investorscraft@gmail.com

Intrinsic ValueHonda Motor Co., Ltd. (7267.T)

Previous Close¥1,555.00
Intrinsic Value
Upside potential
Previous Close
¥1,555.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Honda Motor Co., Ltd. is a global leader in the automotive and motorcycle industries, operating across four key segments: Motorcycle Business, Automobile Business, Financial Services, and Life Creation. The company’s diversified portfolio includes motorcycles, passenger vehicles, power products, and even aviation with its HondaJet. Honda’s revenue model is driven by manufacturing and sales, complemented by financial services that enhance customer accessibility through leasing and retail financing. In the automotive sector, Honda competes with giants like Toyota and Volkswagen, leveraging its reputation for reliability, fuel efficiency, and innovation in hybrid and electric vehicles. The motorcycle segment dominates emerging markets, particularly in Asia, where its affordable commuter models are widely popular. Honda’s financial services segment provides stability by generating recurring income, while its Life Creation segment, including power equipment and robotics, taps into niche markets with high growth potential. The company’s global footprint, strong brand equity, and commitment to R&D position it as a resilient player in the cyclical automotive industry.

Revenue Profitability And Efficiency

Honda reported revenue of ¥20.43 trillion for FY 2024, with net income of ¥1.11 trillion, reflecting a net margin of approximately 5.4%. Operating cash flow stood at ¥747.3 billion, though capital expenditures of ¥348.7 billion indicate ongoing investments in production and innovation. The company’s ability to maintain profitability amid industry headwinds underscores its operational efficiency and cost management.

Earnings Power And Capital Efficiency

Diluted EPS of ¥225.88 highlights Honda’s earnings power, supported by a balanced mix of high-volume automotive sales and higher-margin financial services. The company’s capital efficiency is evident in its ability to generate substantial cash flow relative to its debt levels, though its total debt of ¥10.5 trillion warrants careful monitoring given the cyclical nature of its industries.

Balance Sheet And Financial Health

Honda’s balance sheet remains robust, with ¥4.95 trillion in cash and equivalents providing liquidity against ¥10.5 trillion in total debt. The company’s financial health is stable, but its leverage ratio suggests reliance on debt financing, which could pose risks during economic downturns or rising interest rate environments.

Growth Trends And Dividend Policy

Honda’s growth is driven by its expansion in electric vehicles and emerging markets, though traditional automotive sales remain its core. The company’s dividend policy, with a payout of ¥68 per share, reflects a commitment to shareholder returns, supported by consistent earnings and cash flow generation.

Valuation And Market Expectations

With a market cap of ¥6.17 trillion and a beta of 0.36, Honda is viewed as a relatively stable investment within the volatile automotive sector. The market likely expects gradual growth, hinging on successful EV adoption and continued dominance in motorcycles and financial services.

Strategic Advantages And Outlook

Honda’s strategic advantages include its strong brand, diversified revenue streams, and technological leadership in hybrid and electric vehicles. The outlook remains cautiously optimistic, with growth opportunities in electrification and emerging markets offsetting cyclical risks. The company’s focus on innovation and sustainability will be critical in maintaining its competitive edge.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount