HONDA MOTOR CO., LTD. Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 1.750 JPY | +0,26% |
|
+0,20% | +19,41% |
| 26/04 | Buitenlandse autofabrikanten staan te popelen om Chinese partners op Beijing autoshow | RE |
| 26/04 | Japanse aandelen sluiten week af met daling yen na rentebesluit BoJ | MT |
Totale waarde
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 5.269.891 | 4.246.671 | 5.730.736 | 5.964.717 | 5.875.926 | 8.441.102 | - | - |
| Bedrijfswaarde 1 | 10.106.890 | 9.044.004 | 10.693.701 | 10.392.342 | 9.738.080 | 12.323.943 | 12.310.357 | 12.265.693 |
| K/w-verhouding | 8,66 x | 9,34 x | 8,72 x | 8,48 x | 9,14 x | 8,44 x | 8,16 x | 7,68 x |
| Dividendrendement | 3,71% | 4,61% | 3,31% | 3,44% | 3,42% | 3,4% | 3,77% | 3,98% |
| Marktkapitalisatie/omzet | 0,33 x | 0,28 x | 0,44 x | 0,41 x | 0,35 x | 0,41 x | 0,4 x | 0,39 x |
| Bedrijfswaarde/omzet | 0,64 x | 0,61 x | 0,81 x | 0,71 x | 0,58 x | 0,6 x | 0,59 x | 0,57 x |
| Bedrijfswaarde/EBITDA | 6,98 x | 6,78 x | 8,33 x | 7,01 x | 6,24 x | 6,28 x | 5,9 x | 5,94 x |
| Bedrijfswaarde/FCF | -5,37 x | 25,1 x | 38,8 x | 7,97 x | 6,71 x | 8,02 x | 9,22 x | 8,96 x |
| FCF Yield | -18,6% | 3,98% | 2,58% | 12,5% | 14,9% | 12,5% | 10,8% | 11,2% |
| Price to Book | 0,64 x | 0,52 x | 0,63 x | 0,57 x | 0,52 x | 0,72 x | 0,68 x | 0,63 x |
| Aantal aandelen (in duizenden) | 5.278.689 | 5.242.803 | 5.179.936 | 5.131.675 | 5.022.159 | 4.822.109 | - | - |
| Referentieprijs 2 | 998,3 | 810,0 | 1.106 | 1.162 | 1.170 | 1.750 | 1.750 | 1.750 |
| Datum van publicatie | 08-05-19 | 12-05-20 | 14-05-21 | 13-05-22 | 11-05-23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: Marzo | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 15.888.600 | 14.931.000 | 13.170.500 | 14.552.600 | 16.907.725 | 20.413.513 | 20.911.355 | 21.424.713 |
| EBITDA 1 | 1.448.065 | 1.333.514 | 1.284.447 | 1.482.263 | 1.561.028 | 1.962.568 | 2.088.251 | 2.066.293 |
| Bedrijfsresultaat (EBIT) 1 | 726.300 | 633.600 | 660.200 | 871.200 | 839.398 | 1.328.983 | 1.411.109 | 1.453.179 |
| Operationele Marge | 4,57% | 4,24% | 5,01% | 5,99% | 4,96% | 6,51% | 6,75% | 6,78% |
| Resultaat voor belastingen (EBT) 1 | 979.300 | 789.900 | 914.000 | 1.070.100 | 879.565 | 1.515.712 | 1.574.513 | 1.630.099 |
| Nettowinst (verlies) 1 | 610.300 | 455.700 | 657.400 | 707.000 | 651.416 | 1.016.177 | 1.045.523 | 1.093.918 |
| Nettomarge | 3,84% | 3,05% | 4,99% | 4,86% | 3,85% | 4,98% | 5% | 5,11% |
| WPA 2 | 115,3 | 86,71 | 126,9 | 137,0 | 128,0 | 207,3 | 214,5 | 228,1 |
| Free Cash Flow 1 | -1.881.264 | 359.934 | 275.498 | 1.303.566 | 1.450.962 | 1.535.901 | 1.334.860 | 1.369.040 |
| FCF-marge | -11,84% | 2,41% | 2,09% | 8,96% | 8,58% | 7,52% | 6,38% | 6,39% |
| Kasstroomconversie (ebitda) | - | 26,99% | 21,45% | 87,94% | 92,95% | 78,26% | 63,92% | 66,26% |
| Kasstroomconversie (nettowinst) | - | 78,98% | 41,91% | 184,38% | 222,74% | 151,15% | 127,67% | 125,15% |
| Dividend per aandeel 2 | 37,00 | 37,33 | 36,67 | 40,00 | 40,00 | 59,50 | 65,91 | 69,62 |
| Datum van publicatie | 08-05-19 | 12-05-20 | 14-05-21 | 13-05-22 | 11-05-23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: Maart | 2020 S1 | 2020 S2 | 2021 S1 | 2021 S2 | 2022 Q2 | 2022 S1 | 2022 Q3 | 2022 Q4 | 2022 S2 | 2023 Q1 | 2023 Q2 | 2023 S1 | 2023 Q3 | 2023 Q4 | 2023 S2 | 2024 Q1 | 2024 Q2 | 2024 S1 | 2024 Q3 | 2024 Q4 | 2024 S2 | 2025 Q1 | 2025 Q2 | 2025 S1 | 2025 Q3 | 2025 Q4 | 2025 S2 | 2026 S1 | 2026 S2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 7.725.300 | 7.205.700 | 5.775.100 | 7.395.400 | 3.404.300 | 6.988.200 | 3.688.700 | 3.875.860 | 7.564.400 | 3.829.500 | 4.255.804 | 8.085.304 | 4.438.100 | 4.384.321 | 8.822.421 | 4.624.996 | 4.984.396 | 9.609.392 | 5.390.100 | 5.509.690 | 10.391.000 | 5.023.497 | 5.281.963 | - | 5.334.698 | 5.572.229 | - | - | - |
| EBITDA 1 | - | - | - | - | 355.599 | - | 378.400 | 352.574 | - | 383.647 | 427.125 | - | 460.077 | 290.286 | - | 580.144 | 490.204 | - | 498.400 | 536.373 | - | 504.000 | 512.000 | - | 514.000 | 412.000 | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 472.600 | 161.000 | 169.200 | 491.000 | 198.900 | 442.100 | 229.400 | 199.500 | 429.100 | 222.200 | 231.252 | 453.452 | 280.400 | 105.546 | 385.946 | 394.447 | 302.126 | 696.573 | 379.800 | 241.766 | 653.000 | 399.787 | 457.571 | - | 390.180 | 264.250 | - | - | - |
| Operationele Marge | 6,12% | 2,23% | 2,93% | 6,64% | 5,84% | 6,33% | 6,22% | 5,15% | 5,67% | 5,8% | 5,43% | 5,61% | 6,32% | 2,41% | 4,37% | 8,53% | 6,06% | 7,25% | 7,05% | 4,39% | 6,28% | 7,96% | 8,66% | - | 7,31% | 4,74% | - | - | - |
| Resultaat voor belastingen (EBT) 1 | 579.400 | 210.500 | 272.200 | 641.800 | 249.000 | 560.300 | 284.800 | 224.900 | 509.800 | 237.400 | 278.431 | 515.831 | 343.500 | 78.863 | 422.363 | 514.924 | 364.361 | 879.285 | 385.200 | 271.635 | 666.000 | 447.187 | 500.803 | - | 432.104 | 304.000 | - | - | - |
| Nettowinst (verlies) 1 | 368.800 | 86.900 | 160.000 | 497.400 | 166.600 | 389.200 | 192.900 | 124.800 | 317.800 | 149.200 | 189.314 | 338.514 | 244.600 | 112.153 | 356.753 | 363.069 | 253.232 | 616.301 | 253.299 | 163.245 | 424.000 | 291.869 | 327.914 | - | 278.901 | 197.400 | - | - | - |
| Nettomarge | 4,77% | 1,21% | 2,77% | 6,73% | 4,89% | 5,57% | 5,23% | 3,22% | 4,2% | 3,9% | 4,45% | 4,19% | 5,51% | 2,56% | 4,04% | 7,85% | 5,08% | 6,41% | 4,7% | 2,96% | 4,08% | 5,81% | 6,21% | - | 5,23% | 3,54% | - | - | - |
| WPA 2 | 69,88 | 16,83 | 30,90 | 96,02 | 32,19 | 75,14 | 37,50 | 24,39 | 61,89 | 29,08 | 36,95 | 66,03 | 48,10 | 22,50 | 70,60 | 73,02 | 51,49 | 124,6 | 52,15 | 28,78 | 84,31 | 71,26 | 78,01 | 154,1 | 55,48 | -0,1353 | 63,00 | 163,2 | 64,20 |
| Dividend per aandeel 2 | 18,67 | 18,67 | 10,00 | 26,67 | 18,33 | 18,33 | - | 21,67 | 21,67 | 21,38 | 20,00 | 20,00 | - | 20,00 | 20,00 | 20,00 | 29,00 | 29,00 | - | 35,00 | - | - | 35,00 | - | - | 35,00 | - | - | - |
| Datum van publicatie | 08-11-19 | 12-05-20 | 06-11-20 | 14-05-21 | 05-11-21 | 05-11-21 | 09-02-22 | 13-05-22 | 13-05-22 | 10-08-22 | 09-11-22 | 09-11-22 | 10-02-23 | 11-05-23 | 11-05-23 | 09-08-23 | 09-11-23 | 09-11-23 | 08-02-24 | - | - | - | - | - | - | - | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 4.836.999 | 4.797.333 | 4.962.965 | 4.427.625 | 3.862.154 | 3.882.841 | 3.869.255 | 3.824.591 |
| Nettokaspositie 1 | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | 3,34 x | 3,598 x | 3,864 x | 2,987 x | 2,474 x | 1,978 x | 1,853 x | 1,851 x |
| Free Cash Flow 1 | -1.881.264 | 359.934 | 275.498 | 1.303.566 | 1.450.962 | 1.535.901 | 1.334.860 | 1.369.040 |
| ROE (netto-inkomsten/eigen vermogen) | 7,5% | 5,6% | 7,69% | 7,2% | 6% | 8,87% | 8,55% | 8,43% |
| ROA (netto-inkomsten/totale activa) | 4,93% | 3,86% | 4,31% | 4,66% | 3,86% | 5,18% | 5,04% | 5,12% |
| Totale activa 1 | 12.390.847 | 11.791.922 | 15.241.054 | 15.159.540 | 16.887.218 | 19.625.357 | 20.755.284 | 21.364.003 |
| Nettoactief per aandeel 2 | 1.566 | 1.547 | 1.753 | 2.041 | 2.240 | 2.416 | 2.588 | 2.765 |
| Cashflow per aandeel 2 | 252,0 | 220,0 | 207,0 | 255,0 | 270,0 | 412,0 | 413,0 | 384,0 |
| Capex 1 | 2.657.252 | 370.195 | 318.410 | 2.503.820 | 2.233.521 | 427.134 | 473.960 | 496.590 |
| Capex/omzet | 16,72% | 2,48% | 2,42% | 17,21% | 13,21% | 2,09% | 2,27% | 2,32% |
| Datum van publicatie | 08-05-19 | 12-05-20 | 14-05-21 | 13-05-22 | 11-05-23 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
C+
Verkoop
Koop
Gemiddeld advies
Accumuleren
Aantal analisten
18
Laatste slotkoers
1.750
JPY
Gemiddelde koersdoel
1.971
JPY
Spread / Gemiddelde doel
+12,60%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +19,41% | 53,62 mld. | |
| +35,50% | 300 mld. | |
| +18,88% | 82,12 mld. | |
| +5,58% | 71,52 mld. | |
| +4,92% | 51,06 mld. | |
| +27,62% | 52,28 mld. | |
| +28,00% | 43,93 mld. | |
| +22,60% | 39,41 mld. | |
| +18,24% | 27,31 mld. | |
| +14,40% | 25,9 mld. |
- Beurs
- Aandelen
- Koers 7267
- Financiën Honda Motor Co., Ltd.
