Honda Motor Co., Ltd. (7267)

Basic

  • Market Cap

    ¥7,495.98B

  • EV

    ¥12.51T

  • Shares Out

    4,900.93M

  • Revenue

    ¥18.43T

  • Employees

    197,039

Margins

  • Gross

    20.83%

  • EBITDA

    12.94%

  • Operating

    5.56%

  • Pre-Tax

    6.74%

  • Net

    5.04%

  • FCF

    4.34%

Returns (5Yr Avg)

  • ROA

    2.15%

  • ROE

    6.6%

  • ROCE

    4.74%

  • ROIC

    2.97%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    ¥1,824.56

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    ¥3,687.85

  • Earnings (Dil)

    ¥185.92

  • FCF

    ¥160.19

  • Book Value

    ¥2,513.79

Growth (CAGR)

  • Rev 3Yr

    12.4%

  • Rev 5Yr

    3.21%

  • Rev 10Yr

    5.4%

  • Dil EPS 3Yr

    57.67%

  • Dil EPS 5Yr

    -2.65%

  • Dil EPS 10Yr

    9.76%

  • Rev Fwd 2Yr

    10.66%

  • EBITDA Fwd 2Yr

    16.45%

  • EPS Fwd 2Yr

    28.46%

  • EPS LT Growth Est

    17.45%

Dividends

  • Yield

    —

  • Payout

    68.31%

  • DPS

    ¥127

  • DPS Growth 3Yr

    38.96%

  • DPS Growth 5Yr

    28.92%

  • DPS Growth 10Yr

    17.19%

  • DPS Growth Fwd 2Yr

    25.5%

Select a metric from the list below to chart it

Mar '14
Mar '16
Mar '18
Mar '20
Mar '22
LTM
Metric
Mar '14
Mar '15
Mar '16
Mar '17
Mar '18
Mar '19
Mar '20
Mar '21
Mar '22
Mar '23
LTM

Revenues

13,508,575.0

12,330,072.0

10,663,731.0

11,729,373.0

13,951,581.0

15,426,976.0

Finance Div. Revenues

2,380,042.0

2,600,937.0

2,506,788.0

2,823,323.0

2,956,144.0

3,004,837.0

Total Revenues

15,888,617.0

14,931,009.0

13,170,519.0

14,552,696.0

16,907,725.0

18,431,813.0

Total Revenues % Chg.

3.4%

-6.0%

-11.8%

10.5%

16.2%

17.8%

Cost of Goods Sold, Total

12,524,359.0

11,851,659.0

10,439,689.0

11,567,923.0

13,576,133.0

14,591,973.0

Gross Profit

3,364,258.0

3,079,350.0

2,730,830.0

2,984,773.0

3,331,592.0

3,839,840.0

Selling General & Admin Expenses, Total

1,762,891.0

1,641,590.0

1,331,728.0

1,326,485.0

1,669,908.0

1,912,004.0

R&D Expenses

806,905.0

804,123.0

738,894.0

787,056.0

880,915.0

903,946.0

Other Operating Expenses, Total

2,569,796.0

2,445,713.0

2,070,622.0

2,113,541.0

2,550,823.0

2,815,950.0

Operating Income

794,462.0

633,637.0

660,208.0

871,232.0

780,769.0

1,023,890.0

Interest Expense, Total

-13,217.0

-24,689.0

-13,877.0

-16,867.0

-36,112.0

-40,357.0

Interest And Investment Income

53,695.0

54,606.0

23,177.0

30,404.0

79,221.0

132,041.0

Net Interest Expenses

40,478.0

29,917.0

9,300.0

13,537.0

43,109.0

91,684.0

Income (Loss) On Equity Invest.

228,827.0

164,203.0

272,734.0

202,512.0

117,445.0

101,223.0

Currency Exchange Gains (Loss)

31,266.0

-24,942.0

-26,163.0

68,033.0

47,705.0

47,705.0

Other Non Operating Income (Expenses)

-47,566.0

-12,897.0

-2,026.0

-85,236.0

-109,327.0

-21,347.0

EBT, Excl. Unusual Items

1,047,467.0

789,918.0

914,053.0

1,070,078.0

879,701.0

1,243,155.0

Restructuring Charges

-68,092.0

—

—

—

—

—

Gain (Loss) On Sale Of Investments

—

—

—

112.0

-136.0

-136.0

Legal Settlements

—

—

—

—

—

—

Other Unusual Items

—

—

—

—

—

—

EBT, Incl. Unusual Items

979,375.0

789,918.0

914,053.0

1,070,190.0

879,565.0

1,243,019.0

Income Tax Expense

303,089.0

279,986.0

218,609.0

309,489.0

162,256.0

240,524.0

Earnings From Continuing Operations

676,286.0

509,932.0

695,444.0

760,701.0

717,309.0

1,002,495.0

Minority Interest

-65,970.0

-54,186.0

-38,019.0

-53,634.0

-65,893.0

-73,292.0

Net Income

610,316.0

455,746.0

657,425.0

707,067.0

651,416.0

929,203.0

Net Income to Common Incl Extra Items

610,316.0

455,746.0

657,425.0

707,067.0

651,416.0

929,203.0

Net Income to Common Excl. Extra Items

610,316.0

455,746.0

657,425.0

707,067.0

651,416.0

929,203.0

Total Shares Outstanding

5,278.7

5,179.8

5,180.0

5,131.8

4,993.0

4,918.5

Weighted Avg. Shares Outstanding

5,291.9

5,256.0

5,179.9

5,159.9

5,088.9

4,998.0

Weighted Avg. Shares Outstanding Dil

5,291.9

5,256.0

5,179.9

5,159.9

5,088.9

4,998.0

EPS

115.3

86.7

126.9

137.0

128.0

185.9

EPS Diluted

115.3

86.7

126.9

137.0

128.0

185.9

EBITDA

1,448,065.0

1,333,514.0

1,284,447.0

2,121,171.0

2,125,823.0

2,385,415.0