Delayed
Japan Exchange
Other stock markets
|
5-day change | 1st Jan Change | ||
2,610.50 JPY | +5.05% | +3.88% | +0.77% |
08:06am | News Car Registrations Slump in Europe Amid Weakening Demand, Steep EV Decline | DJ |
03:52am | Japanese Auto Stocks Gain on a Weaker Yen | DJ |
Fiscal Period: March | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Revenues | 27,760B | 25,077B | 29,073B | 34,368B | 41,648B | |||||
Finance Div. Revenues | 2,170B | 2,137B | 2,306B | 2,787B | 3,447B | |||||
Total Revenues | 29,930B | 27,215B | 31,380B | 37,154B | 45,095B | |||||
Cost of Goods Sold, Total | 23,143B | 21,200B | 24,251B | 29,129B | 33,601B | |||||
Finance Div. Operating Exp. | 1,380B | 1,182B | 1,157B | 1,713B | 2,893B | |||||
Gross Profit | 5,408B | 4,832B | 5,972B | 6,313B | 8,602B | |||||
Selling General & Admin Expenses, Total | 2,973B | 2,635B | 2,976B | 3,588B | 3,247B | |||||
Other Operating Expenses, Total | 2,973B | 2,635B | 2,976B | 3,588B | 3,247B | |||||
Operating Income | 2,434B | 2,198B | 2,996B | 2,725B | 5,355B | |||||
Interest Expense, Total | -32.22B | -42.42B | -44B | -47.36B | -64.73B | |||||
Interest And Investment Income | 233B | 194B | - | 343B | 582B | |||||
Net Interest Expenses | 201B | 152B | -44B | 296B | 517B | |||||
Income (Loss) On Equity Invest. | 271B | 351B | 560B | 643B | 763B | |||||
Currency Exchange Gains (Loss) | -79.02B | 15.14B | 216B | 125B | 188B | |||||
Other Non Operating Income (Expenses) | 25.6B | 216B | 262B | -120B | 143B | |||||
EBT, Excl. Unusual Items | 2,853B | 2,932B | 3,991B | 3,669B | 6,965B | |||||
Gain (Loss) On Sale Of Investments | -27.08B | - | - | - | - | |||||
EBT, Incl. Unusual Items | 2,826B | 2,932B | 3,991B | 3,669B | 6,965B | |||||
Income Tax Expense | 683B | 650B | 1,116B | 1,176B | 1,894B | |||||
Earnings From Continuing Operations | 2,142B | 2,282B | 2,875B | 2,493B | 5,071B | |||||
Net Income to Company | 2,142B | 2,282B | 2,875B | 2,493B | 5,071B | |||||
Minority Interest | -66.15B | -37.12B | -24.5B | -41.65B | -126B | |||||
Net Income - (IS) | 2,076B | 2,245B | 2,850B | 2,451B | 4,945B | |||||
Preferred Dividend and Other Adjustments | 17.28B | - | - | - | - | |||||
Net Income to Common Incl Extra Items | 2,059B | 2,245B | 2,850B | 2,451B | 4,945B | |||||
Net Income to Common Excl. Extra Items | 2,059B | 2,245B | 2,850B | 2,451B | 4,945B | |||||
Per Share Items | ||||||||||
Net EPS - Basic | 147.12 | 160.65 | 205.23 | 179.47 | 365.94 | |||||
Basic EPS - Continuing Operations | 147.12 | 160.65 | 205.23 | 179.47 | 365.94 | |||||
Basic Weighted Average Shares Outstanding | 13.99B | 13.98B | 13.89B | 13.66B | 13.51B | |||||
Net EPS - Diluted | 145.9 | 158.93 | 205.23 | 179.47 | 365.94 | |||||
Diluted EPS - Continuing Operations | 145.9 | 158.93 | 205.23 | 179.47 | 365.94 | |||||
Diluted Weighted Average Shares Outstanding | 14.23B | 14.21B | 13.89B | 13.66B | 13.51B | |||||
Normalized Basic EPS | 122.68 | 128.47 | 177.83 | 164.83 | 312.79 | |||||
Normalized Diluted EPS | 120.65 | 126.4 | 177.83 | 164.83 | 312.79 | |||||
Dividend Per Share | 44 | 47 | 52 | 60 | 75 | |||||
Payout Ratio | 30.34 | 27.86 | - | 29.7 | 17.8 | |||||
American Depositary Receipts Ratio (ADR) | 0.62 | 0.62 | 0.62 | 0.62 | 0.62 | |||||
Supplemental Items | ||||||||||
EBITDA | 4,040B | 3,533B | 4,818B | 4,403B | 7,026B | |||||
EBITA | 2,434B | 2,198B | 2,996B | 2,725B | 5,355B | |||||
EBIT | 2,434B | 2,198B | 2,996B | 2,725B | 5,355B | |||||
EBITDAR | 4,165B | 3,618B | - | 4,500B | 7,129B | |||||
Total Revenues (As Reported) | 29,930B | 27,215B | 31,380B | 37,154B | 45,095B | |||||
Effective Tax Rate - (Ratio) | 24.19 | 22.17 | 27.96 | 32.05 | 27.19 | |||||
Current Domestic Taxes | - | - | - | - | - | |||||
Current Foreign Taxes | - | - | - | - | - | |||||
Total Current Taxes | 491B | 926B | - | 844B | 2,056B | |||||
Deferred Domestic Taxes | - | - | - | - | - | |||||
Deferred Foreign Taxes | - | - | - | - | - | |||||
Total Deferred Taxes | 192B | -276B | - | 332B | -163B | |||||
Normalized Net Income | 1,717B | 1,796B | 2,470B | 2,251B | 4,227B | |||||
Interest on Long-Term Debt | 805M | 4.12B | - | 5.43B | 6.15B | |||||
Non-Cash Pension Expense | -21.56B | - | - | - | - | |||||
Supplemental Operating Expense Items | ||||||||||
Advertising Expense | 471B | - | - | - | - | |||||
Selling and Marketing Expenses | - | - | - | - | - | |||||
Research And Development Expense From Footnotes | 1,110B | 1,085B | 1,124B | 1,406B | 1,363B | |||||
Net Rental Expense, Total | 125B | 84.82B | - | 97.02B | 104B | |||||
Imputed Operating Lease Interest Expense | 8.15B | 10.5B | - | 14.56B | 20.27B | |||||
Imputed Operating Lease Depreciation | 117B | 74.32B | - | 82.47B | 83.27B | |||||
Stock-Based Comp., Other (Total) | - | 364M | - | 808M | 1.86B | |||||
Total Stock-Based Compensation | - | 364M | - | 808M | 1.86B |
Fiscal Period: March | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Cash And Equivalents | 2,774B | 3,274B | 6,114B | 5,548B | 6,893B | |||||
Short Term Investments | 1,477B | - | - | 1,510B | 4,505B | |||||
Trading Asset Securities, Total | 106B | 37.85B | - | 164B | 181B | |||||
Total Cash And Short Term Investments | 4,357B | 3,312B | 6,114B | 7,222B | 11,578B | |||||
Accounts Receivable, Total | 2,095B | 2,270B | 3,143B | 2,716B | 2,640B | |||||
Other Receivables | 565B | 801B | 164B | 1,089B | 1,267B | |||||
Total Receivables | 2,660B | 3,071B | 3,307B | 3,805B | 3,906B | |||||
Inventory | 2,435B | 2,888B | 3,821B | 4,256B | 4,605B | |||||
Prepaid Expenses | 884B | - | - | - | - | |||||
Finance Division Loans and Leases Current | 6,614B | 6,756B | 7,181B | 8,280B | 11,057B | |||||
Finance Division Other Current Assets, Total | 1,446B | 1,827B | - | 1,969B | 2,519B | |||||
Deferred Tax Assets Current | - | - | - | - | - | |||||
Restricted Cash | 222B | - | - | - | - | |||||
Other Current Assets, Total | 25.32B | 4,923B | 3,299B | 929B | 1,048B | |||||
Total Current Assets | 18,643B | 22,777B | 23,722B | 26,460B | 34,714B | |||||
Gross Property Plant And Equipment | - | - | 28,424B | - | - | |||||
Accumulated Depreciation | - | - | -15,649B | - | - | |||||
Net Property Plant And Equipment | 6,571B | 7,195B | 12,775B | 8,220B | 9,214B | |||||
Long-term Investments | 11,845B | 4,161B | 4,838B | 15,784B | 17,101B | |||||
Other Intangibles, Total | - | 477B | 1,192B | 580B | 717B | |||||
Finance Division Loans and Leases Long-Term | 10,424B | 12,450B | 14,583B | 16,491B | 20,637B | |||||
Finance Division Other Long-Term Assets, Total | 4,308B | 4,606B | - | 4,905B | 5,577B | |||||
Deferred Tax Assets Long-Term | 355B | 336B | 342B | 387B | 502B | |||||
Deferred Charges Long-Term | - | 631B | - | 670B | 638B | |||||
Other Long-Term Assets, Total | 536B | 9,634B | 10,236B | 807B | 1,014B | |||||
Total Assets | 52,680B | 62,267B | 67,689B | 74,303B | 90,114B | |||||
Liabilities | ||||||||||
Accounts Payable, Total | 2,434B | 2,954B | 4,292B | 3,819B | 3,828B | |||||
Accrued Expenses, Total | 1,373B | 1,397B | 1,520B | 1,552B | 1,864B | |||||
Short-term Borrowings | 5,286B | 1,926B | 11,188B | 722B | 515B | |||||
Current Portion of Long-Term Debt | 142B | 89.68B | - | 47.04B | 91.12B | |||||
Current Portion of Leases | 39.14B | - | - | - | - | |||||
Finance Division Debt Current | 4,509B | 10,286B | - | 11,584B | 14,891B | |||||
Finance Division Other Current Liabilities, Total | 16.92B | 88.15B | - | 43.61B | 38.86B | |||||
Current Income Taxes Payable | 201B | 263B | 827B | 361B | 1,186B | |||||
Deferred Tax Liability Current | - | - | - | - | - | |||||
Other Current Liabilities | 3,901B | 4,457B | 4,015B | 5,831B | 6,764B | |||||
Total Current Liabilities | 17,902B | 21,460B | 21,842B | 23,960B | 29,178B | |||||
Long-Term Debt | 1,030B | 1,629B | 15,309B | 1,830B | 2,085B | |||||
Long-Term Leases | 242B | - | - | - | - | |||||
Finance Division Debt Non Current | 10,006B | 12,045B | - | 15,628B | 19,357B | |||||
Finance Division Other Non Current Liabilities, Total | 15.57B | 19.94B | - | 18.08B | 19.22B | |||||
Pension & Other Post Retirement Benefits | 963B | 1,015B | 1,023B | 1,047B | 1,059B | |||||
Deferred Tax Liability Non Current | 1,043B | 1,247B | 1,355B | 1,802B | 2,220B | |||||
Other Non Current Liabilities | 741B | 562B | 1,006B | 754B | 958B | |||||
Total Liabilities | 31,943B | 37,979B | 40,534B | 45,039B | 54,875B | |||||
Common Stock, Total | 397B | 397B | 397B | 397B | 397B | |||||
Additional Paid In Capital | 489B | 497B | 499B | 499B | 492B | |||||
Retained Earnings | 23,428B | 24,104B | 26,453B | 28,343B | 32,795B | |||||
Treasury Stock | -3,087B | -2,902B | -3,306B | -3,737B | -3,967B | |||||
Comprehensive Income and Other | -1,166B | 1,308B | 2,203B | 2,836B | 4,504B | |||||
Total Common Equity | 20,061B | 23,405B | 26,246B | 28,339B | 34,221B | |||||
Minority Interest | 677B | 884B | 909B | 926B | 1,018B | |||||
Total Equity | 20,738B | 24,288B | 27,155B | 29,264B | 35,239B | |||||
Total Liabilities And Equity | 52,680B | 62,267B | 67,689B | 74,303B | 90,114B | |||||
Supplemental Items | ||||||||||
ECS Total Shares Outstanding on Filing Date | 13.83B | 13.98B | 13.78B | 13.57B | 13.47B | |||||
ECS Total Common Shares Outstanding | 13.83B | 13.98B | 13.78B | 13.57B | 13.47B | |||||
Book Value / Share | 1.45K | 1.67K | 1.9K | 2.09K | 2.54K | |||||
Tangible Book Value | 20,061B | 22,927B | 25,054B | 27,759B | 33,504B | |||||
Tangible Book Value Per Share | 1.45K | 1.64K | 1.82K | 2.05K | 2.49K | |||||
Total Debt | 21,254B | 25,976B | 26,496B | 29,811B | 36,939B | |||||
Net Debt | 9,548B | 22,664B | 20,383B | 22,588B | 25,361B | |||||
Debt Equivalent of Unfunded Proj. Benefit Obligation | 877B | 623B | - | 438B | 136B | |||||
Debt Equivalent Oper. Leases | 998B | 679B | - | 776B | 828B | |||||
Minority Interest, Total (Incl. Fin. Div) | 677B | 884B | 909B | 926B | 1,018B | |||||
Equity Method Investments, Total | 4,123B | 4,161B | 4,838B | 5,227B | 5,710B | |||||
Account Code - Inventory Valuation | 6 | 6 | 6 | 6 | 6 | |||||
LIFO Reserve, Total | -21.19B | - | - | - | - | |||||
Inventories - Raw Materials, Total | 485B | 645B | - | 1,240B | 1,118B | |||||
Inventories - Work In Process, Total | 315B | 350B | - | 531B | 496B | |||||
Inventories - Finished Goods, Total | 1,517B | 1,749B | - | 2,317B | 2,797B | |||||
Inventories - Others | 118B | 144B | - | 168B | 194B | |||||
Land - (BS) | - | - | 1,362B | - | - | |||||
Buildings, Total | - | - | 5,285B | - | - | |||||
Machinery, Total | - | - | 13,982B | - | - | |||||
Full Time Employees | 360K | 366K | 373K | 375K | 381K | |||||
Assets on Operating Lease - Gross | - | - | 6,781B | - | - | |||||
Accumulated Allowance for Doubtful Accounts (Supple) | 23.94B | 31.59B | - | 41.68B | 32.68B |
Fiscal Period: March | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Net Income | 2,076B | 2,245B | - | 2,451B | 4,945B | |||||
Depreciation & Amortization - CF | 1,605B | 1,410B | - | 1,762B | 1,793B | |||||
Depreciation & Amortization, Total | 1,605B | 1,410B | - | 1,762B | 1,793B | |||||
Amortization of Deferred Charges, Total - (CF) | - | 234B | - | 277B | 294B | |||||
(Gain) Loss From Sale Of Asset | 56.91B | - | - | - | - | |||||
(Gain) Loss on Sale of Investments - (CF) | 20.08B | - | - | - | - | |||||
(Income) Loss On Equity Investments - (CF) | -271B | -351B | - | -643B | -763B | |||||
Provision and Write-off of Bad Debts | 143B | - | - | - | - | |||||
Other Operating Activities, Total | 274B | 252B | - | 609B | 1,913B | |||||
Change In Accounts Receivable | 249B | 5.03B | - | -532B | -859B | |||||
Change In Inventories | -114B | -243B | - | -351B | -208B | |||||
Change In Accounts Payable | -76.41B | 384B | - | 712B | 561B | |||||
Change In Income Taxes | -102B | - | - | - | - | |||||
Change in Other Net Operating Assets | -270B | -1,210B | - | -1,332B | -3,470B | |||||
Cash from Operations | 3,591B | 2,727B | - | 2,955B | 4,206B | |||||
Capital Expenditure | -3,595B | -3,489B | - | -3,358B | -4,714B | |||||
Sale of Property, Plant, and Equipment | 1,440B | 1,412B | - | 1,716B | 2,164B | |||||
Sale (Purchase) of Intangible assets | - | -278B | - | -348B | -334B | |||||
Investment in Marketable and Equity Securities, Total | 233B | -667B | - | 184B | -721B | |||||
Net (Increase) Decrease in Loans Originated / Sold - Investing | -1,229B | - | - | - | - | |||||
Other Investing Activities, Total | - | -1,661B | - | 208B | -1,393B | |||||
Cash from Investing | -3,151B | -4,684B | - | -1,599B | -4,999B | |||||
Short Term Debt Issued, Total | 292B | - | - | 240B | 402B | |||||
Long-Term Debt Issued, Total | 5,691B | 9,656B | - | 9,277B | 12,057B | |||||
Total Debt Issued | 5,983B | 9,656B | - | 9,517B | 12,459B | |||||
Short Term Debt Repaid, Total | - | -1,038B | - | - | - | |||||
Long-Term Debt Repaid, Total | -4,425B | -5,416B | - | -8,353B | -8,752B | |||||
Total Debt Repaid | -4,425B | -6,455B | - | -8,353B | -8,752B | |||||
Issuance of Common Stock | - | 200B | - | - | - | |||||
Repurchase of Common Stock | -476B | - | - | -431B | -231B | |||||
Common Dividends Paid | -630B | -626B | - | -728B | -880B | |||||
Common & Preferred Stock Dividends Paid | -630B | -626B | - | -728B | -880B | |||||
Other Financing Activities, Total | -54.94B | -36.6B | - | -60.68B | -97.94B | |||||
Cash from Financing | 397B | 2,739B | - | -56.18B | 2,498B | |||||
Foreign Exchange Rate Adjustments | -131B | 220B | - | 103B | 190B | |||||
Net Change in Cash | 706B | 1,002B | - | 1,403B | 1,895B | |||||
Supplemental Items | ||||||||||
Cash Interest Paid | 530B | 459B | - | 593B | 1,148B | |||||
Cash Income Tax Paid (Refund) | 752B | 810B | - | 1,297B | 1,124B | |||||
Levered Free Cash Flow | -6,399B | -2,687B | - | -251B | 1,829B | |||||
Unlevered Free Cash Flow | -6,379B | -2,660B | - | -221B | 1,869B | |||||
Change In Net Working Capital | 5,910B | 1,910B | -1,473B | 259B | -1,482B | |||||
Net Debt Issued / Repaid | 1,558B | 3,201B | - | 1,164B | 3,707B |
Fiscal Period: March | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Profitability | ||||||||||
Return on Assets | 2.91 | 2.36 | 2.88 | 2.4 | 4.07 | |||||
Return on Total Capital |