First Time Loading...

Honda Motor Co Ltd
TSE:7267

Watchlist Manager
Honda Motor Co Ltd Logo
Honda Motor Co Ltd
TSE:7267
Watchlist
Price: 1 789.5 JPY 1.42% Market Closed
Updated: Apr 25, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

19.4T
+5%
Revenue
Growth Rates:
1 Year
+18%
3 Years
+49%
5 Years
+23%
7 Years
+40%
10 Years
+69%
1.1T
+10%
Operating Income
Growth Rates:
1 Year
+20%
3 Years
+154%
5 Years
+39%
7 Years
+76%
10 Years
+56%
937.9B
+0.9%
Net Income
Growth Rates:
1 Year
+32%
3 Years
+126%
5 Years
+28%
7 Years
+120%
10 Years
+96%

Earnings Waterfall
Honda Motor Co Ltd

Revenue
19.4T JPY
Cost of Revenue
-15.3T JPY
Gross Profit
4.1T JPY
Operating Expenses
-3T JPY
Operating Income
1.1T JPY
Other Expenses
-185.4B JPY
Net Income
937.9B JPY

Income Statement
Honda Motor Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023
Revenue
Revenue
11 490 165
N/A
11 842 451
+3%
12 878 739
+9%
13 120 453
+2%
13 597 470
+4%
13 328 099
-2%
13 826 118
+4%
14 315 460
+4%
14 434 777
+1%
14 601 151
+1%
14 368 119
-2%
14 009 810
-2%
13 893 655
-1%
13 999 200
+1%
14 240 566
+2%
14 753 797
+4%
15 209 852
+3%
15 361 146
+1%
15 672 183
+2%
15 737 696
+0%
15 754 228
+0%
15 888 617
+1%
15 860 737
0%
15 748 128
-1%
15 522 066
-1%
14 931 009
-4%
13 058 531
-13%
12 980 797
-1%
13 004 773
+0%
13 170 519
+1%
14 630 614
+11%
14 383 603
-2%
14 300 819
-1%
14 552 696
+2%
14 798 376
+2%
15 649 772
+6%
16 399 173
+5%
16 907 725
+3%
17 703 171
+5%
18 431 813
+4%
19 383 727
+5%
Gross Profit
Cost of Revenue
(8 534 623)
(8 761 083)
(9 967 760)
(10 257 424)
(10 732 699)
(10 330 784)
(10 714 818)
(11 103 047)
(11 208 532)
(11 332 399)
(11 124 413)
(10 818 579)
(10 765 701)
(10 865 848)
(11 062 977)
(11 528 960)
(11 855 237)
(12 000 581)
(12 288 488)
(12 304 342)
(12 399 441)
(12 580 949)
(12 584 736)
(12 537 119)
(12 345 567)
(11 851 659)
(10 454 475)
(10 381 642)
(10 356 054)
(10 439 689)
(11 516 810)
(11 347 907)
(11 331 918)
(11 567 923)
(11 785 673)
(12 512 059)
(13 126 667)
(13 576 133)
(14 139 854)
(14 591 973)
(15 268 363)
Gross Profit
2 955 542
N/A
3 081 368
+4%
2 910 979
-6%
2 863 029
-2%
2 864 771
+0%
2 997 315
+5%
3 111 300
+4%
3 212 413
+3%
3 226 245
+0%
3 268 752
+1%
3 243 706
-1%
3 191 231
-2%
3 127 954
-2%
3 133 352
+0%
3 177 589
+1%
3 224 837
+1%
3 354 615
+4%
3 360 565
+0%
3 383 695
+1%
3 433 354
+1%
3 354 787
-2%
3 307 668
-1%
3 276 001
-1%
3 211 009
-2%
3 176 499
-1%
3 079 350
-3%
2 604 056
-15%
2 599 155
0%
2 648 719
+2%
2 730 830
+3%
3 113 804
+14%
3 035 696
-3%
2 968 901
-2%
2 984 773
+1%
3 012 703
+1%
3 137 713
+4%
3 272 506
+4%
3 331 592
+2%
3 563 317
+7%
3 839 840
+8%
4 115 364
+7%
Operating Income
Operating Expenses
(2 234 565)
(2 331 087)
(2 066 571)
(2 021 075)
(2 041 390)
(2 326 712)
(2 406 918)
(2 512 186)
(2 572 940)
(2 765 376)
(2 712 773)
(2 597 059)
(2 489 176)
(2 292 641)
(2 334 510)
(2 456 894)
(2 509 781)
(2 527 007)
(2 519 965)
(2 508 094)
(2 543 956)
(2 581 298)
(2 596 545)
(2 525 892)
(2 494 880)
(2 445 713)
(2 336 579)
(2 268 858)
(2 207 336)
(2 070 622)
(2 096 695)
(2 102 557)
(2 084 048)
(2 113 541)
(2 162 465)
(2 255 225)
(2 338 976)
(2 550 823)
(2 610 317)
(2 815 950)
(2 992 153)
Selling, General & Administrative
(1 628 656)
(1 696 957)
(1 472 645)
(1 423 951)
(1 452 466)
(1 720 550)
(1 792 630)
(1 903 528)
(1 946 231)
(2 108 874)
(2 036 049)
(1 941 603)
(1 824 792)
(1 601 212)
(1 634 372)
(1 712 200)
(1 754 767)
(1 775 151)
(1 751 984)
(1 727 824)
(1 749 457)
(1 774 393)
(1 810 186)
(1 748 391)
(1 683 483)
(1 641 590)
(1 539 394)
(1 480 839)
(1 482 210)
(1 331 728)
(1 343 489)
(1 334 139)
(1 282 764)
(1 326 485)
(1 371 044)
(1 445 660)
(1 513 378)
(1 669 908)
(1 713 038)
(1 912 004)
(2 081 760)
Research & Development
(605 909)
(634 130)
(593 926)
(597 124)
(588 924)
(606 162)
(614 288)
(608 658)
(626 709)
0
(676 724)
(655 456)
(664 384)
(691 429)
(700 138)
(744 694)
(755 014)
(751 856)
(767 981)
(780 270)
(794 499)
(806 905)
(786 359)
(777 501)
(811 397)
(804 123)
(797 185)
(788 019)
0
(738 894)
(581 355)
(596 567)
(801 284)
(787 056)
(791 421)
(809 565)
(825 598)
(880 915)
(897 279)
(903 946)
(910 393)
Other Operating Expenses
0
0
0
0
0
0
0
0
0
(656 502)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(725 126)
0
(171 851)
(171 851)
0
0
0
0
0
0
0
0
0
Operating Income
720 977
N/A
750 281
+4%
844 408
+13%
841 954
0%
823 381
-2%
670 603
-19%
704 382
+5%
700 227
-1%
653 305
-7%
503 376
-23%
530 933
+5%
594 172
+12%
638 778
+8%
840 711
+32%
843 079
+0%
767 943
-9%
844 834
+10%
833 558
-1%
863 730
+4%
925 260
+7%
810 831
-12%
726 370
-10%
679 456
-6%
685 117
+1%
681 619
-1%
633 637
-7%
267 477
-58%
330 297
+23%
441 383
+34%
660 208
+50%
1 017 109
+54%
933 139
-8%
884 853
-5%
871 232
-2%
850 238
-2%
882 488
+4%
933 530
+6%
780 769
-16%
953 000
+22%
1 023 890
+7%
1 123 211
+10%
Pre-Tax Income
Interest Income Expense
10 486
11 323
176 822
180 258
217 414
135 533
108 567
138 235
147 217
133 447
126 611
134 547
141 505
211 546
212 232
256 884
264 768
211 390
280 025
263 586
260 978
300 571
255 806
255 477
241 661
169 178
176 852
166 706
225 334
255 871
294 112
285 936
235 185
284 082
177 380
191 695
216 866
208 259
196 756
186 757
138 766
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
(51 416)
0
0
0
67 132
0
0
0
(54 897)
0
0
0
(19 270)
0
0
0
15 102
0
0
0
(77 789)
0
0
0
(92 144)
0
0
0
Total Other Income
(79 155)
(32 664)
(15 763)
8 228
37 452
101
32 016
26 882
1 293
(1 373)
(15 929)
(27 477)
(18 996)
6 145
(1 792)
729
1 916
2 893
(5 525)
(10 177)
(13 110)
7 331
(24 358)
(23 108)
(25 988)
6 373
(17 655)
(14 236)
(4 260)
(17 128)
(12 375)
(16 910)
(19 454)
(7 335)
(31 384)
(48 558)
(66 067)
(17 319)
7 329
32 372
22 735
Pre-Tax Income
652 308
N/A
728 940
+12%
1 005 467
+38%
1 030 440
+2%
1 078 247
+5%
806 237
-25%
844 965
+5%
865 344
+2%
801 815
-7%
635 450
-21%
641 615
+1%
701 242
+9%
761 287
+9%
1 006 986
+32%
1 053 519
+5%
1 025 556
-3%
1 111 518
+8%
1 114 973
+0%
1 138 230
+2%
1 178 669
+4%
1 058 699
-10%
979 375
-7%
910 904
-7%
917 486
+1%
897 292
-2%
789 918
-12%
426 674
-46%
482 767
+13%
662 457
+37%
914 053
+38%
1 298 846
+42%
1 202 165
-7%
1 100 584
-8%
1 070 190
-3%
996 234
-7%
1 025 625
+3%
1 084 329
+6%
879 565
-19%
1 157 085
+32%
1 243 019
+7%
1 284 712
+3%
Net Income
Tax Provision
(248 614)
(252 662)
(273 669)
(262 669)
(278 427)
(245 139)
(247 074)
(257 242)
(223 142)
(229 092)
(249 267)
(259 497)
(272 185)
(327 592)
(338 483)
(310 613)
6 715
13 666
31 623
28 764
(256 166)
(303 089)
(311 748)
(337 382)
(370 366)
(279 986)
(186 313)
(200 031)
(212 082)
(218 609)
(285 703)
(270 689)
(260 835)
(309 489)
(309 673)
(304 786)
(305 957)
(162 256)
(220 411)
(240 524)
(276 586)
Income from Continuing Operations
403 694
476 278
731 798
767 771
799 820
561 098
597 891
608 102
578 673
406 358
392 348
441 745
489 102
679 394
715 036
714 943
1 118 233
1 128 639
1 169 853
1 207 433
802 533
676 286
599 156
580 104
526 926
509 932
240 361
282 736
450 375
695 444
1 013 143
931 476
839 749
760 701
686 561
720 839
778 372
717 309
936 674
1 002 495
1 008 126
Income to Minority Interest
(32 510)
(34 642)
(42 223)
(47 348)
(56 102)
(51 663)
(58 023)
(60 013)
(58 793)
(61 827)
(59 155)
(59 207)
(61 936)
(62 825)
(65 831)
(68 828)
(70 682)
(69 302)
(73 521)
(74 336)
(71 449)
(65 970)
(60 868)
(56 033)
(54 661)
(54 186)
(37 788)
(35 795)
(35 815)
(38 019)
(52 335)
(44 893)
(44 257)
(53 634)
(52 787)
(64 467)
(70 305)
(65 893)
(71 408)
(73 292)
(70 270)
Equity Earnings Affiliates
108 167
132 471
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
Net Income (Common)
479 351
N/A
574 107
+20%
657 808
+15%
656 970
0%
648 634
-1%
509 435
-21%
539 868
+6%
548 089
+2%
519 880
-5%
344 531
-34%
333 193
-3%
382 538
+15%
427 166
+12%
616 569
+44%
649 205
+5%
646 115
0%
1 047 551
+62%
1 059 337
+1%
1 096 332
+3%
1 133 097
+3%
731 084
-35%
610 316
-17%
538 288
-12%
524 071
-3%
472 265
-10%
455 746
-3%
202 573
-56%
246 941
+22%
414 560
+68%
657 425
+59%
960 808
+46%
886 583
-8%
795 492
-10%
707 067
-11%
633 774
-10%
656 372
+4%
708 067
+8%
651 416
-8%
865 266
+33%
929 203
+7%
937 856
+1%
EPS (Diluted)
266.01
N/A
318.59
+20%
365.04
+15%
364.57
0%
359.95
-1%
282.66
-21%
299.59
+6%
304.15
+2%
288.5
-5%
191.16
-34%
184.9
-3%
212.28
+15%
237.05
+12%
342.1
+44%
360.26
+5%
358.55
0%
585.22
+63%
590.79
+1%
618
+5%
643.43
+4%
415.47
-35%
345.99
-17%
305.92
-12%
297.84
-3%
269.21
-10%
260.13
-3%
117.32
-55%
143.01
+22%
240.09
+68%
126.92
-47%
556.46
+338%
513.54
-8%
463.45
-10%
137.03
-70%
370.49
+170%
384.35
+4%
139.39
-64%
128.01
-8%
174.01
+36%
188.91
+9%
192.68
+2%

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 131,100+ 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.