6432
TAKEUCHI MFG.CO.,LTD.
株式会社竹内製作所
Machinery
Takeuchi Mfg. Co., Ltd. manufactures and sells construction machinery in Japan and internationally. The company offers mini and hydraulic excavators, crawler loader, crawler carrier, deep foundation excavator, and other construction machinery. Takeuchi Mfg. Co., Ltd. was incorporated in 1963 and is headquartered in Hanishina, Japan.
Read more
← Companies
Overview
Filings & Signals
Ownership
Financials
▾ Collapse Charts
Income Statement
Balance Sheet
Cash Flow
Ratios & Per Share
Metric
FY 2024
EDINET ↗
FY 2023
EDINET ↗
FY 2022
EDINET ↗
FY 2021
EDINET ↗
Net Sales
¥213.2B
¥212.6B
¥179.0B
¥140.9B
Cost of Sales
¥157.2B
¥160.5B
¥135.9B
¥110.6B
Gross Profit
¥56.0B
¥52.1B
¥43.0B
¥30.3B
SG&A
¥18.9B
¥16.8B
¥21.8B
¥12.6B
Operating Income
¥37.1B
¥35.3B
¥21.2B
¥17.8B
Non-Operating Income
¥766M
¥614M
¥478M
¥332M
Dividend Income
¥4M
¥3M
¥3M
¥2M
Interest Income
¥526M
¥513M
¥170M
¥38M
Non-Operating Expenses
¥2.3B
¥455M
¥320M
¥16M
Ordinary Income
¥35.6B
¥35.5B
¥21.4B
¥18.1B
Pre-tax Income
¥35.6B
¥35.5B
¥21.4B
¥18.1B
Income Taxes
¥9.5B
¥9.3B
¥5.4B
¥4.7B
Current Tax
¥13.3B
¥11.7B
¥5.9B
¥5.3B
Deferred Tax
¥-3.8B
¥-2.4B
¥-456M
¥-556M
Net Income (owners)
¥26.1B
¥26.1B
¥16.0B
¥13.3B
Comprehensive Income
¥33.9B
¥30.5B
¥21.0B
¥16.7B
EBITDA
¥40.9B
¥38.6B
¥23.3B
¥19.4B
EPS
¥552.45
¥548.58
¥335.19
¥279.91
Shares Outstanding
46.3M
47.7M
47.7M
47.7M
Shares Issued (total)
49.0M
49.0M
49.0M
49.0M
Treasury Shares
2.7M
1.3M
1.3M
1.3M
Metric
FY 2024
EDINET ↗
FY 2023
EDINET ↗
FY 2022
EDINET ↗
FY 2021
EDINET ↗
Total Assets
¥217.7B
¥198.2B
¥158.8B
¥137.2B
Current Assets
¥177.3B
¥161.9B
¥130.5B
¥116.7B
Cash & Deposits
¥46.5B
¥55.2B
¥44.0B
¥47.3B
Non-Current Assets
¥40.5B
¥36.2B
¥28.3B
¥20.5B
PP&E
¥29.1B
¥28.2B
¥22.7B
¥15.4B
Intangible Assets
¥672M
¥829M
¥759M
¥682M
Investment Securities
¥168M
¥767M
¥1.0B
¥1.4B
Deferred Tax Assets
¥9.1B
¥5.2B
¥2.9B
¥2.3B
Total Liabilities
¥50.7B
¥50.5B
¥37.0B
¥33.1B
Current Liabilities
¥50.0B
¥49.9B
¥36.4B
¥32.5B
Taxes Payable
¥5.9B
¥6.6B
¥1.9B
¥2.9B
Non-Current Liabilities
¥744M
¥655M
¥606M
¥580M
Pension Obligations
¥138M
¥102M
¥72M
¥80M
Total Equity
¥167.0B
¥147.6B
¥121.8B
¥104.1B
Capital Stock
¥3.6B
¥3.6B
¥3.6B
¥3.6B
Capital Surplus
¥3.6B
¥3.6B
¥3.6B
¥3.6B
Retained Earnings
¥149.2B
¥130.6B
¥109.2B
¥96.4B
Treasury Stock
¥-9.0B
¥-2.0B
¥-2.0B
¥-2.0B
AOCI
¥19.6B
¥11.7B
¥7.4B
¥2.4B
Equity (owners)
¥147.4B
¥135.9B
¥114.4B
¥101.7B
Net Cash ⓘ
¥46.5B
¥55.2B
¥44.0B
¥47.3B
NCAV ⓘ
¥126.5B
¥111.4B
¥93.5B
¥83.6B
NCAV/Share
¥2,734
¥2,333
¥1,958
¥1,751
BV/Share
¥3,186
¥2,846
¥2,396
¥2,131
Metric
FY 2024
EDINET ↗
FY 2023
EDINET ↗
FY 2022
EDINET ↗
FY 2021
EDINET ↗
Operating CF
¥8.3B
¥24.6B
¥8.5B
¥13.8B
Interest Received
¥532M
¥514M
¥173M
¥40M
D&A
¥3.8B
¥3.3B
¥2.0B
¥1.6B
Investing CF
¥-2.3B
¥-7.8B
¥-8.9B
¥-4.3B
CapEx
¥3.3B
¥7.5B
¥8.8B
¥4.5B
Purchase Investments
—
—
—
¥-10M
Financing CF
¥-14.6B
¥-4.7B
¥-3.3B
¥-2.5B
Dividends Paid
¥-7.5B
¥-4.7B
¥-3.2B
¥-2.5B
Share Buybacks
¥-7.0B
¥0M
¥-47M
¥0M
Free Cash Flow
¥5.0B
¥17.1B
¥-229M
¥9.3B
Net Change in Cash
¥-8.6B
¥11.2B
¥-3.1B
¥7.0B
Metric
FY 2024
EDINET ↗
FY 2023
EDINET ↗
FY 2022
EDINET ↗
FY 2021
EDINET ↗
ROE
16.6%
19.4%
14.1%
13.8%
ROA
12.6%
14.7%
10.8%
9.7%
EPS
¥552.45
¥548.58
¥335.19
¥279.91
DPS
¥200.00
¥158.00
¥98.00
¥68.00
BPS
¥3,614.13
¥3,096.99
¥2,555.26
¥2,182.68
FCF/Share
¥108
¥358
¥-5
¥195
NCAV/Share
¥2,734
¥2,333
¥1,958
¥1,751
Payout Ratio
36.2%
28.8%
29.2%
24.3%
Event Timeline
S Shareholder
A Capital Signal
▾ Hide Chart
Large Shareholder Reports 13
Date Activist Stake Event Flag Demands Source
2026-03-23
FMR LLC
6.69%
+0.01%
change
Passive
—
2026-03-06
FMR LLC
6.68%
-0.2%
change
Passive
—
2026-01-23
Toshiya Takeuchi
18.33%
+2.38%
change
Passive
—
2025-06-20
FMR LLC
6.88%
+1.27%
change
Passive
—
2025-03-24
FMR LLC
5.61%
change
Passive
—
2025-03-07
FMR LLC
5.61%
initial_5pct
Passive
—
2024-08-22
Mizuho Securities Co., Ltd.
2.82%
-2.4%
change
Passive
—
2024-04-16
Toshiya Takeuchi
15.95%
change
Passive
—
2024-04-05
Mizuho Securities Co., Ltd.
5.22%
initial_5pct
Passive
—
2024-03-07
Asset Management One Co., Ltd.
4.68%
-0.6%
change
Passive
—
2023-07-26
TAKEUCHI Scholarship Foundation
3.07%
change
Passive
—
2023-07-26
Toshiya Takeuchi
15.95%
change
Passive
—
2023-06-22
Asset Management One Co., Ltd.
5.28%
initial_5pct
Passive
—
Top 10 Shareholders
Ownership DNA
Cross-Holdings Tracker 1
#
Shareholder
Shares (thou.)
% of Total
1
株式会社テイク
5,159
11.14%
2
Japan Master Trust Bank
日本マスタートラスト信託銀行株式会社
4,570
9.87%
3
竹内 敏也
2,656
5.73%
4
Japan Custody Bank
株式会社日本カストディ銀行
2,145
4.63%
5
Tokyo Small and Medium Enterprise Investment and Development Co.
東京中小企業投資育成株式会社
1,803
3.89%
6
公益財団法人TAKEUCHI育英奨学会
1,503
3.24%
7
竹内 好敏
1,500
3.24%
8
株式会社八十二銀行 (常任代理人 日本マスタートラスト信託銀行株式会社)
1,440
3.11%
9
SMBC Nikko Securities
SMBC日興証券株式会社
979
2.11%
10
野村信託銀行株式会社
757
1.63%
Domestic Nominees
14.5%
-4.2% vs 2024
Trust bank custodians — GPIF, pensions, investment trusts
Foreign Custodians
0.0%
-1.7% vs 2024
Sub-custodians for foreign asset managers
Direct / Strategic
34.1%
+2.6% vs 2024
Named entities with disclosed investment intent
Shareholder
Trend
2023
2024
2025
式会社テイク
8.29%
10.80%
11.14%
+0.34%
Japan Master Trust Bank
日本マスタートラスト信託銀行
13.04%
12.38%
9.87%
-2.51%
竹内 敏也
5.56%
5.56%
5.73%
+0.17%
Japan Custody Bank
日本カストディ銀行
6.99%
6.31%
4.63%
-1.68%
Tokyo Small and Medium Enterprise Investment and Development Co.
東京中小企業投資育成
3.77%
3.77%
3.89%
+0.12%
公益財団法人TAKEUCHI育英奨学会
5.65%
3.14%
3.24%
+0.10%
竹内 好敏
3.14%
3.14%
3.24%
+0.10%
式会社八十二銀行
3.01%
3.01%
3.11%
+0.10%
SMBC Nikko Securities
SMBC日興証券
1.60%
2.07%
2.11%
+0.04%
野村信託銀行
NEW ENTRY
—
—
—
1.63%
NEW
JP Morgan
last seen 2024
Exited Top 10
2.61%
1.68%
—
Concentration (HHI)
ⓘ
393
391
329
3 fiscal years · top-10 holders per year · >2,500 HHI = high concentration · entity-resolved
Portfolio Book Value
¥133M
+58% since 2023
Holdings
1
1 exited
Trend
1 building
vs 2023
Held Company
FY2025
¥133M total
FY2023
¥84M total
Book Val ¥M
Shares
Book Val ¥M
Shares
㈱八十二銀行
133
+19.3%
↑
138,377
71
116,000
M
㈱長野銀行
—
−100%
Exit
—
13
8,810
M
Portfolio total
133
84
Book value in ¥M · ↓ reduced · ↑ increased vs prior year · M = mutual holding