HONDA MOTOR CO., LTD. Toevoegen aan een lijst
Financiën Honda Motor Co., Ltd. London S.E.
Aandelen
0J5T
US4381283088
Auto- en vrachtwagenconstructeurs
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 37,28 USD | +19,03% |
|
-.--% | -.--% |
| 24/05 | Inschrijvingen hybride auto's Zuid-Korea stijgen met 41% in eerste vier maanden van 2024 | MT |
| 23/05 | Autoproductie Thailand daalt met 11% j/j in april, binnenlandse verkoop daalt | RE |
Totale waarde
| Fiscaal tijdperk: March | 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 | 8.532.783 | - | - |
| Bedrijfswaarde 1 | 9.044.004 | 10.693.701 | 10.392.342 | 9.738.080 | 14.467.229 | 12.934.368 | 12.499.610 | 11.938.082 |
| K/w-verhouding | 9,34 x | 8,72 x | 8,48 x | 9,14 x | 8,37 x | 7,82 x | 7,74 x | 7,16 x |
| Dividendrendement | 4,61% | 3,31% | 3,44% | 3,42% | 3,6% | 3,93% | 4,1% | 4,32% |
| Marktkapitalisatie/omzet | 0,28 x | 0,44 x | 0,41 x | 0,35 x | 0,45 x | 0,41 x | 0,4 x | 0,39 x |
| Bedrijfswaarde/omzet | 0,61 x | 0,81 x | 0,71 x | 0,58 x | 0,71 x | 0,61 x | 0,58 x | 0,54 x |
| Bedrijfswaarde/EBITDA | 6,78 x | 8,33 x | 7,01 x | 6,24 x | 6,65 x | 6,18 x | 6,02 x | 5,42 x |
| Bedrijfswaarde/FCF | 25,1 x | 38,8 x | 7,97 x | 6,71 x | -6,04 x | 8,88 x | 9,65 x | 10,3 x |
| FCF Yield | 3,98% | 2,58% | 12,5% | 14,9% | -16,5% | 11,3% | 10,4% | 9,75% |
| Price to Book | 0,52 x | 0,63 x | 0,57 x | 0,52 x | 0,72 x | 0,65 x | 0,62 x | 0,57 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 | 1.770 | 1.770 | 1.770 |
| 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: March | 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 | 21.039.708 | 21.380.267 | 21.922.321 |
| EBITDA 1 | 1.333.514 | 1.284.447 | 1.482.263 | 1.561.028 | 2.176.343 | 2.092.784 | 2.076.636 | 2.202.996 |
| Bedrijfsresultaat (EBIT) 1 | 633.600 | 660.200 | 871.200 | 839.398 | 1.381.977 | 1.497.244 | 1.480.880 | 1.555.139 |
| Operationele Marge | 4,24% | 5,01% | 5,99% | 4,96% | 6,76% | 7,12% | 6,93% | 7,09% |
| Resultaat voor belastingen (EBT) 1 | 789.900 | 914.000 | 1.070.100 | 879.565 | 1.642.384 | 1.623.689 | 1.639.131 | 1.742.491 |
| Nettowinst (verlies) 1 | 455.700 | 657.400 | 707.000 | 651.416 | 1.107.174 | 1.075.986 | 1.101.286 | 1.177.888 |
| Nettomarge | 3,05% | 4,99% | 4,86% | 3,85% | 5,42% | 5,11% | 5,15% | 5,37% |
| WPA 2 | 86,71 | 126,9 | 137,0 | 128,0 | 225,9 | 226,2 | 228,7 | 247,1 |
| Free Cash Flow 1 | 359.934 | 275.498 | 1.303.566 | 1.450.962 | -2.393.901 | 1.455.894 | 1.295.531 | 1.163.900 |
| FCF-marge | 2,41% | 2,09% | 8,96% | 8,58% | -11,72% | 6,92% | 6,06% | 5,31% |
| Kasstroomconversie (ebitda) | 26,99% | 21,45% | 87,94% | 92,95% | - | 69,57% | 62,39% | 52,83% |
| Kasstroomconversie (nettowinst) | 78,98% | 41,91% | 184,38% | 222,74% | - | 135,31% | 117,64% | 98,81% |
| Dividend per aandeel 2 | 37,33 | 36,67 | 40,00 | 40,00 | 68,00 | 69,62 | 72,63 | 76,51 |
| 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 | 5.026.038 | 5.272.166 | 10.623.061 | 5.326.307 | 5.525.702 | 10.451.846 | 5.211.209 | 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 | 441.174 | 383.331 | 930.722 | 414.013 | 262.090 | 436.511 | 473.705 | 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% | 8,78% | 7,27% | 8,76% | 7,77% | 4,74% | 4,18% | 9,09% | 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 | 466.350 | 453.700 | - | 453.050 | 299.000 | - | 420.463 | - | - | - |
| 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 | 300.050 | 292.250 | - | 291.900 | 193.400 | - | 277.539 | - | - | - |
| 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% | 5,97% | 5,54% | - | 5,48% | 3,5% | - | 5,33% | - | - | - |
| 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 | 4.401.585 | 3.966.827 | 3.405.299 |
| Nettokaspositie 1 | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | 3,598 x | 3,864 x | 2,987 x | 2,474 x | 2,434 x | 2,103 x | 1,91 x | 1,546 x |
| Free Cash Flow 1 | 359.934 | 275.498 | 1.303.566 | 1.450.962 | -2.393.901 | 1.455.894 | 1.295.531 | 1.163.900 |
| ROE (netto-inkomsten/eigen vermogen) | 5,6% | 7,69% | 7,2% | 6% | 9,3% | 8,56% | 8,21% | 7,92% |
| ROA (netto-inkomsten/totale activa) | 3,86% | 4,31% | 4,66% | 3,86% | 6,03% | 5,3% | 5,01% | 4,67% |
| Totale activa 1 | 11.791.922 | 15.241.054 | 15.159.540 | 16.887.218 | 18.351.143 | 20.315.047 | 21.971.895 | 25.225.679 |
| Nettoactief per aandeel 2 | 1.547 | 1.753 | 2.041 | 2.240 | 2.629 | 2.715 | 2.842 | 3.084 |
| Cashflow per aandeel 2 | 220,0 | 207,0 | 255,0 | 270,0 | 388,0 | 461,0 | 437,0 | 443,0 |
| Capex 1 | 370.195 | 318.410 | 2.503.820 | 2.233.521 | 348.680 | 620.000 | 515.098 | 539.000 |
| Capex/omzet | 2,48% | 2,42% | 17,21% | 13,21% | 1,71% | 2,95% | 2,41% | 2,46% |
| 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
1.770
JPY
Gemiddelde koersdoel
1.975
JPY
Spread / Gemiddelde doel
+11,61%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +31,29% | 291 mld. | |
| +6,16% | 72,76 mld. | |
| +2,86% | 67,67 mld. | |
| -7,54% | 63,63 mld. | |
| +25,31% | 51,31 mld. | |
| -0,49% | 48,43 mld. | |
| +18,20% | 40,52 mld. | |
| +24,32% | 39,72 mld. | |
| +44,92% | 33,44 mld. |
- Beurs
- Aandelen
- Koers 7267
- Koers 0J5T
- Financiën Honda Motor Co., Ltd.