Honda Motor Co Ltd
TSE:7267

Watchlist Manager
Honda Motor Co Ltd Logo
Honda Motor Co Ltd
TSE:7267
Watchlist
Price: 1 520 JPY -1.78% Market Closed
Market Cap: 8T JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+46%
5Y
+66%
10Y
+56%
Operating Income
+
3Y
+14%
5Y
+264%
10Y
+38%
Net Income
+
3Y
+1%
5Y
+215%
10Y
+18%

Earnings Waterfall
Honda Motor Co Ltd

Revenue
21.6T JPY
Cost of Revenue
-17.1T JPY
Gross Profit
4.5T JPY
Operating Expenses
-3.6T JPY
Operating Income
973B JPY
Other Expenses
-335.1B JPY
Net Income
637.8B JPY

Income Statement
Honda Motor Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
Sep-2001 Dec-2001 Mar-2002 Jun-2002 Sep-2002 Dec-2002 Mar-2003 Jun-2003 Sep-2003 Dec-2003 Mar-2004 Jun-2004 Sep-2004 Dec-2004 Mar-2005 Jun-2005 Sep-2005 Dec-2005 Mar-2006 Jun-2006 Sep-2006 Dec-2006 Mar-2007 Jun-2007 Sep-2007 Dec-2007 Mar-2008 Jun-2008 Sep-2008 Dec-2008 Mar-2009 Jun-2009 Sep-2009 Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 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 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025
Revenue
Interest Expense
20 257
19 296
16 769
16 074
14 381
13 501
12 207
11 256
11 357
10 012
10 194
9 874
10 567
10 744
11 655
12 340
12 492
12 108
11 902
11 906
11 847
12 346
12 912
13 226
13 985
15 302
16 623
18 723
20 282
23 013
22 543
20 202
18 253
13 159
12 552
10 915
9 675
10 520
8 474
8 844
9 291
9 719
10 378
10 850
11 445
11 812
12 157
12 115
11 838
12 875
12 803
14 567
16 549
17 806
18 194
18 281
17 768
17 068
18 146
16 413
15 205
13 392
12 471
12 233
12 431
12 980
12 970
13 079
12 776
13 742
13 217
13 849
14 855
18 277
24 689
22 927
23 643
18 127
13 877
14 969
13 756
14 983
16 867
21 369
26 089
32 412
36 112
37 727
40 357
42 934
59 631
62 808
64 732
65 637
54 907
0
Revenue
6 916 908
N/A
7 097 214
+3%
7 362 438
+4%
7 538 839
+2%
7 711 053
+2%
7 943 880
+3%
7 971 499
+0%
8 042 891
+1%
8 143 319
+1%
8 146 325
+0%
8 162 600
+0%
8 227 525
+1%
8 303 900
+1%
8 445 475
+2%
8 650 105
+2%
8 841 531
+2%
9 085 623
+3%
9 423 809
+4%
9 907 996
+5%
10 243 141
+3%
10 536 345
+3%
10 832 991
+3%
11 087 140
+2%
11 418 539
+3%
11 759 011
+3%
12 035 173
+2%
12 002 834
0%
11 938 932
-1%
11 794 451
-1%
11 282 894
-4%
10 011 241
-11%
9 146 232
-9%
8 376 022
-8%
8 083 505
-3%
8 579 174
+6%
8 938 425
+4%
9 133 681
+2%
9 003 355
-1%
8 936 867
-1%
8 290 000
-7%
7 923 981
-4%
7 756 112
-2%
7 948 095
+2%
8 669 408
+9%
9 054 802
+4%
9 538 049
+5%
9 877 947
+4%
10 276 133
+4%
10 895 068
+6%
11 490 165
+5%
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%
20 428 802
+5%
21 208 664
+4%
21 617 023
+2%
21 758 035
+1%
21 688 767
0%
21 624 177
0%
Gross Profit
Cost of Revenue
(4 817 631)
(4 887 248)
(5 036 188)
(5 134 799)
(5 245 515)
(5 441 555)
(5 410 192)
(5 469 922)
(5 560 679)
(5 549 548)
(5 609 806)
(5 673 130)
(5 730 678)
(5 850 036)
(6 038 172)
(6 187 392)
(6 387 798)
(6 636 145)
(7 010 357)
(7 280 493)
(7 520 307)
(7 734 534)
(7 865 142)
(8 115 792)
(8 320 165)
(8 514 734)
(8 543 170)
(8 482 579)
(8 451 896)
(8 145 533)
(7 419 582)
(6 932 952)
(6 431 278)
(6 207 465)
(6 414 721)
(6 545 033)
(6 636 109)
(6 543 610)
(6 496 841)
(6 102 345)
(5 860 531)
(5 789 357)
(5 919 633)
(6 421 207)
(6 718 231)
(7 072 314)
(7 345 162)
(7 678 357)
(8 126 334)
(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)
(16 016 659)
(16 597 243)
(16 946 272)
(17 081 669)
(17 024 788)
(17 085 762)
Gross Profit
2 099 277
N/A
2 209 966
+5%
2 326 250
+5%
2 404 040
+3%
2 465 538
+3%
2 502 325
+1%
2 561 307
+2%
2 572 969
+0%
2 582 640
+0%
2 596 777
+1%
2 552 794
-2%
2 554 395
+0%
2 573 222
+1%
2 595 439
+1%
2 611 933
+1%
2 654 139
+2%
2 697 825
+2%
2 787 664
+3%
2 897 639
+4%
2 962 648
+2%
3 016 038
+2%
3 098 457
+3%
3 221 998
+4%
3 302 747
+3%
3 438 846
+4%
3 520 439
+2%
3 459 664
-2%
3 456 353
0%
3 342 555
-3%
3 137 361
-6%
2 591 659
-17%
2 213 280
-15%
1 944 744
-12%
1 876 040
-4%
2 164 453
+15%
2 393 392
+11%
2 497 572
+4%
2 459 745
-2%
2 440 026
-1%
2 187 655
-10%
2 063 450
-6%
1 966 755
-5%
2 028 462
+3%
2 248 201
+11%
2 336 571
+4%
2 465 735
+6%
2 532 785
+3%
2 597 776
+3%
2 768 734
+7%
2 955 542
+7%
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%
4 412 143
+7%
4 611 421
+5%
4 670 751
+1%
4 676 366
+0%
4 663 979
0%
4 538 415
-3%
Operating Income
Operating Expenses
(1 578 570)
(1 630 799)
(1 686 954)
(1 745 366)
(1 817 610)
(1 850 201)
(1 871 858)
(1 894 878)
(1 899 164)
(1 902 951)
(1 952 650)
(1 953 723)
(1 958 049)
(1 991 958)
(1 981 013)
(2 012 819)
(2 066 743)
(2 119 232)
(2 166 750)
(2 060 615)
(2 083 675)
(2 155 970)
(2 370 119)
(2 432 705)
(2 475 490)
(2 485 950)
(2 506 555)
(2 514 452)
(2 538 141)
(2 506 738)
(2 402 016)
(2 219 820)
(2 034 592)
(1 891 369)
(1 800 678)
(1 820 338)
(1 826 588)
(1 840 079)
(1 870 251)
(1 829 744)
(1 816 501)
(1 801 161)
(1 797 098)
(1 863 403)
(1 903 417)
(1 944 938)
(1 987 975)
(2 044 016)
(2 144 390)
(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)
(3 030 166)
(3 139 186)
(3 242 739)
(3 230 854)
(3 450 493)
(3 565 464)
Selling, General & Administrative
(1 209 487)
(1 244 058)
(1 291 778)
(1 336 292)
(1 392 165)
(1 422 968)
(1 434 995)
(1 463 294)
(1 456 452)
(1 454 557)
(1 503 683)
(1 499 305)
(1 503 757)
(1 533 801)
(1 513 259)
(1 530 680)
(1 576 146)
(1 619 883)
(1 656 365)
(1 694 511)
(1 713 400)
(1 767 410)
(1 818 272)
(1 855 636)
(1 887 283)
(1 893 579)
(1 918 596)
(1 930 883)
(1 957 715)
(1 924 170)
(1 838 819)
(1 692 178)
(1 532 075)
(1 425 933)
(1 337 324)
(1 340 301)
(1 336 672)
(1 338 320)
(1 382 660)
(1 350 218)
(1 330 682)
(1 305 033)
(1 277 280)
(1 327 796)
(1 355 371)
(1 392 784)
(1 427 705)
(1 468 083)
(1 557 474)
(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)
(2 106 539)
(2 197 632)
(2 244 764)
(2 192 401)
(2 351 011)
(2 388 921)
Research & Development
(369 083)
(386 741)
(395 176)
(409 074)
(425 445)
(427 233)
(436 863)
(431 584)
(442 712)
(448 394)
(448 967)
(454 418)
(454 292)
(458 157)
(467 754)
(482 139)
(490 597)
(499 349)
(510 385)
(504 120)
(508 291)
(526 576)
(551 847)
(577 069)
(588 207)
(592 371)
(587 959)
(583 569)
(580 426)
(582 568)
(563 197)
(527 642)
(502 517)
(465 436)
(463 354)
(480 037)
(489 916)
(501 759)
(487 591)
(479 526)
(485 819)
(496 128)
(519 818)
(535 607)
(548 046)
(552 154)
(560 270)
(575 933)
(586 916)
(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)
(923 627)
(941 554)
(997 975)
(1 038 453)
(1 099 482)
(1 176 543)
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
138 016
138 016
138 016
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
(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
0
0
0
0
0
0
Operating Income
520 707
N/A
579 167
+11%
639 296
+10%
658 674
+3%
647 928
-2%
652 124
+1%
689 449
+6%
678 091
-2%
683 476
+1%
693 826
+2%
600 144
-14%
600 672
+0%
615 173
+2%
603 481
-2%
630 920
+5%
641 320
+2%
631 082
-2%
668 432
+6%
730 889
+9%
902 033
+23%
932 363
+3%
942 487
+1%
851 879
-10%
870 042
+2%
963 356
+11%
1 034 489
+7%
953 109
-8%
941 901
-1%
804 414
-15%
630 623
-22%
189 643
-70%
(6 540)
N/A
(89 848)
-1 274%
(15 329)
+83%
363 775
N/A
573 054
+58%
670 984
+17%
619 666
-8%
569 775
-8%
357 911
-37%
246 949
-31%
165 594
-33%
231 364
+40%
384 798
+66%
433 154
+13%
520 797
+20%
544 810
+5%
553 760
+2%
624 344
+13%
720 977
+15%
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%
1 381 977
+23%
1 472 235
+7%
1 428 012
-3%
1 445 512
+1%
1 213 486
-16%
972 951
-20%
Pre-Tax Income
Interest Income Expense
(10 327)
(10 112)
(9 324)
(8 547)
(6 899)
(5 926)
(4 762)
(4 273)
(2 708)
(1 396)
(895)
26
(1 674)
(599)
(959)
1 212
3 239
8 009
15 461
20 230
25 715
28 925
29 452
32 308
33 774
33 178
33 521
28 958
26 734
23 723
18 692
15 020
9 362
7 442
5 680
7 549
10 552
11 404
15 103
17 509
19 863
22 141
23 083
22 474
20 032
16 451
13 585
11 920
11 464
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
301 099
197 519
155 145
154 316
130 234
128 111
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
138 016
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
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
(202)
0
0
0
(24 783)
0
Total Other Income
(47 458)
(70 573)
(78 630)
(70 753)
(85 973)
(52 906)
(74 932)
(79 772)
(12 833)
20 377
42 678
67 314
36 214
31 246
26 844
(15 499)
(3 483)
(67 502)
(69 749)
(56 792)
(98 356)
(79 002)
(88 463)
(82 589)
(71 020)
(79 597)
(90 789)
(69 052)
(49 871)
(47 064)
(46 601)
(76 383)
(70 739)
(59 075)
(33 257)
6 286
5 417
16 450
45 670
28 278
47 237
53 226
2 956
15 612
(597)
(53 374)
(69 504)
(99 534)
(110 335)
(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
(40 490)
17 180
(78 105)
3 591
(1 297)
(50 562)
Pre-Tax Income
462 922
N/A
498 482
+8%
551 342
+11%
579 374
+5%
555 056
-4%
593 292
+7%
609 755
+3%
594 046
-3%
667 935
+12%
712 807
+7%
641 927
-10%
668 012
+4%
649 713
-3%
634 128
-2%
656 805
+4%
627 033
-5%
630 838
+1%
608 939
-3%
814 617
+34%
865 471
+6%
859 722
-1%
892 410
+4%
792 868
-11%
819 761
+3%
926 110
+13%
988 070
+7%
895 841
-9%
901 807
+1%
781 277
-13%
607 282
-22%
161 734
-73%
(67 903)
N/A
(151 225)
-123%
(66 962)
+56%
336 198
N/A
586 889
+75%
686 953
+17%
647 520
-6%
630 548
-3%
403 698
-36%
314 049
-22%
240 961
-23%
257 403
+7%
422 884
+64%
452 589
+7%
483 874
+7%
488 891
+1%
466 146
-5%
525 473
+13%
652 308
+24%
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%
1 642 384
+28%
1 686 934
+3%
1 505 052
-11%
1 603 419
+7%
1 317 640
-18%
1 050 500
-20%
Net Income
Tax Provision
(210 192)
(217 681)
(231 150)
(244 012)
(225 008)
(234 121)
(245 065)
(236 068)
(266 583)
(285 189)
(252 740)
(272 465)
(269 454)
(258 534)
(266 665)
(242 803)
(237 782)
(233 785)
(317 189)
(336 179)
(332 852)
(342 758)
(283 846)
(292 377)
(315 292)
(326 649)
(387 436)
(387 400)
(353 522)
(362 793)
(109 835)
(34 176)
(19 876)
8 835
(146 869)
(147 781)
(173 852)
(196 448)
(206 827)
(219 322)
(189 737)
(135 948)
(135 735)
(189 662)
(204 831)
(199 680)
(178 976)
(171 982)
(196 599)
(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)
(459 794)
(472 962)
(449 540)
(485 093)
(414 606)
(346 899)
Income from Continuing Operations
252 730
280 801
320 192
335 362
330 048
359 171
364 690
357 978
401 352
427 618
389 187
395 547
380 259
375 594
390 140
384 230
393 056
375 154
497 428
529 292
526 870
549 652
509 022
527 384
610 818
661 421
508 405
514 407
427 755
244 489
51 899
(102 079)
(171 101)
(58 127)
189 329
439 108
513 101
451 072
423 721
184 376
124 312
105 013
121 668
233 222
247 758
284 194
309 915
294 164
328 874
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
1 182 590
1 213 972
1 055 512
1 118 326
903 034
703 601
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
584
(4 171)
(11 419)
(20 117)
(22 587)
(24 250)
(25 165)
(27 308)
(27 207)
(26 765)
(22 754)
(13 928)
(8 051)
(3 369)
(3 969)
(14 211)
(20 511)
(25 871)
(27 988)
(29 389)
(23 681)
(19 071)
(12 696)
(10 592)
(14 314)
(18 981)
(24 138)
(25 489)
(29 997)
(30 761)
(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)
(75 416)
(75 207)
(69 956)
(75 498)
(67 197)
(65 754)
Equity Earnings Affiliates
31 344
38 197
42 515
45 565
53 698
57 484
61 972
62 905
69 709
79 326
75 151
81 234
86 285
90 660
96 057
98 371
96 131
96 419
99 605
108 655
110 033
106 180
103 417
110 240
109 043
114 537
118 942
120 119
121 162
120 650
99 034
75 084
70 145
72 156
93 282
114 730
127 989
138 626
139 756
132 703
112 657
92 125
100 406
92 500
104 435
102 935
82 723
93 758
97 947
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
0
0
0
0
0
0
Net Income (Common)
284 074
N/A
318 998
+12%
362 707
+14%
380 927
+5%
383 746
+1%
416 655
+9%
426 662
+2%
420 883
-1%
471 061
+12%
506 944
+8%
464 338
-8%
476 781
+3%
466 544
-2%
466 254
0%
486 197
+4%
482 601
-1%
489 187
+1%
471 573
-4%
597 033
+27%
638 531
+7%
632 732
-1%
644 413
+2%
592 322
-8%
615 037
+4%
695 611
+13%
750 793
+8%
600 039
-20%
607 319
+1%
522 152
-14%
342 385
-34%
137 005
-60%
(35 046)
N/A
(104 325)
-198%
10 060
N/A
268 400
+2 568%
533 327
+99%
615 219
+15%
561 710
-9%
534 088
-5%
293 398
-45%
217 898
-26%
184 442
-15%
211 482
+15%
311 408
+47%
333 212
+7%
362 991
+9%
367 149
+1%
357 925
-3%
396 060
+11%
479 351
+21%
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%
1 107 174
+18%
1 138 765
+3%
985 556
-13%
1 042 828
+6%
835 837
-20%
637 847
-24%
EPS (Diluted)
145.77
N/A
163.69
+12%
186.09
+14%
195.44
+5%
197.09
+1%
214.54
+9%
219.71
+2%
219.09
0%
245.72
+12%
266.25
+8%
243.49
-9%
253.87
+4%
248.95
-2%
250.13
+0%
260.27
+4%
261.14
+0%
265.14
+2%
256.42
-3%
324.29
+26%
349.3
+8%
346.51
-1%
353.49
+2%
324.56
-8%
338.3
+4%
383.46
+13%
413.43
+8%
330.6
-20%
334.61
+1%
287.68
-14%
188.64
-34%
75.5
-60%
-19.3
N/A
-57.48
-198%
5.55
N/A
147.87
+2 564%
294.16
+99%
340.46
+16%
311.71
-8%
295.72
-5%
162.81
-45%
120.92
-26%
102.35
-15%
117.34
+15%
172.81
+47%
184.91
+7%
201.43
+9%
203.74
+1%
198.62
-3%
219.78
+11%
266.01
+21%
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%
225.88
+17%
236.06
+5%
207.13
-12%
224.05
+8%
178.93
-20%
151.78
-15%

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
Follow us
Join more than 301,200+ value investors using Alpha Spread
Create 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 Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 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.