First Time Loading...

Takeuchi Mfg Co Ltd
TSE:6432

Watchlist Manager
Takeuchi Mfg Co Ltd Logo
Takeuchi Mfg Co Ltd
TSE:6432
Watchlist
Price: 5 880 JPY 1.03% Market Closed
Updated: May 8, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

204.9B
+3%
Revenue
Growth Rates:
1 Year
+23%
3 Years
+92%
5 Years
+90%
7 Years
+145%
10 Years
+310%
32.9B
+14%
Operating Income
Growth Rates:
1 Year
+87%
3 Years
+174%
5 Years
+112%
7 Years
+117%
10 Years
+1 046%
24B
+14%
Net Income
Growth Rates:
1 Year
+76%
3 Years
+172%
5 Years
+117%
7 Years
+190%
10 Years
+354%

Earnings Waterfall
Takeuchi Mfg Co Ltd

Revenue
204.9B JPY
Cost of Revenue
-154.4B JPY
Gross Profit
50.5B JPY
Operating Expenses
-17.6B JPY
Operating Income
32.9B JPY
Other Expenses
-8.9B JPY
Net Income
24B JPY

Income Statement
Takeuchi Mfg Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
Nov-2013 Feb-2014 May-2014 Aug-2014 Nov-2014 Feb-2015 May-2015 Aug-2015 Nov-2015 Feb-2016 May-2016 Aug-2016 Nov-2016 Feb-2017 May-2017 Aug-2017 Nov-2017 Feb-2018 May-2018 Aug-2018 Nov-2018 Feb-2019 May-2019 Aug-2019 Nov-2019 Feb-2020 May-2020 Aug-2020 Nov-2020 Feb-2021 May-2021 Aug-2021 Nov-2021 Feb-2022 May-2022 Aug-2022 Nov-2022 Feb-2023 May-2023 Aug-2023 Nov-2023
Revenue
Revenue
50 016
N/A
53 618
+7%
59 801
+12%
63 308
+6%
65 980
+4%
69 894
+6%
73 537
+5%
79 017
+7%
83 792
+6%
85 218
+2%
85 063
0%
84 977
0%
83 492
-2%
83 000
-1%
84 902
+2%
88 711
+4%
90 947
+3%
94 342
+4%
97 958
+4%
101 838
+4%
107 934
+6%
110 175
+2%
112 862
+2%
112 804
0%
113 857
+1%
115 913
+2%
112 115
-3%
106 629
-5%
106 517
0%
112 254
+5%
119 849
+7%
133 305
+11%
137 069
+3%
140 892
+3%
149 974
+6%
152 697
+2%
166 916
+9%
178 966
+7%
189 591
+6%
198 109
+4%
204 871
+3%
Gross Profit
Cost of Revenue
(41 747)
(43 557)
(46 498)
(48 189)
(49 942)
(52 264)
(54 174)
(57 308)
(60 463)
(60 861)
(60 397)
(60 787)
(60 801)
(62 276)
(64 870)
(69 315)
(70 354)
(72 365)
(74 935)
(78 308)
(84 024)
(86 328)
(89 906)
(89 790)
(90 960)
(93 313)
(90 418)
(85 642)
(85 383)
(90 146)
(95 943)
(106 324)
(108 110)
(110 563)
(116 972)
(118 465)
(128 937)
(135 928)
(143 387)
(149 492)
(154 400)
Gross Profit
8 268
N/A
10 061
+22%
13 302
+32%
15 118
+14%
16 037
+6%
17 630
+10%
19 362
+10%
21 707
+12%
23 328
+7%
24 357
+4%
24 665
+1%
24 190
-2%
22 691
-6%
20 724
-9%
20 032
-3%
19 396
-3%
20 593
+6%
21 977
+7%
23 023
+5%
23 530
+2%
23 910
+2%
23 847
0%
22 956
-4%
23 014
+0%
22 897
-1%
22 600
-1%
21 697
-4%
20 987
-3%
21 134
+1%
22 108
+5%
23 906
+8%
26 981
+13%
28 959
+7%
30 329
+5%
33 002
+9%
34 232
+4%
37 979
+11%
43 038
+13%
46 204
+7%
48 617
+5%
50 471
+4%
Operating Income
Operating Expenses
(5 398)
(5 633)
(6 149)
(6 406)
(6 754)
(7 037)
(7 221)
(7 766)
(7 995)
(8 135)
(8 148)
(7 632)
(7 517)
(7 320)
(7 264)
(7 488)
(7 573)
(7 844)
(8 309)
(8 479)
(8 432)
(8 436)
(8 453)
(8 943)
(9 427)
(9 951)
(9 958)
(9 371)
(9 142)
(8 901)
(9 473)
(10 630)
(11 631)
(12 565)
(14 085)
(17 098)
(20 423)
(21 817)
(21 796)
(19 755)
(17 581)
Selling, General & Administrative
(5 384)
(5 624)
(6 132)
(6 402)
(6 752)
(7 037)
(7 219)
(7 741)
(7 971)
(8 135)
(8 146)
(7 631)
(7 516)
(7 320)
(7 265)
(7 488)
(7 574)
(7 842)
(8 308)
(8 477)
(8 429)
(8 435)
(8 451)
(8 943)
(9 427)
(9 950)
(9 957)
(9 370)
(9 140)
(8 900)
(9 471)
(10 628)
(11 630)
(12 564)
(14 084)
(17 097)
(20 422)
(21 816)
(21 796)
(19 754)
(17 580)
Depreciation & Amortization
(13)
(9)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Other Operating Expenses
0
0
(17)
(4)
0
0
0
(25)
(24)
(0)
(2)
(1)
0
0
1
0
1
(2)
0
(2)
(3)
(1)
(2)
0
0
(1)
(1)
(1)
(2)
(1)
(2)
(2)
(1)
(1)
(1)
(1)
(1)
(1)
0
0
(1)
Operating Income
2 871
N/A
4 428
+54%
7 154
+62%
8 713
+22%
9 284
+7%
10 593
+14%
12 142
+15%
13 943
+15%
15 334
+10%
16 222
+6%
16 518
+2%
16 558
+0%
15 174
-8%
13 404
-12%
12 768
-5%
11 908
-7%
13 020
+9%
14 133
+9%
14 714
+4%
15 051
+2%
15 478
+3%
15 411
0%
14 503
-6%
14 071
-3%
13 470
-4%
12 649
-6%
11 739
-7%
11 616
-1%
11 992
+3%
13 207
+10%
14 433
+9%
16 351
+13%
17 328
+6%
17 764
+3%
18 917
+6%
17 134
-9%
17 556
+2%
21 221
+21%
24 408
+15%
28 862
+18%
32 890
+14%
Pre-Tax Income
Interest Income Expense
2 793
1 916
803
633
1 639
1 461
2 009
1 845
292
(964)
(1 766)
(2 652)
(2 569)
(1 596)
(1 253)
(179)
(63)
(276)
(294)
(145)
(150)
13
(44)
(428)
(396)
(267)
(279)
(137)
(144)
(82)
178
285
162
218
530
1 262
1 106
379
(203)
(775)
(508)
Non-Reccuring Items
(91)
(21)
0
0
0
(14)
(24)
0
0
(30)
0
0
0
(25)
49
53
76
100
50
227
202
170
161
(47)
(55)
(48)
(44)
(27)
(27)
(24)
(23)
(23)
(13)
(15)
(10)
(230)
(230)
(299)
(299)
(70)
(76)
Gain/Loss on Disposition of Assets
12
13
3
2
2
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
81
136
76
77
114
213
192
239
188
64
51
2
(135)
(56)
(68)
(56)
115
76
59
75
59
100
102
72
78
69
168
199
180
197
120
87
175
113
98
93
20
78
80
95
101
Pre-Tax Income
5 667
N/A
6 472
+14%
8 035
+24%
9 424
+17%
11 037
+17%
12 252
+11%
14 317
+17%
16 027
+12%
15 814
-1%
15 292
-3%
14 802
-3%
13 908
-6%
12 470
-10%
11 727
-6%
11 496
-2%
11 726
+2%
13 148
+12%
14 033
+7%
14 529
+4%
15 208
+5%
15 589
+3%
15 694
+1%
14 722
-6%
13 668
-7%
13 097
-4%
12 403
-5%
11 584
-7%
11 651
+1%
12 001
+3%
13 298
+11%
14 708
+11%
16 700
+14%
17 652
+6%
18 080
+2%
19 535
+8%
18 259
-7%
18 452
+1%
21 379
+16%
23 986
+12%
28 112
+17%
32 407
+15%
Net Income
Tax Provision
(383)
(1 848)
(2 666)
(3 584)
(4 124)
(4 558)
(5 239)
(5 802)
(5 909)
(5 584)
(5 342)
(4 911)
(4 188)
(3 969)
(3 781)
(3 640)
(4 096)
(4 485)
(4 401)
(4 521)
(4 533)
(4 303)
(4 044)
(3 721)
(3 552)
(3 311)
(3 065)
(3 126)
(3 167)
(3 532)
(3 893)
(4 370)
(4 576)
(4 732)
(5 109)
(4 729)
(4 790)
(5 399)
(6 136)
(7 125)
(8 410)
Income from Continuing Operations
5 284
4 625
5 369
5 840
6 914
7 694
9 079
10 227
9 906
9 708
9 461
8 997
8 282
7 758
7 715
8 086
9 052
9 548
10 128
10 687
11 056
11 391
10 678
9 947
9 545
9 092
8 519
8 525
8 834
9 766
10 815
12 330
13 076
13 348
14 426
13 530
13 662
15 980
17 850
20 987
23 997
Net Income (Common)
5 284
N/A
4 625
-12%
5 369
+16%
5 840
+9%
6 914
+18%
7 694
+11%
9 079
+18%
10 227
+13%
9 906
-3%
9 708
-2%
9 460
-3%
8 996
-5%
8 282
-8%
7 757
-6%
7 714
-1%
8 085
+5%
9 051
+12%
9 547
+5%
10 128
+6%
10 686
+6%
11 054
+3%
11 391
+3%
10 678
-6%
9 947
-7%
9 545
-4%
9 091
-5%
8 518
-6%
8 524
+0%
8 834
+4%
9 765
+11%
10 814
+11%
12 330
+14%
13 075
+6%
13 348
+2%
14 426
+8%
13 530
-6%
13 661
+1%
15 979
+17%
17 849
+12%
20 986
+18%
23 996
+14%
EPS (Diluted)
107.83
N/A
94.39
-12%
109.57
+16%
119.2
+9%
141.12
+18%
157.03
+11%
185.29
+18%
208.71
+13%
202.15
-3%
198.14
-2%
197.08
-1%
187.41
-5%
172.54
-8%
162.05
-6%
160.7
-1%
168.43
+5%
188.56
+12%
200.19
+6%
211
+5%
222.62
+6%
231.77
+4%
238.83
+3%
223.87
-6%
208.57
-7%
200.15
-4%
190.62
-5%
178.62
-6%
178.75
+0%
185.25
+4%
204.78
+11%
226.77
+11%
258.57
+14%
274.19
+6%
279.91
+2%
302.52
+8%
283.77
-6%
286.59
+1%
335.17
+17%
374.45
+12%
440.26
+18%
503.41
+14%

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 135,200+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.