Previous Close | $30.71 |
Intrinsic Value | $10,380.37 |
Upside potential | +33,701% |
Data is not available at this time.
Honda Motor Co., Ltd. operates as a global leader in the automotive and power equipment industries, with a diversified portfolio spanning automobiles, motorcycles, and power products. The company generates revenue primarily through vehicle sales, financial services, and aftermarket parts, leveraging its strong brand recognition and engineering expertise. Honda maintains a competitive edge through innovation in hybrid and electric vehicles, while its motorcycle division dominates in key emerging markets. The firm’s vertically integrated supply chain and strategic alliances bolster its market position. Honda’s automotive segment competes in a highly saturated industry but differentiates itself with reliability and fuel efficiency. Its power equipment business, including generators and marine engines, serves both consumer and industrial markets. The company’s global footprint, particularly in North America and Asia, provides resilience against regional economic fluctuations. Honda’s R&D focus on sustainable mobility and autonomous driving technologies positions it for long-term growth in an evolving transportation landscape.
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, while capital expenditures totaled ¥348.7 billion, indicating disciplined investment in growth initiatives. The diluted EPS of ¥2,032.92 underscores efficient earnings distribution across its outstanding shares.
The company demonstrates robust earnings power, supported by its diversified revenue streams and cost management. Honda’s operating cash flow coverage of capital expenditures suggests prudent reinvestment, while its ability to sustain profitability amid industry headwinds highlights operational resilience. The firm’s capital allocation strategy balances growth investments with shareholder returns.
Honda’s balance sheet reflects ¥4.95 trillion in cash and equivalents against ¥10.08 trillion in total debt, indicating moderate leverage. The liquidity position provides flexibility for strategic initiatives, while the debt load is manageable given steady cash flow generation. The company’s financial health remains stable, with sufficient resources to navigate cyclical downturns.
Honda’s growth is driven by electrification initiatives and expansion in emerging markets. The firm paid a dividend of ¥1.05 per share, signaling a commitment to returning capital to shareholders. While dividend yields remain modest, the payout is sustainable, supported by consistent earnings and a conservative payout ratio.
The market values Honda based on its transition to electric vehicles and hybrid technology leadership. Current metrics reflect investor confidence in its ability to adapt to industry shifts, though competitive pressures and macroeconomic factors may influence near-term performance. Valuation multiples align with peers, accounting for its growth prospects and profitability.
Honda’s strategic advantages include its strong brand, technological innovation, and global supply chain. The outlook remains positive, with electrification and mobility solutions driving long-term growth. However, challenges such as supply chain disruptions and regulatory changes require vigilant management. The company is well-positioned to capitalize on evolving consumer preferences and sustainability trends.
FY 2024 Annual Report, Honda Motor Co., Ltd.
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |