By Helgi Library - October 12, 2020
Hino Motors's total assets reached JPY 1,240 bil at the end of 2Q2020, down 4.8% compared to the previous year. Cu...
By Helgi Library - October 12, 2020
Hino Motors's total assets reached JPY 1,240 bil at the end of 2Q2020, down 4.8% compared to the previous year. Cu...
By Helgi Library - September 27, 2020
Hino Motors generated sales of JPY 300 bil in 2Q2020, down 32.7% compared to the previous year. Historically, between 2...
Profit Statement | 2017 | 2018 | 2019 | |
Sales | JPY bil | 1,801 | 1,970 | 1,896 |
Gross Profit | JPY bil | 293 | 304 | 287 |
EBITDA | JPY bil | 140 | 140 | 130 |
EBIT | JPY bil | 82.0 | 82.1 | 71.9 |
Financing Cost | JPY bil | 4.78 | 5.33 | 6.83 |
Pre-Tax Profit | JPY bil | 83.4 | 75.6 | 68.8 |
Net Profit | JPY bil | 53.5 | 50.0 | 47.0 |
Dividends | JPY bil | 16.1 | 16.6 | 13.8 |
Balance Sheet | 2017 | 2018 | 2019 | |
Total Assets | JPY bil | 1,249 | 1,284 | 1,286 |
Non-Current Assets | JPY bil | 585 | 593 | 625 |
Current Assets | JPY bil | 663 | 691 | 661 |
Working Capital | JPY bil | 265 | 306 | 315 |
Shareholders' Equity | JPY bil | 552 | 570 | 618 |
Liabilities | JPY bil | 696 | 714 | 668 |
Total Debt | JPY bil | 189 | 221 | 224 |
Net Debt | JPY bil | 141 | 178 | 188 |
Ratios | 2017 | 2018 | 2019 | |
ROE | % | 10.2 | 8.91 | 7.91 |
ROCE | % | 6.43 | 5.72 | 5.11 |
Gross Margin | % | 16.3 | 15.4 | 15.2 |
EBITDA Margin | % | 7.76 | 7.13 | 6.87 |
EBIT Margin | % | 4.56 | 4.17 | 3.79 |
Net Margin | % | 2.97 | 2.54 | 2.48 |
Net Debt/EBITDA | 1.01 | 1.27 | 1.44 | |
Net Debt/Equity | % | 25.6 | 31.3 | 30.3 |
Cost of Financing | % | 2.52 | 2.60 | 3.07 |
Valuation | 2017 | 2018 | 2019 | |
Market Capitalisation | USD mil | 6,942 | 7,396 | 4,829 |
Enterprise Value (EV) | USD mil | 6,942 | 7,396 | 4,829 |
Number Of Shares | mil | 574 | 574 | 574 |
Share Price | JPY | 1,253 | 1,299 | 909 |
EV/EBITDA | 5.70 | 5.89 | 4.08 | |
EV/Sales | 0.443 | 0.420 | 0.280 | |
Price/Earnings (P/E) | 14.5 | 14.5 | 9.50 | |
Price/Book Value (P/BV) | 1.30 | 1.31 | 0.844 | |
Dividend Yield | % | 2.08 | 2.16 | 3.19 |
Get all company financials in excel:
overview | Unit | 1995 | 1996 | 1997 | 1998 | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
income statement | ||||||||||||||||||||||||||
Sales | JPY bil | 1,690 | 1,667 | 1,772 | 1,650 | 1,801 | ||||||||||||||||||||
Gross Profit | JPY bil | 289 | 286 | 306 | 263 | 293 | ||||||||||||||||||||
EBIT | JPY bil | 112 | 102 | 106 | 67.5 | 82.0 | ||||||||||||||||||||
Net Profit | JPY bil | 77.0 | 83.0 | 77.1 | 44.5 | 53.5 | ||||||||||||||||||||
ROE | % | 25.0 | 21.1 | 16.7 | 9.01 | 10.2 | ||||||||||||||||||||
EBIT Margin | % | 6.65 | 6.09 | 6.01 | 4.09 | 4.56 | ||||||||||||||||||||
Net Margin | % | 4.56 | 4.98 | 4.35 | 2.70 | 2.97 | ||||||||||||||||||||
Employees | ... | ... | ... | ... | 28,998 | 29,864 | 31,020 | 32,111 | 32,719 | |||||||||||||||||
balance sheet | ||||||||||||||||||||||||||
Total Assets | JPY bil | 968 | 1,094 | 1,115 | 1,151 | 1,249 | ||||||||||||||||||||
Non-Current Assets | JPY bil | 436 | 497 | 521 | 564 | 585 | ||||||||||||||||||||
Current Assets | JPY bil | 531 | 597 | 594 | 586 | 663 | ||||||||||||||||||||
Shareholders' Equity | JPY bil | 354 | 434 | 492 | 496 | 552 | ||||||||||||||||||||
Liabilities | JPY bil | 614 | 660 | 623 | 655 | 696 | ||||||||||||||||||||
Non-Current Liabilities | JPY bil | 128 | 132 | 123 | 127 | 117 | ||||||||||||||||||||
Current Liabilities | JPY bil | 485 | 527 | 499 | 528 | 579 | ||||||||||||||||||||
Net Debt/EBITDA | ... | ... | ... | ... | ... | 0.755 | 1.01 | 0.830 | 1.33 | 1.01 | ||||||||||||||||
Net Debt/Equity | % | 33.8 | 33.5 | 26.1 | 31.4 | 25.6 | ||||||||||||||||||||
Cost of Financing | % | 2.79 | 3.59 | 3.98 | 2.80 | 2.52 | ||||||||||||||||||||
cash flow | ||||||||||||||||||||||||||
Total Cash From Operations | JPY bil | ... | ... | ... | ... | ... | 132 | 83.8 | 110 | 86.9 | 79.7 | |||||||||||||||
Total Cash From Investing | JPY bil | ... | ... | ... | ... | ... | -57.8 | -74.6 | -82.9 | -96.8 | -65.7 | |||||||||||||||
Total Cash From Financing | JPY bil | ... | ... | ... | ... | ... | -55.9 | -24.4 | -24.0 | 11.5 | -2.47 | |||||||||||||||
Net Change In Cash | JPY bil | ... | ... | ... | ... | ... | 19.8 | -13.5 | 1.42 | -3.70 | 11.2 | |||||||||||||||
valuation | ||||||||||||||||||||||||||
Market Capitalisation | USD mil | 6,126 | 8,505 | 8,195 | 6,203 | 6,942 | ||||||||||||||||||||
Enterprise Value (EV) | USD mil | 6,126 | 8,505 | 8,195 | 6,203 | 6,942 | ||||||||||||||||||||
Number Of Shares | mil | 572 | 573 | 574 | 574 | 574 | ||||||||||||||||||||
Share Price | JPY | 849 | 1,320 | 1,516 | 1,108 | 1,253 | ||||||||||||||||||||
Price/Earnings (P/E) | 10.2 | 8.50 | 11.7 | 9.76 | 14.5 | |||||||||||||||||||||
Price/Cash Earnings (P/CE) | ... | ... | ... | ... | ... | 3.94 | 5.99 | 6.92 | 6.76 | 6.46 | ||||||||||||||||
EV/EBITDA | ... | ... | ... | ... | ... | 3.78 | 6.60 | 6.36 | 6.29 | 5.70 | ||||||||||||||||
Price/Book Value (P/BV) | 1.37 | 1.74 | 1.77 | 1.28 | 1.30 | |||||||||||||||||||||
Dividend Yield | % | 2.71 | 2.88 | 2.64 | 3.43 | 2.08 |
income statement | Unit | 1995 | 1996 | 1997 | 1998 | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
income statement | ||||||||||||||||||||||||||
Sales | JPY bil | 1,690 | 1,667 | 1,772 | 1,650 | 1,801 | ||||||||||||||||||||
Cost of Goods & Services | JPY bil | 1,401 | 1,380 | 1,466 | 1,388 | 1,508 | ||||||||||||||||||||
Gross Profit | JPY bil | 289 | 286 | 306 | 263 | 293 | ||||||||||||||||||||
Selling, General & Admin | JPY bil | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 132 | 137 | 142 | 131 | 149 | ||||||
Research & Development | JPY bil | ... | ... | ... | ... | ... | 44.2 | 47.9 | 57.6 | 63.8 | 61.8 | |||||||||||||||
Other Operating Expense | JPY bil | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 0.007 | 0.005 | 0.007 | 0.005 | 0.934 | ||||||
Staff Cost | JPY bil | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 46.5 | 49.5 | 52.6 | 56.6 | 58.3 | |||||||||
Other Operating Cost (Income) | JPY bil | ... | ... | ... | ... | ... | ... | ... | ... | 0 | 0 | 0 | 0 | 0 | ||||||||||||
EBITDA | JPY bil | ... | ... | ... | ... | ... | 159 | 145 | 155 | 117 | 140 | |||||||||||||||
Depreciation | JPY bil | ... | ... | ... | ... | ... | 46.2 | 43.4 | 48.5 | 49.5 | 57.8 | |||||||||||||||
EBIT | JPY bil | 112 | 102 | 106 | 67.5 | 82.0 | ||||||||||||||||||||
Net Financing Cost | JPY bil | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 3.67 | 4.77 | 5.82 | 3.81 | 2.98 | |||||||||
Financing Cost | JPY bil | 4.78 | 6.12 | 6.97 | 5.00 | 4.78 | ||||||||||||||||||||
Financing Income | JPY bil | ... | ... | ... | ... | ... | 1.11 | 1.36 | 1.15 | 1.19 | 1.80 | |||||||||||||||
FX (Gain) Loss | JPY bil | ... | ... | ... | ... | ... | ... | ... | ... | ... | 1.99 | -2.99 | 4.30 | 1.95 | 1.22 | |||||||||||
(Income) / Loss from Affiliates | JPY bil | -0.901 | -0.271 | -0.691 | -2.28 | -1.27 | ||||||||||||||||||||
Extraordinary Cost | JPY bil | -5.48 | -9.11 | 0.111 | -8.12 | -6.18 | ||||||||||||||||||||
Pre-Tax Profit | JPY bil | 113 | 105 | 99.4 | 70.6 | 83.4 | ||||||||||||||||||||
Tax | JPY bil | 26.7 | 15.8 | 19.2 | 21.4 | 24.3 | ||||||||||||||||||||
Minorities | JPY bil | 9.41 | 5.76 | 3.01 | 4.71 | 5.71 | ||||||||||||||||||||
Net Profit | JPY bil | 77.0 | 83.0 | 77.1 | 44.5 | 53.5 | ||||||||||||||||||||
Net Profit Avail. to Common | JPY bil | 77.0 | 83.0 | 77.1 | 44.5 | 53.5 | ||||||||||||||||||||
Dividends | JPY bil | 20.3 | 22.3 | 22.9 | 15.8 | 16.1 | ||||||||||||||||||||
growth rates | ||||||||||||||||||||||||||
Total Revenue Growth | % | ... | 10.4 | -1.35 | 6.30 | -6.87 | 9.15 | |||||||||||||||||||
Operating Cost Growth | % | ... | 14.1 | 4.63 | 8.05 | -2.32 | 8.27 | |||||||||||||||||||
Staff Cost Growth | % | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 5.74 | 6.47 | 6.26 | 7.63 | 2.97 | ||||||||
EBITDA Growth | % | ... | ... | ... | ... | ... | ... | 46.1 | -8.62 | 6.90 | -24.5 | 19.4 | ||||||||||||||
EBIT Growth | % | ... | 83.9 | -9.65 | 4.81 | -36.6 | 21.6 | |||||||||||||||||||
Pre-Tax Profit Growth | % | ... | 134 | -7.56 | -4.95 | -28.9 | 18.2 | |||||||||||||||||||
Net Profit Growth | % | ... | 85.8 | 7.76 | -7.05 | -42.3 | 20.1 | |||||||||||||||||||
ratios | ||||||||||||||||||||||||||
ROE | % | 25.0 | 21.1 | 16.7 | 9.01 | 10.2 | ||||||||||||||||||||
ROA | % | 8.56 | 8.05 | 6.98 | 3.93 | 4.46 | ||||||||||||||||||||
ROCE | % | 12.9 | 11.9 | 10.2 | 5.62 | 6.43 | ||||||||||||||||||||
Gross Margin | % | 17.1 | 17.2 | 17.3 | 15.9 | 16.3 | ||||||||||||||||||||
EBITDA Margin | % | ... | ... | ... | ... | ... | 9.39 | 8.69 | 8.74 | 7.09 | 7.76 | |||||||||||||||
EBIT Margin | % | 6.65 | 6.09 | 6.01 | 4.09 | 4.56 | ||||||||||||||||||||
Net Margin | % | 4.56 | 4.98 | 4.35 | 2.70 | 2.97 | ||||||||||||||||||||
Payout Ratio | % | 26.4 | 26.9 | 29.7 | 35.5 | 30.1 | ||||||||||||||||||||
Cost of Financing | % | 2.79 | 3.59 | 3.98 | 2.80 | 2.52 | ||||||||||||||||||||
Net Debt/EBITDA | ... | ... | ... | ... | ... | 0.755 | 1.01 | 0.830 | 1.33 | 1.01 |
balance sheet | Unit | 1995 | 1996 | 1997 | 1998 | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
balance sheet | ||||||||||||||||||||||||||
Cash & Cash Equivalents | JPY bil | 39.0 | 36.9 | 38.5 | 34.8 | 47.5 | ||||||||||||||||||||
Receivables | JPY bil | 259 | 278 | 283 | 266 | 292 | ||||||||||||||||||||
Inventories | JPY bil | 177 | 219 | 207 | 220 | 245 | ||||||||||||||||||||
Other ST Assets | JPY bil | 80.8 | 91.3 | 94.3 | 93.1 | 78.0 | ||||||||||||||||||||
Current Assets | JPY bil | 531 | 597 | 594 | 586 | 663 | ||||||||||||||||||||
Property, Plant & Equipment | JPY bil | 307 | 345 | 362 | 414 | 422 | ||||||||||||||||||||
LT Investments & Receivables | JPY bil | 105 | 121 | 125 | 114 | 128 | ||||||||||||||||||||
Intangible Assets | JPY bil | ... | 16.8 | 17.6 | 20.1 | 19.7 | 19.1 | |||||||||||||||||||
Goodwill | JPY bil | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 0 | 0 | 0 | 0 | 0 | |||||||||
Non-Current Assets | JPY bil | 436 | 497 | 521 | 564 | 585 | ||||||||||||||||||||
Total Assets | JPY bil | 968 | 1,094 | 1,115 | 1,151 | 1,249 | ||||||||||||||||||||
Trade Payables | JPY bil | 229 | 248 | 240 | 238 | 272 | ||||||||||||||||||||
Short-Term Debt | JPY bil | 137 | 160 | 141 | 169 | 177 | ||||||||||||||||||||
Other ST Liabilities | JPY bil | 97.4 | 108 | 115 | 118 | 121 | ||||||||||||||||||||
Current Liabilities | JPY bil | 485 | 527 | 499 | 528 | 579 | ||||||||||||||||||||
Long-Term Debt | JPY bil | 21.7 | 23.1 | 26.2 | 21.5 | 12.0 | ||||||||||||||||||||
Other LT Liabilities | JPY bil | 120 | 128 | 114 | 121 | 115 | ||||||||||||||||||||
Non-Current Liabilities | JPY bil | 128 | 132 | 123 | 127 | 117 | ||||||||||||||||||||
Liabilities | JPY bil | 614 | 660 | 623 | 655 | 696 | ||||||||||||||||||||
Preferred Equity and Hybrid Capital | JPY bil | ... | ... | ... | ... | ... | ... | ... | ... | 0 | 0 | 0 | 0 | 0 | ||||||||||||
Share Capital | JPY bil | 138 | 138 | 139 | 139 | 139 | ||||||||||||||||||||
Treasury Stock | JPY bil | 0.874 | 0.653 | 0.505 | 0.392 | 0.307 | ||||||||||||||||||||
Equity Before Minority Interest | JPY bil | 316 | 389 | 446 | 450 | 502 | ||||||||||||||||||||
Minority Interest | JPY bil | 37.6 | 45.5 | 46.1 | 45.9 | 49.9 | ||||||||||||||||||||
Equity | JPY bil | 354 | 434 | 492 | 496 | 552 | ||||||||||||||||||||
growth rates | ||||||||||||||||||||||||||
Total Asset Growth | % | 16.3 | 13.1 | 1.92 | 3.18 | 8.51 | ||||||||||||||||||||
Shareholders' Equity Growth | % | 34.9 | 22.8 | 13.3 | 0.718 | 11.4 | ||||||||||||||||||||
Net Debt Growth | % | -23.6 | 21.7 | -11.7 | 21.2 | -9.31 | ||||||||||||||||||||
Total Debt Growth | % | -13.6 | 15.1 | -8.48 | 14.1 | -0.951 | ||||||||||||||||||||
ratios | ||||||||||||||||||||||||||
Total Debt | JPY bil | 159 | 183 | 167 | 191 | 189 | ||||||||||||||||||||
Net Debt | JPY bil | 120 | 146 | 129 | 156 | 141 | ||||||||||||||||||||
Working Capital | JPY bil | 207 | 249 | 249 | 248 | 265 | ||||||||||||||||||||
Capital Employed | JPY bil | 643 | 747 | 771 | 812 | 851 | ||||||||||||||||||||
Net Debt/Equity | % | 33.8 | 33.5 | 26.1 | 31.4 | 25.6 | ||||||||||||||||||||
Current Ratio | 1.09 | 1.13 | 1.19 | 1.11 | 1.14 | |||||||||||||||||||||
Quick Ratio | 0.613 | 0.597 | 0.643 | 0.569 | 0.586 |
cash flow | Unit | 1995 | 1996 | 1997 | 1998 | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
cash flow | ||||||||||||||||||||||||||
Net Profit | JPY bil | 77.0 | 83.0 | 77.1 | 44.5 | 53.5 | ||||||||||||||||||||
Depreciation | JPY bil | ... | ... | ... | ... | ... | 46.2 | 43.4 | 48.5 | 49.5 | 57.8 | |||||||||||||||
Non-Cash Items | JPY bil | ... | ... | ... | ... | ... | 12.9 | -13.9 | -7.00 | -0.300 | 1.43 | |||||||||||||||
Change in Working Capital | JPY bil | ... | ... | ... | ... | ... | -4.98 | -24.3 | -3.22 | -12.9 | -29.2 | |||||||||||||||
Total Cash From Operations | JPY bil | ... | ... | ... | ... | ... | 132 | 83.8 | 110 | 86.9 | 79.7 | |||||||||||||||
Capital Expenditures | JPY bil | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | -56.7 | -74.3 | -80.1 | -97.4 | -68.3 | ||||||
Net Change in LT Investment | JPY bil | ... | ... | ... | ... | ... | -0.707 | -0.058 | 0.592 | 1.40 | 2.53 | |||||||||||||||
Net Cash From Acquisitions | JPY bil | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | -0.067 | -0.985 | -2.89 | 0 | -0.160 | ||||||
Other Investing Activities | JPY bil | ... | ... | ... | ... | ... | -0.352 | 0.666 | -0.477 | -0.811 | 0.145 | |||||||||||||||
Total Cash From Investing | JPY bil | ... | ... | ... | ... | ... | -57.8 | -74.6 | -82.9 | -96.8 | -65.7 | |||||||||||||||
Dividends Paid | JPY bil | ... | ... | ... | ... | ... | -16.0 | -21.8 | -23.5 | -19.2 | -15.5 | |||||||||||||||
Issuance Of Shares | JPY bil | ... | ... | ... | ... | ... | -0.012 | 0 | 0 | 0 | 0 | |||||||||||||||
Issuance Of Debt | JPY bil | ... | ... | ... | ... | ... | -38.7 | -0.897 | 0.810 | 32.0 | 16.8 | |||||||||||||||
Other Financing Activities | JPY bil | ... | ... | ... | ... | ... | -1.22 | -1.79 | -1.27 | -1.29 | -3.79 | |||||||||||||||
Total Cash From Financing | JPY bil | ... | ... | ... | ... | ... | -55.9 | -24.4 | -24.0 | 11.5 | -2.47 | |||||||||||||||
Effect of FX Rates | JPY bil | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 1.10 | 1.69 | -1.73 | -5.30 | -0.298 | ||||||
Net Change In Cash | JPY bil | ... | ... | ... | ... | ... | 19.8 | -13.5 | 1.42 | -3.70 | 11.2 | |||||||||||||||
ratios | ||||||||||||||||||||||||||
Days Sales Outstanding | days | 55.9 | 60.9 | 58.2 | 58.8 | 59.2 | ||||||||||||||||||||
Days Sales Of Inventory | days | 46.1 | 57.9 | 51.6 | 57.9 | 59.4 | ||||||||||||||||||||
Days Payable Outstanding | days | 59.6 | 65.5 | 59.8 | 62.6 | 65.9 | ||||||||||||||||||||
Cash Conversion Cycle | days | 42.4 | 53.3 | 50.0 | 54.1 | 52.7 | ||||||||||||||||||||
Cash Earnings | JPY bil | ... | ... | ... | ... | ... | 123 | 126 | 126 | 94.0 | 111 | |||||||||||||||
Free Cash Flow | JPY bil | ... | ... | ... | ... | ... | 74.6 | 9.21 | 27.1 | -9.91 | 14.0 | |||||||||||||||
Capital Expenditures (As % of Sales) | % | ... | ... | ... | ... | ... | 3.36 | 4.45 | 4.52 | 5.91 | 3.79 |
other ratios | Unit | 1995 | 1996 | 1997 | 1998 | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
Employees | ... | ... | ... | ... | 28,998 | 29,864 | 31,020 | 32,111 | 32,719 | |||||||||||||||||
Cost Per Employee | USD per month | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 1,366 | 1,227 | 1,175 | 1,238 | 1,292 | |||||||||
Cost Per Employee (Local Currency) | JPY per month | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 133,567 | 138,079 | 141,250 | 146,863 | 148,413 | |||||||||
Operating Cost (As % of Sales) | % | 10.5 | 11.1 | 11.3 | 11.8 | 11.7 | ||||||||||||||||||||
Research & Development (As % of Sales) | % | ... | ... | ... | ... | ... | 2.62 | 2.87 | 3.25 | 3.87 | 3.43 | |||||||||||||||
Staff Cost (As % of Sales) | % | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 2.75 | 2.97 | 2.97 | 3.43 | 3.24 | |||||||||
Effective Tax Rate | % | 23.6 | 15.1 | 19.3 | 30.3 | 29.1 | ||||||||||||||||||||
Total Revenue Growth (5-year average) | % | ... | ... | ... | ... | ... | 6.24 | 14.3 | 6.79 | 6.37 | 3.30 | |||||||||||||||
Total Revenue Growth (10-year average) | % | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 5.31 | 4.13 | 4.19 | 2.63 | 2.84 |
valuation | Unit | 1995 | 1996 | 1997 | 1998 | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
Market Capitalisation | USD mil | 6,126 | 8,505 | 8,195 | 6,203 | 6,942 | ||||||||||||||||||||
Enterprise Value (EV) | USD mil | 6,126 | 8,505 | 8,195 | 6,203 | 6,942 | ||||||||||||||||||||
Number Of Shares | mil | 572 | 573 | 574 | 574 | 574 | ||||||||||||||||||||
Share Price | JPY | 849 | 1,320 | 1,516 | 1,108 | 1,253 | ||||||||||||||||||||
EV/EBITDA | ... | ... | ... | ... | ... | 3.78 | 6.60 | 6.36 | 6.29 | 5.70 | ||||||||||||||||
Price/Earnings (P/E) | 10.2 | 8.50 | 11.7 | 9.76 | 14.5 | |||||||||||||||||||||
Price/Cash Earnings (P/CE) | ... | ... | ... | ... | ... | 3.94 | 5.99 | 6.92 | 6.76 | 6.46 | ||||||||||||||||
P/FCF | ... | ... | ... | ... | ... | 6.50 | 82.2 | 32.1 | -64.2 | 51.3 | ||||||||||||||||
Price/Book Value (P/BV) | 1.37 | 1.74 | 1.77 | 1.28 | 1.30 | |||||||||||||||||||||
Dividend Yield | % | 2.71 | 2.88 | 2.64 | 3.43 | 2.08 | ||||||||||||||||||||
Free Cash Flow Yield | % | ... | ... | ... | ... | ... | < 0.001 | < 0.001 | < 0.001 | < -0.001 | < 0.001 | |||||||||||||||
Earnings Per Share (EPS) | JPY | 83.4 | 155 | 130 | 114 | 86.1 | ||||||||||||||||||||
Cash Earnings Per Share | JPY | ... | ... | ... | ... | ... | 216 | 220 | 219 | 164 | 194 | |||||||||||||||
Free Cash Flow Per Share | JPY | ... | ... | ... | ... | ... | 130 | 16.1 | 47.3 | -17.3 | 24.4 | |||||||||||||||
Book Value Per Share | JPY | 619 | 758 | 858 | 864 | 962 | ||||||||||||||||||||
Dividend Per Share | JPY | 23.0 | 38.0 | 40.0 | 38.0 | 26.0 | ||||||||||||||||||||
EV/Sales | 0.355 | 0.574 | 0.556 | 0.446 | 0.443 | |||||||||||||||||||||
EV/EBIT | 5.33 | 9.43 | 9.25 | 10.9 | 9.72 | |||||||||||||||||||||
EV/Free Cash Flow | ... | ... | ... | ... | ... | 8.03 | 104 | 36.3 | -74.3 | 57.0 | ||||||||||||||||
EV/Capital Employed | 1.00 | 1.37 | 1.28 | 0.892 | 0.921 | |||||||||||||||||||||
Earnings Per Share Growth | % | ... | 192 | 86.3 | -16.4 | -12.6 | -24.1 | |||||||||||||||||||
Cash Earnings Per Share Growth | % | ... | ... | ... | ... | ... | ... | 38.3 | 2.23 | -0.627 | -25.2 | 18.3 | ||||||||||||||
Book Value Per Share Growth | % | ... | 34.6 | 22.4 | 13.2 | 0.699 | 11.4 |
sales of vehicles | Unit | 1995 | 1996 | 1997 | 1998 | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
Price Per Vehicle Sold | JPY | ... | ... | ... | ... | ... | ... | 4,725,900 | 3,002,740 | 5,459,060 | 5,307,360 | 5,442,840 | ||||||||||||||
EBIT Per Vehicle Sold | JPY | ... | ... | ... | ... | ... | ... | 314,343 | 182,926 | 327,917 | 217,072 | 247,924 | ||||||||||||||
Net Profit Per Vehicle Sold | JPY | ... | ... | ... | ... | ... | ... | 215,429 | 149,518 | 237,689 | 143,098 | 161,527 | ||||||||||||||
Price Per Vehicle Sold (USD) | USD | ... | ... | ... | ... | ... | ... | 48,330 | 26,679 | 45,428 | 44,731 | 47,391 | ||||||||||||||
EBIT Per Vehicle Sold (USD) | USD | ... | ... | ... | ... | ... | ... | 3,215 | 1,625 | 2,729 | 1,830 | 2,159 | ||||||||||||||
Net Profit Per Vehicle Sold (USD) | USD | ... | ... | ... | ... | ... | ... | 2,203 | 1,328 | 1,978 | 1,206 | 1,406 | ||||||||||||||
Market Value per Vehicle Sold (USD) | USD | ... | ... | ... | ... | ... | ... | 17,133 | 15,321 | 25,249 | 19,951 | 20,979 | ||||||||||||||
Production of Vehicles | vehicles | ... | ... | ... | ... | ... | ... | 357,533 | 555,122 | 324,579 | 310,906 | 330,916 | ||||||||||||||
Production of Vehicles (At Home) | vehicles | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 316,084 | ... | ... | ... | ... | ... | ... | ||
Domestic Production (As % Of Total) | % | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 88.4 | ... | ... | ... | ... | ... | ... | ||
Sales of Vehicles | vehicles | ... | ... | ... | ... | ... | ... | 357,533 | 555,122 | 324,579 | 310,906 | 330,916 | ||||||||||||||
Sales of Vehicles Abroad | vehicles | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 308,217 | 497,008 | 262,734 | 247,402 | 262,537 | |||||||
Sales of Vehicles Abroad (As % of Total) | % | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 86.2 | 89.5 | 80.9 | 79.6 | 79.3 |
sales geography | Unit | 1995 | 1996 | 1997 | 1998 | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
Sales of Vehicles in North America | vehicles | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | |||
Sales of Vehicles in Europe | vehicles | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | |||
Sales of Vehicles in Asia Pacific | vehicles | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | |||
Sales of Vehicles in Latin America | vehicles | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | |||
Sales of Vehicles in Africa/Middle East | vehicles | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | |||
Sales of Vehicles in the USA | vehicles | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | |
Sales of Vehicles in Japan | vehicles | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 49,316 | 58,114 | 61,845 | 63,504 | 68,379 | ... |
Get all company financials in excel:
By Helgi Library - September 27, 2020
Hino Motors generated sales of JPY 300 bil in 2Q2020, down 32.7% compared to the previous year. Historically, between 2Q1994 and 2Q2020, the company’s sales reached a high of JPY 522 bil in 1Q2019 and a low of JPY 107 bil in 1Q1999. Over the last ...
By Helgi Library - September 27, 2020
Hino Motors made a net profit of JPY 1.53 bil with revenues of JPY 441 bil in 1Q2020, down by 91% and down by 15.4%, respectively, compared to the previous year. This translates into a net margin of 0.347%. On the operating level, EBITDA reached JPY 21.4 ...
By Helgi Library - September 27, 2020
Hino Motors made a net profit of JPY 1.53 bil with revenues of JPY 441 bil in 1Q2020, down by 91% and down by 15.4%, respectively, compared to the previous year. This translates into a net margin of 0.347%. On the operating level, EBITDA reached JPY 21.4 ...
By Helgi Library - September 27, 2020
Hino Motors's operating cash flow stood at JPY 14.2 bil in 1Q2020, up 9.79% when compared to the previous year. Historically, between 2Q1999 - 1Q2020, the firm’s operating cash flow reached a high of JPY 43.1 bil in 1Q2010 and a low of JPY -32.0 bil ...
By Helgi Library - September 27, 2020
Hino Motors's operating cash flow stood at JPY 14.2 bil in 1Q2020, up 9.79% when compared to the previous year. Historically, between 2Q1999 - 1Q2020, the firm’s operating cash flow reached a high of JPY 43.1 bil in 1Q2010 and a low of JPY -32.0 bil ...
By Helgi Library - September 27, 2020
Hino Motors employed 34,548 employees in 2019, up 1.41% compared to the previous year. Historically, between 1999 and 2019, the firm's workforce hit a high of 34,548 employees in 2019 and a low of 20,560 employees in 2003. Average personnel cost stoo...
By Helgi Library - September 27, 2020
Hino Motors employed 34,548 employees in 2019, up 1.41% compared to the previous year. Historically, between 1999 and 2019, the firm's workforce hit a high of 34,548 employees in 2019 and a low of 20,560 employees in 2003. Average personnel cost stoo...
By Helgi Library - September 27, 2020
Hino Motors made a net profit of JPY 47.0 bil with revenues of JPY 1,896 bil in 2019, down by 6.09% and down by 3.74%, respectively, compared to the previous year. This translates into a net margin of 2.48%. Historically, between 1995 - 2019, the...
By Helgi Library - September 27, 2020
Hino Motors made a net profit of JPY 47.0 bil with revenues of JPY 1,896 bil in 2019, down by 6.09% and down by 3.74%, respectively, compared to the previous year. This translates into a net margin of 2.48%. Historically, between 1995 - 2019, the...
By Helgi Library - September 27, 2020
Hino Motors stock traded at JPY 909 per share at the end 2019 translating into a market capitalization of USD 4,829 mil. Since the end of 2014, stock has depreciated by 31.2% representing an annual average growth of -7.20%. In absolute terms, the value ...
Hino Motors Ltd. is a Japan-based manufacturing company. The Company is based in Hino, Tokyo, Japan and is engaged in the manufacture and sale of trucks, buses and other automobiles, as well as the entrusted manufacture according to the order from Toyota Motor Corporation. Worldwide sales of Hino-brand trucks and buses total about 150,000 vehicles a year. The Hino Brand is almost 80 years old and is recognized globally as the 3rd largest truck manufacturer in the world. The company is No. 1 producer in Japan, has a strong market share in South East Asia and has been increasingly focusing on the US market when leveraging the experience and success of Toyota Motor Corporation there
Hino Motors has been growing its sales by 2.61% a year on average in the last 5 years. EBITDA has fallen on average by 2.1% a year during that time to total of JPY 130 bil in 2019, or 6.87% of sales. That’s compared to 7.52% average margin seen in last five years.
The company netted JPY 47.0 bil in 2019 implying ROE of 7.91% and ROCE of 5.11%. Again, the average figures were 10.5% and 6.61%, respectively when looking at the previous 5 years.
Hino Motors’s net debt amounted to JPY 188 bil at the end of 2019, or 30.3% of equity. When compared to EBITDA, net debt was 1.44x, up when compared to average of 1.18x seen in the last 5 years.
Hino Motors stock traded at JPY 909 per share at the end of 2019 resulting in a market capitalization of USD 4,829 mil. Over the previous five years, stock price fell by 31.2% or -7.20% a year on average. The closing price put stock at a 12-month trailing EV/EBITDA of 4.08x and price to earnings (PE) of 9.50x as of 2019.