Valuation Honda Motor Co., Ltd.

Equities

7267

JP3854600008

Auto & Truck Manufacturers

Delayed Japan Exchange Other stock markets 11:40:53 2026-01-13 pm EST			5-day change	1st Jan Change
1,634.00 ^JPY	+1.90%		+6.72%	+6.45%

Jan. 08	Japan's Nikkei rises as Uniqlo owner jumps on earnings, automakers gain	RE
Jan. 08	Toyota Overtakes Nissan in Japan EV Sales	MT

Company Valuation: Honda Motor Co., Ltd.

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	5,730,736	5,964,717	5,875,926	9,170,901	5,919,650	6,241,705	-	-
Change	-	4.08%	-1.49%	56.08%	-35.45%	5.44%	-	-
Enterprise Value (EV) ¹	10,693,701	10,392,342	9,738,080	14,379,893	12,842,122	13,051,206	13,176,958	13,369,502
Change	-	-2.82%	-6.3%	47.67%	-10.69%	1.63%	0.96%	1.46%
P/E ratio	8.72x	8.48x	9.14x	8.37x	7.5x	13.8x	8.2x	7.17x
PBR	0.63x	0.57x	0.52x	0.72x	0.47x	0.52x	0.5x	0.47x
PEG	-	1.06x	-1.39x	0.1x	-0.4x	-0.4x	0.1x	0.5x
Capitalization / Revenue	0.44x	0.41x	0.35x	0.45x	0.27x	0.3x	0.28x	0.28x
EV / Revenue	0.81x	0.71x	0.58x	0.7x	0.59x	0.62x	0.6x	0.59x
EV / EBITDA	8.33x	7.01x	6.24x	6.61x	6.56x	10.4x	7.95x	7.29x
EV / EBIT	16.2x	11.9x	11.6x	10.4x	10.6x	18x	12.1x	10.8x
EV / FCF	38.8x	7.97x	6.71x	-120x	-19.8x	21x	22.7x	20.4x
FCF Yield	2.58%	12.5%	14.9%	-0.83%	-5.06%	4.76%	4.41%	4.91%
Dividend per Share ²	36.67	40	40	68	68	71.62	78.65	82.71
Rate of return	3.31%	3.44%	3.42%	3.6%	5.07%	4.47%	4.9%	5.16%
EPS ²	126.9	137	128	225.9	178.9	115.9	195.6	223.6
Distribution rate	28.9%	29.2%	31.2%	30.1%	38%	61.8%	40.2%	37%
Net sales ¹	13,170,500	14,552,600	16,907,725	20,428,802	21,688,767	21,126,276	22,097,170	22,688,181
EBITDA ¹	1,284,447	1,482,263	1,561,028	2,176,343	1,956,349	1,255,502	1,656,964	1,834,760
EBIT ¹	660,200	871,200	839,398	1,381,977	1,213,486	726,325	1,086,168	1,232,972
Net income ¹	657,400	707,000	651,416	1,107,174	835,837	482,874	764,905	853,062
Net Debt ¹	4,962,965	4,427,625	3,862,154	5,208,992	6,922,472	6,809,501	6,935,253	7,127,797
Reference price ²	1,106.33	1,162.33	1,170.00	1,891.00	1,342.50	1,603.50	1,603.50	1,603.50
Nbr of stocks (in thousands)	5,179,936	5,131,675	5,022,159	4,849,763	4,409,423	3,892,551	-	-
Announcement Date	5/14/21	5/13/22	5/11/23	5/10/24	5/13/25	-	-	-

¹JPY in Million²JPY

Estimates

P/E ratio, Detailed evolution

Sector Comparison:

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
HONDA MOTOR CO., LTD.	13.41x	0.61x	10.27x	4.56%	38.7B
TOYOTA MOTOR CORPORATION	12.28x	1.44x	12.34x	2.82%	279B
GENERAL MOTORS COMPANY	9.18x	0.38x	3.51x	0.69%	77.71B
MERCEDES-BENZ GROUP AG	11.16x	0.19x	2.01x	3.86%	66.79B
BMW AG	8.37x	0.08x	0.59x	4.31%	65.06B
VOLKSWAGEN AG	9.62x	0.06x	0.56x	4.14%	60.25B
HYUNDAI MOTOR COMPANY	8.07x	1.16x	12.36x	3.2%	59.77B
FORD MOTOR COMPANY	-6.81x	0.28x	4.66x	4.76%	55.9B
MAHINDRA & MAHINDRA LIMITED	29.92x	2.76x	18.91x	0.75%	45.6B
SUZUKI MOTOR CORPORATION	11.73x	0.66x	4.9x	2.08%	28.07B
Average	10.69x	0.76x	7.01x	3.12%	77.72B
Weighted average by Cap.	10.71x	0.91x	8.14x	3.03%