Valuation Honda Motor Co., Ltd.

Equities

7267

JP3854600008

Auto & Truck Manufacturers

Delayed Japan Exchange Other stock markets 12:00:00 06/03/2026 pm IST			5-day change	1st Jan Change
1,462.00 ^JPY	+2.13%		-7.73%	-4.82%

06/03	Brazil's auto sales, production soar in February	RE
06/03	Honda Plans Japan Sales Of Two US-Built Models In 2026	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	57,30,736	59,64,717	58,75,926	91,70,901	59,19,650	56,90,910	-	-
Change	-	4.08%	-1.49%	56.08%	-35.45%	-3.86%	-	-
Enterprise Value (EV) ¹	1,06,93,701	1,03,92,342	97,38,080	1,43,79,893	1,28,42,122	1,12,55,829	1,24,49,442	1,31,83,357
Change	-	-2.82%	-6.3%	47.67%	-10.69%	-12.35%	10.6%	5.9%
P/E ratio	8.72x	8.48x	9.14x	8.37x	7.5x	13.1x	7.97x	7.11x
PBR	0.63x	0.57x	0.52x	0.72x	0.47x	0.47x	0.45x	0.43x
PEG	-	1.06x	-1.39x	0.1x	-0.4x	-0.3x	0.1x	0.6x
Capitalization / Revenue	0.44x	0.41x	0.35x	0.45x	0.27x	0.27x	0.26x	0.25x
EV / Revenue	0.81x	0.71x	0.58x	0.7x	0.59x	0.53x	0.56x	0.58x
EV / EBITDA	8.33x	7.01x	6.24x	6.61x	6.56x	8.66x	7.48x	7.24x
EV / EBIT	16.2x	11.9x	11.6x	10.4x	10.6x	16.4x	11.7x	11x
EV / FCF	38.8x	7.97x	6.71x	-120x	-19.8x	24.5x	23.8x	21.4x
FCF Yield	2.58%	12.5%	14.9%	-0.83%	-5.06%	4.08%	4.2%	4.68%
Dividend per Share ²	36.67	40	40	68	68	71.27	78.07	82.73
Rate of return	3.31%	3.44%	3.42%	3.6%	5.07%	4.87%	5.34%	5.66%
EPS ²	126.9	137	128	225.9	178.9	111.3	183.3	205.6
Distribution rate	28.9%	29.2%	31.2%	30.1%	38%	64%	42.6%	40.2%
Net sales ¹	1,31,70,500	1,45,52,600	1,69,07,725	2,04,28,802	2,16,88,767	2,12,07,447	2,21,33,078	2,27,13,837
EBITDA ¹	12,84,447	14,82,263	15,61,028	21,76,343	19,56,349	12,99,713	16,65,263	18,19,919
EBIT ¹	6,60,200	8,71,200	8,39,398	13,81,977	12,13,486	6,87,827	10,68,341	11,94,097
Net income ¹	6,57,400	7,07,000	6,51,416	11,07,174	8,35,837	4,43,408	7,26,228	8,00,327
Net Debt ¹	49,62,965	44,27,625	38,62,154	52,08,992	69,22,472	55,64,919	67,58,532	74,92,447
Reference price ²	1,106.33	1,162.33	1,170.00	1,891.00	1,342.50	1,462.00	1,462.00	1,462.00
Nbr of stocks (in thousands)	51,79,936	51,31,675	50,22,159	48,49,763	44,09,423	38,92,552	-	-
Announcement Date	14/05/21	13/05/22	11/05/23	10/05/24	13/05/25	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
HONDA MOTOR CO., LTD.	13.14x	0.53x	8.66x	4.87%	3.61TCr
TOYOTA MOTOR CORPORATION	12.07x	1.51x	13.52x	2.75%	29TCr
HYUNDAI MOTOR COMPANY	12.24x	1.37x	14.6x	2.13%	8.6TCr
GENERAL MOTORS COMPANY	6.27x	0.3x	2.46x	0.97%	6.8TCr
MERCEDES-BENZ GROUP AG	9.17x	0.16x	1.45x	6.02%	6.05TCr
BMW AG	7.4x	0.03x	0.19x	4.89%	5.7TCr
VOLKSWAGEN AG	8.33x	0.03x	0.33x	4.92%	5.28TCr
FORD MOTOR COMPANY	-502.48x	0.26x	3.74x	4.96%	4.85TCr
MAHINDRA & MAHINDRA LIMITED	25.8x	2.43x	16.66x	0.87%	4.05TCr
SUZUKI MOTOR CORPORATION	10.48x	0.61x	4.55x	2.21%	2.6TCr
Average	-39.76x	0.72x	6.61x	3.46%	7.66TCr
Weighted average by Cap.	-21.10x	0.96x	8.82x	3.21%