Honda Motor Co. Ltd. logo

Honda Motor Co. Ltd.

HMC | NYSE
Chart Builder DCF Calculator
$36.26
+$1.04 (+2.95%)
At close: Nov 5, 2026, 4:00 PM ET
$35.61
-$0.65 (-1.79%)
After-hours: Nov 5, 2026, 4:34 PM ET
TTM
Period Ending
Q1 2027
Jun 30, 2026
Q4 2026
Mar 31, 2026
Q3 2026
Dec 31, 2025
Q2 2026
Sep 30, 2025
Q1 2026
Jun 30, 2025
Q4 2025
Mar 31, 2025
Q3 2025
Dec 31, 2024
Q2 2025
Sep 30, 2024
Q1 2025
Jun 30, 2024
Q4 2024
Mar 31, 2024
Q3 2024
Dec 31, 2023
Q2 2024
Sep 30, 2023
Q1 2024
Jun 30, 2023
Q4 2023
Mar 31, 2023
Q3 2023
Dec 31, 2022
Q2 2023
Sep 30, 2022
Q1 2023
Jun 30, 2022
Q4 2022
Mar 31, 2022
Q3 2022
Dec 31, 2021
Q2 2022
Sep 30, 2021
Q1 2022
Jun 30, 2021
Net Income
-90.61B -403.3B 863.87B 1.1T 1.05T 1.05T 1.05T 1.05T 1.05T 1.32T 1.25T 1.11T 1.2T 879.57B 1.08T 1.03T 996.23B 1.07T 1.1T 1.2T 1.3T
Depreciation & Amortization
1.3T 1.3T 850.6B 855.08B 733.55B 733.55B 733.55B 733.55B 733.55B 742.86B 732.71B 731.13B 748.13B 721.63B 689.96B 660.38B 621.2B 611.06B 637.68B 637.95B 626.11B
Stock-Based Compensation
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Working Capital
230.29B 225.67B -520.91B -722.18B -634.12B -634.12B -634.12B -634.12B -634.12B -547.36B -152.96B 190.22B 641.13B 1.12T 959.01B 891.6B 426.56B -24.31B -214.16B -305.46B -314.82B
Other Non-Cash Items
28.56B 201.65B -175.91B -262.83B -185.76B -185.76B -185.76B -185.76B -185.76B -419.02B -241.34B -239.94B -361.86B -328.02B -469.47B -467.96B -287.48B -304.25B -305.97B -379.81B -305.49B
Deferred Income Tax
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Change in Working Capital
106.14B 33.65B -722B -1.11T -1.14T -1.14T -1.14T -1.14T -1.14T -1.35T -1.17T -740.5B -158.26B 855.84B 1.14T 1.5T 960.53B 302.62B -238.31B -591.73B -468.07B
Operating Cash Flow
1.34T 1.14T 816.57B 589.32B 459.07B 459.07B 459.07B 459.07B 459.07B 292.15B 569.59B 856.38B 1.43T 2.13T 2.44T 2.72T 2.29T 1.68T 1.19T 868.58B 1.15T
Capital Expenditures
-1.33T -897.55B -867.98B -847.45B -840.42B -840.42B -840.42B -840.42B -840.42B -847.44B -683.32B -671.25B -704.21B -632.49B -631.35B -552.7B -463.58B -449.23B -483.49B -520.56B -538.23B
Cash Acquisitions
-9.58B -41.5B -106.39B -117.13B -178.31B -178.31B -178.31B -178.31B -178.31B -135.53B -90.61B -63.94B -23.92B -23.09B -10.34B -10.34B n/a n/a 2.19B -95.73B -98.18B
Purchase of Investments
-234.53B -242.03B -208.86B -286.29B -422.15B -422.15B -422.15B -422.15B -422.15B -419.22B -424.85B -454.64B -401.01B -527.33B -547.23B -589.51B -539.62B -488.63B -531.03B -519.03B -520.43B
Sales Maturities Of Investments
500.39B 296.96B 314.99B 448.81B 466.55B 466.55B 466.55B 466.55B 466.55B 447.96B 464.77B 416.66B 525.01B 488.64B 584.16B 540.37B 450.72B 534.69B 479.19B 406.39B 332.27B
Other Investing Acitivies
-233.81B -253.53B -272.43B -302.53B -325.35B -325.35B -325.35B -325.35B -325.35B -324.37B -263.89B -218.93B -175.61B -141.23B -149.43B -141.7B -151.9B -153.98B -175.33B -194.7B -215.31B
Investing Cash Flow
-1.04T -852.17B -840.87B -779.58B -959.45B -959.45B -959.45B -959.45B -959.45B -941.97B -730.14B -768.51B -592.38B -678.06B -578.97B -578B -525.63B -376.06B -514.98B -720.35B -816.28B
Debt Repayment
1.2T 995.94B 1.31T 1.61T 1.32T 1.32T 1.32T 1.32T 1.32T 1.41T 1.01T 506.49B -249.64B -1.05T -887B -1.03T -765.1B -311.32B -712.7B -377.51B -303.85B
Common Stock Repurchased
-307.07B -670.27B -1.1T -1.17T -1.07T -1.07T -1.07T -1.07T -1.07T -722.04B -358.8B -352.28B -169.07B -156.88B -90B -72.29B -62.7B -62.7B -62.7B -19.42B -3M
Dividend Paid
-272.86B -284.39B -284.39B -307.35B -307.35B -307.35B -307.35B -307.35B -307.35B -347.81B -347.81B -290.64B -290.64B -213.48B -213.48B -206.39B -206.39B -188.4B -233.31B -171B -190B
Other Financial Acitivies
-77B -78.2B -73.01B -68.29B -65.94B -65.94B -65.94B -65.94B -65.94B -63.14B -57.74B -61.57B -67.73B -51.38B -52.31B -52.41B -50.37B -53.81B -49.34B -53.3B -43.35B
Financial Cash Flow
538.64B -36.92B -145.77B 62.29B -126.59B -126.59B -126.59B -126.59B -126.59B 280.48B 249.27B -197.99B -777.07B -1.47T -1.24T -1.36T -1.08T -615.72B -1.06T -620.81B -536.78B
Net Cash Flow
1.33T 589.68B -69.03B 55.61B -963.51B -963.51B -963.51B -963.51B -963.51B -425.77B 214.39B -464.61B 195.59B 128.08B 904.64B 1.32T 1.13T 916.91B -182.84B -346.06B -104.31B
Free Cash Flow
7.21B 237.72B -51.42B -258.13B -381.34B -381.34B -381.34B -381.34B -381.34B -555.28B -113.73B 185.13B 725.42B 1.5T 1.81T 2.17T 1.83T 1.23T 710.5B 348.01B 613.17B
Adj. Free Cash Flow
7.21B 237.72B -51.42B -258.13B -381.34B -381.34B -381.34B -381.34B -381.34B -555.28B -113.73B 185.13B 725.42B 1.5T 1.81T 2.17T 1.83T 1.23T 710.5B 348.01B 613.17B
Maintenance CapEx
-669.33B -696.35B -867.98B -785.49B -621.25B -420.86B -131.71B n/a n/a n/a n/a n/a n/a -21.49B -28.32B -131.26B -232.32B -210.82B -287B -313.2B -330.87B
Growth CapEx
-665.58B -201.19B n/a -61.96B -219.17B -419.56B -708.7B -840.42B -840.42B -847.44B -683.32B -671.25B -704.21B -610.99B -603.04B -421.44B -231.26B -238.4B -196.49B -207.36B -207.36B
Owner Earnings
672.79B 438.91B -51.42B -196.17B -162.18B 38.22B 327.36B 459.07B 459.07B 292.15B 569.59B 856.38B 1.43T 2.11T 2.42T 2.59T 2.06T 1.47T 906.99B 555.38B 820.53B

© 2026 bestshares.com. All rights reserved.

All data is for informational purposes only. bestshares.com is not a broker, dealer, or registered investment adviser, and nothing on this site is a recommendation to buy or sell any security.