NYSE · MOTOR VEHICLES & PASSENGER CAR BODIES · LARGE CAP
Honda Motor Co. Ltd. HMC
7 fiscal years on record · JPY · FY2013 reported
SEC FILINGS ONLY4 YEARS OF DIVIDEND GROWTH
Revenue · FY2013
¥11.8T
▲ 19.9% vs FY2012
Dividend streak
4 yrs
Raised every year since 2010
EPS · FY13
¥318.54
Dividend / sh · FY13
¥79.00
Payout · FY13
25%
ROE · FY13
10.5%
Net margin · FY13
4.8%
Dividend coverage
4.0×
Advertisement
AdSense · Leaderboard 728×90320×100
Result
JPY 11.84T
Revenue, FY2013 · full 7-year series below
Revenue
Net income
5 cents of every revenue dollar became profit this year.
Per share
JPY 318.54
Diluted EPS, FY2013
EPS
Dividend
Earnings covered the dividend 4.0 times — the rest stayed in the company.
Profitability
10.5%
Return on equity, FY2013
ROE
Operating margin6.3%
Net margin4.8%
Return on assets3.9%
Each JPY of equity produced 10 cents of profit this year.
Returned to shareholders
JPY 142.4B
returned in FY2013 · dividends + net buybacks
Dividends paidJPY 142.4B
Net buybacks—
Share of profit24.8%
Consecutive raises4 years
JPY 142.4B in dividends — 25% of the year's profit went back to shareholders.
Growth
+3.4% a year
revenue, compounded over five years
CAGR
3 yrs
5 yrs
10 yrs
15 yrs
Revenue
+9.8%
+3.4%
Net income
+2.4%
+33.2%
Dividend / share
+15.7%
+0.5%
Returned to shareholders
+15.6%
+0.4%
Compound annual rates per period — left blank where the series crosses a loss.
Share base
—
Shares outstanding, FY2013
Change, 5 years—
Change, 10 years—
A share split breaks the comparison across the period, so we leave it out.
Advertisement
AdSense · Leaderboard 728×90300×250
Balance sheet
JPY 15.62T
total assets, end of FY2013
Total assetsJPY 15.62T
EquityJPY 5.92T
CashJPY 1.17T
Gross debtJPY 4.54T
Net debtJPY 3.37T
Current ratio1.22×
Net debt stands at 57% of equity.
History
7 fiscal years
Every figure from documents filed with the SEC · JPY
Metric
2013
2012
2011
2010
2009
2008
2007
Revenue ¥B
11842.5
9877.9
7948.1
8936.9
8579.2
10011.2
12002.8
Operating income ¥B
750.3
544.8
231.4
569.8
363.8
189.6
953.1
EBITDA ¥B
1545.0
1135.3
786.2
1159.2
993.4
827.3
·
Income tax ¥B
252.7
179.0
135.7
·
146.9
109.8
387.4
Net income ¥B
574.1
367.1
211.5
534.1
268.4
137.0
600.0
EPS, diluted ¥
318.54
203.71
117.34
295.67
147.91
75.50
330.54
Dividend / sh ¥
79.00
72.00
60.00
51.00
34.00
77.00
·
Payout %
25
35
51
17
23
102
25
ROE %
10.5
7.8
4.8
12.2
6.4
3.4
·
Shares out B
·
·
·
·
·
·
·
Slide the table for earlier years · "·" marks figures not disclosed in the filing for that year.
How we verifyAUDITED
18 of 18
checks passed before publication
EPS recomputationBalance-sheet identityGross profitBalance-sheet liquidity
Every figure was compared against the original statement: 0 failures and 0 presentation gaps.
What we don’t show
We’d rather say what’s missing than fill the gap with an estimate.
P/E rationeeds a market quote — not yet licensed
Market capitalizationneeds a market quote — not yet licensed
Dividend yieldneeds a market quote — not yet licensed
Price-to-bookneeds a market quote — not yet licensed