Subscribe

Takeuchi Mfg. Co., Ltd. (6432.T)

JPY7,190.00 -140.00 (-1.91%)
JP JPX Industrials Agricultural - Machinery
Address 205, Uwandaira 389-0605
Hanishina, JP
CEO Toshiya Takeuchi
IPO 2002-12-12
ISIN JP3462660006

Explore sections of this company profile

Description

Takeuchi Mfg. Co., Ltd. is a global manufacturer and supplier of construction equipment. The company's diverse product portfolio primarily features compact and hydraulic excavators, along with track loaders, crawler dumpers, and various other heavy machinery. Beyond its core equipment offerings, Takeuchi also provides essential parts and services to support its customers. The firm was established in 1963 and maintains its corporate headquarters in Hanishina, Japan.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
JPY7,190.00 -140.00 (-1.91%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
321.9K
Beta
0.54
Float Shares
30.76M
Free Float %
66.6%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-2.85% +1.64% -2.99% -9.20% -4.35% -0.29% +45.82% +76.42% +134.99% +265.93% +5,421.77%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
7,190.00
DCF (Unlevered) 14,400.10 +100.3%
DCF (Levered) 6,420.58 -10.7%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 50% Bullish
Rating 2026-05 Change
Strong Buy 1 0
Buy 1 0
Hold 0 0
Sell 2 0
Strong Sell 0 0
Quality scores
Altman Z-Score
8.34
Safe zone
Piotroski F-Score
5 / 9
Average
MOAT Score
4 / 10
Developing
Composite Rating
A-
Overall Score
4 / 5
High
DCF Score
4 / 5
High
ROE Score
4 / 5
High
ROA Score
5 / 5
High
D/E Score
1 / 5
Low
P/E Score
3 / 5
Medium
P/Book Score
3 / 5
Medium
Operational MOAT
✓ MOAT relativo
  • Revenue growth Agricultural - Machinery: +5.1%
    +5.7% Q2'26: +12.2% (vs Q2'25)
  • EPS growth Agricultural - Machinery: +10.7%
    +10.8% Q2'26: +0.2% (vs Q2'25)
  • FCF margin FCF growth · Agricultural - Machinery: +31.2%
    +9.7% Q2'26: +0.0% (vs Q2'25)
  • EBIT margin Agricultural - Machinery: +9.5%
    +17.4% Q2'26: +17.6% (vs Q2'25)
  • ROIC Agricultural - Machinery: +7.1%
    +21.8% Q2'26: +17.8% (vs Q2'25)
  • Share dilution Agricultural - Machinery: +0.0%
    -2.3% Q2'26: 0.0% (vs Q2'25)
  • Debt / EBITDA Net debt/EBITDA · Agricultural - Machinery: 0.00×
    0.00× Q2'26: 0.01× (vs Q2'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.54) × ERP
WACC = 100% × Ke + 0% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 14,400.10 Current price: 7,190.00
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Feb 2015
actual
Feb 2016
actual
Feb 2017
actual
Feb 2018
actual
Feb 2019
actual
Feb 2020
actual
Feb 2021
actual
Feb 2022
actual
Feb 2023
actual
Feb 2024
actual
Feb 2025
actual
Feb 2026
5 Rev. Ana.
5 EPS Ana.
Feb 2027
5 Rev. Ana.
5 EPS Ana.
Feb 2028
5 Rev. Ana.
5 EPS Ana.
Feb 2029
4 Rev. Ana.
4 EPS Ana.
Feb 2030
2 Rev. Ana.
1 EPS Ana.
Feb 2031
1 Rev. Ana.
2 EPS Ana.
Revenue
69.89B
est: 68.20B (+2.5%)
85.22B
est: 85.08B (+0.2%)
83.00B
est: 83.43B (-0.5%)
94.34B
est: 92.06B (+2.5%)
110.18B
est: 109.00B (+1.1%)
115.91B
est: 113.97B (+1.7%)
112.25B
est: 109.34B (+2.7%)
140.89B
est: 143.38B (-1.7%)
178.97B
est: 176.64B (+1.3%)
212.63B
est: 214.76B (-1.0%)
213.23B
est: 216.12B (-1.3%)
222.08B
208.78B – 229.68B
+2.8% YoY
246.26B
233.61B – 259.73B
+10.9% YoY
262.38B
244.70B – 296.47B
+6.5% YoY
282.90B
266.03B – 309.37B
+7.8% YoY
284.80B
267.81B – 311.45B
+0.7% YoY
305.60B
287.37B – 334.20B
+7.3% YoY
EBITDA
13.25B
est: 10.45B (+26.8%)
16.39B
est: 13.04B (+25.7%)
13.16B
est: 12.78B (+2.9%)
15.30B
est: 14.11B (+8.5%)
16.97B
est: 16.70B (+1.6%)
13.93B
est: 17.46B (-20.2%)
14.97B
est: 16.75B (-10.6%)
19.67B
est: 21.97B (-10.5%)
23.42B
est: 27.07B (-13.5%)
38.78B
est: 52.74B (-26.5%)
39.36B
est: 55.71B (-29.3%)
57.25B
53.82B – 59.20B
+2.8% YoY
63.48B
60.22B – 66.95B
+10.9% YoY
67.63B
63.08B – 76.42B
+6.5% YoY
72.92B
68.57B – 79.75B
+7.8% YoY
73.41B
69.03B – 80.28B
+0.7% YoY
78.77B
74.07B – 86.14B
+7.3% YoY
EBIT
12.26B
est: 9.48B (+29.2%)
15.30B
est: 11.83B (+29.3%)
11.73B
est: 11.60B (+1.1%)
14.03B
est: 12.80B (+9.6%)
15.69B
est: 15.16B (+3.5%)
12.40B
est: 15.85B (-21.7%)
13.30B
est: 15.21B (-12.6%)
18.08B
est: 19.94B (-9.3%)
21.38B
est: 24.57B (-13.0%)
35.46B
est: 48.60B (-27.0%)
35.61B
est: 51.57B (-30.9%)
52.99B
49.82B – 54.80B
+2.8% YoY
58.76B
55.74B – 61.97B
+10.9% YoY
62.60B
58.39B – 70.74B
+6.5% YoY
67.50B
63.47B – 73.82B
+7.8% YoY
67.95B
63.90B – 74.31B
+0.7% YoY
72.92B
68.57B – 79.74B
+7.3% YoY
Net Income
7.69B
est: 6.49B (+18.6%)
9.71B
est: 9.79B (-0.8%)
7.76B
est: 8.68B (-10.6%)
9.55B
est: 9.19B (+3.9%)
11.39B
est: 11.09B (+2.7%)
9.09B
est: 8.51B (+6.9%)
9.77B
est: 9.12B (+7.0%)
13.35B
est: 12.96B (+3.0%)
15.98B
est: 14.99B (+6.6%)
26.15B
est: 28.51B (-8.3%)
26.11B
est: 29.70B (-12.1%)
28.27B
24.54B – 29.67B
-4.8% YoY
26.13B
21.71B – 29.17B
-7.6% YoY
29.29B
23.38B – 36.93B
+12.1% YoY
32.27B
25.60B – 41.17B
+10.2% YoY
30.20B
27.86B – 33.87B
-6.4% YoY
34.70B
32.01B – 38.92B
+14.9% YoY
SGA
6.38B
est: 5.73B (+11.4%)
7.63B
est: 7.15B (+6.6%)
6.63B
est: 7.01B (-5.4%)
7.20B
est: 7.74B (-7.0%)
7.29B
est: 9.16B (-20.4%)
8.86B
est: 9.58B (-7.5%)
7.81B
est: 9.19B (-15.0%)
11.68B
est: 12.05B (-3.1%)
20.59B
est: 14.85B (+38.6%)
15.62B
est: 18.23B (-14.4%)
16.91B
est: 18.35B (-7.9%)
18.86B
17.73B – 19.50B
+2.8% YoY
20.91B
19.83B – 22.05B
+10.9% YoY
22.28B
20.78B – 25.17B
+6.5% YoY
24.02B
22.59B – 26.27B
+7.8% YoY
24.18B
22.74B – 26.44B
+0.7% YoY
25.95B
24.40B – 28.37B
+7.3% YoY
EPS
157.03
est: 137.21 (+14.4%)
198.14
est: 207.10 (-4.3%)
162.05
est: 183.57 (-11.7%)
200.19
est: 194.46 (+2.9%)
238.83
est: 234.58 (+1.8%)
190.62
est: 179.93 (+5.9%)
204.78
est: 193.00 (+6.1%)
279.91
est: 274.22 (+2.1%)
335.17
est: 317.09 (+5.7%)
548.57
est: 598.10 (-8.3%)
552.44
est: 628.96 (-12.2%)
591.14
531.24 – 642.13
-6.0% YoY
572.78
469.97 – 631.43
-3.1% YoY
638.40
505.98 – 799.47
+11.5% YoY
718.40
554.10 – 891.12
+12.5% YoY
653.70
603.01 – 733.22
-9.0% YoY
751.10
692.86 – 842.47
+14.9% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 A- 4/5 4/5 4/5 5/5 1/5 3/5 3/5
2026-05-28 A- 4/5 4/5 4/5 5/5 1/5 3/5 3/5
2026-05-27 A- 4/5 4/5 4/5 5/5 1/5 3/5 3/5
2026-05-26 A- 4/5 4/5 4/5 5/5 1/5 3/5 3/5
2026-05-25 A- 4/5 4/5 4/5 5/5 1/5 3/5 3/5
2026-05-22 A- 4/5 4/5 4/5 5/5 1/5 3/5 3/5
2026-05-21 A- 4/5 4/5 4/5 5/5 1/5 4/5 3/5
2026-05-20 A- 4/5 4/5 4/5 5/5 1/5 4/5 3/5
2026-05-19 A- 4/5 4/5 4/5 5/5 1/5 4/5 3/5
2026-05-18 A- 4/5 4/5 4/5 5/5 1/5 4/5 3/5
2026-05-15 A- 4/5 4/5 4/5 5/5 1/5 4/5 3/5
2026-05-14 A- 4/5 4/5 4/5 5/5 1/5 4/5 3/5
2026-05-13 A- 4/5 4/5 4/5 5/5 1/5 4/5 3/5
2026-05-12 A- 4/5 4/5 4/5 5/5 1/5 4/5 3/5
2026-05-11 A- 4/5 4/5 4/5 5/5 1/5 4/5 3/5
2026-05-08 A- 4/5 4/5 4/5 5/5 1/5 4/5 3/5
2026-05-07 A- 4/5 4/5 4/5 5/5 1/5 4/5 3/5
2026-05-01 A- 4/5 4/5 4/5 5/5 1/5 4/5 3/5
2026-04-30 A- 4/5 4/5 4/5 5/5 1/5 4/5 3/5
2026-04-28 A- 4/5 4/5 4/5 5/5 1/5 4/5 3/5
2026-04-27 A- 4/5 4/5 4/5 5/5 1/5 4/5 3/5
2026-04-24 A- 4/5 4/5 4/5 5/5 1/5 4/5 3/5
2026-04-23 A- 4/5 4/5 4/5 5/5 1/5 4/5 3/5
2026-04-22 A- 4/5 4/5 4/5 5/5 1/5 4/5 3/5
2026-04-21 A- 4/5 4/5 4/5 5/5 1/5 4/5 3/5
2026-04-20 A- 4/5 4/5 4/5 5/5 1/5 4/5 3/5
2026-04-17 A- 4/5 3/5 4/5 5/5 1/5 4/5 3/5
2026-04-16 A- 4/5 3/5 4/5 5/5 1/5 4/5 3/5
2026-04-15 A- 4/5 3/5 4/5 5/5 1/5 4/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
3.33B
OE per share TTM
70.65
Owner's Yield
1.06%
Maintenance CapEx ratio
11.59%
Maint CapEx / Avg PPE
12.3%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
32.71M
Shares Outstanding
46.19M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Toshiya Takeuchi President & Representative Director 116M male
Clay Eubanks GM of Sales & After Sales Support Departments and Director male
Hiroshi Sakai Manager of ESG Promotion Section - Business Management Department
Hiroshi Yokoyama Executive Officer, GM of Production Technology, Development, Aoki Factory Dept & Director male
Atsushi Horiuchi Executive Officer & GM of Business Management Dept.
Kenji Matsumoto Executive Officer & Aoki Factory Manager
Satoru Yamamoto Executive Officer & GM of HR Dept.
Takahiko Watanabe GM of Production Control, Purchasing, Quality & Manufacturing Department and Director male
Kengo Kumenai Executive Officer, Development Manager and GM of R&D Dept.
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits