	2024	2025	2026	2027	2028
Revenue	-	-	21,728,823	22,287,460	22,200,000
Dividend	-	70.94	75.50	80.46	72.00
Dividend Yield (in %)	3.50 %	4.16 %	4.43 %	4.72 %	4.23 %
EPS	-	-	241.80	251.82	273.60
P/E Ratio	8.06	7.51	7.05	6.76	6.23
EBIT	-	-	1,539,513	1,567,035	1,600,000
EBITDA	-	2,085,551	2,148,355	2,214,614	2,070,000
Net Profit	-	-	1,144,010	1,171,838	1,170,000
Net Profit Adjusted	-	1,094,531	1,099,532	1,096,400	-
Pre-Tax Profit	-	1,642,763	1,687,765	1,735,279	1,760,000
Net Profit (Adjusted)	-	1,569,005	1,604,200	1,655,147	-
EPS (Non-GAAP) ex. SOE	-	-	-	-	-
EPS (GAAP)	-	222.34	232.89	236.50	-
Gross Income	-	4,811,330	4,914,165	4,968,311	-
Cash Flow from Investing	-	-142,368	-442,824	-456,629	-1,020,000
Cash Flow from Operations	-	1,459,426	1,706,106	1,498,780	1,530,000
Cash Flow from Financing	-	-142,368	-442,824	-456,629	-1,020,000
Cash Flow per Share	-	370.09	385.81	370.47	-
Free Cash Flow	-	482,117	861,861	743,489	1,030,000
Free Cash Flow per Share	-	-	-	-	-
Book Value per Share	-	2,800.06	2,991.92	3,182.39	3,619.00
Net Debt	-	3,063,014	3,021,196	3,156,568	-6,280,000
Research & Development Exp.	-	1,065,783	1,118,283	1,175,940	1,200,000
Capital Expenditure	-	674,117	673,672	669,619	500,000
Selling, General & Admin. Exp.	-	2,398,645	2,484,267	2,613,562	2,290,000
Shareholder’s Equity	-	13,338,954	13,906,800	14,552,550	15,189,000
Total Assets	-	30,869,128	31,763,296	32,659,663	32,000,000

	Previous Quarter ending 06/30/24	Current Quarter ending 09/30/24	Next Quarter ending 12/31/24	Current Year ending 03/31/26	Next Year ending 03/31/27
Earnings Estimates
No. of Analysts	4	3	3	17	14
Average Estimate	73.676 JPY	69.493 JPY	59.733 JPY	241.798 JPY	251.815 JPY
Year Ago	73.018 JPY	51.485 JPY	52.043 JPY	-	-
Publish Date	8/7/2024	11/8/2024	2/7/2025	-	-
Revenue Estimates
No. of Analysts	7	6	6	17	14
Average Estimate	5,214,479 JPY	5,275,896 JPY	5,383,042 JPY	21,728,823 JPY	22,287,460 JPY
Year Ago	4,624,996 JPY	4,984,396 JPY	5,390,100 JPY	-	-
Publish Date	8/7/2024	11/8/2024	2/7/2025	-	-

* Average Estimates in Million (e.g. Revenue) or per share (e.g. Dividend). Source: FactSet

Income Statements in Mio. JPY

	2024	2023	2022	2021	2020	2019	2018
Sales	20,428,802.00	16,907,725.00	14,552,696.00	13,170,519.00	14,931,009.00	15,888,617.00	15,361,146.00
Change of sales in %	20.83	16.18	10.49	-11.79	-6.03	3.43	9.73
Gross profit on sales	4,257,363.00	3,181,933.00	2,855,389.00	2,586,035.00	2,942,842.00	3,159,568.00	3,206,643.00
Gross profit on sales change in %	33.80	11.44	10.42	-12.12	-6.86	-1.47	7.58
Operating income	1,381,977.00	780,769.00	871,232.00	660,208.00	633,637.00	726,370.00	833,558.00
Operating income change in %	77.00	-10.38	31.96	4.19	-12.77	-12.86	-0.85
Income before tax	1,531,567.00	762,120.00	867,678.00	641,319.00	789,918.00	979,375.00	1,114,973.00
Income before tax change in %	100.96	-12.17	35.30	-18.81	-19.34	-12.16	10.72
Income after tax	1,107,174.00	651,416.00	707,067.00	657,425.00	455,746.00	610,316.00	1,059,337.00
Income after tax change in %	69.96	-7.87	7.55	44.25	-25.33	-42.39	71.81

Balance Sheet in Mio. JPY

	2024	2023	2022	2021	2020	2019	2018
Total liabilities	16,768,278.00	13,167,776.00	13,200,607.00	12,548,191.00	12,175,442.00	11,853,332.00	11,115,069.00
Long-term liabilities per share	1,748.80	1,304.95	1,402.28	1,319.07	1,232.73	1,112.44	1,029.27
Equity	13,005,872.00	11,502,291.00	10,772,546.00	9,372,839.00	8,286,023.00	8,565,790.00	8,234,095.00
Equity change in %	13.53	6.79	15.31	13.36	-3.09	4.21	8.75
Balance sheet total	29,774,150.00	24,670,067.00	23,973,153.00	21,921,030.00	20,461,465.00	20,419,122.00	19,349,164.00
Balance sheet total change in %	20.69	2.91	9.36	7.13	0.21	5.53	2.06

Key Data in JPY

	2024	2023	2022	2021	2020	2019	2018
Sales per share	4,167.82	3,322.45	2,820.35	2,542.61	2,840.74	3,002.41	2,855.62
P/E ratio (year end quote, basic EPS)	8.37	9.14	8.48	8.72	9.34	8.66	6.20
P/E ratio (year end quote, diluted EPS)	8.37	9.14	8.48	8.72	9.34	8.66	6.20
P/E ratio (year end quote)	8.37	9.14	8.48	8.72	9.34	8.66	6.20
Dividend yield in %	3.60	3.42	3.44	3.31	4.61	3.71	2.73
Equity ratio in %	42.64	45.34	43.69	41.43	39.16	40.49	41.00
Debt ratio in %	56.32	53.38	55.06	57.24	59.50	58.05	57.44

Honda Motor Dividend Calendar

Date	Name	Dividend	*yield	Currency
2024	Honda Motor Co. Ltd.	68.00	3.60	JPY
2023	Honda Motor Co. Ltd.	40.00	3.42	JPY
2022	Honda Motor Co. Ltd.	40.00	3.44	JPY
2021	Honda Motor Co. Ltd.	36.67	3.31	JPY
2020	Honda Motor Co. Ltd.	37.33	4.61	JPY
2019	Honda Motor Co. Ltd.	37.00	3.71	JPY
2018	Honda Motor Co. Ltd.	33.33	2.73	JPY
2017	Honda Motor Co. Ltd.	30.67	2.75	JPY
2016	Honda Motor Co. Ltd.	29.33	2.85	JPY
2015	Honda Motor Co. Ltd.	29.33	2.25	JPY
2014	Honda Motor Co. Ltd.	27.33	2.26	JPY
2013	Honda Motor Co. Ltd.	25.33	2.14	JPY
2012	Honda Motor Co. Ltd.	60.00	1.91	JPY
2011	Honda Motor Co. Ltd.	54.00	1.73	JPY
2010	Honda Motor Co. Ltd.	38.00	1.15	JPY
2009	Honda Motor Co. Ltd.	63.00	2.72	JPY

*Yield of the Respective Date

Honda Motor Co. Ltd. Calendar

Event	Estimate	Info	Date
Earnings Report	73.676 JPY	Q1 2025 Earnings Release	08/07/2024
Earnings Report	69.493 JPY	Q2 2024 Earnings Release	11/08/2024
Earnings Report	69.493 JPY	Q2 2025 Earnings Release	11/08/2024
Earnings Report	59.733 JPY	Q3 2025 Earnings Release	02/07/2025

Honda Motor Co. Ltd. Past Events

Event	Actual EPS	Info	Date
Annual General Meeting	-	Annual General Meeting	06/19/2024

Honda Motor Profile

Honda Motor Co. , Ltd. engages in the manufacture and sale of automobiles, motorcycles, and power products. It operates through the following segments: Automobile, Motorcycle, Financial Services, and Power Product and Other Businesses. The Automobile segment manufactures and sells automobiles and related accessories. The Motorcycle segment handles all-terrain vehicles, motorcycle business, and related parts. The Financial Services segment provides financial and insurance services. The Power Product and Other Businesses segment offers power products and relevant parts.

Moody’s Daily Credit Risk Score

Risk

Low
Medium
High

Moody’s Daily Credit Risk Score is a 1-10 score of a company’s credit risk, based on an analysis of the firm’s balance sheet and inputs from the stock market. The score provides a forward-looking, one-year measure of credit risk, allowing investors to make better decisions and streamline their work ow. Updated daily, it takes into account day-to-day movements in market value compared to a company’s liability structure.

Honda Motor Shareholder

Owner	in %
Freefloat	76.70
Honda Motor Co., Ltd.	8.63
Nomura Asset Management Co., Ltd.	5.15
BlackRock Fund Advisors	3.00
Nomura Asset NEXT FUNDS TOPIX ETF (1306)	2.63
Meiji Yasuda Life Insurance Co.	2.62
Mitsubishi UFJ Financial Group, Inc.	1.76
Government Pension Fund - Global (The)	1.71
Nippon Life Insurance Co.	1.63
Tokio Marine Holdings, Inc.	1.61
Silchester International Investors LLP	1.50
Dodge & Cox	1.48
Nikko Asset Listed Index TOPIX ETF (1308)	1.28
Vanguard Total International Stock Index Fund	1.26
Daiwa Asset iFreeETF TOPIX (Yearly Dividend Type) (1305)	1.19

Shareholder percentage totals can add to more than 100% because some holders are included in the free float.

Honda Motor Management

Name	Job
Seiji Kuraishi	Chairman
Takashi Onuma	Chief Automobile Production Operations Officer
Hironao Ito	Chief Development Officer
Katsushi Watanabe	Chief Electrification Business Development Officer
Shinji Aoyama	Chief Operating Officer & Director
Minoru Kato	Chief Power Products Operations Officer
Tamagawa Yutaka	Chief Quality Innovation Operations Officer
Katsuto Hayashi	Chief Regional Operations Officer
Ayumu Matsuo	Chief Supply Chain & Purchasing Operations Officer
Manabu Ozawa	Chief Traffic Safety Promotion Operations Officer
Asako Suzuki	Director
Masafumi Suzuki	Director
Noriya Kaihara	Director & Senior Managing Executive Officer
Fumiya Kokubu	Independent Outside Director
Kazuhiro Higashi	Independent Outside Director
Kunihiko Sakai	Independent Outside Director
Ryoko Nagata	Independent Outside Director
Yoichiro Ogawa	Independent Outside Director
Eiji Fujimura	Managing Executive Officer
Keiji Otsu	Managing Executive Officer
Masayuki Igarashi	Managing Executive Officer
Toshihiro Mibe	President, Chief Executive Officer & Director