

115

↑ +259.4%

↓ -92.2%

親会社株主に帰属する当期純利益又は親会社株主に帰属する当期純損失（△）

109,583

92,138

↓ -15.9%

113,095

↑ +22.7%

136,869

↑ +21.0%

130,631

↓ -4.6%

110,500

↓ -15.4%

121,790

↑ +10.2%

192,991

↑ +58.5%

224,609

↑ +16.4%

178,321

↓ -20.6%

156,344

↓ -12.3%

167,302

↑ +7.0%

サマリー表示(単位: 百万円)

勘定科目	2014年	2015年	2016年	2017年	2018年	2019年	2020年	2021年	2022年	2023年	2024年	2025年	2026年
資産の部
流動資産
現金及び預金	- -	453,178 -	412,707 ↓ -8.9%	459,874 ↑ +11.4%	506,436 ↑ +10.1%	519,609 ↑ +2.6%	548,311 ↑ +5.5%	629,291 ↑ +14.8%	684,834 ↑ +8.8%	603,570 ↓ -11.9%	511,257 ↓ -15.3%	655,779 ↑ +28.3%	663,870 ↑ +1.2%
受取手形及び売掛金	- -	120,956 -	118,264 ↓ -2.2%	141,057 ↑ +19.3%	162,637 ↑ +15.3%	158,079 ↓ -2.8%	143,136 ↓ -9.5%	174,934 ↑ +22.2%	211,939 ↑ +21.2%	228,848 ↑ +8.0%	217,671 ↓ -4.9%	207,969 ↓ -4.5%	235,325 ↑ +13.2%
有価証券	- -	- -	- -	22,401 -	37,074 ↑ +65.5%	31,977 ↓ -13.7%	12,454 ↓ -61.1%	11,256 ↓ -9.6%	12,219 ↑ +8.6%	19,926 ↑ +63.1%	33 ↓ -99.8%	29,770 ↑ +90112.1%	47,832 ↑ +60.7%
商品及び製品	- -	90,044 -	79,645 ↓ -11.5%	79,909 ↑ +0.3%	89,731 ↑ +12.3%	102,936 ↑ +14.7%	103,456 ↑ +0.5%	112,131 ↑ +8.4%	130,829 ↑ +16.7%	165,288 ↑ +26.3%	197,300 ↑ +19.4%	173,938 ↓ -11.8%	198,419 ↑ +14.1%
仕掛品	- -	16,396 -	15,650 ↓ -4.5%	15,001 ↓ -4.1%	18,210 ↑ +21.4%	19,753 ↑ +8.5%	18,913 ↓ -4.3%	21,314 ↑ +12.7%	25,574 ↑ +20.0%	31,388 ↑ +22.7%	37,236 ↑ +18.6%	31,245 ↓ -16.1%	33,289 ↑ +6.5%
原材料及び貯蔵品	- -	88,132 -	87,267 ↓ -1.0%	84,274 ↓ -3.4%	97,717 ↑ +16.0%	107,578 ↑ +10.1%	110,190 ↑ +2.4%	115,306 ↑ +4.6%	147,141 ↑ +27.6%	221,925 ↑ +50.8%	285,021 ↑ +28.4%	284,477 ↓ -0.2%	274,989 ↓ -3.3%
その他	- -	13,796 -	13,933 ↑ +1.0%	14,421 ↑ +3.5%	28,829 ↑ +99.9%	28,449 ↓ -1.3%	28,603 ↑ +0.5%	33,470 ↑ +17.0%	46,769 ↑ +39.7%	53,641 ↑ +14.7%	60,500 ↑ +12.8%	39,896 ↓ -34.1%	51,524 ↑ +29.1%
貸倒引当金	- -	-1,288 -	-894 ↑ +30.6%	-818 ↑ +8.5%	-697 ↑ +14.8%	-460 ↑ +34.0%	-517 ↓ -12.4%	-751 ↓ -45.3%	-901 ↓ -20.0%	-740 ↑ +17.9%	-1,030 ↓ -39.2%	-1,236 ↓ -20.0%	-959 ↑ +22.4%
流動資産	- -	802,257 -	747,123 ↓ -6.9%	835,928 ↑ +11.9%	939,940 ↑ +12.4%	967,924 ↑ +3.0%	964,549 ↓ -0.3%	1,096,953 ↑ +13.7%	1,258,406 ↑ +14.7%	1,323,848 ↑ +5.2%	1,307,990 ↓ -1.2%	1,421,842 ↑ +8.7%	1,504,291 ↑ +5.8%
固定資産
有形固定資産
建物及び構築物	- -	118,101 -	125,263 ↑ +6.1%	137,045 ↑ +9.4%	141,091 ↑ +3.0%	146,594 ↑ +3.9%	158,753 ↑ +8.3%	158,825 ↑ +0.0%	179,127 ↑ +12.8%	220,757 ↑ +23.2%	259,857 ↑ +17.7%	293,948 ↑ +13.1%	469,360 ↑ +59.7%
減価償却累計額	- -	-57,696 -	-59,344 ↓ -2.9%	-62,441 ↓ -5.2%	-67,887 ↓ -8.7%	-72,841 ↓ -7.3%	-76,583 ↓ -5.1%	-77,374 ↓ -1.0%	-87,422 ↓ -13.0%	-97,004 ↓ -11.0%	-111,496 ↓ -14.9%	-117,110 ↓ -5.0%	-141,287 ↓ -20.6%
建物及び構築物	- -	60,405 -	65,918 ↑ +9.1%	74,603 ↑ +13.2%	73,203 ↓ -1.9%	73,752 ↑ +0.7%	82,169 ↑ +11.4%	81,450 ↓ -0.9%	91,705 ↑ +12.6%	123,752 ↑ +34.9%	148,360 ↑ +19.9%	176,837 ↑ +19.2%	328,073 ↑ +85.5%
機械装置及び運搬具	- -	106,897 -	109,438 ↑ +2.4%	108,142 ↓ -1.2%	112,068 ↑ +3.6%	112,974 ↑ +0.8%	119,676 ↑ +5.9%	130,289 ↑ +8.9%	142,602 ↑ +9.5%	157,424 ↑ +10.4%	186,878 ↑ +18.7%	200,890 ↑ +7.5%	240,516 ↑ +19.7%
減価償却累計額	- -	-75,609 -	-77,270 ↓ -2.2%	-79,810 ↓ -3.3%	-83,624 ↓ -4.8%	-85,045 ↓ -1.7%	-84,818 ↑ +0.3%	-91,773 ↓ -8.2%	-100,614 ↓ -9.6%	-105,327 ↓ -4.7%	-118,712 ↓ -12.7%	-125,746 ↓ -5.9%	-149,320 ↓ -18.7%
機械装置及び運搬具	- -	31,288 -	32,167 ↑ +2.8%	28,332 ↓ -11.9%	28,444 ↑ +0.4%	27,928 ↓ -1.8%	34,857 ↑ +24.8%	38,515 ↑ +10.5%	41,988 ↑ +9.0%	52,097 ↑ +24.1%	68,166 ↑ +30.8%	75,144 ↑ +10.2%	91,195 ↑ +21.4%
工具、器具及び備品	- -	69,248 -	71,157 ↑ +2.8%	64,733 ↓ -9.0%	64,375 ↓ -0.6%	66,677 ↑ +3.6%	68,678 ↑ +3.0%	72,658 ↑ +5.8%	80,828 ↑ +11.2%	89,748 ↑ +11.0%	108,155 ↑ +20.5%	115,614 ↑ +6.9%	131,470 ↑ +13.7%
減価償却累計額	- -	-62,838 -	-64,157 ↓ -2.1%	-58,454 ↑ +8.9%	-57,570 ↑ +1.5%	-59,224 ↓ -2.9%	-60,888 ↓ -2.8%	-63,634 ↓ -4.5%	-70,304 ↓ -10.5%	-75,850 ↓ -7.9%	-86,866 ↓ -14.5%	-92,058 ↓ -6.0%	-103,871 ↓ -12.8%
工具、器具及び備品（純額）	- -	6,410 -	7,000 ↑ +9.2%	6,278 ↓ -10.3%	6,804 ↑ +8.4%	7,453 ↑ +9.5%	7,789 ↑ +4.5%	9,024 ↑ +15.9%	10,523 ↑ +16.6%	13,897 ↑ +32.1%	21,288 ↑ +53.2%	23,555 ↑ +10.6%	27,598 ↑ +17.2%
土地	- -	32,824 -	32,232 ↓ -1.8%	32,705 ↑ +1.5%	35,391 ↑ +8.2%	38,194 ↑ +7.9%	38,611 ↑ +1.1%	38,812 ↑ +0.5%	74,775 ↑ +92.7%	87,746 ↑ +17.3%	90,484 ↑ +3.1%	105,475 ↑ +16.6%	110,110 ↑ +4.4%
建設仮勘定	- -	15,932 -	10,990 ↓ -31.0%	7,332 ↓ -33.3%	13,081 ↑ +78.4%	23,012 ↑ +75.9%	25,049 ↑ +8.9%	30,737 ↑ +22.7%	51,591 ↑ +67.8%	49,501 ↓ -4.1%	85,258 ↑ +72.2%	97,703 ↑ +14.6%	61,030 ↓ -37.5%
有形固定資産	- -	146,861 -	148,309 ↑ +1.0%	149,252 ↑ +0.6%	156,925 ↑ +5.1%	170,342 ↑ +8.5%	188,477 ↑ +10.6%	198,540 ↑ +5.3%	270,584 ↑ +36.3%	326,995 ↑ +20.8%	413,558 ↑ +26.5%	478,717 ↑ +15.8%	618,009 ↑ +29.1%
無形固定資産
借地権	- -	3,842 -	3,339 ↓ -13.1%	8,349 ↑ +150.0%	9,348 ↑ +12.0%	9,046 ↓ -3.2%	8,649 ↓ -4.4%	8,931 ↑ +3.3%	11,766 ↑ +31.7%	11,759 ↓ -0.1%	11,719 ↓ -0.3%	11,018 ↓ -6.0%	11,432 ↑ +3.8%
その他	- -	1,042 -	1,213 ↑ +16.4%	2,710 ↑ +123.4%	2,408 ↓ -11.1%	2,409 ↑ +0.0%	2,122 ↓ -11.9%	2,457 ↑ +15.8%	3,417 ↑ +39.1%	4,832 ↑ +41.4%	5,612 ↑ +16.1%	5,091 ↓ -9.3%	4,710 ↓ -7.5%
無形固定資産	- -	4,884 -	4,553 ↓ -6.8%	11,060 ↑ +142.9%	11,756 ↑ +6.3%	11,456 ↓ -2.6%	10,771 ↓ -6.0%	11,389 ↑ +5.7%	15,183 ↑ +33.3%	16,591 ↑ +9.3%	17,332 ↑ +4.5%	16,110 ↓ -7.1%	16,142 ↑ +0.2%
投資その他の資産
投資有価証券	- -	48,294 -	44,311 ↓ -8.2%	54,187 ↑ +22.3%	96,058 ↑ +77.3%	96,320 ↑ +0.3%	74,791 ↓ -22.4%	72,383 ↓ -3.2%	58,750 ↓ -18.8%	92,420 ↑ +57.3%	172,436 ↑ +86.6%	145,267 ↓ -15.8%	121,714 ↓ -16.2%
退職給付に係る資産	- -	80 -	73 ↓ -8.8%	73 0.0%	60 ↓ -17.8%	48 ↓ -20.0%	35 ↓ -27.1%	4,828 ↑ +13694.3%	6,441 ↑ +33.4%	11,639 ↑ +80.7%	17,492 ↑ +50.3%	23,816 ↑ +36.2%	34,796 ↑ +46.1%
繰延税金資産	- -	- -	- -	- -	- -	6,021 -	5,859 ↓ -2.7%	5,108 ↓ -12.8%	5,715 ↑ +11.9%	7,456 ↑ +30.5%	10,868 ↑ +45.8%	10,983 ↑ +1.1%	11,994 ↑ +9.2%
その他	- -	12,182 -	58,696 ↑ +381.8%	20,784 ↓ -64.6%	4,062 ↓ -80.5%	5,736 ↑ +41.2%	8,276 ↑ +44.3%	6,782 ↓ -18.1%	5,735 ↓ -15.4%	6,540 ↑ +14.0%	9,366 ↑ +43.2%	5,496 ↓ -41.3%	6,732 ↑ +22.5%
貸倒引当金	- -	-1,139 -	-1,889 ↓ -65.8%	-1,808 ↑ +4.3%	-1,541 ↑ +14.8%	-1,479 ↑ +4.0%	-1,448 ↑ +2.1%	-1,488 ↓ -2.8%	-1,664 ↓ -11.8%	-1,454 ↑ +12.6%	-1,675 ↓ -15.2%	-1,466 ↑ +12.5%	-1,844 ↓ -25.8%
投資その他の資産	- -	174,997 -	220,184 ↑ +25.8%	196,203 ↓ -10.9%	234,267 ↑ +19.4%	239,585 ↑ +2.3%	226,740 ↓ -5.4%	232,987 ↑ +2.8%	225,776 ↓ -3.1%	260,505 ↑ +15.4%	355,677 ↑ +36.5%	184,097 ↓ -48.2%	173,392 ↓ -5.8%
固定資産	- -	326,743 -	373,048 ↑ +14.2%	356,516 ↓ -4.4%	402,950 ↑ +13.0%	421,384 ↑ +4.6%	425,989 ↑ +1.1%	442,917 ↑ +4.0%	511,545 ↑ +15.5%	604,092 ↑ +18.1%	786,568 ↑ +30.2%	678,925 ↓ -13.7%	807,544 ↑ +18.9%
資産	- -	1,129,001 -	1,120,171 ↓ -0.8%	1,192,444 ↑ +6.5%	1,342,890 ↑ +12.6%	1,389,308 ↑ +3.5%	1,390,539 ↑ +0.1%	1,539,871 ↑ +10.7%	1,769,951 ↑ +14.9%	1,927,940 ↑ +8.9%	2,094,559 ↑ +8.6%	2,100,767 ↑ +0.3%	2,311,835 ↑ +10.0%
負債の部
流動負債
支払手形及び買掛金	- -	48,753 -	55,405 ↑ +13.6%	60,648 ↑ +9.5%	88,411 ↑ +45.8%	38,513 ↓ -56.4%	38,379 ↓ -0.3%	44,091 ↑ +14.9%	62,101 ↑ +40.8%	73,636 ↑ +18.6%	58,818 ↓ -20.1%	46,898 ↓ -20.3%	31,822 ↓ -32.1%
短期借入金	- -	63,475 -	45,918 ↓ -27.7%	11,735 ↓ -74.4%	1,640 ↓ -86.0%	4,503 ↑ +174.6%	3,726 ↓ -17.3%	1,465 ↓ -60.7%	6,987 ↑ +376.9%	7,137 ↑ +2.1%	7,342 ↑ +2.9%	5,041 ↓ -31.3%	5,092 ↑ +1.0%
未払法人税等	- -	29,528 -	12,352 ↓ -58.2%	20,066 ↑ +62.5%	33,935 ↑ +69.1%	23,800 ↓ -29.9%	14,669 ↓ -38.4%	30,029 ↑ +104.7%	44,783 ↑ +49.1%	42,435 ↓ -5.2%	29,316 ↓ -30.9%	18,223 ↓ -37.8%	35,645 ↑ +95.6%
賞与引当金	- -	2,969 -	2,611 ↓ -12.1%	2,812 ↑ +7.7%	3,062 ↑ +8.9%	2,894 ↓ -5.5%	2,434 ↓ -15.9%	3,055 ↑ +25.5%	5,350 ↑ +75.1%	5,143 ↓ -3.9%	5,162 ↑ +0.4%	3,730 ↓ -27.7%	5,799 ↑ +55.5%
その他	- -	34,345 -	33,962 ↓ -1.1%	34,177 ↑ +0.6%	45,986 ↑ +34.6%	47,959 ↑ +4.3%	35,155 ↓ -26.7%	39,402 ↑ +12.1%	50,179 ↑ +27.4%	60,494 ↑ +20.6%	63,960 ↑ +5.7%	61,745 ↓ -3.5%	67,310 ↑ +9.0%
流動負債	- -	179,071 -	150,249 ↓ -16.1%	129,439 ↓ -13.9%	173,036 ↑ +33.7%	117,670 ↓ -32.0%	94,364 ↓ -19.8%	118,043 ↑ +25.1%	169,403 ↑ +43.5%	188,847 ↑ +11.5%	164,600 ↓ -12.8%	135,639 ↓ -17.6%	145,670 ↑ +7.4%
固定負債
繰延税金負債	- -	- -	- -	- -	- -	11,287 -	18,682 ↑ +65.5%	17,385 ↓ -6.9%	21,463 ↑ +23.5%	16,094 ↓ -25.0%	21,802 ↑ +35.5%	20,054 ↓ -8.0%	26,834 ↑ +33.8%
役員退職慰労引当金	- -	794 -	808 ↑ +1.8%	869 ↑ +7.5%	890 ↑ +2.4%	956 ↑ +7.4%	964 ↑ +0.8%	286 ↓ -70.3%	270 ↓ -5.6%	458 ↑ +69.6%	720 ↑ +57.2%	620 ↓ -13.9%	1,130 ↑ +82.3%
役員株式給付引当金	- -	- -	- -	- -	- -	- -	- -	57 -	65 ↑ +14.0%	114 ↑ +75.4%	265 ↑ +132.5%	440 ↑ +66.0%	630 ↑ +43.2%
退職給付に係る負債	- -	1,421 -	9,388 ↑ +560.7%	8,427 ↓ -10.2%	7,022 ↓ -16.7%	6,398 ↓ -8.9%	8,296 ↑ +29.7%	6,674 ↓ -19.6%	7,552 ↑ +13.2%	7,577 ↑ +0.3%	8,034 ↑ +6.0%	7,957 ↓ -1.0%	8,075 ↑ +1.5%
その他	- -	6,999 -	6,730 ↓ -3.8%	6,627 ↓ -1.5%	5,190 ↓ -21.7%	7,007 ↑ +35.0%	7,175 ↑ +2.4%	8,112 ↑ +13.1%	7,366 ↓ -9.2%	7,472 ↑ +1.4%	7,538 ↑ +0.9%	7,749 ↑ +2.8%	14,253 ↑ +83.9%
固定負債	- -	28,445 -	28,108 ↓ -1.2%	32,635 ↑ +16.1%	19,437 ↓ -40.4%	28,385 ↑ +46.0%	42,908 ↑ +51.2%	41,839 ↓ -2.5%	41,274 ↓ -1.4%	36,767 ↓ -10.9%	44,088 ↑ +19.9%	36,821 ↓ -16.5%	50,925 ↑ +38.3%
負債	- -	207,517 -	178,357 ↓ -14.1%	162,075 ↓ -9.1%	192,473 ↑ +18.8%	146,056 ↓ -24.1%	137,272 ↓ -6.0%	159,883 ↑ +16.5%	210,677 ↑ +31.8%	225,615 ↑ +7.1%	208,688 ↓ -7.5%	172,461 ↓ -17.4%	196,595 ↑ +14.0%
純資産の部
株主資本
資本金	- -	61,005 -	61,005 0.0%	61,005 0.0%	61,005 0.0%	61,005 0.0%	61,005 0.0%	61,005 0.0%	61,005 0.0%	61,005 0.0%	61,005 0.0%	61,005 0.0%	61,005 0.0%
資本剰余金	- -	72,677 -	72,778 ↑ +0.1%	72,871 ↑ +0.1%	73,372 ↑ +0.7%	73,372 0.0%	73,335 ↓ -0.1%	73,335 0.0%	73,335 0.0%	73,342 ↑ +0.0%	73,342 0.0%	74,473 ↑ +1.5%	73,779 ↓ -0.9%
利益剰余金	- -	696,953 -	775,655 ↑ +11.3%	875,230 ↑ +12.8%	985,216 ↑ +12.6%	1,088,960 ↑ +10.5%	1,182,014 ↑ +8.5%	1,277,198 ↑ +8.1%	1,430,285 ↑ +12.0%	1,596,086 ↑ +11.6%	1,716,354 ↑ +7.5%	1,808,633 ↑ +5.4%	1,709,936 ↓ -5.5%
自己株式	- -	-3,458 -	-3,411 ↑ +1.4%	-3,348 ↑ +1.8%	-3,066 ↑ +8.4%	-3,086 ↓ -0.7%	-30,432 ↓ -886.1%	-59,139 ↓ -94.3%	-109,136 ↓ -84.5%	-164,167 ↓ -50.4%	-194,795 ↓ -18.7%	-219,814 ↓ -12.8%	-38,513 ↑ +82.5%
株主資本	- -	827,178 -	906,027 ↑ +9.5%	1,005,758 ↑ +11.0%	1,116,528 ↑ +11.0%	1,220,251 ↑ +9.3%	1,285,922 ↑ +5.4%	1,352,399 ↑ +5.2%	1,455,489 ↑ +7.6%	1,566,266 ↑ +7.6%	1,655,906 ↑ +5.7%	1,724,298 ↑ +4.1%	1,806,207 ↑ +4.8%
評価・換算差額等	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
その他有価証券評価差額金	- -	5,841 -	2,879 ↓ -50.7%	8,864 ↑ +207.9%	10,864 ↑ +22.6%	7,667 ↓ -29.4%	6,344 ↓ -17.3%	11,404 ↑ +79.8%	11,235 ↓ -1.5%	7,573 ↓ -32.6%	14,777 ↑ +95.1%	14,492 ↓ -1.9%	20,030 ↑ +38.2%
為替換算調整勘定	- -	81,697 -	32,336 ↓ -60.4%	14,459 ↓ -55.3%	20,594 ↑ +42.4%	12,824 ↓ -37.7%	-40,084 ↓ -412.6%	12,056 ↑ +130.1%	87,893 ↑ +629.0%	120,275 ↑ +36.8%	203,508 ↑ +69.2%	178,700 ↓ -12.2%	271,634 ↑ +52.0%
退職給付に係る調整累計額	- -	4,527 -	-1,833 ↓ -140.5%	-1,475 ↑ +19.5%	-742 ↑ +49.7%	-724 ↑ +2.4%	-1,994 ↓ -175.4%	842 ↑ +142.2%	1,010 ↑ +20.0%	4,298 ↑ +325.5%	7,394 ↑ +72.0%	10,789 ↑ +45.9%	17,218 ↑ +59.6%
評価・換算差額等	- -	92,066 -	33,381 ↓ -63.7%	21,848 ↓ -34.5%	30,716 ↑ +40.6%	19,767 ↓ -35.6%	-35,734 ↓ -280.8%	24,304 ↑ +168.0%	100,139 ↑ +312.0%	132,146 ↑ +32.0%	225,680 ↑ +70.8%	203,983 ↓ -9.6%	308,883 ↑ +51.4%
非支配株主持分	- -	2,238 -	2,403 ↑ +7.4%	2,761 ↑ +14.9%	3,171 ↑ +14.8%	3,232 ↑ +1.9%	3,078 ↓ -4.8%	3,283 ↑ +6.7%	3,645 ↑ +11.0%	3,912 ↑ +7.3%	4,284 ↑ +9.5%	25 ↓ -99.4%	149 ↑ +496.0%
純資産	785,521 -	921,483 ↑ +17.3%	941,813 ↑ +2.2%	1,030,369 ↑ +9.4%	1,150,416 ↑ +11.7%	1,243,252 ↑ +8.1%	1,253,266 ↑ +0.8%	1,379,987 ↑ +10.1%	1,559,274 ↑ +13.0%	1,702,325 ↑ +9.2%	1,885,871 ↑ +10.8%	1,928,306 ↑ +2.3%	2,115,240 ↑ +9.7%
負債純資産	- -	1,129,001 -	1,120,171 ↓ -0.8%	1,192,444 ↑ +6.5%	1,342,890 ↑ +12.6%	1,389,308 ↑ +3.5%	1,390,539 ↑ +0.1%	1,539,871 ↑ +10.7%	1,769,951 ↑ +14.9%	1,927,940 ↑ +8.9%	2,094,559 ↑ +8.6%	2,100,767 ↑ +0.3%	2,311,835 ↑ +10.0%

2014年2015年2016年2017年2018年2019年2020年2021年2022年2023年2024年2025年2026年

資産の部

流動資産

現金及び預金

453,178

412,707

↓ -8.9%

459,874

↑ +11.4%

506,436

↑ +10.1%

519,609

↑ +2.6%

548,311

↑ +5.5%

629,291

↑ +14.8%

684,834

↑ +8.8%

603,570

↓ -11.9%

511,257

↓ -15.3%

655,779

↑ +28.3%

663,870

↑ +1.2%

受取手形及び売掛金

120,956

118,264

↓ -2.2%

141,057

↑ +19.3%

162,637

↑ +15.3%

158,079

↓ -2.8%

143,136

↓ -9.5%

174,934

↑ +22.2%

211,939

↑ +21.2%

228,848

↑ +8.0%

217,671

↓ -4.9%

207,969

↓ -4.5%

235,325

↑ +13.2%

有価証券

22,401

37,074

↑ +65.5%

31,977

↓ -13.7%

12,454

↓ -61.1%

11,256

↓ -9.6%

12,219

↑ +8.6%

19,926

↑ +63.1%

↓ -99.8%

29,770

↑ +90112.1%

47,832

↑ +60.7%

商品及び製品

90,044

79,645

↓ -11.5%

79,909

↑ +0.3%

89,731

↑ +12.3%

102,936

↑ +14.7%

103,456

↑ +0.5%

112,131

↑ +8.4%

130,829

↑ +16.7%

165,288

↑ +26.3%

197,300

↑ +19.4%

173,938

↓ -11.8%

198,419

↑ +14.1%

仕掛品

16,396

15,650

↓ -4.5%

15,001

↓ -4.1%

18,210

↑ +21.4%

19,753

↑ +8.5%

18,913

↓ -4.3%

21,314

↑ +12.7%

25,574

↑ +20.0%

31,388

↑ +22.7%

37,236

↑ +18.6%

31,245

↓ -16.1%

33,289

↑ +6.5%

原材料及び貯蔵品

88,132

87,267

↓ -1.0%

84,274

↓ -3.4%

97,717

↑ +16.0%

107,578

↑ +10.1%

110,190

↑ +2.4%

115,306

↑ +4.6%

147,141

↑ +27.6%

221,925

↑ +50.8%

285,021

↑ +28.4%

284,477

↓ -0.2%

274,989

↓ -3.3%

その他

13,796

13,933

↑ +1.0%

14,421

↑ +3.5%

28,829

↑ +99.9%

28,449

↓ -1.3%

28,603

↑ +0.5%

33,470

↑ +17.0%

46,769

↑ +39.7%

53,641

↑ +14.7%

60,500

↑ +12.8%

39,896

↓ -34.1%

51,524

↑ +29.1%

貸倒引当金

-1,288

-894

↑ +30.6%

-818

↑ +8.5%

-697

↑ +14.8%

-460

↑ +34.0%

-517

↓ -12.4%

-751

↓ -45.3%

-901

↓ -20.0%

-740

↑ +17.9%

-1,030

↓ -39.2%

-1,236

↓ -20.0%

-959

↑ +22.4%

流動資産

802,257

747,123

↓ -6.9%

835,928

↑ +11.9%

939,940

↑ +12.4%

967,924

↑ +3.0%

964,549

↓ -0.3%

1,096,953

↑ +13.7%

1,258,406

↑ +14.7%

1,323,848

↑ +5.2%

1,307,990

↓ -1.2%

1,421,842

↑ +8.7%

1,504,291

↑ +5.8%

固定資産

有形固定資産

建物及び構築物

118,101

125,263

↑ +6.1%

137,045

↑ +9.4%

141,091

↑ +3.0%

146,594

↑ +3.9%

158,753

↑ +8.3%

158,825

↑ +0.0%

179,127

↑ +12.8%

220,757

↑ +23.2%

259,857

↑ +17.7%

293,948

↑ +13.1%

469,360

↑ +59.7%

減価償却累計額

-57,696

-59,344

↓ -2.9%

-62,441

↓ -5.2%

-67,887

↓ -8.7%

-72,841

↓ -7.3%

-76,583

↓ -5.1%

-77,374

↓ -1.0%

-87,422

↓ -13.0%

-97,004

↓ -11.0%

-111,496

↓ -14.9%

-117,110

↓ -5.0%

-141,287

↓ -20.6%

建物及び構築物

60,405

65,918

↑ +9.1%

74,603

↑ +13.2%

73,203

↓ -1.9%

73,752

↑ +0.7%

82,169

↑ +11.4%

81,450

↓ -0.9%

91,705

↑ +12.6%

123,752

↑ +34.9%

148,360

↑ +19.9%

176,837

↑ +19.2%

328,073

↑ +85.5%

機械装置及び運搬具

106,897

109,438

↑ +2.4%

108,142

↓ -1.2%

112,068

↑ +3.6%

112,974

↑ +0.8%

119,676

↑ +5.9%

130,289

↑ +8.9%

142,602

↑ +9.5%

157,424

↑ +10.4%

186,878

↑ +18.7%

200,890

↑ +7.5%

240,516

↑ +19.7%

減価償却累計額

-75,609

-77,270

↓ -2.2%

-79,810

↓ -3.3%

-83,624

↓ -4.8%

-85,045

↓ -1.7%

-84,818

↑ +0.3%

-91,773

↓ -8.2%

-100,614

↓ -9.6%

-105,327

↓ -4.7%

-118,712

↓ -12.7%

-125,746

↓ -5.9%

-149,320

↓ -18.7%

機械装置及び運搬具

31,288

32,167

↑ +2.8%

28,332

↓ -11.9%

28,444

↑ +0.4%

27,928

↓ -1.8%

34,857

↑ +24.8%

38,515

↑ +10.5%

41,988

↑ +9.0%

52,097

↑ +24.1%

68,166

↑ +30.8%

75,144

↑ +10.2%

91,195

↑ +21.4%

工具、器具及び備品

69,248

71,157

↑ +2.8%

64,733

↓ -9.0%

64,375

↓ -0.6%

66,677

↑ +3.6%

68,678

↑ +3.0%

72,658

↑ +5.8%

80,828

↑ +11.2%

89,748

↑ +11.0%

108,155

↑ +20.5%

115,614

↑ +6.9%

131,470

↑ +13.7%

減価償却累計額

-62,838

-64,157

↓ -2.1%

-58,454

↑ +8.9%

-57,570

↑ +1.5%

-59,224

↓ -2.9%

-60,888

↓ -2.8%

-63,634

↓ -4.5%

-70,304

↓ -10.5%

-75,850

↓ -7.9%

-86,866

↓ -14.5%

-92,058

↓ -6.0%

-103,871

↓ -12.8%

工具、器具及び備品（純額）

6,410

7,000

↑ +9.2%

6,278

↓ -10.3%

6,804

↑ +8.4%

7,453

↑ +9.5%

7,789

↑ +4.5%

9,024

↑ +15.9%

10,523

↑ +16.6%

13,897

↑ +32.1%

21,288

↑ +53.2%

23,555

↑ +10.6%

27,598

↑ +17.2%

土地

32,824

32,232

↓ -1.8%

32,705

↑ +1.5%

35,391

↑ +8.2%

38,194

↑ +7.9%

38,611

↑ +1.1%

38,812

↑ +0.5%

74,775

↑ +92.7%

87,746

↑ +17.3%

90,484

↑ +3.1%

105,475

↑ +16.6%

110,110

↑ +4.4%

建設仮勘定

15,932

10,990

↓ -31.0%

7,332

↓ -33.3%

13,081

↑ +78.4%

23,012

↑ +75.9%

25,049

↑ +8.9%

30,737

↑ +22.7%

51,591

↑ +67.8%

49,501

↓ -4.1%

85,258

↑ +72.2%

97,703

↑ +14.6%

61,030

↓ -37.5%

有形固定資産

146,861

148,309

↑ +1.0%

149,252

↑ +0.6%

156,925

↑ +5.1%

170,342

↑ +8.5%

188,477

↑ +10.6%

198,540

↑ +5.3%

270,584

↑ +36.3%

326,995

↑ +20.8%

413,558

↑ +26.5%

478,717

↑ +15.8%

618,009

↑ +29.1%

無形固定資産

借地権

3,842

3,339

↓ -13.1%

8,349

↑ +150.0%

9,348

↑ +12.0%

9,046

↓ -3.2%

8,649

↓ -4.4%

8,931

↑ +3.3%

11,766

↑ +31.7%

11,759

↓ -0.1%

11,719

↓ -0.3%

11,018

↓ -6.0%

11,432

↑ +3.8%

その他

1,042

1,213

↑ +16.4%

2,710

↑ +123.4%

2,408

↓ -11.1%

2,409

↑ +0.0%

2,122

↓ -11.9%

2,457

↑ +15.8%

3,417

↑ +39.1%

4,832

↑ +41.4%

5,612

↑ +16.1%

5,091

↓ -9.3%

4,710

↓ -7.5%

無形固定資産

4,884

4,553

↓ -6.8%

11,060

↑ +142.9%

11,756

↑ +6.3%

11,456

↓ -2.6%

10,771

↓ -6.0%

11,389

↑ +5.7%

15,183

↑ +33.3%

16,591

↑ +9.3%

17,332

↑ +4.5%

16,110

↓ -7.1%

16,142

↑ +0.2%

投資その他の資産

投資有価証券

48,294

44,311

↓ -8.2%

54,187

↑ +22.3%

96,058

↑ +77.3%

96,320

↑ +0.3%

74,791

↓ -22.4%

72,383

↓ -3.2%

58,750

↓ -18.8%

92,420

↑ +57.3%

172,436

↑ +86.6%

145,267

↓ -15.8%

121,714

↓ -16.2%

退職給付に係る資産

↓ -8.8%

0.0%

↓ -17.8%

↓ -20.0%

↓ -27.1%

4,828

↑ +13694.3%

6,441

↑ +33.4%

11,639

↑ +80.7%

17,492

↑ +50.3%

23,816

↑ +36.2%

34,796

↑ +46.1%

繰延税金資産

6,021

5,859

↓ -2.7%

5,108

↓ -12.8%

5,715

↑ +11.9%

7,456

↑ +30.5%

10,868

↑ +45.8%

10,983

↑ +1.1%

11,994

↑ +9.2%

その他

12,182

58,696

↑ +381.8%

20,784

↓ -64.6%

4,062

↓ -80.5%

5,736

↑ +41.2%

8,276

↑ +44.3%

6,782

↓ -18.1%

5,735

↓ -15.4%

6,540

↑ +14.0%

9,366

↑ +43.2%

5,496

↓ -41.3%

6,732

↑ +22.5%

貸倒引当金

-1,139

-1,889

↓ -65.8%

-1,808

↑ +4.3%

-1,541

↑ +14.8%

-1,479

↑ +4.0%

-1,448

↑ +2.1%

-1,488

↓ -2.8%

-1,664

↓ -11.8%

-1,454

↑ +12.6%

-1,675

↓ -15.2%

-1,466

↑ +12.5%

-1,844

↓ -25.8%

投資その他の資産

174,997

220,184

↑ +25.8%

196,203

↓ -10.9%

234,267

↑ +19.4%

239,585

↑ +2.3%

226,740

↓ -5.4%

232,987

↑ +2.8%

225,776

↓ -3.1%

260,505

↑ +15.4%

355,677

↑ +36.5%

184,097

↓ -48.2%

173,392

↓ -5.8%

固定資産

326,743

373,048

↑ +14.2%

356,516

↓ -4.4%

402,950

↑ +13.0%

421,384

↑ +4.6%

425,989

↑ +1.1%

442,917

↑ +4.0%

511,545

↑ +15.5%

604,092

↑ +18.1%

786,568

↑ +30.2%

678,925

↓ -13.7%

807,544

↑ +18.9%

資産

1,129,001

1,120,171

↓ -0.8%

1,192,444

↑ +6.5%

1,342,890

↑ +12.6%

1,389,308

↑ +3.5%

1,390,539

↑ +0.1%

1,539,871

↑ +10.7%

1,769,951

↑ +14.9%

1,927,940

↑ +8.9%

2,094,559

↑ +8.6%

2,100,767

↑ +0.3%

2,311,835

↑ +10.0%

負債の部

流動負債

支払手形及び買掛金

48,753

55,405

↑ +13.6%

60,648

↑ +9.5%

88,411

↑ +45.8%

38,513

↓ -56.4%

38,379

↓ -0.3%

44,091

↑ +14.9%

62,101

↑ +40.8%

73,636

↑ +18.6%

58,818

↓ -20.1%

46,898

↓ -20.3%

31,822

↓ -32.1%

短期借入金

63,475

45,918

↓ -27.7%

11,735

↓ -74.4%

1,640

↓ -86.0%

4,503

↑ +174.6%

3,726

↓ -17.3%

1,465

↓ -60.7%

6,987

↑ +376.9%

7,137

↑ +2.1%

7,342

↑ +2.9%

5,041

↓ -31.3%

5,092

↑ +1.0%

未払法人税等

29,528

12,352

↓ -58.2%

20,066

↑ +62.5%

33,935

↑ +69.1%

23,800

↓ -29.9%

14,669

↓ -38.4%

30,029

↑ +104.7%

44,783

↑ +49.1%

42,435

↓ -5.2%

29,316

↓ -30.9%

18,223

↓ -37.8%

35,645

↑ +95.6%

賞与引当金

2,969

2,611

↓ -12.1%

2,812

↑ +7.7%

3,062

↑ +8.9%

2,894

↓ -5.5%

2,434

↓ -15.9%

3,055

↑ +25.5%

5,350

↑ +75.1%

5,143

↓ -3.9%

5,162

↑ +0.4%

3,730

↓ -27.7%

5,799

↑ +55.5%

その他

34,345

33,962

↓ -1.1%

34,177

↑ +0.6%

45,986

↑ +34.6%

47,959

↑ +4.3%

35,155

↓ -26.7%

39,402

↑ +12.1%

50,179

↑ +27.4%

60,494

↑ +20.6%

63,960

↑ +5.7%

61,745

↓ -3.5%

67,310

↑ +9.0%

流動負債

179,071

150,249

↓ -16.1%

129,439

↓ -13.9%

173,036

↑ +33.7%

117,670

↓ -32.0%

94,364

↓ -19.8%

118,043

↑ +25.1%

169,403

↑ +43.5%

188,847

↑ +11.5%

164,600

↓ -12.8%

135,639

↓ -17.6%

145,670

↑ +7.4%

固定負債

繰延税金負債

11,287

18,682

↑ +65.5%

17,385

↓ -6.9%

21,463

↑ +23.5%

16,094

↓ -25.0%

21,802

↑ +35.5%

20,054

↓ -8.0%

26,834

↑ +33.8%

役員退職慰労引当金

794

808

↑ +1.8%

869

↑ +7.5%

890

↑ +2.4%

956

↑ +7.4%

964

↑ +0.8%

286

↓ -70.3%

270

↓ -5.6%

458

↑ +69.6%

720

↑ +57.2%

620

↓ -13.9%

1,130

↑ +82.3%

役員株式給付引当金

↑ +14.0%

114

↑ +75.4%

265

↑ +132.5%

440

↑ +66.0%

630

↑ +43.2%

退職給付に係る負債

1,421

9,388

↑ +560.7%

8,427

↓ -10.2%

7,022

↓ -16.7%

6,398

↓ -8.9%

8,296

↑ +29.7%

6,674

↓ -19.6%

7,552

↑ +13.2%

7,577

↑ +0.3%

8,034

↑ +6.0%

7,957

↓ -1.0%

8,075

↑ +1.5%

その他

6,999

6,730

↓ -3.8%

6,627

↓ -1.5%

5,190

↓ -21.7%

7,007

↑ +35.0%

7,175

↑ +2.4%

8,112

↑ +13.1%

7,366

↓ -9.2%

7,472

↑ +1.4%

7,538

↑ +0.9%

7,749

↑ +2.8%

14,253

↑ +83.9%

固定負債

28,445

28,108

↓ -1.2%

32,635

↑ +16.1%

19,437

↓ -40.4%

28,385

↑ +46.0%

42,908

↑ +51.2%

41,839

↓ -2.5%

41,274

↓ -1.4%

36,767

↓ -10.9%

44,088

↑ +19.9%

36,821

↓ -16.5%

50,925

↑ +38.3%

負債

207,517

178,357

↓ -14.1%

162,075

↓ -9.1%

192,473

↑ +18.8%

146,056

↓ -24.1%

137,272

↓ -6.0%

159,883

↑ +16.5%

210,677

↑ +31.8%

225,615

↑ +7.1%

208,688

↓ -7.5%

172,461

↓ -17.4%

196,595

↑ +14.0%

純資産の部

株主資本

資本金

61,005

0.0%

61,005

0.0%

61,005

0.0%

61,005

0.0%

61,005

0.0%

61,005

0.0%

61,005

0.0%

61,005

0.0%

61,005

0.0%

61,005

0.0%

61,005

0.0%

資本剰余金

72,677

72,778

↑ +0.1%

72,871

↑ +0.1%

73,372

↑ +0.7%

73,372

0.0%

73,335

↓ -0.1%

73,335

0.0%

73,335

0.0%

73,342

↑ +0.0%

73,342

0.0%

74,473

↑ +1.5%

73,779

↓ -0.9%

利益剰余金

696,953

775,655

↑ +11.3%

875,230

↑ +12.8%

985,216

↑ +12.6%

1,088,960

↑ +10.5%

1,182,014

↑ +8.5%

1,277,198

↑ +8.1%

1,430,285

↑ +12.0%

1,596,086

↑ +11.6%

1,716,354

↑ +7.5%

1,808,633

↑ +5.4%

1,709,936

↓ -5.5%

自己株式

-3,458

-3,411

↑ +1.4%

-3,348

↑ +1.8%

-3,066

↑ +8.4%

-3,086

↓ -0.7%

-30,432

↓ -886.1%

-59,139

↓ -94.3%

-109,136

↓ -84.5%

-164,167

↓ -50.4%

-194,795

↓ -18.7%

-219,814

↓ -12.8%

-38,513

↑ +82.5%

株主資本

827,178

906,027

↑ +9.5%

1,005,758

↑ +11.0%

1,116,528

↑ +11.0%

1,220,251

↑ +9.3%

1,285,922

↑ +5.4%

1,352,399

↑ +5.2%

1,455,489

↑ +7.6%

1,566,266

↑ +7.6%

1,655,906

↑ +5.7%

1,724,298

↑ +4.1%

1,806,207

↑ +4.8%

評価・換算差額等

その他有価証券評価差額金

5,841

2,879

↓ -50.7%

8,864

↑ +207.9%

10,864

↑ +22.6%

7,667

↓ -29.4%

6,344

↓ -17.3%

11,404

↑ +79.8%

11,235

↓ -1.5%

7,573

↓ -32.6%

14,777

↑ +95.1%

14,492

↓ -1.9%

20,030

↑ +38.2%

為替換算調整勘定

81,697

32,336

↓ -60.4%

14,459

↓ -55.3%

20,594

↑ +42.4%

12,824

↓ -37.7%

-40,084

↓ -412.6%

12,056

↑ +130.1%

87,893

↑ +629.0%

120,275

↑ +36.8%

203,508

↑ +69.2%

178,700

↓ -12.2%

271,634

↑ +52.0%

退職給付に係る調整累計額

4,527

-1,833

↓ -140.5%

-1,475

↑ +19.5%

-742

↑ +49.7%

-724

↑ +2.4%

-1,994

↓ -175.4%

842

↑ +142.2%

1,010

↑ +20.0%

4,298

↑ +325.5%

7,394

↑ +72.0%

10,789

↑ +45.9%

17,218

↑ +59.6%

評価・換算差額等

92,066

33,381

↓ -63.7%

21,848

↓ -34.5%

30,716

↑ +40.6%

19,767

↓ -35.6%

-35,734

↓ -280.8%

24,304

↑ +168.0%

100,139

↑ +312.0%

132,146

↑ +32.0%

225,680

↑ +70.8%

203,983

↓ -9.6%

308,883

↑ +51.4%

非支配株主持分

2,238

2,403

↑ +7.4%

2,761

↑ +14.9%

3,171

↑ +14.8%

3,232

↑ +1.9%

3,078

↓ -4.8%

3,283

↑ +6.7%

3,645

↑ +11.0%

3,912

↑ +7.3%

4,284

↑ +9.5%

↓ -99.4%

149

↑ +496.0%

純資産

785,521

921,483

↑ +17.3%

941,813

↑ +2.2%

1,030,369

↑ +9.4%

1,150,416

↑ +11.7%

1,243,252

↑ +8.1%

1,253,266

↑ +0.8%

1,379,987

↑ +10.1%

1,559,274

↑ +13.0%

1,702,325

↑ +9.2%

1,885,871

↑ +10.8%

1,928,306

↑ +2.3%

2,115,240

↑ +9.7%

負債純資産

1,129,001

1,120,171

↓ -0.8%

1,192,444

↑ +6.5%

1,342,890

↑ +12.6%

1,389,308

↑ +3.5%

1,390,539

↑ +0.1%

1,539,871

↑ +10.7%

1,769,951

↑ +14.9%

1,927,940

↑ +8.9%

2,094,559

↑ +8.6%

2,100,767

↑ +0.3%

2,311,835

↑ +10.0%

サマリー表示(単位: 百万円)

勘定科目	2014年	2015年	2016年	2017年	2018年	2019年	2020年	2021年	2022年	2023年	2024年	2025年	2026年
営業活動によるキャッシュ・フロー
税引前当期純利益又は税引前当期純損失（△）	- -	158,734 -	129,343 ↓ -18.5%	145,671 ↑ +12.6%	196,067 ↑ +34.6%	197,081 ↑ +0.5%	158,133 ↓ -19.8%	172,482 ↑ +9.1%	272,851 ↑ +58.2%	308,777 ↑ +13.2%	252,653 ↓ -18.2%	211,068 ↓ -16.5%	236,989 ↑ +12.3%
減価償却費	- -	13,620 -	14,863 ↑ +9.1%	14,246 ↓ -4.2%	15,252 ↑ +7.1%	16,255 ↑ +6.6%	16,669 ↑ +2.5%	18,585 ↑ +11.5%	20,557 ↑ +10.6%	25,767 ↑ +25.3%	33,355 ↑ +29.4%	34,308 ↑ +2.9%	44,846 ↑ +30.7%
減損損失	- -	267 -	- -	2,708 -	923 ↓ -65.9%	- -	- -	- -	222 -	35 ↓ -84.2%	- -	6 -	2,694 ↑ +44800.0%
貸倒引当金の増減額（△は減少）	- -	519 -	526 ↑ +1.3%	-87 ↓ -116.5%	-432 ↓ -396.6%	-243 ↑ +43.8%	124 ↑ +151.0%	158 ↑ +27.4%	139 ↓ -12.0%	-517 ↓ -471.9%	274 ↑ +153.0%	44 ↓ -83.9%	-219 ↓ -597.7%
役員退職慰労引当金の増減額（△は減少）	- -	55 -	14 ↓ -74.5%	59 ↑ +321.4%	20 ↓ -66.1%	66 ↑ +230.0%	7 ↓ -89.4%	-711 ↓ -10257.1%	-15 ↑ +97.9%	190 ↑ +1366.7%	226 ↑ +18.9%	-90 ↓ -139.8%	440 ↑ +588.9%
退職給付に係る負債の増減額（△は減少）	- -	-1,244 -	-1,325 ↓ -6.5%	-439 ↑ +66.9%	-392 ↑ +10.7%	-599 ↓ -52.8%	460 ↑ +176.8%	-1,652 ↓ -459.1%	710 ↑ +143.0%	143 ↓ -79.9%	285 ↑ +99.3%	302 ↑ +6.0%	276 ↓ -8.6%
受取利息及び受取配当金	- -	-5,984 -	-5,953 ↑ +0.5%	-6,513 ↓ -9.4%	-8,379 ↓ -28.7%	-9,942 ↓ -18.7%	-12,230 ↓ -23.0%	-7,371 ↑ +39.7%	-7,350 ↑ +0.3%	-12,985 ↓ -76.7%	-19,039 ↓ -46.6%	-20,716 ↓ -8.8%	-21,099 ↓ -1.8%
支払利息	- -	305 -	274 ↓ -10.2%	153 ↓ -44.2%	110 ↓ -28.1%	116 ↑ +5.5%	124 ↑ +6.9%	174 ↑ +40.3%	182 ↑ +4.6%	105 ↓ -42.3%	82 ↓ -21.9%	74 ↓ -9.8%	508 ↑ +586.5%
為替差損益（△は益）	- -	-15,433 -	9,309 ↑ +160.3%	-155 ↓ -101.7%	5,094 ↑ +3386.5%	-2,863 ↓ -156.2%	-252 ↑ +91.2%	-4,236 ↓ -1581.0%	-25,599 ↓ -504.3%	-21,874 ↑ +14.6%	-11,998 ↑ +45.1%	-2,031 ↑ +83.1%	-8,716 ↓ -329.1%
投資有価証券売却損益（△は益）	- -	-428 -	-34 ↑ +92.1%	115 ↑ +438.2%	-43 ↓ -137.4%	-214 ↓ -397.7%	86 ↑ +140.2%	-63 ↓ -173.3%	-243 ↓ -285.7%	-3,203 ↓ -1218.1%	-1,235 ↑ +61.4%	-1,441 ↓ -16.7%	-2,907 ↓ -101.7%
売上債権の増減額（△は増加）	- -	-11,624 -	-4,948 ↑ +57.4%	-24,750 ↓ -400.2%	-19,819 ↑ +19.9%	2,485 ↑ +112.5%	7,859 ↑ +216.3%	-20,605 ↓ -362.2%	-16,941 ↑ +17.8%	-10,014 ↑ +40.9%	31,089 ↑ +410.5%	3,626 ↓ -88.3%	1,034 ↓ -71.5%
棚卸資産の増減額（△は増加）	- -	12,818 -	391 ↓ -96.9%	-206 ↓ -152.7%	-25,951 ↓ -12497.6%	-25,653 ↑ +1.1%	-9,328 ↑ +63.6%	-4,457 ↑ +52.2%	-33,777 ↓ -657.8%	-106,728 ↓ -216.0%	-74,481 ↑ +30.2%	23,620 ↑ +131.7%	12,903 ↓ -45.4%
仕入債務の増減額（△は減少）	- -	-4,492 -	10,514 ↑ +334.1%	6,483 ↓ -38.3%	26,882 ↑ +314.7%	-49,140 ↓ -282.8%	4,319 ↑ +108.8%	-891 ↓ -120.6%	3,209 ↑ +460.2%	6,332 ↑ +97.3%	-26,267 ↓ -514.8%	-9,229 ↑ +64.9%	-34,618 ↓ -275.1%
その他の流動資産の増減額（△は増加）	- -	-867 -	-673 ↑ +22.4%	-315 ↑ +53.2%	-3,501 ↓ -1011.4%	1,000 ↑ +128.6%	-1,346 ↓ -234.6%	-1,168 ↑ +13.2%	-10,845 ↓ -828.5%	-6,023 ↑ +44.5%	-2,279 ↑ +62.2%	4,283 ↑ +287.9%	-2,052 ↓ -147.9%
その他の流動負債の増減額（△は減少）	- -	1,370 -	12 ↓ -99.1%	3,782 ↑ +31416.7%	3,840 ↑ +1.5%	873 ↓ -77.3%	-1,356 ↓ -255.3%	4,731 ↑ +448.9%	8,966 ↑ +89.5%	3,690 ↓ -58.8%	-2,800 ↓ -175.9%	-747 ↑ +73.3%	-4,251 ↓ -469.1%
その他	- -	-1,782 -	-2,653 ↓ -48.9%	-920 ↑ +65.3%	262 ↑ +128.5%	-2,229 ↓ -950.8%	-3,409 ↓ -52.9%	-478 ↑ +86.0%	-2,257 ↓ -372.2%	-5,467 ↓ -142.2%	-10,723 ↓ -96.1%	-859 ↑ +92.0%	-7,012 ↓ -716.3%
小計	- -	146,231 -	149,662 ↑ +2.3%	139,833 ↓ -6.6%	189,934 ↑ +35.8%	128,195 ↓ -32.5%	160,067 ↑ +24.9%	153,675 ↓ -4.0%	209,812 ↑ +36.5%	178,632 ↓ -14.9%	169,140 ↓ -5.3%	242,218 ↑ +43.2%	218,815 ↓ -9.7%
利息及び配当金の受取額	- -	5,994 -	5,700 ↓ -4.9%	5,739 ↑ +0.7%	9,047 ↑ +57.6%	9,925 ↑ +9.7%	12,024 ↑ +21.1%	4,786 ↓ -60.2%	8,431 ↑ +76.2%	14,692 ↑ +74.3%	18,820 ↑ +28.1%	21,239 ↑ +12.9%	20,878 ↓ -1.7%
利息の支払額	- -	-334 -	-251 ↑ +24.9%	-178 ↑ +29.1%	-126 ↑ +29.2%	-99 ↑ +21.4%	-110 ↓ -11.1%	-197 ↓ -79.1%	-180 ↑ +8.6%	-125 ↑ +30.6%	-82 ↑ +34.4%	-74 ↑ +9.8%	-505 ↓ -582.4%
法人税等の支払額又は還付額（△は支払）	- -	-40,238 -	-53,105 ↓ -32.0%	-28,676 ↑ +46.0%	-44,540 ↓ -55.3%	-62,392 ↓ -40.1%	-47,370 ↑ +24.1%	-37,790 ↑ +20.2%	-61,969 ↓ -64.0%	-91,581 ↓ -47.8%	-89,671 ↑ +2.1%	-66,725 ↑ +25.6%	-50,271 ↑ +24.7%
営業活動によるキャッシュ・フロー	- -	111,652 -	102,006 ↓ -8.6%	120,949 ↑ +18.6%	154,315 ↑ +27.6%	75,627 ↓ -51.0%	124,610 ↑ +64.8%	120,473 ↓ -3.3%	156,093 ↑ +29.6%	101,617 ↓ -34.9%	98,207 ↓ -3.4%	196,656 ↑ +100.2%	188,917 ↓ -3.9%
投資活動によるキャッシュ・フロー
定期預金の預入による支出	- -	-60,035 -	-67,432 ↓ -12.3%	-114,485 ↓ -69.8%	-118,580 ↓ -3.6%	-301,880 ↓ -154.6%	-216,171 ↑ +28.4%	-172,628 ↑ +20.1%	-151,867 ↑ +12.0%	-190,302 ↓ -25.3%	-124,751 ↑ +34.4%	-134,157 ↓ -7.5%	-119,829 ↑ +10.7%
定期預金の払戻による収入	- -	42,842 -	67,895 ↑ +58.5%	73,585 ↑ +8.4%	110,455 ↑ +50.1%	276,719 ↑ +150.5%	280,556 ↑ +1.4%	261,998 ↓ -6.6%	107,440 ↓ -59.0%	207,357 ↑ +93.0%	139,812 ↓ -32.6%	114,012 ↓ -18.5%	162,078 ↑ +42.2%
有形固定資産の取得による支出	- -	-25,221 -	-23,997 ↑ +4.9%	-19,273 ↑ +19.7%	-24,152 ↓ -25.3%	-29,647 ↓ -22.8%	-38,498 ↓ -29.9%	-28,281 ↑ +26.5%	-77,588 ↓ -174.3%	-72,180 ↑ +7.0%	-102,347 ↓ -41.8%	-106,739 ↓ -4.3%	-152,701 ↓ -43.1%
無形固定資産の取得による支出	- -	- -	-585 -	-4,953 ↓ -746.7%	-1,364 ↑ +72.5%	-1,672 ↓ -22.6%	-481 ↑ +71.2%	-1,016 ↓ -111.2%	-3,343 ↓ -229.0%	-2,197 ↑ +34.3%	-1,961 ↑ +10.7%	-1,063 ↑ +45.8%	-1,684 ↓ -58.4%
有価証券及び投資有価証券の取得による支出	- -	- -	-1,925 -	-24,738 ↓ -1185.1%	-45,400 ↓ -83.5%	-18,153 ↑ +60.0%	-12,018 ↑ +33.8%	-2,483 ↑ +79.3%	-1,276 ↑ +48.6%	-60,795 ↓ -4664.5%	-67,278 ↓ -10.7%	-6,424 ↑ +90.5%	-32,159 ↓ -400.6%
有価証券及び投資有価証券の売却及び償還による収入	- -	- -	1,276 -	2,657 ↑ +108.2%	11,327 ↑ +326.3%	18,270 ↑ +61.3%	14,369 ↓ -21.4%	13,583 ↓ -5.5%	14,080 ↑ +3.7%	18,731 ↑ +33.0%	24,140 ↑ +28.9%	17,206 ↓ -28.7%	32,832 ↑ +90.8%
関係会社の有償減資による収入	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3,001 -	- -
保険積立金の積立による支出	- -	-5,773 -	-7,224 ↓ -25.1%	-7,533 ↓ -4.3%	-8,233 ↓ -9.3%	-8,713 ↓ -5.8%	-8,675 ↑ +0.4%	-9,848 ↓ -13.5%	-9,095 ↑ +7.6%	-9,553 ↓ -5.0%	-8,819 ↑ +7.7%	-3,585 ↑ +59.3%	- -
保険積立金の払戻による収入	- -	3,503 -	3,659 ↑ +4.5%	3,995 ↑ +9.2%	4,099 ↑ +2.6%	5,003 ↑ +22.1%	4,106 ↓ -17.9%	4,693 ↑ +14.3%	5,705 ↑ +21.6%	19,588 ↑ +243.3%	6,572 ↓ -66.4%	151,399 ↑ +2203.7%	- -
その他	- -	2,171 -	266 ↓ -87.7%	380 ↑ +42.9%	1,701 ↑ +347.6%	1,069 ↓ -37.2%	1,568 ↑ +46.7%	1,141 ↓ -27.2%	-270 ↓ -123.7%	2,265 ↑ +938.9%	2,733 ↑ +20.7%	1,583 ↓ -42.1%	3,952 ↑ +149.7%
投資活動によるキャッシュ・フロー	- -	-45,240 -	-34,282 ↑ +24.2%	-90,365 ↓ -163.6%	-70,658 ↑ +21.8%	-58,800 ↑ +16.8%	24,923 ↑ +142.4%	73,440 ↑ +194.7%	-116,215 ↓ -258.2%	-87,086 ↑ +25.1%	-131,900 ↓ -51.5%	35,234 ↑ +126.7%	-107,511 ↓ -405.1%
財務活動によるキャッシュ・フロー
短期借入金の純増減額（△は減少）	- -	9,740 -	-19,814 ↓ -303.4%	-30,200 ↓ -52.4%	-10,070 ↑ +66.7%	-30 ↑ +99.7%	2,100 ↑ +7100.0%	-2,286 ↓ -208.9%	200 ↑ +108.7%	5,276 ↑ +2538.0%	-181 ↓ -103.4%	-145 ↑ +19.9%	51 ↑ +135.2%
長期借入金の返済による支出	- -	-2,454 -	-3,197 ↓ -30.3%	-5,638 ↓ -76.4%	-1,565 ↑ +72.2%	-1,770 ↓ -13.1%	-4,413 ↓ -149.3%	-1,645 ↑ +62.7%	-1,566 ↑ +4.8%	-6,936 ↓ -342.9%	-2,051 ↑ +70.4%	-7,884 ↓ -284.4%	- -
自己株式の取得による支出	- -	-10,035 -	-25 ↑ +99.8%	-20 ↑ +20.0%	-30 ↓ -50.0%	-20 ↑ +33.3%	-27,346 ↓ -136630.0%	-28,706 ↓ -5.0%	-50,020 ↓ -74.2%	-55,030 ↓ -10.0%	-30,628 ↑ +44.3%	-25,018 ↑ +18.3%	-30,018 ↓ -20.0%
配当金の支払額	- -	-12,127 -	-13,435 ↓ -10.8%	-13,438 ↓ -0.0%	-26,880 ↓ -100.0%	-26,882 ↓ -0.0%	-26,745 ↑ +0.5%	-26,607 ↑ +0.5%	-39,631 ↓ -48.9%	-58,776 ↓ -48.3%	-58,063 ↑ +1.2%	-64,048 ↓ -10.3%	-63,535 ↑ +0.8%
連結の範囲の変更を伴わない子会社株式の取得による支出	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-2,994 -	- -
その他	- -	114 -	173 ↑ +51.8%	122 ↓ -29.5%	760 ↑ +523.0%	-48 ↓ -106.3%	-19 ↑ +60.4%	35 ↑ +284.2%	-15 ↓ -142.9%	-95 ↓ -533.3%	-103 ↓ -8.4%	-110 ↓ -6.8%	-617 ↓ -460.9%
財務活動によるキャッシュ・フロー	- -	-12,762 -	-34,299 ↓ -168.8%	-45,507 ↓ -32.7%	-36,785 ↑ +19.2%	-26,151 ↑ +28.9%	-49,925 ↓ -90.9%	-56,009 ↓ -12.2%	-88,933 ↓ -58.8%	-113,299 ↓ -27.4%	-87,928 ↑ +22.4%	-100,202 ↓ -14.0%	-94,119 ↑ +6.1%
現金及び現金同等物に係る換算差額	- -	19,488 -	-19,870 ↓ -202.0%	-4,837 ↑ +75.7%	-1,630 ↑ +66.3%	-999 ↑ +38.7%	-17,054 ↓ -1607.1%	24,507 ↑ +243.7%	46,811 ↑ +91.0%	30,796 ↓ -34.2%	35,884 ↑ +16.5%	-5,625 ↓ -115.7%	44,553 ↑ +892.1%
現金及び現金同等物の増減額（△は減少）	- -	73,138 -	13,554 ↓ -81.5%	-19,760 ↓ -245.8%	45,241 ↑ +329.0%	-10,323 ↓ -122.8%	82,555 ↑ +899.7%	162,411 ↑ +96.7%	-2,243 ↓ -101.4%	-67,972 ↓ -2930.4%	-85,737 ↓ -26.1%	126,062 ↑ +247.0%	31,839 ↓ -74.7%
現金及び現金同等物の残高	208,577 -	281,716 ↑ +35.1%	295,270 ↑ +4.8%	277,449 ↓ -6.0%	322,690 ↑ +16.3%	312,366 ↓ -3.2%	399,128 ↑ +27.8%	561,540 ↑ +40.7%	559,296 ↓ -0.4%	491,324 ↓ -12.2%	405,586 ↓ -17.5%	531,649 ↑ +31.1%	573,769 ↑ +7.9%
連結の範囲の変更に伴う現金及び現金同等物の増減額（△は減少）	- -	- -	- -	1,939 -	- -	- -	4,206 -	- -	- -	- -	- -	- -	10,281 -

2014年2015年2016年2017年2018年2019年2020年2021年2022年2023年2024年2025年2026年

営業活動によるキャッシュ・フロー

税引前当期純利益又は税引前当期純損失（△）

158,734

129,343

↓ -18.5%

145,671

↑ +12.6%

196,067

↑ +34.6%

197,081

↑ +0.5%

158,133

↓ -19.8%

172,482

↑ +9.1%

272,851

↑ +58.2%

308,777

↑ +13.2%

252,653

↓ -18.2%

211,068

↓ -16.5%

236,989

↑ +12.3%

減価償却費

13,620

14,863

↑ +9.1%

14,246

↓ -4.2%

15,252

↑ +7.1%

16,255

↑ +6.6%

16,669

↑ +2.5%

18,585

↑ +11.5%

20,557

↑ +10.6%

25,767

↑ +25.3%

33,355

↑ +29.4%

34,308

↑ +2.9%

44,846

↑ +30.7%

減損損失

267

2,708

923

↓ -65.9%

222

↓ -84.2%

2,694

↑ +44800.0%

貸倒引当金の増減額（△は減少）

519

526

↑ +1.3%

-87

↓ -116.5%

-432

↓ -396.6%

-243

↑ +43.8%

124

↑ +151.0%

158

↑ +27.4%

139

↓ -12.0%

-517

↓ -471.9%

274

↑ +153.0%

↓ -83.9%

-219

↓ -597.7%

役員退職慰労引当金の増減額（△は減少）

↓ -74.5%

↑ +321.4%

↓ -66.1%

↑ +230.0%

↓ -89.4%

-711

↓ -10257.1%

-15

↑ +97.9%

190

↑ +1366.7%

226

↑ +18.9%

-90

↓ -139.8%

440

↑ +588.9%

退職給付に係る負債の増減額（△は減少）

-1,244

-1,325

↓ -6.5%

-439

↑ +66.9%

-392

↑ +10.7%

-599

↓ -52.8%

460

↑ +176.8%

-1,652

↓ -459.1%

710

↑ +143.0%

143

↓ -79.9%

285

↑ +99.3%

302

↑ +6.0%

276

↓ -8.6%

受取利息及び受取配当金

-5,984

-5,953

↑ +0.5%

-6,513

↓ -9.4%

-8,379

↓ -28.7%

-9,942

↓ -18.7%

-12,230

↓ -23.0%

-7,371

↑ +39.7%

-7,350

↑ +0.3%

-12,985

↓ -76.7%

-19,039

↓ -46.6%

-20,716

↓ -8.8%

-21,099

↓ -1.8%

支払利息

305

274

↓ -10.2%

153

↓ -44.2%

110

↓ -28.1%

116

↑ +5.5%

124

↑ +6.9%

174

↑ +40.3%

182

↑ +4.6%

105

↓ -42.3%

↓ -21.9%

↓ -9.8%

508

↑ +586.5%

為替差損益（△は益）

-15,433

9,309

↑ +160.3%

-155

↓ -101.7%

5,094

↑ +3386.5%

-2,863

↓ -156.2%

-252

↑ +91.2%

-4,236

↓ -1581.0%

-25,599

↓ -504.3%

-21,874

↑ +14.6%

-11,998

↑ +45.1%

-2,031

↑ +83.1%

-8,716

↓ -329.1%

投資有価証券売却損益（△は益）

-428

-34

↑ +92.1%

115

↑ +438.2%

-43

↓ -137.4%

-214

↓ -397.7%

↑ +140.2%

-63

↓ -173.3%

-243

↓ -285.7%

-3,203

↓ -1218.1%

-1,235

↑ +61.4%

-1,441

↓ -16.7%

-2,907

↓ -101.7%

売上債権の増減額（△は増加）

-11,624

-4,948

↑ +57.4%

-24,750

↓ -400.2%

-19,819

↑ +19.9%

2,485

↑ +112.5%

7,859

↑ +216.3%

-20,605

↓ -362.2%

-16,941

↑ +17.8%

-10,014

↑ +40.9%

31,089

↑ +410.5%

3,626

↓ -88.3%

1,034

↓ -71.5%

棚卸資産の増減額（△は増加）

12,818

391

↓ -96.9%

-206

↓ -152.7%

-25,951

↓ -12497.6%

-25,653

↑ +1.1%

-9,328

↑ +63.6%

-4,457

↑ +52.2%

-33,777

↓ -657.8%

-106,728

↓ -216.0%

-74,481

↑ +30.2%

23,620

↑ +131.7%

12,903

↓ -45.4%

仕入債務の増減額（△は減少）

-4,492

10,514

↑ +334.1%

6,483

↓ -38.3%

26,882

↑ +314.7%

-49,140

↓ -282.8%

4,319

↑ +108.8%

-891

↓ -120.6%

3,209

↑ +460.2%

6,332

↑ +97.3%

-26,267

↓ -514.8%

-9,229

↑ +64.9%

-34,618

↓ -275.1%

その他の流動資産の増減額（△は増加）

-867

-673

↑ +22.4%

-315

↑ +53.2%

-3,501

↓ -1011.4%

1,000

↑ +128.6%

-1,346

↓ -234.6%

-1,168

↑ +13.2%

-10,845

↓ -828.5%

-6,023

↑ +44.5%

-2,279

↑ +62.2%

4,283

↑ +287.9%

-2,052

↓ -147.9%

その他の流動負債の増減額（△は減少）

1,370

↓ -99.1%

3,782

↑ +31416.7%

3,840

↑ +1.5%

873

↓ -77.3%

-1,356

↓ -255.3%

4,731

↑ +448.9%

8,966

↑ +89.5%

3,690

↓ -58.8%

-2,800

↓ -175.9%

-747

↑ +73.3%

-4,251

↓ -469.1%

その他

-1,782

-2,653

↓ -48.9%

-920

↑ +65.3%

262

↑ +128.5%

-2,229

↓ -950.8%

-3,409

↓ -52.9%

-478

↑ +86.0%

-2,257

↓ -372.2%

-5,467

↓ -142.2%

-10,723

↓ -96.1%

-859

↑ +92.0%

-7,012

↓ -716.3%

小計

146,231

149,662

↑ +2.3%

139,833

↓ -6.6%

189,934

↑ +35.8%

128,195

↓ -32.5%

160,067

↑ +24.9%

153,675

↓ -4.0%

209,812

↑ +36.5%

178,632

↓ -14.9%

169,140

↓ -5.3%

242,218

↑ +43.2%

218,815

↓ -9.7%

利息及び配当金の受取額

5,994

5,700

↓ -4.9%

5,739

↑ +0.7%

9,047

↑ +57.6%

9,925

↑ +9.7%

12,024

↑ +21.1%

4,786

↓ -60.2%

8,431

↑ +76.2%

14,692

↑ +74.3%

18,820

↑ +28.1%

21,239

↑ +12.9%

20,878

↓ -1.7%

利息の支払額

-334

-251

↑ +24.9%

-178

↑ +29.1%

-126

↑ +29.2%

-99

↑ +21.4%

-110

↓ -11.1%

-197

↓ -79.1%

-180

↑ +8.6%

-125

↑ +30.6%

-82

↑ +34.4%

-74

↑ +9.8%

-505

↓ -582.4%

法人税等の支払額又は還付額（△は支払）

-40,238

-53,105

↓ -32.0%

-28,676

↑ +46.0%

-44,540

↓ -55.3%

-62,392

↓ -40.1%

-47,370

↑ +24.1%

-37,790

↑ +20.2%

-61,969

↓ -64.0%

-91,581

↓ -47.8%

-89,671

↑ +2.1%

-66,725

↑ +25.6%

-50,271

↑ +24.7%

営業活動によるキャッシュ・フロー

111,652

102,006

↓ -8.6%

120,949

↑ +18.6%

154,315

↑ +27.6%

75,627

↓ -51.0%

124,610

↑ +64.8%

120,473

↓ -3.3%

156,093

↑ +29.6%

101,617

↓ -34.9%

98,207

↓ -3.4%

196,656

↑ +100.2%

188,917

↓ -3.9%

投資活動によるキャッシュ・フロー

定期預金の預入による支出

-60,035

-67,432

↓ -12.3%

-114,485

↓ -69.8%

-118,580

↓ -3.6%

-301,880

↓ -154.6%

-216,171

↑ +28.4%

-172,628

↑ +20.1%

-151,867

↑ +12.0%

-190,302

↓ -25.3%

-124,751

↑ +34.4%

-134,157

↓ -7.5%

-119,829

↑ +10.7%

定期預金の払戻による収入

42,842

67,895

↑ +58.5%

73,585

↑ +8.4%

110,455

↑ +50.1%

276,719

↑ +150.5%

280,556

↑ +1.4%

261,998

↓ -6.6%

107,440

↓ -59.0%

207,357

↑ +93.0%

139,812

↓ -32.6%

114,012

↓ -18.5%

162,078

↑ +42.2%

有形固定資産の取得による支出

-25,221

-23,997

↑ +4.9%

-19,273

↑ +19.7%

-24,152

↓ -25.3%

-29,647

↓ -22.8%

-38,498

↓ -29.9%

-28,281

↑ +26.5%

-77,588

↓ -174.3%

-72,180

↑ +7.0%

-102,347

↓ -41.8%

-106,739

↓ -4.3%

-152,701

↓ -43.1%

無形固定資産の取得による支出

-585

-4,953

↓ -746.7%

-1,364

↑ +72.5%

-1,672

↓ -22.6%

-481

↑ +71.2%

-1,016

↓ -111.2%

-3,343

↓ -229.0%

-2,197

↑ +34.3%

-1,961

↑ +10.7%

-1,063

↑ +45.8%

-1,684

↓ -58.4%

有価証券及び投資有価証券の取得による支出

-1,925

-24,738

↓ -1185.1%

-45,400

↓ -83.5%

-18,153

↑ +60.0%

-12,018

↑ +33.8%

-2,483

↑ +79.3%

-1,276

↑ +48.6%

-60,795

↓ -4664.5%

-67,278

↓ -10.7%

-6,424

↑ +90.5%

-32,159

↓ -400.6%

有価証券及び投資有価証券の売却及び償還による収入

1,276

2,657

↑ +108.2%

11,327

↑ +326.3%

18,270

↑ +61.3%

14,369

↓ -21.4%

13,583

↓ -5.5%

14,080

↑ +3.7%

18,731

↑ +33.0%

24,140

↑ +28.9%

17,206

↓ -28.7%

32,832

↑ +90.8%

関係会社の有償減資による収入

3,001

保険積立金の積立による支出

-5,773

-7,224

↓ -25.1%

-7,533

↓ -4.3%

-8,233

↓ -9.3%

-8,713

↓ -5.8%

-8,675

↑ +0.4%

-9,848

↓ -13.5%

-9,095

↑ +7.6%

-9,553

↓ -5.0%

-8,819

↑ +7.7%

-3,585

↑ +59.3%

保険積立金の払戻による収入

3,503

3,659

↑ +4.5%

3,995

↑ +9.2%

4,099

↑ +2.6%

5,003

↑ +22.1%

4,106

↓ -17.9%

4,693

↑ +14.3%

5,705

↑ +21.6%

19,588

↑ +243.3%

6,572

↓ -66.4%

151,399

↑ +2203.7%

その他

2,171

266

↓ -87.7%

380

↑ +42.9%

1,701

↑ +347.6%

1,069

↓ -37.2%

1,568

↑ +46.7%

1,141

↓ -27.2%

-270

↓ -123.7%

2,265

↑ +938.9%

2,733

↑ +20.7%

1,583

↓ -42.1%

3,952

↑ +149.7%

投資活動によるキャッシュ・フロー

-45,240

-34,282

↑ +24.2%

-90,365

↓ -163.6%

-70,658

↑ +21.8%

-58,800

↑ +16.8%

24,923

↑ +142.4%

73,440

↑ +194.7%

-116,215

↓ -258.2%

-87,086

↑ +25.1%

-131,900

↓ -51.5%

35,234

↑ +126.7%

-107,511

↓ -405.1%

財務活動によるキャッシュ・フロー

短期借入金の純増減額（△は減少）

9,740

-19,814

↓ -303.4%

-30,200

↓ -52.4%

-10,070

↑ +66.7%

-30

↑ +99.7%

2,100

↑ +7100.0%

-2,286

↓ -208.9%

200

↑ +108.7%

5,276

↑ +2538.0%

-181

↓ -103.4%

-145

↑ +19.9%

↑ +135.2%

長期借入金の返済による支出

-2,454

-3,197

↓ -30.3%

-5,638

↓ -76.4%

-1,565

↑ +72.2%

-1,770

↓ -13.1%

-4,413

↓ -149.3%

-1,645

↑ +62.7%

-1,566

↑ +4.8%

-6,936

↓ -342.9%

-2,051

↑ +70.4%

-7,884

↓ -284.4%

自己株式の取得による支出

-10,035

-25

↑ +99.8%

-20

↑ +20.0%

-30

↓ -50.0%

-20

↑ +33.3%

-27,346

↓ -136630.0%

-28,706

↓ -5.0%

-50,020

↓ -74.2%

-55,030

↓ -10.0%

-30,628

↑ +44.3%

-25,018

↑ +18.3%

-30,018

↓ -20.0%

配当金の支払額

-12,127

-13,435

↓ -10.8%

-13,438

↓ -0.0%

-26,880

↓ -100.0%

-26,882

↓ -0.0%

-26,745

↑ +0.5%

-26,607

↑ +0.5%

-39,631

↓ -48.9%

-58,776

↓ -48.3%

-58,063

↑ +1.2%

-64,048

↓ -10.3%

-63,535

↑ +0.8%

連結の範囲の変更を伴わない子会社株式の取得による支出

-2,994

その他

114

173

↑ +51.8%

122

↓ -29.5%

760

↑ +523.0%

-48

↓ -106.3%

-19

↑ +60.4%

↑ +284.2%

-15

↓ -142.9%

-95

↓ -533.3%

-103

↓ -8.4%

-110

↓ -6.8%

-617

↓ -460.9%

財務活動によるキャッシュ・フロー

-12,762

-34,299

↓ -168.8%

-45,507

↓ -32.7%

-36,785

↑ +19.2%

-26,151

↑ +28.9%

-49,925

↓ -90.9%

-56,009

↓ -12.2%

-88,933

↓ -58.8%

-113,299

↓ -27.4%

-87,928

↑ +22.4%

-100,202

↓ -14.0%

-94,119

↑ +6.1%

現金及び現金同等物に係る換算差額

19,488

-19,870

↓ -202.0%

-4,837

↑ +75.7%

-1,630

↑ +66.3%

-999

↑ +38.7%

-17,054

↓ -1607.1%

24,507

↑ +243.7%

46,811

↑ +91.0%

30,796

↓ -34.2%

35,884

↑ +16.5%

-5,625

↓ -115.7%

44,553

↑ +892.1%

現金及び現金同等物の増減額（△は減少）

73,138

13,554

↓ -81.5%

-19,760

↓ -245.8%

45,241

↑ +329.0%

-10,323

↓ -122.8%

82,555

↑ +899.7%

162,411

↑ +96.7%

-2,243

↓ -101.4%

-67,972

↓ -2930.4%

-85,737

↓ -26.1%

126,062

↑ +247.0%

31,839

↓ -74.7%

現金及び現金同等物の残高

208,577

281,716

↑ +35.1%

295,270

↑ +4.8%

277,449

↓ -6.0%

322,690

↑ +16.3%

312,366

↓ -3.2%

399,128

↑ +27.8%

561,540

↑ +40.7%

559,296

↓ -0.4%

491,324

↓ -12.2%

405,586

↓ -17.5%

531,649

↑ +31.1%

573,769

↑ +7.9%

連結の範囲の変更に伴う現金及び現金同等物の増減額（△は減少）

1,939

4,206

10,281

6273ＳＭＣ6273ＳＭＣ

6273ＳＭＣ6273ＳＭＣ

6273
ＳＭＣ
6273ＳＭＣ

6273
ＳＭＣ
6273ＳＭＣ