2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | ¥15T | ¥13T | ¥15T | ¥17T | ¥20T |
Cost of Revenue | ¥12T | ¥10T | ¥12T | ¥14T | ¥16T |
Gross Profit | ¥3.1T | ¥2.7T | ¥3T | ¥3.3T | ¥4.3T |
Gross Profit % | 21% | 21% | 21% | 20% | 21% |
R&D Expenses | ¥804B | ¥739B | ¥787B | ¥881B | ¥769B |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | ¥790B | ¥914B | ¥1.1T | ¥938B | ¥1.1T |
Dep. & Amort. | ¥700B | ¥624B | ¥611B | ¥722B | ¥1.6T |
Def. Tax | -¥83B | -¥164B | -¥72B | -¥109B | ¥0 |
Stock Comp. | ¥140M | ¥129M | ¥159M | ¥286M | ¥0 |
Chg. in WC | -¥260B | -¥192B | ¥303B | ¥797B | -¥1.2T |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | ¥2.7T | ¥2.8T | ¥3.7T | ¥3.8T | ¥5T |
ST Investments | ¥190B | ¥295B | ¥218B | ¥264B | ¥230B |
Cash & ST Inv. | ¥2.9T | ¥3.1T | ¥3.9T | ¥4.1T | ¥5.2T |
Receivables | ¥2.5T | ¥2.6T | ¥2.6T | ¥3T | ¥3.8T |
Inventory | ¥1.6T | ¥1.5T | ¥1.9T | ¥2.2T | ¥2.4T |
HMC delivered record first half FY25 results, with funds under management (AUM) up 45% to $18.5 billion and total revenue up 203% to $272.3 million, driven by high-quality, recurring funds management income.
Operating earnings per share (EPS) for H1 FY25 reached $0.519 (up from $0.171 in H1 FY24), with annualized recurring operating EPS now running at $0.45–$0.5 per share; full-year FY25 dividend guidance is $0.12 per share, 100% franked.
Significant growth and diversification achieved through major transactions: closing the Patent Credit acquisition, underwriting the Digico Infrastructure REIT IPO (Australia’s largest in six years), and acquiring a major renewable energy platform (Neoen’s Victorian portfolio) at a 15–20% discount to replacement cost.
All five business verticals (real estate, private equity, private credit, energy transition, digital infrastructure) are now established and contributing; private equity fund delivered 38.4% annualized return since inception, and private credit AUM grew 14% in H1 FY25.
Forward-looking: HMC is targeting $50 billion AUM in 3–5 years, expects to reach first close on a $2 billion energy transition fund in H2 FY25, and is actively pursuing capital partnerships and new fund launches in both Australia and the U.S., with strong momentum in recurring earnings and platform expansion.