Sie sind auf Seite 1von 42

 ProfileLiquidity ratios measure the company's ability to meet its short-term obligations.

 Ratios (Summary)
 Current Ratio
 Quick Ratio
 Cash Ratio

Ratios (Summary)

Honda Motor Co., Ltd., liquidity ratios

Mar 31, Mar 31, Mar 31, Mar 31, Mar 31,
   
2010 2009 2008 2007 2006
Current ratio 1.35 1.09 1.12 1.23 1.16
Quick ratio 0.91 0.64 0.73 0.80 0.74
Cash ratio 0.33 0.16 0.22 0.22 0.19

Source: Based on data from Honda Motor Co., Ltd. Annual Reports

Ratio Description The company


Current ratio A liquidity ratio calculated as current assets Honda Motor Co., Ltd.'s current ratio
divided by current liabilities. deteriorated from 2008 to 2009 but then
improved from 2009 to 2010 exceeding 2008
level.
Quick ratio A liquidity ratio calculated as (cash plus short- Honda Motor Co., Ltd.'s quick ratio
term marketable investments plus deteriorated from 2008 to 2009 but then
receivables) divided by current liabilities. improved from 2009 to 2010 exceeding 2008
level.
Cash ratio A liquidity ratio calculated as (cash plus short- Honda Motor Co., Ltd.'s cash ratio
term marketable investments) divided by deteriorated from 2008 to 2009 but then
current liabilities. improved from 2009 to 2010 exceeding 2008
level.

Current Ratio

Mar 31, Mar 31, Mar 31, Mar 31, Mar 31,
   
2010 2009 2008 2007 2006

  Selected Financial Data (USD $  in millions, translated from JPY ¥)

Total assets, current 56,492  49,647  57,623  47,018  38,867 


Total liabilities, current 41,865  45,524  51,532  38,381  33,519 

  Current Ratio, Comparison to Industry

Honda Motor Co., Ltd. 1.35 1.09 1.12 1.23 1.16


  Industry, Consumer Goods – 1.09 1.10 1.08 1.13

Source: Based on data from Honda Motor Co., Ltd. Annual Reports

Ratio Description The company


Current ratio A liquidity ratio calculated as current assets Honda Motor Co., Ltd.'s current ratio
divided by current liabilities. deteriorated from 2008 to 2009 but then
improved from 2009 to 2010 exceeding 2008
level.

Quick Ratio

Mar 31, Mar 31, Mar 31, Mar 31, Mar 31,
   
2010 2009 2008 2007 2006

  Selected Financial Data (USD $  in millions, translated from JPY ¥)

Cash and cash equivalents 13,713  7,417  11,575  8,464  6,279 


Accounts and notes receivable, net 10,818  9,177  11,254  9,448  8,094 
Financing receivables, net 13,471  12,592  14,767  12,767  10,342 
Total quick assets 38,001  29,186  37,596  30,680  24,715 
Total liabilities, current 41,865  45,524  51,532  38,381  33,519 

  Quick Ratio, Comparison to Industry

Honda Motor Co., Ltd. 0.91 0.64 0.73 0.80 0.74


  Industry, Consumer Goods – 0.69 0.69 0.67 0.71

Source: Based on data from Honda Motor Co., Ltd. Annual Reports

Ratio Description The company


Quick ratio A liquidity ratio calculated as (cash plus short- Honda Motor Co., Ltd.'s quick ratio
term marketable investments plus deteriorated from 2008 to 2009 but then
receivables) divided by current liabilities. improved from 2009 to 2010 exceeding 2008
level.

Cash Ratio

Mar 31, Mar 31, Mar 31, Mar 31, Mar 31,
   
2010 2009 2008 2007 2006

  Selected Financial Data (USD $  in millions, translated from JPY ¥)

Cash and cash equivalents 13,713  7,417  11,575  8,464  6,279 


Total cash assets 13,713  7,417  11,575  8,464  6,279 
Total liabilities, current 41,865  45,524  51,532  38,381  33,519 

  Cash Ratio, Comparison to Industry

Honda Motor Co., Ltd. 0.33 0.16 0.22 0.22 0.19


  Industry, Consumer Goods – 0.29 0.26 0.24 0.27

Source: Based on data from Honda Motor Co., Ltd. Annual Reports

Ratio Description The company


Cash ratio A liquidity ratio calculated as (cash plus short- Honda Motor Co., Ltd.'s cash ratio
term marketable investments) divided by deteriorated from 2008 to 2009 but then
current liabilities. improved from 2009 to 2010 exceeding 2008
level.
Common Stock Valuation Ratios (Price Multiples)

Valuation ratios measure the quantity of an asset or flaw (e.g., earnings) associated with ownership of a specified claim (e.g., a share of
ownership of the enterprise).

 Current Valuation Ratios


 Historical Valuation Ratios (Summary)
 Price to Earnings (P/E)
 Price to Operating Profit (P/OP)
 Price to Sales (P/S)
 Price to Book Value (P/BV)

Current Valuation Ratios

Honda Motor Co., Ltd., current price multiples

  Honda Motor Co., Ltd. Consumer Goods

Selected Financial Data


Current share price (P) $ 43.99  
No. shares of common stock outstanding 1,814,602,736  
Growth rate (g) 1.05%  
 
Earnings per share (EPS) $ 1.81  
Next year EPS $ 2.44  
Operating profit per share $ 2.45  
Sales per share $ 57.89  
Book value per share (BVPS) $ 29.21  

Ratios (Price Multiples)


Price to earnings (P/E) 24.29 26.52
Price to next year earnings 18.06 27.57
Price to operating profit (P/OP) 17.92 16.77
Price to sales (P/S) 0.76 1.31
Price to book value (P/BV) 1.51 2.97

If company price multiple is lower then the price multiple of benchmark then company stock is relatively undervalued.

Otherwise, if company price multiple is higher then the price multiple of benchmark then company stock is relatively overvalued.

Historical Valuation Ratios (Summary)

Honda Motor Co., Ltd., historical price multiples

Mar 31, Mar 31, Mar 31, Mar 31, Mar 31,
   
2010 2009 2008 2007 2006
Price to earnings (P/E) 16.33 33.74 9.34 12.63 11.58
Price to operating profit (P/OP) 12.05 24.38 5.88 8.79 7.96
Price to sales (P/S) 0.51 0.46 0.47 0.68 0.70
Price to book value (P/BV) 1.01 1.15 1.23 1.67 1.68
Ratio Description The company

P/E ratio The P/E ratio tells analyst how much an Honda Motor Co., Ltd.'s P/E ratio increased
investor in common stock pays per dollar of from 2008 to 2009 but then slightly declined
current earnings. from 2009 to 2010 not reaching 2008 level.
P/OP ratio Because P/E ratio is calculated using net Honda Motor Co., Ltd.'s P/OP ratio increased
income, the ratio can be sensitive to from 2008 to 2009 but then slightly declined
nonrecurring earnings and capital structure, from 2009 to 2010 not reaching 2008 level.
analysts can may use price to operating profit.
P/S ratio An rationale for the P/S ratio is that sales, as Honda Motor Co., Ltd.'s P/S ratio declined
the top line in an income statement, are from 2008 to 2009 but then increased from
generally less subject to distortion or 2009 to 2010 exceeding 2008 level.
manipulation than other fundamentals such as
EPS or book value. Sales are also more stable
than earnings and never negative.
P/BV ratio The P/BV ratio is interpreted as an indicator of Honda Motor Co., Ltd.'s P/BV ratio declined
market judgment about the relationship from 2008 to 2009 and from 2009 to 2010.
between a company's required rate of return
and its actual rate of return.

Price to Earnings (P/E)

Mar 31, Mar 31, Mar 31, Mar 31,


    Mar 31, 2006
2010 2009 2008 2007
1,814,602,7 1,814,609,0 1,814,537,8 1,821,992,9 1,826,148,43
  No. shares of common stock outstanding1
36 00 99 08 0

  Selected Data (USD $)


Net income (loss) attributable to parent
3,286  1,472  6,609  5,302  5,016 
(in millions)
Earnings per share (EPS) 1.81 0.81 3.64 2.91 2.75
  Share price1, 2 29.58 27.37 34.03 36.77 31.82

  P/E Ratio, Comparison to Industry

Honda Motor Co., Ltd. 16.33 33.74 9.34 12.63 11.58


  Industry, Consumer Goods – 22.98 12.04 16.87 16.21
1
Data adjusted for splits and stock dividends.
2
Close price on the filing date of Honda Motor Co., Ltd.'s Annual Report.

Ratio Description The company


P/E ratio The P/E ratio tells analyst how much an Honda Motor Co., Ltd.'s P/E ratio increased
investor in common stock pays per dollar of from 2008 to 2009 but then slightly declined
current earnings. from 2009 to 2010 not reaching 2008 level.

Price to Operating Profit (P/OP)

Mar 31, Mar 31, Mar 31, Mar 31,


    Mar 31, 2006
2010 2009 2008 2007
1,814,602,7 1,814,609,0 1,814,537,8 1,821,992,9 1,826,148,43
  No. shares of common stock outstanding1
36 00 99 08 0

  Selected Data (USD $)

Operating income (loss) (in millions) 4,454  2,037  10,498  7,626  7,300 


Operating profit per share 2.45 1.12 5.79 4.19 4.00
  Share price1, 2 29.58 27.37 34.03 36.77 31.82

  P/OP Ratio, Comparison to Industry


Honda Motor Co., Ltd. 12.05 24.38 5.88 8.79 7.96
  Industry, Consumer Goods – 14.54 8.67 12.08 11.93
1
Data adjusted for splits and stock dividends.
2
Close price on the filing date of Honda Motor Co., Ltd.'s Annual Report.

Ratio Description The company


P/OP ratio Because P/E ratio is calculated using net Honda Motor Co., Ltd.'s P/OP ratio increased
income, the ratio can be sensitive to from 2008 to 2009 but then slightly declined
nonrecurring earnings and capital structure, from 2009 to 2010 not reaching 2008 level.
analysts can may use price to operating
profit.

Price to Sales (P/S)

Mar 31, Mar 31, Mar 31, Mar 31,


    Mar 31, 2006
2010 2009 2008 2007
1,814,602,7 1,814,609,0 1,814,537,8 1,821,992,9 1,826,148,43
  No. shares of common stock outstanding1
36 00 99 08 0

  Selected Data (USD $)

Revenues (in millions) 105,047  107,555  132,204  99,249  83,246 


Sales per share 57.89 59.27 72.86 54.47 45.59
  Share price1, 2 29.58 27.37 34.03 36.77 31.82

  P/S Ratio, Comparison to Industry

Honda Motor Co., Ltd. 0.51 0.46 0.47 0.68 0.70


  Industry, Consumer Goods – 1.13 1.01 1.44 1.45
1
Data adjusted for splits and stock dividends.
2
Close price on the filing date of Honda Motor Co., Ltd.'s Annual Report.

Ratio Description The company


P/S ratio An rationale for the P/S ratio is that sales, as Honda Motor Co., Ltd.'s P/S ratio declined
the top line in an income statement, are from 2008 to 2009 but then increased from
generally less subject to distortion or 2009 to 2010 exceeding 2008 level.
manipulation than other fundamentals such
as EPS or book value. Sales are also more
stable than earnings and never negative.

Price to Book Value (P/BV)

Mar 31, Mar 31, Mar 31, Mar 31,


    Mar 31, 2006
2010 2009 2008 2007
1,814,602,7 1,814,609,0 1,814,537,8 1,821,992,9 1,826,148,43
  No. shares of common stock outstanding1
36 00 99 08 0

  Selected Data (USD $)


Total stockholders' equity attributable to
53,002  43,052  50,052  40,127  34,664 
parent (in millions)
Book value per share (BVPS) 29.21 23.73 27.58 22.02 18.98
  Share price1, 2 29.58 27.37 34.03 36.77 31.82

  P/BV Ratio, Comparison to Industry

Honda Motor Co., Ltd. 1.01 1.15 1.23 1.67 1.68


  Industry, Consumer Goods – 2.57 2.40 3.09 2.98
1
Data adjusted for splits and stock dividends.
2
Close price on the filing date of Honda Motor Co., Ltd.'s Annual Report.

Ratio Description The company


P/BV ratio The P/BV ratio is interpreted as an indicator Honda Motor Co., Ltd.'s P/BV ratio declined
of market judgment about the relationship from 2008 to 2009 and from 2009 to 2010.
between a company's required rate of return
and its actual rate of return.

Short-term (Operating) Activity Analysis

Activity ratios measure how efficiently a company performs day-to-day tasks, such us the collection of receivables and management of
inventory.

 Ratios (Summary)
 Inventory Turnover
 Receivables Turnover
 Payables Turnover
 Working Capital Turnover
 Average Inventory Processing Period
 Average Receivable Collection Period
 Operating Cycle
 Average Payables Payment Period
 Cash Conversion Cycle

Ratios (Summary)

Honda Motor Co., Ltd., short-term (operating) activity ratios

Mar 31, Mar 31, Mar 31, Mar 31, Mar 31,
   
2010 2009 2008 2007 2006

  Turnover Ratios

Inventory turnover 9.17 8.05 10.01 9.37 9.56

Receivables turnover 9.71 11.72 11.75 10.50 10.29

Payables turnover 10.37 14.17 11.39 9.50 8.76

Working capital turnover 8.65 7.19 10.29 10.34 11.41

  Average No. of Days

Average inventory processing period 40 45 36 39 38

Add: Average receivable collection period 38 31 31 35 35

Operating cycle 77 76 68 74 74
Less: Average payables payment period -35 -26 -32 -38 -42

Cash conversion cycle 42 51 35 35 32

Source: Based on data from Honda Motor Co., Ltd. Annual Reports
Ratio Description The company

Inventory turnover An activity ratio calculated as revenue divided Honda Motor Co., Ltd.'s inventory turnover
by inventory. deteriorated from 2008 to 2009 but then
improved from 2009 to 2010 not reaching
2008 level.

Receivables turnover An activity ratio equal to revenue divided by Honda Motor Co., Ltd.'s receivables turnover
receivables. deteriorated from 2008 to 2009 and from
2009 to 2010.

Payables turnover An activity ratio calculated as revenue divided Honda Motor Co., Ltd.'s payables turnover
by payables. increased from 2008 to 2009 but then
declined significantly from 2009 to 2010.

Working capital turnover An activity ratio calculated as revenue divided Honda Motor Co., Ltd.'s working capital
by working capital. turnover deteriorated from 2008 to 2009 but
then slightly improved from 2009 to 2010.

Average inventory processing An activity ratio equal to the number of days Honda Motor Co., Ltd.'s average inventory
period in the period divided by inventory turnover processing period deteriorated from 2008 to
over the period. 2009 but then improved from 2009 to 2010
not reaching 2008 level.

Average receivable collection An activity ratio equal to the number of days Honda Motor Co., Ltd.'s average receivable
period in the period divided by receivables collection period deteriorated from 2008 to
turnoverd. 2009 and from 2009 to 2010.

Operating cycle Equal to average inventory processing period Honda Motor Co., Ltd.'s operating cycle
plus average receivables collection period. deteriorated from 2008 to 2009 and from
2009 to 2010.

Average payables payment period An estimate of the average number of days it Honda Motor Co., Ltd.'s average payables
takes a company to pay its suppliers; equal to payment period declined from 2008 to 2009
the number of days in the period divided by but then increased from 2009 to 2010
payables turnover ratio for the period. exceeding 2008 level.

Cash conversion cycle A financial metric that measures the length of Honda Motor Co., Ltd.'s cash conversion cycle
time required for a company to convert cash deteriorated from 2008 to 2009 but then
invested in its operations to cash received as improved from 2009 to 2010 not reaching
a result of its operations; equal to average 2008 level.
inventory processing period plus average
receivables collection period minus average
payables payment period.

Inventory Turnover

    Mar 31, Mar 31, Mar 31, Mar 31, Mar 31,
2010 2009 2008 2007 2006

  Selected Financial Data (USD $  in millions, translated from JPY ¥)

Revenues 105,047  107,555  132,204  99,249  83,246 

Inventory, net 11,456  13,364  13,209  10,591  8,707 

  Inventory Turnover, Comparison to Industry

Honda Motor Co., Ltd. 9.17 8.05 10.01 9.37 9.56

  Industry, Consumer Goods – 10.05 10.49 9.47 9.74

Source: Based on data from Honda Motor Co., Ltd. Annual Reports
Ratio Description The company

Inventory turnover An activity ratio calculated as revenue divided Honda Motor Co., Ltd.'s inventory turnover
by inventory. deteriorated from 2008 to 2009 but then
improved from 2009 to 2010 not reaching
2008 level.

Receivables Turnover

Mar 31, Mar 31, Mar 31, Mar 31, Mar 31,
   
2010 2009 2008 2007 2006

  Selected Financial Data (USD $  in millions, translated from JPY ¥)

Revenues 105,047  107,555  132,204  99,249  83,246 

Accounts and notes receivable, net 10,818  9,177  11,254  9,448  8,094 

  Receivables Turnover, Comparison to Industry

Honda Motor Co., Ltd. 9.71 11.72 11.75 10.50 10.29

  Industry, Consumer Goods – 11.52 10.84 9.84 10.02

Source: Based on data from Honda Motor Co., Ltd. Annual Reports
Ratio Description The company

Receivables turnover An activity ratio equal to revenue divided by Honda Motor Co., Ltd.'s receivables turnover
receivables. deteriorated from 2008 to 2009 and from
2009 to 2010.

Payables Turnover

Mar 31, Mar 31, Mar 31, Mar 31, Mar 31,
   
2010 2009 2008 2007 2006
  Selected Financial Data (USD $  in millions, translated from JPY ¥)

Revenues 105,047  107,555  132,204  99,249  83,246 

Accounts payable 10,128  7,588  11,611  10,443  9,508 

  Payables Turnover, Comparison to Industry

Honda Motor Co., Ltd. 10.37 14.17 11.39 9.50 8.76

  Industry, Consumer Goods – 11.93 10.47 10.06 10.40

Source: Based on data from Honda Motor Co., Ltd. Annual Reports
Ratio Description The company

Payables turnover An activity ratio calculated as revenue divided Honda Motor Co., Ltd.'s payables turnover
by payables. increased from 2008 to 2009 but then
declined significantly from 2009 to 2010.

Working Capital Turnover

Mar 31, Mar 31, Mar 31, Mar 31, Mar 31,
   
2010 2009 2008 2007 2006

  Selected Financial Data (USD $  in millions, translated from JPY ¥)

Revenues 105,047  107,555  132,204  99,249  83,246 

Working capital 12,146  14,953  12,852  9,597  7,293 

  Working Capital Turnover, Comparison to Industry

Honda Motor Co., Ltd. 8.65 7.19 10.29 10.34 11.41

  Industry, Consumer Goods – 9.76 10.85 9.27 9.40

Source: Based on data from Honda Motor Co., Ltd. Annual Reports
Ratio Description The company

Working capital turnover An activity ratio calculated as revenue divided Honda Motor Co., Ltd.'s working capital
by working capital. turnover deteriorated from 2008 to 2009 but
then slightly improved from 2009 to 2010.

Average Inventory Processing Period

Mar 31, Mar 31, Mar 31, Mar 31, Mar 31,
   
2010 2009 2008 2007 2006

  Selected Financial Data


Inventory turnover 9.17 8.05 10.01 9.37 9.56

  Average Inventory Processing Period (no. of days), Comparison to Industry

Honda Motor Co., Ltd. 40 45 36 39 38

  Industry, Consumer Goods – 36 35 39 37

Source: Based on data from Honda Motor Co., Ltd. Annual Reports
Ratio Description The company

Average inventory processing An activity ratio equal to the number of days Honda Motor Co., Ltd.'s average inventory
period in the period divided by inventory turnover processing period deteriorated from 2008 to
over the period. 2009 but then improved from 2009 to 2010
not reaching 2008 level.

Average Receivable Collection Period

Mar 31, Mar 31, Mar 31, Mar 31, Mar 31,
   
2010 2009 2008 2007 2006

  Selected Financial Data

Receivables turnover 9.71 11.72 11.75 10.50 10.29

  Average Receivable Collection Period (no. of days), Comparison to Industry

Honda Motor Co., Ltd. 38 31 31 35 35

  Industry, Consumer Goods – 32 34 37 36

Source: Based on data from Honda Motor Co., Ltd. Annual Reports
Ratio Description The company

Average receivable collection An activity ratio equal to the number of days Honda Motor Co., Ltd.'s average receivable
period in the period divided by receivables collection period deteriorated from 2008 to
turnoverd. 2009 and from 2009 to 2010.

Operating Cycle

Mar 31, Mar 31, Mar 31, Mar 31, Mar 31,
   
2010 2009 2008 2007 2006

  Selected Financial Data (no. of days)

Average inventory processing period 40 45 36 39 38

Average receivable collection period 38 31 31 35 35

  Operating Cycle (no. of days), Comparison to Industry


Honda Motor Co., Ltd. 77 76 68 74 74

  Industry, Consumer Goods – 68 68 76 74

Source: Based on data from Honda Motor Co., Ltd. Annual Reports
Ratio Description The company

Operating cycle Equal to average inventory processing period Honda Motor Co., Ltd.'s operating cycle
plus average receivables collection period. deteriorated from 2008 to 2009 and from
2009 to 2010.

Average Payables Payment Period

Mar 31, Mar 31, Mar 31, Mar 31, Mar 31,
   
2010 2009 2008 2007 2006

  Selected Financial Data

Payables turnover 10.37 14.17 11.39 9.50 8.76

  Average Payables Payment Period (no. of days), Comparison to Industry

Honda Motor Co., Ltd. 35 26 32 38 42

  Industry, Consumer Goods – 31 35 36 35

Source: Based on data from Honda Motor Co., Ltd. Annual Reports
Ratio Description The company

Average payables payment period An estimate of the average number of days it Honda Motor Co., Ltd.'s average payables
takes a company to pay its suppliers; equal to payment period declined from 2008 to 2009
the number of days in the period divided by but then increased from 2009 to 2010
payables turnover ratio for the period. exceeding 2008 level.

Cash Conversion Cycle

Mar 31, Mar 31, Mar 31, Mar 31, Mar 31,
   
2010 2009 2008 2007 2006

  Selected Financial Data (no. of days)

Average inventory processing period 40 45 36 39 38

Average receivable collection period 38 31 31 35 35

Average payables payment period 35 26 32 38 42

  Cash Conversion Cycle (no. of days), Comparison to Industry


Honda Motor Co., Ltd. 42 51 35 35 32

  Industry, Consumer Goods – 37 34 39 39

Source: Based on data from Honda Motor Co., Ltd. Annual Reports
Ratio Description The company

Cash conversion cycle A financial metric that measures the length of Honda Motor Co., Ltd.'s cash conversion cycle
time required for a company to convert cash deteriorated from 2008 to 2009 but then
invested in its operations to cash received as improved from 2009 to 2010 not reaching
a result of its operations; equal to average 2008 level.
inventory processing period plus average
receivables collection period minus average
payables payment period.

Long-term (Investment) Activity Analysis

Activity ratios measure how efficiently a company performs day-to-day tasks, such us the collection of receivables and management of
inventory.

 Ratios (Summary)
 Net Fixed Asset Turnover
 Total Asset Turnover
 Equity Turnover

Ratios (Summary)

Honda Motor Co., Ltd., long-term (investment) activity ratios

Mar 31, Mar 31, Mar 31, Mar 31, Mar 31,
   
2010 2009 2008 2007 2006

Net fixed asset turnover 2.53 2.91 3.85 4.59 5.46

Total asset turnover 0.74 0.85 0.95 0.92 0.94

Equity turnover 1.98 2.50 2.64 2.47 2.40

Source: Based on data from Honda Motor Co., Ltd. Annual Reports
Ratio Description The company

Net fixed asset turnover An activity ratio calculated as total revenue Honda Motor Co., Ltd.'s net fixed asset
divided by net fixed assets. turnover deteriorated from 2008 to 2009 and
from 2009 to 2010.

Total asset turnover An activity ratio calculated as total revenue Honda Motor Co., Ltd.'s total asset turnover
divided by total assets. deteriorated from 2008 to 2009 and from
2009 to 2010.
Equity turnover An activity ratio calculated as total revenue Honda Motor Co., Ltd.'s equity turnover
divided by shareholders' equity. deteriorated from 2008 to 2009 and from
2009 to 2010.

Net Fixed Asset Turnover

Mar 31, Mar 31, Mar 31, Mar 31, Mar 31,
   
2010 2009 2008 2007 2006

  Selected Financial Data (USD $  in millions, translated from JPY ¥)

Revenues 105,047  107,555  132,204  99,249  83,246 

Property, plant and equipment, net 41,567  36,909  34,368  21,618  15,252 

  Net Fixed Asset Turnover, Comparison to Industry

Honda Motor Co., Ltd. 2.53 2.91 3.85 4.59 5.46

  Industry, Consumer Goods – 3.80 4.28 4.21 4.24

Source: Based on data from Honda Motor Co., Ltd. Annual Reports
Ratio Description The company

Net fixed asset turnover An activity ratio calculated as total revenue Honda Motor Co., Ltd.'s net fixed asset
divided by net fixed assets. turnover deteriorated from 2008 to 2009 and
from 2009 to 2010.

Total Asset Turnover

Mar 31, Mar 31, Mar 31, Mar 31, Mar 31,
   
2010 2009 2008 2007 2006

  Selected Financial Data (USD $  in millions, translated from JPY ¥)

Revenues 105,047  107,555  132,204  99,249  83,246 

Total assets 142,392  126,976  138,953  107,748  88,823 

  Total Asset Turnover, Comparison to Industry

Honda Motor Co., Ltd. 0.74 0.85 0.95 0.92 0.94

  Industry, Consumer Goods – 0.79 0.86 0.84 0.83

Source: Based on data from Honda Motor Co., Ltd. Annual Reports
Ratio Description The company

Total asset turnover An activity ratio calculated as total revenue Honda Motor Co., Ltd.'s total asset turnover
divided by total assets. deteriorated from 2008 to 2009 and from
2009 to 2010.

Equity Turnover

Mar 31, Mar 31, Mar 31, Mar 31, Mar 31,
   
2010 2009 2008 2007 2006

  Selected Financial Data (USD $  in millions, translated from JPY ¥)

Revenues 105,047  107,555  132,204  99,249  83,246 

Total stockholders' equity attributable to


53,002  43,052  50,052  40,127  34,664 
parent

  Equity Turnover, Comparison to Industry

Honda Motor Co., Ltd. 1.98 2.50 2.64 2.47 2.40

  Industry, Consumer Goods – 2.27 2.38 2.14 2.05

Source: Based on data from Honda Motor Co., Ltd. Annual Reports
Ratio Description The company

Equity turnover An activity ratio calculated as total revenue Honda Motor Co., Ltd.'s equity turnover
divided by shareholders' equity. deteriorated from 2008 to 2009 and from
2009 to 2010.

Long-term Debt and Solvency Analysis

Solvency ratios also known as long-term debt ratios measure a company's ability to meet long-term obligations.

 Ratios (Summary)
 Debt to Equity
 Debt to Capital
 Interest Coverage

Ratios (Summary)

Honda Motor Co., Ltd., debt and solvency ratios

Mar 31, Mar 31, Mar 31, Mar 31, Mar 31,
   
2010 2009 2008 2007 2006
Debt to equity 0.95 1.15 0.97 0.88 0.78
Debt to capital 0.49 0.54 0.49 0.47 0.44
Interest coverage 35.22 12.57 62.05 70.41 79.10

Source: Based on data from Honda Motor Co., Ltd. Annual Reports
Ratio Description The company
Debt-to-equity ratio A solvency ratio calculated as total debt Honda Motor Co., Ltd.'s debt-to-equity ratio
divided by total shareholders' equity. deteriorated from 2008 to 2009 but then
improved from 2009 to 2010 exceeding 2008
level.
Debt-to-capital ratio A solvency ratio calculated as total debt Honda Motor Co., Ltd.'s debt-to-capital ratio
divided by total debt plus shareholders' deteriorated from 2008 to 2009 but then
equity. improved from 2009 to 2010 exceeding 2008
level.
Interest coverage ratio A solvency ratio calculated as EBIT divided by Honda Motor Co., Ltd.'s interest coverage
interest payments. ratio deteriorated from 2008 to 2009 but then
slightly improved from 2009 to 2010.

Debt to Equity

Mar 31, Mar 31, Mar 31, Mar 31, Mar 31,
   
2010 2009 2008 2007 2006

  Selected Financial Data (USD $  in millions, translated from JPY ¥)

Short-term borrowings 13,057  18,337  18,583  11,332  5,827 


Long-term debt, current maturities 8,844  10,502  9,594  6,941  5,526 
Long-term debt, excluding current
28,322  20,763  20,230  17,060  15,787 
maturities
Total debt 50,223  49,602  48,406  35,333  27,140 
Total stockholders' equity attributable to
53,002  43,052  50,052  40,127  34,664 
parent

  Debt to Equity, Comparison to Industry

Honda Motor Co., Ltd. 0.95 1.15 0.97 0.88 0.78


  Industry, Consumer Goods – 0.88 0.77 0.67 0.59

Source: Based on data from Honda Motor Co., Ltd. Annual Reports

Ratio Description The company


Debt-to-equity ratio A solvency ratio calculated as total debt Honda Motor Co., Ltd.'s debt-to-equity ratio
divided by total shareholders' equity. deteriorated from 2008 to 2009 but then
improved from 2009 to 2010 exceeding 2008
level.

Debt to Capital

Mar 31, Mar 31, Mar 31, Mar 31, Mar 31,
   
2010 2009 2008 2007 2006

  Selected Financial Data (USD $  in millions, translated from JPY ¥)

Short-term borrowings 13,057  18,337  18,583  11,332  5,827 


Long-term debt, current maturities 8,844  10,502  9,594  6,941  5,526 
Long-term debt, excluding current
28,322  20,763  20,230  17,060  15,787 
maturities
Total debt 50,223  49,602  48,406  35,333  27,140 
Total stockholders' equity attributable to
53,002  43,052  50,052  40,127  34,664 
parent
Total capital 103,224  92,654  98,459  75,460  61,804 
  Debt to Capital, Comparison to Industry

Honda Motor Co., Ltd. 0.49 0.54 0.49 0.47 0.44


  Industry, Consumer Goods – 0.47 0.44 0.40 0.37

Source: Based on data from Honda Motor Co., Ltd. Annual Reports

Ratio Description The company


Debt-to-capital ratio A solvency ratio calculated as total debt Honda Motor Co., Ltd.'s debt-to-capital ratio
divided by total debt plus shareholders' deteriorated from 2008 to 2009 but then
equity. improved from 2009 to 2010 exceeding 2008
level.

Interest Coverage

Mar 31, Mar 31, Mar 31, Mar 31, Mar 31,
   
2010 2009 2008 2007 2006

  Selected Financial Data (USD $  in millions, translated from JPY ¥)

Net income (loss) attributable to parent 3,286  1,472  6,609  5,302  5,016 
Net income (loss) attributable to
Add: 174  150  301  180  128 
noncontrolling interest
Add: Interest expense 154  242  183  116  100 
Add: Income tax expense (benefit) 1,798  1,180  4,267  2,541  2,665 
Earnings before interest and tax (EBIT) 5,412  3,044  11,360  8,139  7,910 

  Interest Coverage, Comparison to Industry

Honda Motor Co., Ltd. 35.22 12.57 62.05 70.41 79.10


  Industry, Consumer Goods – 10.20 24.31 22.86 22.16

Source: Based on data from Honda Motor Co., Ltd. Annual Reports

Ratio Description The company


Interest coverage ratio A solvency ratio calculated as EBIT divided by Honda Motor Co., Ltd.'s interest coverage
interest payments. ratio deteriorated from 2008 to 2009 but then
slightly improved from 2009 to 2010.

Profitability Analysis

Profitability ratios measure the company's ability to generate profitable sales from its resources (assets).

 Ratios (Summary)
 Operating Profit Margin
 Net Profit Margin
 Return on Equity (ROE)
 Return on Assets (ROA)

Ratios (Summary)

Honda Motor Co., Ltd., profitability ratios


Mar 31, Mar 31, Mar 31, Mar 31, Mar 31,
   
2010 2009 2008 2007 2006

  Return on Sales (%)

Operating profit margin 4.24 1.89 7.94 7.68 8.77


Net profit margin 3.13 1.37 5.00 5.34 6.03

  Return on Investment (%)

Return on equity (ROE) 6.20 3.42 13.20 13.21 14.47


Return on assets (ROA) 2.31 1.16 4.76 4.92 5.65

Source: Based on data from Honda Motor Co., Ltd. Annual Reports

Ratio Description The company


Operating profit margin A profitability ratio calculated as operating Honda Motor Co., Ltd.'s operating profit
income divided by revenue. margin deteriorated from 2008 to 2009 but
then slightly improved from 2009 to 2010.
Net profit margin An indicator of profitability, calculated as net Honda Motor Co., Ltd.'s net profit margin
income divided by revenue. deteriorated from 2008 to 2009 but then
slightly improved from 2009 to 2010.
ROE A profitability ratio calculated as net income Honda Motor Co., Ltd.'s ROE deteriorated
divided by shareholders' equity. from 2008 to 2009 but then slightly improved
from 2009 to 2010.
ROA A profitability ratio calculated as net income Honda Motor Co., Ltd.'s ROA deteriorated
divided by total assets. from 2008 to 2009 but then slightly improved
from 2009 to 2010.

Operating Profit Margin

Mar 31, Mar 31, Mar 31, Mar 31, Mar 31,
   
2010 2009 2008 2007 2006

  Selected Financial Data (USD $  in millions, translated from JPY ¥)

Operating income (loss) 4,454  2,037  10,498  7,626  7,300 


Revenues 105,047  107,555  132,204  99,249  83,246 

  Operating Profit Margin (%), Comparison to Industry

Honda Motor Co., Ltd. 4.24 1.89 7.94 7.68 8.77


  Industry, Consumer Goods – 7.79 11.61 11.92 12.16

Source: Based on data from Honda Motor Co., Ltd. Annual Reports

Ratio Description The company


Operating profit margin A profitability ratio calculated as operating Honda Motor Co., Ltd.'s operating profit
income divided by revenue. margin deteriorated from 2008 to 2009 but
then slightly improved from 2009 to 2010.

Net Profit Margin

Mar 31, Mar 31, Mar 31, Mar 31, Mar 31,
   
2010 2009 2008 2007 2006

  Selected Financial Data (USD $  in millions, translated from JPY ¥)

Net income (loss) attributable to parent 3,286  1,472  6,609  5,302  5,016 
Revenues 105,047  107,555  132,204  99,249  83,246 

  Net Profit Margin (%), Comparison to Industry

Honda Motor Co., Ltd. 3.13 1.37 5.00 5.34 6.03


  Industry, Consumer Goods – 4.93 8.37 8.53 8.95

Source: Based on data from Honda Motor Co., Ltd. Annual Reports

Ratio Description The company


Net profit margin An indicator of profitability, calculated as net Honda Motor Co., Ltd.'s net profit margin
income divided by revenue. deteriorated from 2008 to 2009 but then
slightly improved from 2009 to 2010.

Return on Equity (ROE)

Mar 31, Mar 31, Mar 31, Mar 31, Mar 31,
   
2010 2009 2008 2007 2006

  Selected Financial Data (USD $  in millions, translated from JPY ¥)

Net income (loss) attributable to parent 3,286  1,472  6,609  5,302  5,016 
Total stockholders' equity attributable to
53,002  43,052  50,052  40,127  34,664 
parent

  ROE (%), Comparison to Industry

Honda Motor Co., Ltd. 6.20 3.42 13.20 13.21 14.47


  Industry, Consumer Goods – 11.20 19.90 18.28 18.38

Source: Based on data from Honda Motor Co., Ltd. Annual Reports

Ratio Description The company


ROE A profitability ratio calculated as net income Honda Motor Co., Ltd.'s ROE deteriorated
divided by shareholders' equity. from 2008 to 2009 but then slightly improved
from 2009 to 2010.

Return on Assets (ROA)

Mar 31, Mar 31, Mar 31, Mar 31, Mar 31,
   
2010 2009 2008 2007 2006

  Selected Financial Data (USD $  in millions, translated from JPY ¥)

Net income (loss) attributable to parent 3,286  1,472  6,609  5,302  5,016 
Total assets 142,392  126,976  138,953  107,748  88,823 

  ROA (%), Comparison to Industry

Honda Motor Co., Ltd. 2.31 1.16 4.76 4.92 5.65


  Industry, Consumer Goods – 3.91 7.23 7.15 7.44

Source: Based on data from Honda Motor Co., Ltd. Annual Reports

Ratio Description The company


ROA A profitability ratio calculated as net income Honda Motor Co., Ltd.'s ROA deteriorated
divided by total assets. from 2008 to 2009 but then slightly improved
from 2009 to 2010.
 ProfileAnalysis of Inventory
 Inventory Accounting Policy
 Inventory Disclosure

Inventory Accounting Policy

Inventories are stated at the lower of cost or market. Cost is determined principally on a first-in, first-out basis.

Source: Honda Motor Co., Ltd., Annual Report

Inventory Disclosure

Honda Motor Co., Ltd., Statement of Financial Position, Inventory

USD $ in millions, translated from JPY ¥

Mar 31, Mar 31, Mar 31, Mar 31, Mar 31,
   
2010 2009 2008 2007 2006
Finished goods 6,852  8,928  8,317  6,919  5,774 
Work in process 435  486  427  313  237 
Raw materials 4,169  3,951  4,465  3,359  2,696 
Total inventory, net 11,456  13,364  13,209  10,591  8,707 

Source: Based on data from Honda Motor Co., Ltd., Annual Reports

Item Description The company


Finished goods Carrying amount as of the balance sheet date Honda Motor Co., Ltd.'s finished goods
of merchandise or goods held by the increased from 2008 to 2009 but then
company that are readily available for sale. declined significantly from 2009 to 2010.
Work in process Carrying amount as of the balance sheet date Honda Motor Co., Ltd.'s work in process
of merchandise or goods which are partially increased from 2008 to 2009 but then slightly
completed, are generally comprised of raw declined from 2009 to 2010 not reaching 2008
materials, labor and factory overhead costs, level.
and which require further materials, labor and
overhead to be converted into finished goods,
and which generally require the use of
estimates to determine percentage complete
and pricing.
Raw materials Carrying amount as of the balance sheet date Honda Motor Co., Ltd.'s raw materials
of unprocessed items to be consumed in the declined from 2008 to 2009 but then slightly
manufacturing or production process. Also increased from 2009 to 2010.
includes purchased parts that will be used as
components of a finished product.
Total inventory, net Carrying amount (lower of cost or market) as Honda Motor Co., Ltd.'s total inventory, net
of the balance sheet date of inventories less increased from 2008 to 2009 but then
all valuation and other allowances. Excludes declined significantly from 2009 to 2010.
noncurrent inventory balances (expected to
remain on hand past one year or one
operating cycle, if longer).
Analysis of Property, Plant and Equipment
• Property, Plant and Equipment Accounting Policy
• Property, Plant and Equipment Disclosure
• Property, Plant and Equipment Ratios (Summary)
• Average Age

Property, Plant and Equipment Accounting Policy


Property on Operating Leases
Property on operating leases is reported at cost, less accumulated depreciation. Depreciation of the vehicles is
generally provided on a straight-line basis to an estimated residual value over the lease term. The residual values
of the vehicles related to the operating leases are estimated by using the estimate of future used vehicle values,
taking into consideration data obtained from third parties.

Depreciation and Amortization


Depreciation of property, plant and equipment is calculated principally by the declining-balance method based
on estimated useful lives and salvage values of the respective assets.

The estimated useful lives used in computing depreciation and amortization of property, plant and equipment
are as follows:

Asset Life

3 to 50 ye
Buildings
ars

Machinery and 2 to 20
equipment years

Source: Honda Motor Co., Ltd., Annual Report

Property, Plant and Equipment Disclosure


Honda Motor Co., Ltd., Statement of Financial Position, Property, Plant and Equipment

USD $ in millions, translated from JPY ¥

Mar 31, Mar 31, Mar 31, Mar 31,


    Mar 31, 2006
2010 2009 2008 2007

Land 5,997  5,042  5,037  3,844  3,230 

Buildings and 18,487  15,536  15,386  11,838  9,658 


improvements, gross

Machinery and equipment,


39,886  33,664  34,536  26,748  21,530 
gross

Construction in progress,
1,762  1,714  2,506  1,829  973 
gross

Property subject to or
available for operating lease, 20,224  16,728  11,173  3,096  –
gross

Total property, plant and


86,355  72,684  68,639  47,355  35,391 
equipment, gross

(34,271
Accumulated depreciation (44,787) (35,775) (25,737) (20,140)
)

Property, plant and


41,567  36,909  34,368  21,618  15,252 
equipment, net
Source: Based on data from Honda Motor Co., Ltd. Annual Reports

Item Description The company

Land Carrying amount as of the balance sheet Honda Motor Co., Ltd.'s
date of real estate held for productive use. land increased from 2008 to
This excludes land held for sale. 2009 and from 2009 to
2010.

Buildings and Carrying amount as of the balance Honda Motor Co., Ltd.'s
improvements, sheet date of long-lived, depreciable buildings and improvements,
gross assets that include building structures gross increased from 2008 to
held for productive use including any 2009 and from 2009 to 2010.
addition, improvement, or renovation
to the structure, such as interior
masonry, interior flooring, electrical,
and plumbing.

Machinery and Carrying amount as of the balance sheet Honda Motor Co., Ltd.'s
equipment, gross date of long-lived, depreciable asset used machinery and equipment,
in production process to produce goods gross declined from 2008 to
and services. 2009 but then increased
from 2009 to 2010
exceeding 2008 level.

Construction in Carrying amount at the balance sheet Honda Motor Co., Ltd.'s
progress, gross date of long-lived asset under construction construction in progress,
that include construction costs to date on gross declined from 2008 to
capital projects that have not been 2009 but then slightly
completed and assets being constructed increased from 2009 to
that are not ready to be placed into 2010.
service.

Property subject to The amount of lessor property Honda Motor Co., Ltd.'s
subject
or available
to or available
for for lease, at cost adjusted for any property subject to or
previously
operatingrecognized
lease, impairment charges, by major property available for operating
class,
grossas of the balance sheet date. lease, gross increased from
2008 to 2009 and from
2009 to 2010.

Total property, Carrying amount at the balance sheet Honda Motor Co., Ltd.'s
plant and date for long-lived physical assets used in total property, plant and
equipment, gross the normal conduct of business and not equipment, gross increased
intended for resale. This can include land, from 2008 to 2009 and from
physical structures, machinery, vehicles, 2009 to 2010.
furniture, computer equipment,
construction in progress, and similar items.
Amount does not include depreciation.

Property, plant and Tangible assets that are held by an entity Honda Motor Co., Ltd.'s
equipment, net for use in the production or supply of property, plant and
goods and services, for rental to others, or equipment, net increased
for administrative purposes and that are from 2008 to 2009 and from
expected to provide economic benefit for 2009 to 2010.
more than one year; net of accumulated
depreciation. Examples include land,
buildings, and production equipment.

Property, Plant and Equipment Ratios (Summary)


Honda Motor Co., Ltd., Property, Plant and Equipment Ratios

Mar 31, Mar 31, Mar 31,


    Mar 31, 2010 Mar 31, 2006
2009 2008 2007

Average
55.73 52.89 53.88 59.15 62.62
age (%)
Ratio Description The company

Aver As long as straight-line depreciation is used, this is Honda Motor Co., Ltd.'s average age of
age an accurate estimate of asset age as a percentage depreciable property, plant and equipment
age of depreciable life. The relative age is a useful improved from 2008 to 2009 but then
measure of whether the company's fixed asset base deteriorated significantly from 2009 to
is old or new. Newer assets are likely to be more 2010.
efficient.

Average Age

Mar 31, Mar 31, Mar 31, Mar 31,


    Mar 31, 2006
2010 2009 2008 2007

  Selected Financial Data (USD $ in millions, translated from JPY ¥)

Accumulated
44,787  35,775  34,271  25,737  20,140 
depreciation

Total property, plant and


86,355  72,684  68,639  47,355  35,391 
equipment, gross

Land 5,997  5,042  5,037  3,844  3,230 

  Ratio

Average age (%) 55.73 52.89 53.88 59.15 62.62


Ratio Description The company
Average age As long as straight-line depreciation is Honda Motor Co., Ltd.'s average age
used, this is an accurate estimate of of depreciable property, plant and
asset age as a percentage of equipment improved from 2008 to 2009
depreciable life. The relative age is a but then deteriorated significantly from
useful measure of whether the 2009 to 2010.
company's fixed asset base is old or
new. Newer assets are likely to be more
efficient.

Analysis of Debt
• Total Debt Disclosure

Total Debt Disclosure


Honda Motor Co., Ltd., Statement of Financial Position, Debt
USD $ in millions, translated from JPY ¥

Mar 31, Mar 31, Mar 31, Mar 31,


    Mar 31, 2006
2010 2009 2008 2007

Short-term borrowings 13,057  18,337  18,583  11,332  5,827 

Long-term debt,
8,844  10,502  9,594  6,941  5,526 
current maturities

Long-term debt,
excluding current 28,322  20,763  20,230  17,060  15,787 
maturities

Total debt 50,223  49,602  48,406  35,333  27,140 

Item Description The company

Total debt Sum of the carrying values as of Honda Motor Co.,


the balance sheet date of all debt plus capital lease obligations. Ltd.'s total debt
increased from 2008
to 2009 and from
2009 to 2010.

Common Stock Valuation Ratios (Price Multiples)


Valuation ratios measure the quantity of an asset or flaw (e.g., earnings) associated with ownership of
a specified claim (e.g., a share of ownership of the enterprise).

• Current Valuation Ratios


• Historical Valuation Ratios (Summary)
• Price to Earnings (P/E)
• Price to Operating Profit (P/OP)
• Price to Sales (P/S)
• Price to Book Value (P/BV)

Current Valuation Ratios


Honda Motor Co., Ltd., current price multiples

  Honda Motor Co., L

Selected Financial Data

Current share price (P)

No. shares of common stock outstanding

Growth rate (g)

Earnings per share (EPS)

Next year EPS

Operating profit per share

Sales per share

Book value per share (BVPS)


Ratios (Price Multiples)

Price to earnings (P/E)

Price to next year earnings

Price to operating profit (P/OP)

Price to sales (P/S)

Price to book value (P/BV)

If company price multiple is lower then the price multiple of benchmark then company stock is
relatively undervalued.

Otherwise, if company price multiple is higher then the price multiple of benchmark then
company stock is relatively overvalued.

Historical Valuation Ratios (Summary)


Honda Motor Co., Ltd., historical price multiples

Mar 31, Mar 31, Mar 31, Mar 31,


    Mar 31, 2008
2010 2009 2007 2006

Price to earnings (P/E) 16.33 33.74 9.34 12.63 11.58

Price to operating profit


12.05 24.38 5.88 8.79 7.96
(P/OP)

Price to sales (P/S) 0.51 0.46 0.47 0.68 0.70

Price to book value 1.01 1.15 1.23 1.67 1.68


(P/BV)

Ratio Description The company

P/E ratio The P/E ratio tells analyst how much Honda Motor Co., Ltd.'s P/E ratio
an investor in common stock pays per increased from 2008 to 2009 but then
dollar of current earnings. slightly declined from 2009 to 2010 not
reaching 2008 level.

P/OP ratio Because P/E ratio is calculated using Honda Motor Co., Ltd.'s P/OP ratio
net income, the ratio can be sensitive increased from 2008 to 2009 but then
to nonrecurring earnings and capital slightly declined from 2009 to 2010 not
structure, analysts can may use price reaching 2008 level.
to operating profit.

P/S ratio An rationale for the P/S ratio is that Honda Motor Co., Ltd.'s P/S ratio declined
sales, as the top line in an income statement, are generally from 2008 to 2009 but then increased
less subject to distortion or manipulation than other from 2009 to 2010 exceeding 2008 level.
fundamentals such as EPS or book value. Sales are also
more stable than earnings and never negative.

P/BV ratio The P/BV ratio is interpreted as an Honda Motor Co., Ltd.'s P/BV ratio
indicator of market judgment about declined from 2008 to 2009 and from
the relationship between a company's 2009 to 2010.
required rate of return and its actual
rate of return.

Price to Earnings (P/E)

    Mar 31, 2010 Mar 31, 2009 Mar 31, 2008 Mar 31, 2007 Mar 31, 2006

No. shares of
  common stock 1,814,602,736 1,814,609,000 1,814,537,899 1,821,992,908 1,826,148,430
outstanding1

  Selected Data (USD $)

Net income
(loss)
attributable to 3,286  1,472  6,609  5,302  5,016 
parent
(in millions)
Earnings per
1.81 0.81 3.64 2.91 2.75
share (EPS)

  Share price1, 2 29.58 27.37 34.03 36.77 31.82

  P/E Ratio, Comparison to Industry

Honda Motor
16.33 33.74 9.34 12.63 11.58
Co., Ltd.

Industry,
  Consumer – 22.98 12.04 16.87 16.21
Goods
1
Data adjusted for splits and stock dividends.
2
Close price on the filing date of Honda Motor Co., Ltd.'s Annual Report.
Ratio Description The company

P/E ratio The P/E ratio tells analyst how Honda Motor Co., Ltd.'s P/E
much an investor in common ratio increased from 2008 to
stock pays per dollar of current 2009 but then slightly
earnings. declined from 2009 to 2010
not reaching 2008 level.

Price to Operating Profit (P/OP)

    Mar 31, 2010 Mar 31, 2009 Mar 31, 2008 Mar 31, 2007 Mar 31, 2006

No. shares of common


  1,814,602,736 1,814,609,000 1,814,537,899 1,821,992,908 1,826,148,430
stock outstanding1

  Selected Data (USD  $)

Operating income (loss)


4,454  2,037  10,498  7,626  7,300 
(in millions)

Operating profit per


2.45 1.12 5.79 4.19 4.00
share
  Share price1, 2 29.58 27.37 34.03 36.77 31.82

  P/OP Ratio, Comparison to Industry

Honda Motor Co., Ltd. 12.05 24.38 5.88 8.79 7.96

Industry, Consumer
  – 14.54 8.67 12.08 11.93
Goods
1
Data adjusted for splits and stock dividends.
2
Close price on the filing date of Honda Motor Co., Ltd.'s Annual Report.

Ratio Description The company

P/OP ratio Because P/E ratio is calculated using net income, Honda Motor Co., Ltd.'s P/OP ratio increased
the ratio can be sensitive to nonrecurring earnings from 2008 to 2009 but then slightly declined
and capital structure, analysts can may use price from 2009 to 2010 not reaching 2008 level.
to operating profit.

Price to Sales (P/S)

    Mar 31, 2010 Mar 31, 2009 Mar 31, 2008 Mar 31, 2007 Mar 31, 2006

No. shares of common


  1,814,602,736 1,814,609,000 1,814,537,899 1,821,992,908 1,826,148,430
stock outstanding1

  Selected Data (USD  $)

Revenues (in millions) 105,047  107,555  132,204  99,249  83,246 

Sales per share 57.89 59.27 72.86 54.47 45.59

  Share price1, 2 29.58 27.37 34.03 36.77 31.82

  P/S Ratio, Comparison to Industry

Honda Motor Co., Ltd. 0.51 0.46 0.47 0.68 0.70


Industry, Consumer
  – 1.13 1.01 1.44 1.45
Goods
1
Data adjusted for splits and stock dividends.
2
Close price on the filing date of Honda Motor Co., Ltd.'s Annual Report.

Ratio Description The company

P/S ratio An rationale for the P/S ratio is that sales, as Honda Motor Co., Ltd.'s P/S ratio declined from
the top line in an income statement, are 2008 to 2009 but then increased from 2009 to
generally less subject to distortion or 2010 exceeding 2008 level.
manipulation than other fundamentals such
as EPS or book value. Sales are also more
stable than earnings and never negative.

Price to Book Value (P/BV)

    Mar 31, 2010 Mar 31, 2009 Mar 31, 2008 Mar 31, 2007 Mar 31, 2006

No. shares of
  common stock 1,814,602,736 1,814,609,000 1,814,537,899 1,821,992,908 1,826,148,430
outstanding1

  Selected Data (USD  $)

Total
stockholders'
equity
53,002  43,052  50,052  40,127  34,664 
attributable to
parent
(in millions)

Book value per


29.21 23.73 27.58 22.02 18.98
share (BVPS)

  Share price1, 2 29.58 27.37 34.03 36.77 31.82

  P/BV Ratio, Comparison to Industry

Honda Motor 1.01 1.15 1.23 1.67 1.68


Co., Ltd.

Industry,
  Consumer – 2.57 2.40 3.09 2.98
Goods
1
Data adjusted for splits and stock dividends.
2
Close price on the filing date of Honda Motor Co., Ltd.'s Annual Report.

Ratio Description The company

P/BV ratio The P/BV ratio is interpreted as an indicator of market Honda Motor Co., Ltd.'s P/BV ratio declined
judgment about the relationship between a company's from 2008 to 2009 and from 2009 to 2010.
required rate of return and its actual rate of return.

Honda Motor Co., Ltd. (HMC)

Enterprise Value (EV)


Current EV
Historical EV

Current Enterprise Value (EV)


Honda Motor Co., Ltd., current enterprise value calculation

Current share price (P) $ 43.99

No. shares of common stock outstanding 1,814,602,736

USD $ in millions

Common equity (market value) 79,824 

Add: Stockholders' equity attributable to noncontrolling interest


1,565 
(per books)
Total equity 81,389 

Add: Short-term borrowings (per books) 13,057 

Add: Long-term debt, current maturities (per books) 8,844 

Add: Long-term debt, excluding current maturities (per books) 28,322 

Total equity and debt 131,612 

Less: Cash and cash equivalents (13,713)

Enterprise value (EV) 117,899 

Historical Enterprise Value (EV)


Honda Motor Co., Ltd., EV calculation

    Mar 31, 2010 Mar 31, 2009 Mar 31, 2008 Mar 31, 2007 Mar 31, 2006

No. shares of
  common stock 1,814,602,736 1,814,609,000 1,814,537,899 1,821,992,908 1,826,148,430
outstanding1

Share price1, 2
  29.58 27.37 34.03 36.77 31.82
(USD $)

  USD $ in millions

Common equity
53,676  49,666  61,749  66,995  58,108 
(market value)

Add: 1,565  1,322  1,562  1,100  735 


Stockholders'
equity
attributable to
noncontrolling
interest (per
books)

Total equity 55,241  50,988  63,311  68,095  58,843 

Add: Short-term
borrowings (per 13,057  18,337  18,583  11,332  5,827 
books)

Add: Long-term
debt, current
8,844  10,502  9,594  6,941  5,526 
maturities (per
books)

Add: Long-term
debt, excluding
current 28,322  20,763  20,230  17,060  15,787 
maturities (per
books)

Total equity
105,463  100,590  111,717  103,428  85,983 
and debt

Less: Cash and


(13,713) (7,417) (11,575) (8,464) (6,279)
cash equivalents

Enterprise
91,751  93,173  100,142  94,963  79,704 
value (EV)
1
Data adjusted for splits and stock dividends.
2
Close price on the filing date of Honda Motor Co., Ltd.'s Annual Report.

Item Description The company

EV Enterprise value is total company value (the Honda Motor Co., Ltd.'s EV declined
market value of common equity, debt, and from 2008 to 2009 and from 2009 to
preferred equity) minus the value of cash and 2010.
short-term investments.

Enterprise Value to EBITDA (EV/EBITDA)


• Earnings before Interest, Tax, Depreciation and Amortization (EBITDA)
• EV to EBITDA Ratio, Current
• EV to EBITDA Ratio, Historical

Earnings before Interest, Tax, Depreciation and Amortization (EBITDA)


Honda Motor Co., Ltd., EBITDA calculation
USD $ in millions, translated from JPY ¥

Mar 31, Mar 31,


  12 months ended Mar 31, 2010 Mar 31, 2009 Mar 31, 2008
2007 2006

Net income (loss)


3,286  1,472  6,609  5,302  5,016 
attributable to parent

Add: Net income (loss)


attributable to 174  150  301  180  128 
noncontrolling interest

Add: Interest expense 154  242  183  116  100 

Add: Income tax


1,798  1,180  4,267  2,541  2,665 
expense (benefit)

Earnings before
interest and tax 5,412  3,044  11,360  8,139  7,910 
(EBIT)

Add: Depreciation 7,710  6,850  5,710  3,325  2,203 

Earnings before
interest, tax,
depreciation and 13,122  9,894  17,071  11,464  10,113 
amortization
(EBITDA)

Item Description The company


EBITDA To calculate EBITDA analysts start with net Honda Motor Co., Ltd.'s EBITDA
earnings. To that earnings number, interest, declined from 2008 to 2009 but
taxes, depreciation, and amortization are added. then slightly increased from 2009
EBITDA as a pre-interest number is a flow to all to 2010.
providers of capital.

EV to EBITDA Ratio, Current


Honda Motor Co., Ltd., current EV/EBITDA

  Honda Motor Co., Ltd. Consumer Goods

Selected Financial Data (USD $ in millions)

Enterprise value (EV) 117,899   

Earnings before interest, tax,


depreciation and 13,122   
amortization (EBITDA)

Ratio

EV/EBITDA 8.98 12.14

If company EV/EBITDA is lower then the EV/EBITDA of benchmark then company is relatively
undervalued.

Otherwise, if company EV/EBITDA is higher then the EV/EBITDA of benchmark then company is
relatively overvalued.

EV to EBITDA Ratio, Historical


Honda Motor Co., Ltd., EV/EBITDA calculation

    Mar 31, Mar 31, Mar 31, 2008 Mar 31, Mar 31, 2006
2010 2009 2007

  Selected Financial Data (USD $ in millions, translated from JPY ¥)

Enterprise value (EV) 91,751  93,173  100,142  94,963  79,704 

Earnings before interest, tax,


depreciation and 13,122  9,894  17,071  11,464  10,113 
amortization (EBITDA)

  EV/EBITDA, Comparison to Industry

Honda Motor Co., Ltd. 6.99 9.42 5.87 8.28 7.88

  Industry, Consumer Goods – 10.83 7.26 9.69 9.53

Ratio Description The company

EV/EBITDA EV/EBITDA is a valuation indicator for the Honda Motor Co., Ltd.'s EV/EBITDA ratio
overall company rather than common increased from 2008 to 2009 but then
stock. slightly declined from 2009 to 2010 not
reaching 2008 level.

Enterprise Value to FCFF (EV/FCFF)


• Free Cash Flow to The Firm (FCFF)
• EV to FCFF Ratio, Current
• EV to FCFF Ratio, Historical

Free Cash Flow to The Firm (FCFF)


Honda Motor Co., Ltd., FCFF calculation
USD $ in millions, translated from JPY ¥
Mar
Mar 31, Mar 31, Mar 31, Mar 31,
  12 months ended 31,
2010 2009 2008 2006
2007

Net income (loss) attributable to


3,286  1,472  6,609  5,302  5,016 
parent

Add: Net income (loss) attributable


174  150  301  180  128 
to noncontrolling interest

Add: Net noncash charges 8,527  8,202  6,738  3,590  1,118 

Less: (Increase) decrease in assets 5,795  (3,943) (3,322) (1,496) (3,026)

Add: Increase (decrease) in liabilities 1,125  (1,759) 2,086  521  1,608 

Net cash provided by operating


18,908  4,122  12,412  8,097  4,844 
activities

Add: Cash paid (provided), net


1,225  1,260  1,519  1,133  739 
during the year for interest, net of tax

Less: Capital expenditures (11,462) (14,002) (16,604) (8,636) (3,865)

Add: Proceeds from sales of


3,301  1,277  591  196  336 
property, plant and equipment

Free cash flow to the firm (FCFF) 11,972  (7,344) (2,081) 790  2,053 

Item Description The company

FCFF Free cash flow to the firm is the cash flow Honda Motor Co., Ltd.'s FCFF
available to the Honda Motor Co., Ltd.'s declined from 2008 to 2009 but
suppliers of capital after all operating then increased from 2009 to 2010
expenses have been paid and necessary exceeding 2008 level.
investments in working and fixed capital
have been made.

Enterprise Value to FCFF Ratio, Current


Honda Motor Co., Ltd., current EV/FCFF
Selected Financial Data (USD $ in millions)

Enterprise value (EV) 117,899 

Free cash flow to the firm


11,972 
(FCFF)

Ratio

EV/FCFF 9.85

If company EV/FCFF is lower then the EV/FCFF of benchmark then company is relatively
undervalued.

Otherwise, if company EV/FCFF is higher then the EV/FCFF of benchmark then company is
relatively overvalued.

Enterprise Value to FCFF Ratio, Historical


Honda Motor Co., Ltd., EV/FCFF calculation

Mar 31, Mar 31, Mar 31, Mar 31,


    Mar 31, 2007
2010 2009 2008 2006

  Selected Financial Data (USD $ in millions, translated from JPY ¥)

Enterprise value (EV) 91,751  93,173  100,142  94,963  79,704 

Free cash flow to the firm


11,972  (7,344) (2,081) 790  2,053 
(FCFF)
  Ratio

EV/FCFF 7.66 – – 120.15 38.82

Ratio Description The company

EV/FCFF Enterprise value to free cash flow to the


firm is whole company valuation indicator.

Price to FCFE (P/FCFE)


• Free Cash Flow to Equity (FCFE)
• P to FCFE Ratio, Current
• P to FCFE Ratio, Historical

Free Cash Flow to Equity (FCFE)


Honda Motor Co., Ltd., FCFE calculation
USD $ in millions, translated from JPY ¥

Mar 31, Mar 31, Mar 31, Mar 31, Mar 31,
  12 months ended
2010 2009 2008 2007 2006

Net income (loss) attributable to


3,286  1,472  6,609  5,302  5,016 
parent

Add: Net income (loss) attributable


174  150  301  180  128 
to noncontrolling interest

Add: Net noncash charges 8,527  8,202  6,738  3,590  1,118 

Less: (Increase) decrease in assets 5,795  (3,943) (3,322) (1,496) (3,026)

Add: Increase (decrease) in


1,125  (1,759) 2,086  521  1,608 
liabilities

Net cash provided by operating


18,908  4,122  12,412  8,097  4,844 
activities

Less: Capital expenditures (11,462) (14,002) (16,604) (8,636) (3,865)


Add: Proceeds from sales of
3,301  1,277  591  196  336 
property, plant and equipment

Add: Increase (decrease) in short-


(7,954) 2,909  6,630  2,740  (1,050)
term debt, net

Add: Proceeds from long-term debt 13,863  13,966  11,695  8,679  7,273 

Less: Repayments of long-term


(11,802) (9,556) (8,622) (6,065) (4,777)
debt

Free cash flow to equity (FCFE) 4,854  (1,284) 6,103  5,010  2,761 

Item Description The company

FCFE Free cash flow to equity is the cash flow Honda Motor Co., Ltd.'s
available to Honda Motor Co., Ltd.'s equity FCFE declined from 2008 to
holders after all operating expenses, interest, 2009 but then increased
and principal payments have been paid and from 2009 to 2010 not
necessary investments in working and fixed reaching 2008 level.
capital have been made.

Price to FCFE Ratio, Current


Honda Motor Co., Ltd., current P/FCFE

No. shares of common stock outstanding 1,814,602,736

Selected Financial Data (USD $)

Free cash flow to equity (FCFE) (in millions) 4,854 

FCFE per share 2.68

Current share price (P) 43.99


Ratio

P/FCFE 16.44

If company P/FCFE is lower then the P/FCFE of benchmark then company is relatively
undervalued.

Otherwise, if company P/FCFE is higher then the P/FCFE of benchmark then company is relatively
overvalued.

Price to FCFE Ratio, Historical


Honda Motor Co., Ltd., P/FCFE calculation

    Mar 31, 2010 Mar 31, 2009 Mar 31, 2008 Mar 31, 2007 Mar 31, 2006

No. shares of
  common stock 1,814,602,736 1,814,609,000 1,814,537,899 1,821,992,908 1,826,148,430
outstanding1

  Selected Data (USD $)

Free cash flow to


equity (FCFE) 4,854  (1,284) 6,103  5,010  2,761 
(in millions)

FCFE per share 2.68 -0.71 3.36 2.75 1.51

  Share price1, 2 29.58 27.37 34.03 36.77 31.82

  Ratio

P/FCFE 11.06 – 10.12 13.37 21.05


1
Data adjusted for splits and stock dividends.
2
Close price on the filing date of Honda Motor Co., Ltd.'s Annual Report.
Ratio Description The company

P/FCFE Price to free cash flow to equity is cash Honda Motor Co., Ltd.'s P/FCFE
valuation indicator of stockholders' equity. ratio declined from 2008 to 2009
but then increased from 2009 to
2010 exceeding 2008 level.

Das könnte Ihnen auch gefallen