Free cash flow swung to -¥345.2B in 2027Q1 (FCF margin -5.7%) from +¥138.8B in 2026Q4, with capital intensity rising to 9.6% of revenue, and working capital volatility creating cash flow instability.
Honda Motor Co., Ltd. (HMC) cash flow statement — 30-year operating, investing & financing cash flows
| Metric | TTM | Mar'26 | Mar'25 | Mar'24 | Mar'23 | Mar'22 | Mar'21 | Mar'20 | Mar'19 | Mar'18 | Mar'17 | Mar'16 | Mar'15 | Mar'14 | Mar'13 | Mar'12 | Mar'11 | Mar'10 | Mar'09 | Mar'08 | Mar'07 | Mar'06 | Mar'05 | Mar'04 | Mar'03 | Mar'02 | Mar'01 | Mar'00 | Mar'99 | Mar'98 | Mar'97 |
|---|
| Cash from Operations | 1.34T | 1.2T | 1.92B | 747.28B | 2.13T | 1.68T | 1.07T | 979.41B | 775.99B | 987.67B | 885.07B | 1.39T | 1.02T | 449.11B | 800.74B | 737.43B | 1.1T | 1.54T | 383.64B | 1.12T | 904.62B | 576.51B | 782.8B | 721.54B | 687.19B | 748.02B | 517.38B | 394.2B | 340.85B | 478.03B | 561.75B |
| Operating CF Margin % | - | 5.52% | 0.01% | 3.66% | 12.59% | 11.54% | 8.14% | 6.56% | 4.88% | 6.43% | 6.32% | 9.53% | 8.07% | 3.79% | 8.11% | 9.28% | 12.27% | 18% | 3.83% | 9.39% | 8.16% | 5.82% | 9.05% | 8.85% | 8.63% | 10.19% | 7.86% | 6.68% | 5.54% | 7.91% | 10.64% |
| Operating CF Growth % | 129245.11% | 62712.68% | -99.74% | -64.9% | 26.76% | 56.63% | 9.49% | 26.22% | -21.43% | 11.59% | -36.37% | 36.32% | 127.21% | -43.91% | 8.59% | -32.75% | -28.99% | 302.51% | -65.86% | 24.21% | 56.91% | -26.35% | 8.49% | 5% | -8.13% | 44.58% | 31.25% | 15.65% | -28.7% | -14.9% | 86.01% |
| Net Income | -169.7B | -449.51B | 5.48B | 1.64T | 879.57B | 1.07T | 914.05B | 789.92B | 979.38B | 1.11T | 1.01T | 635.45B | 565.93B | 933.9B | 392.64B | 222.07B | 563.48B | 282.61B | 150.93B | 598.27B | 592.4B | 596.99B | 486.41B | 463.93B | 426.12B | 361.78B | 236.38B | 254.02B | 301.35B | 262.57B | 220.6B |
| Depreciation & Amortization | 1.3T | 1.38T | 10.58B | 794.37B | 721.63B | 611.06B | 624.24B | 699.88B | 721.7B | 713.09B | 674.33B | 660.71B | 925.86B | 588.13B | 590.47B | 530.76B | 589.41B | 629.67B | 637.64B | 516.9B | 371.49B | 262.24B | 225.83B | 213.2B | 220.61B | 194.45B | 173.38B | 166.63B | 175.52B | 154.49B | 140.99B |
| Stock-Based Compensation | 0 | 0 | 0 | 0 | 0 | 159M | 129M | 140M | 125M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 0 | 0 | 0 | 0 | 0 | -72.41B | -164.39B | -82.56B | -196.66B | 0 | 0 | 0 | 74.64B | 45.43B | 53.25B | 49.66B | 130.18B | 56.61B | 41.77B | 31.21B | -16.49B | -2.71B | 115.6B | 113.32B | 68.31B | 8.11B | -18.75B | -41.18B | -3.63B | -14.11B | -7.93B |
| Other Non-Cash Items | 28.56B | 251.98B | -5.44B | -557.64B | -328.01B | -232.01B | -109.36B | -167.57B | -208.98B | -312.31B | -260.78B | -166.42B | -107.84B | -381.25B | 0 | -42.66B | -93.35B | -333M | 93.74B | 89.04B | 66.1B | -111.23B | -52.76B | -75.9B | 73.5B | 26.05B | 39.99B | 8.54B | 17.16B | -6.6B | -22.19B |
| Working Capital Changes | 106.14B | 19.39B | -8.71B | -1.13T | 855.84B | 302.62B | -192.29B | -260.39B | -519.57B | -528.08B | -535.46B | 261.25B | -34.52B | -821.62B | -220.66B | -28.43B | -93.11B | 565.18B | -540.45B | -111.78B | -108.87B | -168.9B | 7.72B | 6.98B | -101.34B | 156.3B | 96.67B | 7.17B | -145.94B | 81.68B | 230.29B |
| Change in Receivables | -283.6B | -59.66B | 453.91M | -1.59T | -197.4B | -24.04B | -133.79B | 132.7B | 9.34B | -41.78B | 49.22B | -88.17B | 17.67B | -470.19B | -90.5B | -35.48B | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22.83B | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | 19.42B | 86.55B | -521.25M | -67.83B | -171.47B | -208.9B | 68.28B | -59.93B | -60.91B | -202.92B | -72.14B | 66.41B | -68.05B | -66.99B | -74.66B | -154.22B | -33.68B | 352.99B | -262.78B | -100.31B | -96.85B | -109.7B | -79.57B | -51.81B | -146.4B | 10.1B | -8.52B | -41.02B | -42.8B | -42.31B | -12.84B |
| Change in Payables | 140.03B | 31.32B | 738.83M | 36.52B | 105.27B | 50.12B | 101.3B | -141.16B | -11.82B | 69.43B | 13B | 105.19B | 45.02B | 70.99B | -95.19B | 242.81B | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -1.04T | -903.56B | -6.18B | -867.27B | -678.06B | -376.06B | -796.88B | -619.48B | -577.55B | -615.11B | -650.62B | -875.08B | -840.5B | -921.02B | -1.07T | -673.07B | -731.39B | -595.75B | -1.13T | -1.68T | -1.13T | -672.67B | -844.14B | -975.81B | -1.07T | -884.25B | -526.27B | -291.94B | -490.29B | -667.66B | -422.51B |
| Capital Expenditures | -1.06T | -951.67B | -5.56B | -348.68B | -475.05B | -449.23B | -551.14B | -601.26B | -607.81B | -572.49B | -637.45B | -871.96B | -2.19T | -1.9T | -1.42T | -1.08T | -1.12T | -392.06B | -635.19B | -666.27B | -597.94B | -459.98B | -374.14B | -287.43B | -316.52B | -302.64B | -290.78B | -215.76B | -234.21B | -311.84B | -217.22B |
| CapEx % of Revenue | 4.72% | 4.37% | 0.03% | 1.71% | 2.81% | 3.09% | 4.18% | 4.03% | 3.83% | 3.73% | 4.55% | 5.97% | 17.35% | 16.06% | 14.38% | 13.6% | 12.5% | 4.57% | 6.34% | 5.57% | 5.39% | 4.64% | 4.32% | 3.52% | 3.98% | 4.12% | 4.42% | 3.65% | 3.8% | 5.16% | 4.11% |
| Acquisitions | -9.58B | 37.69B | 80.41M | -192.31B | -23.09B | -46.06B | -95.95B | -17.63B | -2.4B | -2.45B | 12.83B | -1M | 182.47B | -424.25B | -118.13B | -19.52B | -98.58B | -1.45T | -2.3T | 26.82B | -240.24B | -3.03T | -2.71T | 19.18B | 0 | -2.89T | -2.12T | -1.75T | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | -233.81B | 0 | -324.37B | -245.57B | -141.23B | 73.17B | 6.77B | 16.23B | 23.41B | 15.76B | 18.71B | 25.23B | 750.25B | 652.1B | 475.43B | 404.75B | 432.99B | 1.27T | 1.8T | -1.05T | -344.98B | 2.84T | 2.27T | -708.3B | -776.38B | 2.3T | 1.87T | 1.68T | -256.08B | -355.82B | -205.29B |
| Cash from Financing | 538.64B | -39.14B | 1.84B | 918.65B | -1.47T | -615.72B | -283.98B | -87.41B | 22.92B | -174.33B | 115.42B | -95.3B | 12.49B | 355.46B | 119.57B | -44.12B | -126.19B | -559.24B | 530.86B | 686.01B | 423.45B | 24.01B | 97.58B | 459.13B | 346.49B | 306.89B | -15.06B | -28.98B | 201.29B | 163.79B | -95.42B |
| Debt Issued (Net) | 1.2T | 1.14T | 9.78B | 1.49T | -1.05T | -311.32B | -96.73B | 264.02B | 348.62B | 135.3B | 358.08B | 153.61B | 246.33B | 531.35B | 284.51B | 79.79B | 42.78B | -481.25B | 681.3B | 878.45B | 598.06B | 172.08B | 229.48B | 587.89B | 433.32B | 332.67B | 7.69B | -9.18B | 221.51B | 180.48B | -81.82B |
| Equity Issued (Net) | -307.06B | -710.69B | -4.74B | -250.01B | -156.62B | -62.18B | 154M | -96.11B | -64.56B | -87.08B | -11M | -13M | -16M | -25M | -7M | -7M | -34.8B | -18M | 131M | -30.61B | -26.75B | -77.1B | -84.18B | -95.18B | -56.63B | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividends Paid | -272.34B | -301.54B | -2.28B | -241.87B | -213.47B | -188.4B | -145.09B | -196.79B | -194.27B | -174.22B | -162.21B | -158.6B | -158.6B | -142.38B | -129.76B | -108.14B | -92.17B | -61.7B | -139.72B | -161.83B | -147.98B | -71.09B | -47.83B | -33.47B | -30.08B | -24.32B | -22.81B | -19.81B | -20.21B | -16.69B | -13.6B |
| Share Repurchases | -307.06B | -710.69B | -4.74B | 0 | 0 | -62.18B | 0 | -96.11B | -64.56B | -87.08B | -11M | -13M | -16M | -25M | -7M | -7M | -34.8B | -18M | 0 | -30.61B | -26.75B | -77.1B | -84.18B | -95.18B | -56.63B | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing | -77.52B | -167.98B | -926.73M | -83.47B | -51.38B | -53.81B | -42.31B | -58.52B | -66.87B | -48.33B | -80.44B | -90.3B | -75.22B | -33.48B | -35.17B | -15.76B | -42.01B | -16.28B | -10.84B | 0 | 81.59M | 117.7M | 107.23M | -104.25M | -117.97M | 0 | 126.11M | 0 | -11.91M | 0 | 0 |
| Net Change in Cash | 1.33T | 249.89B | -2.45B | 1.15T | 128.08B | 916.91B | 85.67B | 178.23B | 237.63B | 150.51B | 348.52B | 285.73B | 278.15B | -77.03B | -40.98B | -31.91B | 159.12B | 429.53B | -360.53B | 105.1B | 228.81B | -26.13B | 49.11B | 176.81B | -61.94B | 191.52B | -13.3B | 51.27B | 39.84B | -22.01B | 59.84B |
| Free Cash Flow | 7.21B | 554.75B | -1.43B | 138.61B | 1.5T | 1.23T | 521.24B | 378.16B | 168.18B | 415.18B | 247.62B | 519.04B | -774.38B | -672.65B | -619.25B | -343.56B | -46.13B | 1.15T | -251.55B | 457.37B | 306.69B | 116.53B | 372.85B | 424.83B | 370.67B | 445.38B | 226.59B | 178.44B | 106.63B | 166.19B | 344.53B |
| FCF Margin % | 0.03% | 2.55% | -0.01% | 0.68% | 8.85% | 8.45% | 3.96% | 2.53% | 1.06% | 2.7% | 1.77% | 3.55% | -6.12% | -5.68% | -6.27% | -4.32% | -0.52% | 13.43% | -2.51% | 3.82% | 2.77% | 1.18% | 4.31% | 5.21% | 4.66% | 6.06% | 3.44% | 3.02% | 1.73% | 2.75% | 6.53% |
| FCF Growth % | 106.61% | 38778.84% | -101.03% | -90.74% | 21.63% | 136.05% | 37.84% | 124.85% | -59.49% | 67.67% | -52.29% | 167.03% | -15.12% | -8.62% | -80.25% | -644.82% | -104% | 558.02% | -155% | 49.13% | 163.19% | -68.75% | -12.24% | 14.61% | -16.77% | 96.55% | 26.98% | 67.34% | -35.84% | -51.76% | 128.99% |
| FCF per Share | 5.15 | 416.36 | -0.92 | 84.84 | 882.23 | 715.36 | 301.88 | 215.84 | 95.58 | 231.55 | 137.39 | 287.99 | -429.66 | -373.22 | -343.59 | -190.62 | -25.54 | 634.93 | -138.63 | 251.91 | 167.69 | 63.30 | 199.65 | 222.74 | 190.15 | 228.54 | 114.98 | 91.55 | 54.78 | 85.29 | 176.89 |
| FCF Conversion (FCF/Net Income) | -0.04x | -2.84x | 0.00x | 0.67x | 3.27x | 2.38x | 1.63x | 2.15x | 1.27x | 0.93x | 1.44x | 4.04x | 2.00x | 0.72x | 2.18x | 3.49x | 2.05x | 5.75x | 2.80x | 1.88x | 1.53x | 0.97x | 1.61x | 1.56x | 1.61x | 2.07x | 2.19x | 1.55x | 1.13x | 1.82x | 2.55x |
| Interest Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Quick answers to the most common questions about buying HMC stock.
Honda Motor Co., Ltd. (HMC) generated $1.20T in net cash from operating activities in 2026. This reflects the cash generated directly from core business operations.
Honda Motor Co., Ltd. (HMC) generated $554.75B in free cash flow in 2026. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.
Honda Motor Co., Ltd. (HMC) spent $951.67B on capital expenditures in 2026. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2026, Honda Motor Co., Ltd. (HMC) returned $301.54B to shareholders via cash dividends and spent $710.69B on share repurchases. This shows the company's commitment to returning capital to its equity investors.
Key Metrics
Top Statement Risk
Persistent margin compression and leverage
Earnings Quality Deteriorates Sharply
In 2026Q4, operating cash flow of ¥457.5B contrasted with a net loss of ¥889.4B, yielding a negative OCF/NI ratio of -0.51, per reported figures.
The negative ratio in 2026Q4 suggests that non-cash charges, such as depreciation and working capital inflows, masked the underlying cash generation weakness. The subsequent quarter's OCF/NI of 0.65 indicates that earnings are not fully converting to cash, implying potential accrual-based distortions. Investors should monitor whether this divergence persists, as it may signal deteriorating earnings quality.
Free Cash Flow Turns Negative
Free cash flow swung to -¥345.2B in 2027Q1 from +¥138.8B in 2026Q4, with FCF margin dropping to -5.7%, based on recent financial statements.
The negative FCF in 2027Q1 is driven by a surge in capital expenditures to ¥579.7B, which appears to be a strategic investment in the '0 Series' EV platform. However, with operating cash flow only at ¥292.5B, the company is funding capex through debt or cash reserves, which may strain liquidity if the trend continues. The volatile FCF pattern across quarters suggests a lack of stable cash generation, warranting close monitoring of capex discipline.
Capital Intensity Spikes on EV Push
Capital expenditures jumped to 9.6% of revenue in 2027Q1, up from 3.9% in 2026Q4, indicating a significant increase in investment intensity, as per reported data.
The elevated capex-to-revenue ratio suggests Honda is prioritizing growth investments, likely in electrification and software-defined vehicles, over near-term cash returns. While this may position the company for future competitiveness, the lack of corresponding operating cash flow raises concerns about the sustainability of such spending. The historical average capex intensity was around 2-3%, so the recent spike appears to be a strategic shift that investors should monitor for efficiency and returns.
Working Capital Volatility Masks Cash Flow
Working capital changes swung from +¥732.9B in 2026Q4 to -¥439.6B in 2027Q1, creating significant cash flow volatility, according to recent SEC filings.
The large positive working capital inflow in 2026Q4 likely reflects aggressive payables management or inventory drawdowns, which temporarily boosted operating cash flow. The subsequent outflow in 2027Q1 suggests a reversal, possibly due to inventory build-up or slower collections. This volatility indicates that Honda's operating cash flow is not solely driven by earnings but is heavily influenced by short-term balance sheet movements, complicating the assessment of underlying cash generation.
Capital Returns Subdued Amid Losses
Dividends and buybacks totaled ¥136.4B and ¥307.0B in 2027Q1 and 2026Q2 respectively, but were minimal in loss-making quarters, based on reported cash flow data.
Honda appears to be maintaining dividend payments even during periods of negative net income, as seen in 2026Q4 where dividends were zero but buybacks were negligible. The large buyback in 2026Q2 (¥307.0B) suggests opportunistic repurchases, but the overall capital return program seems inconsistent with the company's cash generation. With negative FCF in recent quarters, funding these returns may rely on debt or cash reserves, which could pressure the balance sheet if losses persist.
Cumulative Earnings vs Cash Gap Widens
Over the last ten quarters, cumulative net income of ¥1.1T contrasts with cumulative operating cash flow of ¥2.0T, indicating a positive divergence, per financial statements.
The cumulative operating cash flow exceeds net income by ¥0.9T, suggesting that non-cash charges like depreciation and working capital adjustments have boosted cash flow relative to earnings. However, this divergence is not uniform; recent quarters show a narrowing gap as earnings deteriorate. The positive cumulative gap may indicate that Honda's earnings quality is historically sound, but the recent trend of negative net income and volatile OCF warrants caution, as the gap could reverse if losses persist.
What Could Invalidate the Base Case
The sharp recovery in 2027Q1 may be misleading, as the underlying cost structure and leverage remain elevated, and the negative ROE suggests structural issues, based on reported figures.
The cash flow statement obscures the impact of stock-based compensation, which is reported as zero in all quarters, potentially understating true cash costs. Additionally, the negative operating margin and high debt-to-equity ratio of 1.11 indicate that the company may be using debt to fund operations and capex, which could lead to financial distress if cash generation does not improve. Investors should scrutinize the sustainability of the 2027Q1 recovery and whether it is driven by one-time items or genuine operational improvement.