HONDA MOTOR CO., LTD. Toevoegen aan een lijst
Financiën Honda Motor Co., Ltd. BOERSE MUENCHEN
Aandelen
HDMA
US4381283088
Auto- en vrachtwagenconstructeurs
|
Real Time
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 29,4 EUR | -2,65% |
|
+2,03% | +7,86% |
| 13/06 | Honda Motor start verkoop van nieuwe commerciële mini-EV bestelwagen in Japan | MT |
| 13/06 | Honda Motor, Mitsubishi gaan joint venture vormen om EV-batterijen te verbeteren | MT |
Totale waarde
| Fiscaal tijdperk: Marzo | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 4.246.671 | 5.730.736 | 5.964.717 | 5.875.926 | 9.170.901 | 8.175.944 | - | - |
| Bedrijfswaarde 1 | 9.044.004 | 10.693.701 | 10.392.342 | 9.738.080 | 14.467.229 | 12.842.066 | 12.737.829 | 12.726.025 |
| K/w-verhouding | 9,34 x | 8,72 x | 8,48 x | 9,14 x | 8,37 x | 7,47 x | 7,31 x | 6,63 x |
| Dividendrendement | 4,61% | 3,31% | 3,44% | 3,42% | 3,6% | 4,16% | 4,35% | 4,65% |
| Marktkapitalisatie/omzet | 0,28 x | 0,44 x | 0,41 x | 0,35 x | 0,45 x | 0,39 x | 0,38 x | 0,37 x |
| Bedrijfswaarde/omzet | 0,61 x | 0,81 x | 0,71 x | 0,58 x | 0,71 x | 0,61 x | 0,59 x | 0,57 x |
| Bedrijfswaarde/EBITDA | 6,78 x | 8,33 x | 7,01 x | 6,24 x | 6,65 x | 6,2 x | 6,05 x | 5,79 x |
| Bedrijfswaarde/FCF | 25,1 x | 38,8 x | 7,97 x | 6,71 x | -6,04 x | 13,8 x | 10,7 x | 10,8 x |
| FCF Yield | 3,98% | 2,58% | 12,5% | 14,9% | -16,5% | 7,24% | 9,31% | 9,23% |
| Price to Book | 0,52 x | 0,63 x | 0,57 x | 0,52 x | 0,72 x | 0,61 x | 0,58 x | 0,54 x |
| Aantal aandelen (in duizenden) | 5.242.803 | 5.179.936 | 5.131.675 | 5.022.159 | 4.849.763 | 4.822.143 | - | - |
| Referentieprijs 2 | 810,0 | 1.106 | 1.162 | 1.170 | 1.891 | 1.696 | 1.696 | 1.696 |
| Datum van publicatie | 12/05/20 | 14/05/21 | 13/05/22 | 11/05/23 | 10/05/24 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: Marzo | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 14.931.000 | 13.170.500 | 14.552.600 | 16.907.725 | 20.428.802 | 21.209.986 | 21.462.975 | 22.150.746 |
| EBITDA 1 | 1.333.514 | 1.284.447 | 1.482.263 | 1.561.028 | 2.176.343 | 2.071.491 | 2.105.219 | 2.196.918 |
| Bedrijfsresultaat (EBIT) 1 | 633.600 | 660.200 | 871.200 | 839.398 | 1.381.977 | 1.498.153 | 1.500.535 | 1.592.300 |
| Operationele Marge | 4,24% | 5,01% | 5,99% | 4,96% | 6,76% | 7,06% | 6,99% | 7,19% |
| Resultaat voor belastingen (EBT) 1 | 789.900 | 914.000 | 1.070.100 | 879.565 | 1.642.384 | 1.632.592 | 1.657.723 | 1.760.405 |
| Nettowinst (verlies) 1 | 455.700 | 657.400 | 707.000 | 651.416 | 1.107.174 | 1.077.087 | 1.113.945 | 1.201.622 |
| Nettomarge | 3,05% | 4,99% | 4,86% | 3,85% | 5,42% | 5,08% | 5,19% | 5,42% |
| WPA 2 | 86,71 | 126,9 | 137,0 | 128,0 | 225,9 | 227,0 | 232,0 | 255,7 |
| Free Cash Flow 1 | 359.934 | 275.498 | 1.303.566 | 1.450.962 | -2.393.901 | 930.380 | 1.186.390 | 1.174.276 |
| FCF-marge | 2,41% | 2,09% | 8,96% | 8,58% | -11,72% | 4,39% | 5,53% | 5,3% |
| Kasstroomconversie (ebitda) | 26,99% | 21,45% | 87,94% | 92,95% | - | 44,91% | 56,35% | 53,45% |
| Kasstroomconversie (nettowinst) | 78,98% | 41,91% | 184,38% | 222,74% | - | 86,38% | 106,5% | 97,72% |
| Dividend per aandeel 2 | 37,33 | 36,67 | 40,00 | 40,00 | 68,00 | 70,50 | 73,81 | 78,81 |
| Datum van publicatie | 12/05/20 | 14/05/21 | 13/05/22 | 11/05/23 | 10/05/24 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: Maart | 2020 S2 | 2021 S1 | 2021 S2 | 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 Q1 | 2026 S1 | 2026 S2 | 2027 S1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 7.205.700 | 5.775.100 | 7.395.400 | 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 | 5.429.310 | 10.819.410 | 5.049.018 | 5.274.586 | 10.623.061 | 5.354.727 | 5.544.962 | 10.451.846 | 5.251.540 | 10.974.963 | 10.965.204 | 11.483.058 |
| EBITDA 1 | - | - | - | - | 378.400 | 352.574 | - | 383.647 | 427.125 | - | 460.077 | 290.286 | - | 580.144 | 490.204 | - | 498.400 | 496.591 | - | 535.000 | 530.000 | - | 516.000 | 390.000 | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 161.000 | 169.200 | 491.000 | 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 | 305.592 | 685.404 | 439.312 | 433.047 | 930.722 | 419.638 | 268.065 | 436.511 | 458.970 | 974.479 | 440.289 | 938.498 |
| Operationele Marge | 2,23% | 2,93% | 6,64% | 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% | 5,63% | 6,33% | 8,7% | 8,21% | 8,76% | 7,84% | 4,83% | 4,18% | 8,74% | 8,88% | 4,02% | 8,17% |
| Resultaat voor belastingen (EBT) 1 | 210.500 | 272.200 | 641.800 | 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 | 377.860 | 763.099 | 459.050 | 455.400 | - | 467.650 | 301.450 | - | 445.081 | - | - | - |
| Nettowinst (verlies) 1 | 86.900 | 160.000 | 497.400 | 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 | 237.565 | 490.873 | 295.650 | 293.750 | - | 301.900 | 195.250 | - | 293.219 | - | - | - |
| Nettomarge | 1,21% | 2,77% | 6,73% | 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% | 4,38% | 4,54% | 5,86% | 5,57% | - | 5,64% | 3,52% | - | 5,58% | - | - | - |
| WPA 2 | 16,83 | 30,90 | 96,02 | 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 | 49,10 | 101,2 | 71,92 | 59,45 | 154,1 | 66,61 | 35,29 | 63,00 | 74,17 | 163,2 | 64,20 | 160,5 |
| Dividend per aandeel 2 | 18,67 | 10,00 | 26,67 | 18,33 | - | 21,67 | 21,67 | 21,38 | 20,00 | 20,00 | - | 20,00 | 20,00 | 20,00 | 29,00 | 29,00 | - | 39,00 | - | - | 35,00 | - | - | 35,00 | - | - | - | - | - |
| Datum van publicatie | 12/05/20 | 6/11/20 | 14/05/21 | 5/11/21 | 9/02/22 | 13/05/22 | 13/05/22 | 10/08/22 | 9/11/22 | 9/11/22 | 10/02/23 | 11/05/23 | 11/05/23 | 9/08/23 | 9/11/23 | 9/11/23 | 8/02/24 | 10/05/24 | 10/05/24 | - | - | - | - | - | - | - | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: Maart | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 4.797.333 | 4.962.965 | 4.427.625 | 3.862.154 | 5.296.328 | 4.666.122 | 4.561.885 | 4.550.081 |
| Nettokaspositie 1 | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | 3,598 x | 3,864 x | 2,987 x | 2,474 x | 2,434 x | 2,253 x | 2,167 x | 2,071 x |
| Free Cash Flow 1 | 359.934 | 275.498 | 1.303.566 | 1.450.962 | -2.393.901 | 930.380 | 1.186.390 | 1.174.276 |
| ROE (netto-inkomsten/eigen vermogen) | 5,6% | 7,69% | 7,2% | 6% | 9,3% | 8,44% | 8,18% | 8,21% |
| ROA (netto-inkomsten/totale activa) | 3,86% | 4,31% | 4,66% | 3,86% | 6,03% | 4,74% | 4,65% | 4,83% |
| Totale activa 1 | 11.791.922 | 15.241.054 | 15.159.540 | 16.887.218 | 18.351.143 | 22.736.162 | 23.978.707 | 24.886.041 |
| Nettoactief per aandeel 2 | 1.547 | 1.753 | 2.041 | 2.240 | 2.629 | 2.785 | 2.931 | 3.129 |
| Cashflow per aandeel 2 | 220,0 | 207,0 | 255,0 | 270,0 | 388,0 | 426,0 | 449,0 | 429,0 |
| Capex 1 | 370.195 | 318.410 | 2.503.820 | 2.233.521 | 348.680 | 657.500 | 595.711 | 599.400 |
| Capex/omzet | 2,48% | 2,42% | 17,21% | 13,21% | 1,71% | 3,1% | 2,78% | 2,71% |
| Datum van publicatie | 12/05/20 | 14/05/21 | 13/05/22 | 11/05/23 | 10/05/24 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
Verkoop
Koop
Gemiddeld advies
Accumuleren
Aantal analisten
18
Laatste slotkoers
1.696
JPY
Gemiddelde koersdoel
1.981
JPY
Spread / Gemiddelde doel
+16,85%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +1,20% | 67,72 mld. | |
| -6,98% | 58,53 mld. | |
| -13,75% | 58,46 mld. | |
| +30,21% | 53,34 mld. | |
| -3,94% | 46,75 mld. | |
| +27,24% | 43,59 mld. | |
| +31,70% | 41,99 mld. | |
| +69,34% | 39,04 mld. | |
| +11,44% | 24,42 mld. |
- Beurs
- Aandelen
- Koers 7267
- Koers HDMA
- Financiën Honda Motor Co., Ltd.
