Valuation Honda Motor Co., Ltd.

Stocks

7267

JP3854600008

Auto & Truck Manufacturers

Delayed Japan Exchange Other stock markets 05:36:06 18/06/2026 BST			5-day change	1st Jan Change
1,406.50 ^JPY	-0.64%		-1.37%	-8.33%

06-16	Global Electric Vehicle Outlook Weaker Than Previously Expected, BloombergNEF Says	MT
06-12	Brazil's auto sales, production rise in May	RE

Company Valuation: Honda Motor Co., Ltd.

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	5,964,717	5,875,926	9,170,901	5,919,650	4,894,884	5,509,948	-	-
Change	-	-1.49%	56.08%	-35.45%	-17.31%	12.57%	-	-
Enterprise Value (EV) ¹	10,392,342	9,738,080	14,379,893	12,842,122	13,307,919	13,356,042	13,490,577	15,074,514
Change	-	-6.3%	47.67%	-10.69%	3.63%	0.36%	1.01%	11.74%
P/E	8.48x	9.14x	8.37x	7.5x	-11.9x	15.4x	7.31x	5.71x
PBR	0.57x	0.52x	0.72x	0.47x	0.41x	0.46x	0.45x	0.41x
PEG	-	-1.39x	0.1x	-0.4x	0x	-0x	0x	0.2x
Capitalization / Revenue	0.41x	0.35x	0.45x	0.27x	0.22x	0.24x	0.24x	0.23x
EV / Revenue	0.71x	0.58x	0.7x	0.59x	0.61x	0.59x	0.58x	0.62x
EV / EBITDA	7.01x	6.24x	6.61x	6.56x	15x	6.95x	6.13x	5.67x
EV / EBIT	11.9x	11.6x	10.4x	10.6x	-32.1x	22.9x	12.3x	11.7x
EV / FCF	7.97x	6.71x	-120x	-19.8x	-	-39x	51.9x	23x
FCF Yield	12.5%	14.9%	-0.83%	-5.06%	-	-2.57%	1.93%	4.34%
Dividend per Share ²	40	40	68	68	70	70.1	75.3	80.61
Rate of return	3.44%	3.42%	3.6%	5.07%	5.57%	4.95%	5.32%	5.7%
EPS ²	137	128	225.9	178.9	-106.1	91.94	193.7	248
Distribution rate	29.2%	31.2%	30.1%	38%	-66%	76.2%	38.9%	32.5%
Net sales ¹	14,552,600	16,907,725	20,428,802	21,688,767	21,796,610	22,825,593	23,443,674	24,200,942
EBITDA ¹	1,482,263	1,561,028	2,176,343	1,956,349	888,917	1,921,541	2,199,668	2,660,456
EBIT ¹	871,200	839,398	1,381,977	1,213,486	-414,346	584,364	1,097,749	1,290,027
Net income ¹	707,000	651,416	1,107,174	835,837	-423,941	329,336	765,270	918,397
Net Debt ¹	4,427,625	3,862,154	5,208,992	6,922,472	8,413,035	7,846,095	7,980,629	9,564,567
Reference price ²	1,162.33	1,170.00	1,891.00	1,342.50	1,257.50	1,415.50	1,415.50	1,415.50
Nbr of stocks (in thousands)	5,131,675	5,022,159	4,849,763	4,409,423	3,892,552	3,892,580	-	-
Announcement Date	13/05/22	11/05/23	10/05/24	13/05/25	14/05/26	-	-	-

¹JPY in Million²JPY

Estimates

P/E, 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.	15.65x	0.59x	7x	4.87%	34.39B
TOYOTA MOTOR CORPORATION	9.33x	1.34x	12.24x	3.58%	229B
HYUNDAI MOTOR COMPANY	14.18x	1.46x	15.67x	1.77%	92.45B
GENERAL MOTORS COMPANY	6.91x	0.35x	2.84x	0.9%	71.75B
FORD MOTOR COMPANY	22.24x	0.3x	4.05x	4.18%	55.63B
MERCEDES-BENZ GROUP AG	8.27x	0.12x	1.11x	7.11%	50.09B
VOLKSWAGEN AG	4.54x	0.03x	0.24x	6.68%	50.67B
PORSCHE AG	26.95x	1.45x	8.2x	2.11%	51.78B
BMW AG	6.52x	-0.04x	-0.32x	5.89%	43.82B
MAHINDRA & MAHINDRA LIMITED	24.35x	2.28x	15.7x	0.93%	37.1B
Average	13.89x	0.79x	6.67x	3.8%	71.62B
Weighted average by Cap.	12.49x	0.93x	8.34x	3.55%