April 25, 2003

HONDA MOTOR CO., LTD. REPORTS
CONSOLIDATED FINANCIAL RESULTS 
FOR THE FISCAL FOURTH QUARTER AND 
THE FISCAL YEAR ENDED MARCH 31, 2003

Tokyo, April 25, 2003 --- Honda Motor Co., Ltd. today announced its consolidated financial results
for the fiscal fourth quarter and the fiscal year ended March 31, 2003. 

Fourth Quarter Results

Honda's consolidated net income for the fiscal fourth quarter ended March 31, 2003 totaled a record
high, JPY 116.7 billion (USD 971 million), an increase of 9.4% from the same period in 2002. Basic
net income per Common Share for the quarter amounted to JPY 120.86 (USD 1.01), compared to JPY
109.51 for the same period in 2002. Two of Honda's American Depositary Shares represent one Common
Share.

Unit sales in all Honda's business categories, namely motorcycles, automobiles and power products,
increased for the fiscal fourth quarter and consolidated net sales and other operating revenue
(herein referred to as "revenue") amounted to JPY 2,128.6 billion (USD 17,709 million), an increase
of 1.3% over the corresponding period in 2002.

Revenue included currency translation effects, which had a negative impact on foreign currency
denominated revenue from Honda's overseas subsidiaries translated into yen.
Honda estimates that had the exchange rate of the yen remained unchanged from the same period in
2002, revenue for the quarter would have increased by approximately 7.2%.

Consolidated operating income for the fiscal fourth quarter totaled JPY 206.6 billion (USD 1,719
million), an increase of 22.0% compared to the same period in 2002.  
This increase in operating income was due mainly to higher revenue from strong automobile sales in
North America. In addition, Honda's ongoing cost cutting strategies also contributed to this
increase. These positive impacts offset negative impacts, such as appreciation of the yen, increases
in selling, general and administrative (SG&A) expenses as well as research and development (R&D)
expenses.

Consolidated income before income taxes for the quarter totaled JPY 177.3 billion (USD 1,475
million), an increase of 10.2% from the same period in 2002.

With  respect  to  Honda's  sales in the fiscal fourth quarter by business category, motorcycle unit
sales increased 18.0% to 2,068,000  units  and  revenue  decreased  12.7%, to JPY 263.0 billion (USD
2,188 million). 

Honda's unit sales of automobiles increased by 7.4% to 780,000 units, due primarily to strong sales
in North America. As a result, revenue increased 3.0%, to JPY 1,711.1 billion (USD 14,236 million)
during the quarter. 

Unit sales of power products totaled 1,716,000 units, an increase of 20.1% compared to the
corresponding period in 2002. Favorable sales of Honda's general-purpose engines in Europe and North
America contributed to this increase. Revenue from other businesses, including the power product
business and financial services, increased by 12.0% to JPY 154.4 billion (USD 1,285 million) due
mainly to higher revenue from financial services led by favorable automobile sales in North America.  


Fiscal Year Results

Honda's consolidated net income for the year ended March 31, 2003 set a record high totaling JPY
426.6 billion (USD 3,550 million), an increase of 17.6% from the corresponding period of last year.
Basic net income per Common Share for the year amounted to JPY 439.43 (USD 3.66), compared to JPY
372.23 for the corresponding period a year ago.

Unit sales of Honda's motorcycles, automobiles and power products increased and revenue for the year
amounted to JPY 7,971.4 billion (USD 66,319 million), an increase of 8.3% from last year.

Revenue included negative effect of currency translation, and Honda estimates that had the exchange
rate of the yen remained unchanged from the previous year, revenue for the year would have increased
by approximately 9.1%.

Consolidated operating income for the year totaled JPY 689.4 billion (USD 5,736 million), an
increase of 7.8% compared to the corresponding period last year. Higher revenue from the automobile
business, Honda's continuing cost cutting strategies and weaker yen were the major contributing
factors in this increase in operating income. 

Consolidated income before income taxes for the year totaled JPY 609.7 billion (USD 5,073 million),
an increase of 10.6% compared to the previous year. 

With respect to Honda's sales for the fiscal year by business category, motorcycle unit sales
increased by 32.6% to 8,080,000 units, and revenue increased 3.2% to JPY 978.0 billion (USD 8,137
million). Higher sales in Asia outside Japan mainly contributed to this increase.

Honda's unit sales of automobiles increased by 8.3% to 2,888,000 units, and revenue increased 8.6%
to JPY 6,440.0 billion (USD 53,578 million) from the previous fiscal year. Strong sales in North
America and Asia outside Japan contributed to this increase in unit sales.

Unit sales of power products totaled 4,584,000 units, an increase of 16.8% compared to the
corresponding period of the previous year. This is due mainly to increased unit sales of general-
purpose engines in Europe and North America. Revenue from other businesses, including power products
and financial services, showed a 14.1% increase, amounting to JPY 553.3 billion (USD 4,603 million).


Forecasts for the fiscal year ending March 31, 2004

Fears of a progressing slowdown in the U.S. economies, and its impact on  the global business
environment are anticipated to increase, and competition in the Japanese market is expected to
intensify amid continuing weak consumer spending. Other global concerns, including Iraqi issues, are
also expected to affect the overall global economies. In these circumstances, Honda expects
competition in each of its markets to remain challenging. In regard to the forecasts of the
financial results for the fiscal year ending March 31, 2004, Honda projects consolidated results as
to be below:


  First half ending September 30, 2003 
                                          In billions of yen     Changes from FY 2003
  
    Net sales and other operating revenue      4,050                   +5.1% 
    Income before income taxes                   270                   -1.4% 
    Net income                                   195                   +0.1% 

  
  Fiscal year ending March 31, 2004
                                          In billions of Yen     Changes from FY2003
  
    Net sales                                  8,300                   +4.1%
    Income before income taxes                   620                   +1.7%
    Net income                                   440                   +3.1%


These forecasts are based on the assumption that the exchange rates for the yen to the U.S. dollar
and the euro for the current fiscal year will average JPY 116 and JPY 125, respectively.



This announcement contains forward-looking statements within the meaning of Section 21E of the U.S.
Securities Exchange Act of 1934. Honda's actual results could materially differ from those contained
in these forward-looking statements as a result of numerous factors outside of Honda's control. Such
factors include general economic conditions in Honda's principal markets, and foreign exchange rates
between the Japanese yen and other major currencies, as well as other factors detailed from time to
time in Honda's reports filed with the U.S. Securities and Exchange Commission.   


[1] Unit Sales Breakdown

                                            (In thousands of units)
                             -----------------------------------------------------------------------------------
                                Three months    Three months                         Year           Year
                                   ended           ended                            ended          ended
                                Mar. 31, 2003   Mar. 31, 2002                    Mar. 31, 2003  Mar. 31, 2002
                             ------------------------------------------------------------------------------------
MOTORCYCLE BUSINESS

Japan                                  123         101                                   432         404
  (motorcycles included above)       ( 123)      ( 101)                                ( 432)      ( 404)
North America                          170         190                                   610         590
  (motorcycles included above)       ( 101)      ( 101)                                ( 324)      ( 307)
Europe                                  92          96                                   305         315
  (motorcycles included above)        ( 89)       ( 94)                                ( 296)      ( 308)
Others                               1,683       1,365                                 6,733       4,786
  (motorcycles included above)     ( 1,681)    ( 1,361)                              ( 6,722)    ( 4,775)
------------------------------    -------------------------------------------------------------------------------
Total                                2,068       1,752                                 8,080       6,095
  (motorcycles included above)     ( 1,994)    ( 1,657)                              ( 7,774)    ( 5,794)


AUTOMOBILE BUSINESS

Japan                                  221         247                                   849         878
North America                          402         364                                 1,522       1,368
Europe                                  64          54                                   207         176
Others                                  93          61                                   310         244
------------------------------------------------------------------------------------------------------------------
Total                                  780         726                                 2,888       2,666


POWER PRODUCT BUSINESS

Japan                                  119         137                                   472         409
North America                          712         622                                 1,872       1,601
Europe                                 592         405                                 1,290       1,012
Others                                 293         265                                   950         904
------------------------------------------------------------------------------------------------------------------
Total                                1,716       1,429                                 4,584       3,926



[2]  Net Sales Breakdown
(A) For the three months ended March 31, 2003 and 2002

                                                           (In millions of Yen)
                             -----------------------------------------------------------------------------------
                                            Three months                                   Three months     
                                               ended                                           ended 
                                           Mar. 31, 2003                                  Mar. 31, 2002 
                             ------------------------------------------------------------------------------------
MOTORCYCLE BUSINESS

Japan                                  24,277            (   9.2% )                   24,624          (   8.2% )
North America                          89,130            (  33.9% )                  126,241          (  41.9% )
Europe                                 57,758            (  22.0% )                   60,453          (  20.1% )
Others                                 91,862            (  34.9% )                   89,912          (  29.8% )
------------------------     -----------------------------------------------------------------------------------
Total                                 263,027            ( 100.0% )                  301,230          ( 100.0% )


AUTOMOBILE BUSINESS

Japan                                 377,804            (  22.1% )                  447,843          (  26.9% )
North America                       1,038,509            (  60.7% )                  999,596          (  60.2% )
Europe                                133,009            (   7.8% )                  106,228          (   6.4% )
Others                                161,820            (   9.4% )                  108,152          (   6.5% )
------------------------     -----------------------------------------------------------------------------------
Total                               1,711,142            ( 100.0% )                1,661,819          ( 100.0% )


OTHERS

Japan                                  30,873            (  20.0% )                   28,938          (  21.0% )
North America                          86,247            (  55.8% )                   75,673          (  54.8% )
Europe                                 25,790            (  16.7% )                   22,042          (  16.0% )
Others                                 11,570            (   7.5% )                   11,328          (   8.2% )
------------------------     -----------------------------------------------------------------------------------
Total                                 154,480            ( 100.0% )                  137,981          ( 100.0% )


TOTAL

Japan                                 432,954            (  20.3% )                  501,405          (  23.9% )
North America                       1,213,886            (  57.0% )                1,201,510          (  57.2% )
Europe                                216,557            (  10.2% )                  188,723          (   9.0% )
Others                                265,252            (  12.5% )                  209,392          (   9.9% )
------------------------     -----------------------------------------------------------------------------------
Total                               2,128,649            ( 100.0% )                2,101,030          ( 100.0% )


Explanatory Note:

1.  The geographical breakdown of net sales is based on the location of affiliated and unaffiliated 
    customers.

2.  Net sales of others including revenue from sales of power products and related parts,
    leisure businesses, trading and financial services.



[2]  Net Sales Breakdown - continued
(B) For the years ended March 31, 2003 and 2002

                                                           (In millions of Yen)
                             -----------------------------------------------------------------------------------
                                                  Year                                          Year     
                                                 ended                                         ended 
                                             Mar. 31, 2003                                 Mar. 31, 2002 
                             ------------------------------------------------------------------------------------
MOTORCYCLE BUSINESS

Japan                                            98,391       (  10.1% )                 101,587      (  10.7% )
North America                                   329,073       (  33.6% )                 348,832      (  36.8% )
Europe                                          175,736       (  18.0% )                 172,378      (  18.2% )
Others                                          374,895       (  38.3% )                 325,103      (  34.3% )
------------------------     -----------------------------------------------------------------------------------
Total                                           978,095       ( 100.0% )                 947,900      ( 100.0% )



AUTOMOBILE BUSINESS

Japan                                         1,513,596       (  23.5% )               1,654,238      (  27.9% )
North America                                 3,926,848       (  61.0% )               3,529,560      (  59.5% )
Europe                                          420,292       (   6.5% )                 336,844      (   5.7% )
Others                                          579,358       (   9.0% )                 409,100      (   6.9% )
------------------------     -----------------------------------------------------------------------------------
Total                                         6,440,094       ( 100.0% )               5,929,742      ( 100.0% )



OTHERS

Japan                                           136,719       (  24.7% )                 112,921      (  23.3% )
North America                                   312,005       (  56.4% )                 269,535      (  55.6% )
Europe                                           65,933       (  11.9% )                  54,330      (  11.2% )
Others                                           38,653       (   7.0% )                  48,010      (   9.9% )
------------------------     -----------------------------------------------------------------------------------
Total                                           553,310       ( 100.0% )                 484,796      ( 100.0% )



TOTAL

Japan                                         1,748,706       (  21.9% )               1,868,746      (  25.4% )
North America                                 4,567,926       (  57.3% )               4,147,927      (  56.3% )
Europe                                          661,961       (   8.3% )                 563,552      (   7.7% )
Others                                          992,906       (  12.5% )                 782,213      (  10.6% )
------------------------     -----------------------------------------------------------------------------------
Total                                         7,971,499       ( 100.0% )               7,362,438      ( 100.0% )


Explanatory Note:

1.  The geographical breakdown of net sales is based on the location of affiliated and unaffiliated customers.

2.  Net sales of others including revenue from sales of power products and related parts,
    leisure businesses, trading and financial services.




[3]  Consolidated Financial Summary

For the three months and years ended March 31, 2003 and 2002


Financial Highlights
                                                                 (In millions of Yen)
                       ------------------------------------------------------------------------------------------------
                         Three months                Three months             Year                      Year
                            ended          %             ended               ended           %         ended
                        Mar. 31, 2003    Change     Mar. 31, 2002         Mar. 31, 2003    Change    Mar. 31, 2002
                       ------------------------------------------------------------------------------------------------
Net sales and other
 operating revenue        2,128,649       1.3%        2,101,030             7,971,499        0         7,362,438

Operating income            206,602      22.0%          169,277               689,449      7.8%          639,296

Income before
income taxes                177,345      10.2%          160,882               609,755      10.6%         551,342


Net income                  116,716       9.4%          106,709               426,662      17.6%         362,707

                                                              (In Yen)
                       ------------------------------------------------------------------------------------------------
Basic net income per
   Common Share                 121                       109.51                  439                     372.23

   American Share             60.43                        54.75               219.71                     186.11




                                      (In millions of U.S. Dollars)
                                ----------------------------------------
                                  Three months                Year
                                    ended                    ended         
                                 Mar. 31, 2003           Mar. 31, 2003    
                                ----------------------------------------
Net sales and other
operating revenue                    17,709                  66,319

Operating income                      1,719                   5,736

Income before income taxes            1,475                   5,073

Net income                              971                   3,550

                                           (In U.S. Dollars)
                                ----------------------------------------
Net income per
    Common Share                      1.01                     3.66

    American Share                    0.50                     1.83


Explanatory Note:
The number of treasury stock has been excluded from the calculation for basic net income per common share.



[4] Consolidated Statements of Income and Retained Earnings
  (A) For the three months ended March 31, 2003 and 2002

                                                           (In millions of Yen)
                             -------------------------------------------------------------------------- 
                                            Three months                         Three months     
                                               ended                                 ended 
                                           Mar. 31, 2003                        Mar. 31, 2002 
                             -------------------------------------------------------------------------- 
Net sales and other
operating revenue                             2,128,649                           2,101,030

  Cost of sales                               1,420,375                           1,451,738

  Selling, general and
  administrative                                384,290                             372,263

  Research and development                      117,382                             107,752
                             ------------------------------------------------------------------------- 

   Operating income                             206,602                             169,277

Other income:

   Interest                                       1,721                               1,851
   Other                                          5,086                              16,009

Other expenses:

   Interest                                       2,559                               3,853
   Other                                         33,505                              22,402
                             ------------------------------------------------------------------------- 

   Interest before income taxes                 177,345                             160,882


Income taxes                                     78,953                              68,009


   Income before equity in
   income of affiliates                           98,392                              92,873

Equity in income of affiliates                    18,324                              13,836
                             ------------------------------------------------------------------------- 

   Net income                                    116,716                             106,709


Retained earnings:

  Balance at beginning of period               3,044,948                           2,658,891

  Cash dividends paid                                  -                                   -

  Transfer to legal reserves                           -                                   -
                             ------------------------------------------------------------------------- 


 Balance at end of period                      3,161,664                           2,765,600
                             ------------------------------------------------------------------------- 



                                                            (In Yen)
                             ------------------------------------------------------------------------- 
Basic net income per
          Common Share                             120.86                              109.51

          American Share                            60.43                               54.75


Explanatory Note:
The number of treasury stock has been excluded from the calculation for basic net income per common share.





[5]  Consolidated Balance Sheets
                                                     (In millions of Yen)
                             ------------------------------------------------------------

Assets
-------------------------------------------------------------------------------------------------
                                          Mar. 31, 2003                   Mar. 31, 2002   
                             ------------------------------------------------------------
Current assets:

   Cash and cash equivalents                 547,404                          609,441

   Trade accounts and notes receivable       444,498                          452,208

   Finance subsidiaries-
   receivables, net                        1,097,541                          995,087

   Inventories                               751,980                          644,282

   Deferred income taxes                     202,376                          182,788


   Other current assets                      248,561                          204,538
                             ------------------------------------------------------------

    Total current assets                   3,292,360                        3,088,344


Finance subsidiaries-
receivables, net                           2,230,020                        1,808,861

Investments and advances                     412,971                          395,495

Property, plant
and equipment, at cost:

   Land                                      342,991                          318,208

   Buildings                                 942,747                          920,106
  
   Machinery and equipment                 2,023,724                        2,048,244

   Construction in progress                   72,112                           82,610
                             ------------------------------------------------------------

                                           3,381,574                        3,369,168

  Less accumulated depreciation            1,987,231                        1,979,455
                             ------------------------------------------------------------

   Net property,
   plant and equipment                     1,394,343                        1,389,713


Other assets                                 351,597                          258,382

-----------------------------------------------------------------------------------------

Total assets                               7,681,291                        6,940,795
=========================================================================================



[5] Consolidated Balance Sheets - continued

                                                     (In millions of Yen)
                             ------------------------------------------------------------

Liabilities and Stockholders'
Equity
-------------------------------------------------------------------------------------------------
                                          Mar. 31, 2003                   Mar. 31, 2002   
                             ------------------------------------------------------------

Current liabilities:

   Short-term debt                            877,954                      1,035,069

   Current portion of long-term debt          304,342                        308,014

   Trade payables                             830,671                        840,957

   Accrued expenses                           777,492                        678,118

   Income taxes payables                       64,179                         61,244

   Other current liabilities                  267,752                        186,657                                                        
             ------------------------------------------------------------

    Total current liabilities               3,122,390                      3,110,059
                              ------------------------------------------------------------

Long-term debt                              1,140,182                        716,614

Other liabilities                             788,999                        540,181

-------------------------------------------------------------------------------------------------

  Total liabilities                         5,051,571                      4,366,854
-------------------------------------------------------------------------------------------------


Stockholders' equity:

  Common stock                                 86,067                        86,067

  Capital surplus                             172,529                        172,529

  Legal reserves                               29,391                         28,969

  Retained earnings                         3,161,664                      2,765,600

    Adjustments from foreign
    currency translation                    ( 469,472 )                    ( 300,081 )

    Net unrealised gains on
    marketable equity securities               14,820                          8,730

    Minimum pension
    liabilities adjustment                  ( 308,513 )                    ( 187,824 )
                              ------------------------------------------------------------
   
    Accumulated other comprehensive
    income (loss)                           ( 763,165 )                    ( 479,175 )

    Treasury stock                           ( 56,766 )                         ( 49 )

-------------------------------------------------------------------------------------------------


    Total stockholders' equity               2,629,720                      2,573,941

Total liabilities and
    stockholders' equity                      7,681,291                      6,940,795




[6] Consolidated Statements of Cash Flows

                                                                              (In millions of Yen)
                                                      ------------------------------------------------------------ 
                                                                      Year                           Year     
                                                                     ended                           ended 
                                                                  Mar. 31, 2003                   Mar. 31, 2002 
                                                      ------------------------------------------------------------
Cash flows from operating activities:

    Net income                                                  426,662                               362,707
    Adjustments to reconcile net income
      to net cash provided by operating activities:
       Depreciation                                             220,874                               194,944
       Deffered income taxes                                     68,433                                 8,086
       Equity in income of affiliates                          ( 61,972 )                            ( 42,515 )
       Loss on fair value adjustment of derivative
         instrument                                              36,983                                21,740
       Decrease (increase) in:
           Trade accounts and notes receivable                 ( 16,842 )                               5,539
           Inventories                                        ( 146,574 )                              10,191
       Increase (decrease) in trade payables                     28,675                              ( 14,101 )
       Other, net                                               131,888                               203,359
                                                      ------------------------------------------------------------
              Net cash provided by operating activities         688,127                               749,950
                                                      ------------------------------------------------------------


Cash flows from investing activities:

    Decrease (increase) in investments and advances              20,737                                   476
    Capital Expenditures                                      ( 316,991 )                           ( 303,424 )
    Proceeds from sales of property,
      plant and equipment                                        16,438                                 7,416
    Decrease (increase) in finance
      subsidiaries-receivables                                ( 793,743 )                           ( 591,039 )
                                                      ------------------------------------------------------------
              Net cash used in investing activities         ( 1,073,559 )                           ( 886,571 )
                                                      ------------------------------------------------------------

Cash flows from financing activities:
    Increase (decrease) in short-term debt                     ( 47,959 )                               5,997
    Proceeds from long-term debt                                775,987                               624,070
    Repayment of long-term debt                               ( 292,063 )                           ( 298,718 )
    Acquisiotion of common share                               ( 56,717 )                                   -
    Cash dividends paid                                        ( 30,176 )                            ( 24,360 )
    Increase (decrease) in commercial paper
      classified as long-term debt                              ( 2,131 )                                 649
              Net cash provided by (used in)
                                                      ------------------------------------------------------------
                financing activities                            346,941                               307,638
                                                      ------------------------------------------------------------

    Effect of exchange rate changes on cash and
      cash equivalents                                         ( 23,546 )                              20,905
                                                      ------------------------------------------------------------
    Net change in cash and cash equivalents                    ( 62,037 )                             191,922


    Cash and cash equivalents at beginning of year              609,441                               417,519
                                                      ------------------------------------------------------------

    Cash and cash equivalents at end of year                    547,404                               609,441
                                                      ============================================================


Explanatory Notes:
                                                               
1.  The Company prepares its consolidated financial statements in conformity with accounting principles generally
    accepted in the United States since the Company has issued American Depositary Receipts listed on the New York
    Stock Exchange and files reports with the U.S. Securities and Exchange Commission, except all segment
    information which is prepared in accordance with a Ministerial Ordinance under the Securities and Exchange Law
    of Japan.                                                                                                      
2.  The average exchange rates for the fiscal forth quarter ended March 31, 2003 were JPY 118.94=U.S.$1 and
    JPY 127.74=euro1.  The average exchange rates for the corresponding period last year were JPY 132.52=U.S.$1 and
    JPY 116.11=euro1.  The average exchange rates for the fiscal year ended March 31, 2003 were JPY 121.95=U.S.$1 and
    JPY 121.04=euro1, as compared with JPY 125.14=U.S.$1 and JPY 110.58=euro1 for the corresponding period last year.

3.  United States dollar amounts have been translated from yen solely for the convenience of the reader at the rate
    of JPY 120.20=U.S.$1, the mean of the telegraphic transfer selling exchange rate and the telegraphic transfer
    buying exchange rate prevailing on the Tokyo foreign exchange market on March 31, 2003.

4.  The Company's Common Stock-to-ADR exchange rate has been changed from two shares of Common Stock to one ADR to
    one share of Common Stock to two ADRs, effective January 10, 2002.  

5.  The Company has adopted the provisions of Statement of Financial Accounting Standards (SFAS) No.130, "Reporting
    Comprehensive Income".  The following table represents components of the Company's comprehensive income.  Other
    comprehensive income (loss) consists of changes in adjustments from foreign currency translation, net
    unrealized gains on marketable equity securities and minimum pension liabilities adjustment. 

                                      Three months ended          Three months ended
                                        March 31, 2003              March 31, 2002
     (In millions of Yen)
     
     Net income                            116,716                      106,709
     Other comprehensive                   (82,529)                     (49,847)
      income (loss)
     -------------------------------------------------------------------------------
     Comprehensive income                   34,187                       56,862
     
     
                                     Fiscal year ended             Fiscal year ended
                                       March 31, 2003               March 31, 2002
     (In millions of Yen)
     
     Net income                            426,662                      362,707
     Other comprehensive                  (283,990)                       5,352
      income (loss)
     --------------------------------------------------------------------------------
     Comprehensive income                  142,672                      368,059
     

6.  Certain reclassifications have been made to the prior year's consolidated financial statements to confirm to
    the presentation used for the year ended March 31, 2003. 

7.  The number of treasury stock has been excluded from the calculation for basic net income per common share. 




[7] Segment Information

(A) Business Segment Information
For the year ended March 31, 2003
                                                         (In millions of Yen)
                       ---------------------------------------------------------------------------------------------
                         Motor-     Auto-                                             Corporate assets
                         cycle      mobile       Financial        Other                     and
                        Business   Business      Services       Businesses    Total     Eliminations    Consolidated
                       ---------------------------------------------------------------------------------------------
Net sales and other
  operating revenue:
  Sales to unaffiliated
  unaffiliated customers 978,095   6,440,094      237,958       315,352   7,971,499            -          7,971,499
  Intersegment-sales           0           0        3,037        10,971      14,008      (14,008)                 -

                       ---------------------------------------------------------------------------------------------
    Total                978,095   6,440,094      240,995       326,323   7,985,507      (14,008)         7,971,499
Cost of sales,
 S.G.A. and R&D expenses 919,329   5,879,991      179,006       317,732   7,296,058      (14,008)         7,282,050
                       ---------------------------------------------------------------------------------------------

Operating income          58,766     560,103       61,989         8,591     689,449             0           689,449
                       =============================================================================================


Assets                   798,530   3,624,639    3,505,017       241,085   8,169,271      (487,980)        7,681,291
Depreciation and          25,311     187,839          804         6,920     220,874             -           220,874
amortization
Capital expenditures      37,496     270,263          646         8,586     316,991             -           316,991




For the year ended March 31, 2002
                                                         (In millions of Yen)
                       ---------------------------------------------------------------------------------------------
                         Motor-     Auto-                                             Corporate assets
                         cycle      mobile       Financial        Other                     and
                        Business   Business      Services       Businesses    Total     Eliminations    Consolidated
                       ---------------------------------------------------------------------------------------------
Net sales and other
 operating revenue:
 Sales to
 unaffiliated customers  947,900   5,929,742       201,906        282,890    7,362,438            -       7,362,438

 Intersegment-sales            0           0         7,409         10,968       18,377    (  18,377)              -
                        ---------------------------------------------------------------------------------------------
          Total          947,900   5,929,742       209,315        293,858    7,380,815    (  18,377)      7,362,438
Cost of sales,
 S.G.A. and R&D expenses 878,244   5,409,232       164,231        289,812    6,741,519    (  18,377)      6,723,142
                        ---------------------------------------------------------------------------------------------

Operating income (Losses) 69,656     520,510        45,084          4,046      639,296            0         639,296
                        =============================================================================================


Assets                   754,512   3,377,470     2,917,170        240,735    7,289,887       349,092      6,940,795
Depreciation and          22,129     165,508           786          6,521      194,944             -        194,944
amortization
Capital expenditure       29,929     264,657           676          8,162      303,424             -        303,424



Explanatory Note:
    1. Segmentation of Business
       Business segment is based on Honda's business organization and the similarity of the principal products
       included within each segment as well as the relevant markets for such products.


    2. Principal products of each segment
       Business           Sales                                      Principal Products
       -------------------------------------------------------------------------------------------------------------               
       Motorcycle          Motorcycles, all-terrain vehicles (ATV),  Large-size motorcycles, mid-size motorcycles,
                           personal water craft and relevant parts   motorized bicycles, all-terrain vehicles (ATV),
                                                                     personal water craft

       Automobile          Automobiles and relevant parts            Compact cars, sub-compact cars, mini-vehicles

       Financial Services  Financial and insurance services

       Other               Power products and relevant parts, and    Power tillers, generators,
                           others                                    general purpose engines, lawn mowers






(B) Geographical Segment Information
    The geographical segmentation is based on the location where sales originated.

For the year ended March 31, 2003
                                               (In millions of Yen)
                         ------------------------------------------------------------------------------------------
                                                                                      Corporate assets
                                                                                             and
                            Japan      North America   Europe      Others      Total     Eliminations  Consolidated
                         ------------------------------------------------------------------------------------------
Net sales and other
  operating revenue:
  Sales to
   unaffiliated customers 1,975,518      4,580,004     663,032     752,945   7,971,499              -    7,971,499
  Transfers between
   geographical segments  1,943,465        131,906     161,551      35,515   2,272,437     -2,272,437            -
                         ------------------------------------------------------------------------------------------

    Total                 3,918,983      4,711,910     824,583     788,460  10,243,936     -2,272,437     7,971,499
Cost of sales,
 S.G.A. and R&D expenses  3,716,654      4,313,202     810,398     727,440   9,567,694     -2,285,644     7,282,050
                         ------------------------------------------------------------------------------------------

Operating income (losses)   202,329        398,708      14,185      61,020     676,242         13,207       689,449
                         ==========================================================================================


Assets                    2,392,252      4,182,861     535,507     472,259   7,582,879         98,412     7,681,291


For the year ended March 31, 2002             (In millions of Yen)
                         ------------------------------------------------------------------------------------------
                                                                                      Corporate assets
                                                                                             and
                            Japan      North America   Europe      Others      Total     Eliminations  Consolidated
                         ------------------------------------------------------------------------------------------
Net sales and other
  operating revenue:
  Sales to
   unaffiliated customers 2,087,765      4,163,951     570,170     540,552    7,362,438             -     7,362,438
  Transfers between
   geographical segments  1,723,269        143,987      33,335      14,259    1,914,850    -1,914,850             -
                         ------------------------------------------------------------------------------------------

      Total               3,811,034      4,307,938     603,505     554,811    9,277,288    -1,914,850     7,362,438
Cost of sales,
 S.G.A. and R&D expenses  3,557,603      3,905,543     638,843     514,100    8,616,089    -1,892,947     6,723,142
                         ------------------------------------------------------------------------------------------

Operating income (losses)   253,431        402,395     -35,338      40,711      661,199       -21,903       639,296
                         ==========================================================================================

Assets                    2,177,095  3,679,762  514,535             374,801   6,746,193       194,602     6,940,795

Explanatory Note:
  Corporate assets included in Corporate assets and Eliminations amounted to 323,005 million yen for the year ended
  March 31, 2002 and 348,625 million yen for the year ended March 31, 2001, which consist primarily of cash
  and cash equivalents and marketable equity securities at the Parent company.

(C) Overseas Sales
For the year ended March 31, 2003                                                 (In Millions of Yen)
                                             North America       Europe           Others         Total
                                             ---------------------------------------------------------- 
Overseas Sales                                 4,567,926        661,961           992,906     6,222,793
Consolidated Sales                                                                            7,971,499
Overseas Sales Ratio to Consolidated Sales         57.3%           8.3%             12.5%         78.1%


For the year ended March 31, 2002                                                  (In Millions of Yen)
                                             North America       Europe           Others         Total
                                             ----------------------------------------------------------
Overseas Sales                                 4,147,927        563,552          782,213     5,493,692
Consolidated Sales                                                                           7,362,438
Overseas Sales Ratio to Consolidated Sales         56.3%           7.7%             10.6%        74.6%


[8]  Consolidated Financial Statements divided into non-financial services and finance subsidiaries
   (1) Consolidated Balance Sheets divided into non-financial services businesses and finance subsidiaries

 
                                                                                      (In millions of Yen)
-----------------------------------------------------------------------------------------------------------------
                                                             The fiscal year ended March 31, 2003
                                             --------------------------------------------------------------------
                                                                      Yen                            % of total
-----------------------------------------------------------------------------------------------------------------
  Assets                                                                          
-----------------------------------------------------------------------------------------------------------------
 < Non-financial services businesses >                                         
                                                                                
    Current Assets:                                                2,987,609                               38.9
            Cash and cash equivalents                                530,343    
            Trade accounts and notes receivable                      450,241             
            Inventories                                              751,980    
            Other current assets                                   1,255,045    
    Investments and advances                                         557,971                                7.3
    Property, plant and equipment, at cost                         1,376,137                               17.9
    Other assets                                                     325,398                                4.2
                                             --------------------------------------------------------------------
    Total assets                                                   5,247,115                               68.3
                                                                                
 < Finance subsidiaries >                                                      
                                                                                
    Cash and cash equivalents                                         17,061                                0.2
    Finance subsidiaries-short-term                                1,106,917                               14.4
    receivables, net                         
    Finance subsidiaries-long-term                                 2,231,804                               29.1
    receivables, net                         
    Other assets                                                     149,235                                1.9
                                             --------------------------------------------------------------------
    Total assets                                                   3,505,017                               45.6
                                                                                
    Eliminations among subsidiaries                          (     1,070,841 )                         (   13.9 )
                                                                                  
----------------------------------------------------------------------------------------------------------------
    Total assets                                                   7,681,291                              100.0
----------------------------------------------------------------------------------------------------------------
  Liabilities and Stockholders' Equity                                            
-----------------------------------------------------------------------------------------------------------------
 < Non-financial services businesses >                                         
                                                                                
    Current liabilities:                                           1,950,980                               25.4
            Short-term debt                                          241,039    
            Current portion of long-term debt                          9,753                        
            Trade payables                                           835,302    
            Accrued expenses                                         653,570    
            Other current liabilities                                211,316    
    Long-term debt                                                    32,805                                0.4
    Other liabilities                                                789,031                               10.3
                                             --------------------------------------------------------------------
    Total liabilities                                              2,772,816                               36.1
                                                                                
 |< Finance subsidiaries >                                                      
                                                                                
    Short-term debt                                                1,400,962                               18.2
    Current portion of long-term debt                                294,596                                3.8
    Accrued expenses                                                 128,870                                1.7
    Long-term debt                                                 1,111,069                               14.5
    Other liabilities                                                269,252                                3.5
-----------------------------------------------------------------------------------------------------------------
    Total liabilities                                              3,204,749                               41.7
                                                                                
    Eliminations among subsidiaries                           (      925,994 )                         (   12.0 )
                                                                                  
-----------------------------------------------------------------------------------------------------------------
    Total liabilities                                              5,051,571                               65.8
-----------------------------------------------------------------------------------------------------------------
                                                                                
    Common stock                                                      86,067                                1.1
    Capital surplus                                                  172,529                                2.2
    Legal reserves                                                    29,391                                0.4
    Retained earnings                                              3,161,664                               41.1
    Accumulated other comprehensive income                    (      763,165 )                          (   9.9 )
    (loss)                                                       
    Treasury stock                                            (       56,766 )                          (   0.7 )
                                                                                  
-----------------------------------------------------------------------------------------------------------------
    Total stockholders' equity                                     2,629,720                               34.2
-----------------------------------------------------------------------------------------------------------------
    Total liabilities and stockholders'                            7,681,291                              100.0
    equity                                   



(2) Consolidated Statements of Cash Flows divided into non-financial services businesses and finance subsidiaries

                                                                                              (In millions of Yen)

                                                                         The fiscal year ended March 31, 2003
-------------------------------------------------------------------------------------------------------------------
             Items                                                    Non-financial services         Finance
                                                                            businesses             subsidiaries
                                                                   ------------------------------------------------

Cash flows from operating activities:
Net Income                                                                     412,636                 14,265

Adjustments to reconcile net income to net cash provided  by operating
 activities:

  Depreciation                                                                 220,070                    804 

  Deferred income taxes                                                      (  18,139 )               86,572

  Equity in income of affiliates                                             (  62,638 )

  Loss on fair value adjustment of derivative instrument                     (   1,956 )               38,939

  Decrease in trade accounts and notes receivable                            (  19,774 )

  Decrease in inventories                                                    ( 146,574 )

  Decrease in trade payables                                                    28,273

  Other, net                                                                   131,705                    163
                                                                   ------------------------------------------------
    Net cash provided by operating activities                                  543,603                140,743

-------------------------------------------------------------------------------------------------------------------

Cash flows from investing activities:  
 *Decrease (increase) in investments and advances                            ( 122,255 )            (     551 )

  Capital expenditures                                                       ( 316,345 )            (     646 )

  Proceeds from sales of property, plant and equipment                          16,273                    165

  Decrease (increase) in finance subsidiaries-receivables                                           ( 796,314 )

      Net cash used in investing activities                                  ( 422,327 )            ( 797,346 )

-------------------------------------------------------------------------------------------------------------------
Free cash flow (cash flows from operating and investing activities)            121,276              ( 656,603 )
-------------------------------------------------------------------------------------------------------------------
  Free cash flow of non-financial services businesses excluding the increase
  in loans (amounting to 70,471 million yen) to finance subsidiaries (Note)    246,184
-------------------------------------------------------------------------------------------------------------------

Cash flows from financing activities:   

   * Increase (decrease) in short-term debt                                   (  70,207 )             156,825
                         
   * Proceeds from long-term debt                                                 8,240               767,749

   * Repayment of long-term debt                                              (   9,886 )           ( 283,589 )

     Proceeds from issuance of common stock                                                            16,967

     Cash dividends paid                                                      (  56,717 )

     Increase (decrease) in commercial paper classified as long-term debt     (  30,221 )           (     194 )
                                                                                                    (   2,131 )
                                                                           ----------------------------------------
                                                                              ( 158,791 )             655,627
-------------------------------------------------------------------------------------------------------------------
Effect of exchange rate changes on cash and cash equivalents                  (  22,940 )           (     606 )
-------------------------------------------------------------------------------------------------------------------
Net change in cash and cash equivalents                                       (  60,455 )           (   1,582 )
-------------------------------------------------------------------------------------------------------------------
Cash and cash equivalents at beginning of year                                  590,798                18,643
-------------------------------------------------------------------------------------------------------------------
Cash and cash equivalents at end  of year                                       530,343                17,061
-------------------------------------------------------------------------------------------------------------------
Note: Non-financial services businesses loans to finance subsidiaries. These cash flows were included in the items of
      "Decrease(increase) in investments and advances" of non-financial services businesses, and some items of 
      finance subsidiaries (marked by *). Free cash flow of non-financial services businesses excluding the increase
      in lending to finance subsidiaries are stated for the readers' information.




Unconsolidated Financial Summary
 (Parent company only)

 For the years ended March 31, 2003 and 2002

1.  Financial Highlights
    (Parent company only)
                                               (In millions of Yen)    
                             ------------------------------------------------------
                                  Year                                    Year
                                  ended                 %                 ended
                              Mar. 31, 2003           Change          Mar. 31, 2002
                             ------------------------------------------------------

    Net sales                   3,322,719               3.5%            3,211,186
    Operating profit              144,838             -22.1%              185,829
    Ordinary profit               242,680              10.8%              218,987
    Net income                    170,035              26.0%              134,925

                                                    (In Yen )          
                             ------------------------------------------------------
    Net income per share           174.63                                 138.47

    Dividend per share                 32                                     28
    for the term

    Year-end dividend                  16                                     15
    per share

    Interim dividend                   16                                     13
    per share

                                                (As a percentage)      
                             ------------------------------------------------------
    Payout ratio                    18.3%                                  20.2%



2. Estimated Financial Figures for the Fiscal Year Ending March 31, 2004
   (Parent company only)
                                               (In millions of Yen)    
                             ------------------------------------------------------
                               First half                                 Year
                                 ending                                  ending
                              Sep.30, 2003                            Mar.31, 2004
                             ------------------------------------------------------

     Net sales                   1,640,000                              3,390,000
     Ordinary profit               125,000                                260,000
     Net income                     90,000                                190,000

                                                     (In Yen)          
                             ------------------------------------------------------
     Dividend per share
      for the term                      19                                     19





3.  Unit Sales Breakdown
   (Parent company only)

                                                        (In thousands of units)         
                                       --------------------------------------------------------
                                              Year                                      Year
                                             ended                                     ended
                                         Mar. 31, 2003                            Mar. 31, 2002
                                       --------------------------------------------------------
   MOTORCYCLE BUSINESS

   Japan                                          429                                     396
   Export                                         776                                     808
   (Motorcycles included in export)              (446)                                   (505)
-----------------------------------------------------------------------------------------------
   Total                                        1,205                                   1,204

   AUTOMOBILES BUSINESS

   Japan                                          871                                     902
   (Mini-vehicles included above)                (265)                                   (295)
   Export                                         485                                     428
-----------------------------------------------------------------------------------------------
   Total                                        1,357                                   1,330

   POWER PRODUCT BUSINESS

   Japan                                          473                                       412
   Export                                       4,075                                     3,450
-----------------------------------------------------------------------------------------------
   Total                                        4,548                                     3,862



3. Net Sales Breakdown - continued
   (Parent company only)

                                                                      (In millions of Yen)          
                                               --------------------------------------------------------------
                                                          Year                                        Year
                                                          ended                                       ended
                                                   Mar. 31, 2003                               Mar. 31, 2002
                                               --------------------------------------------------------------
   MOTORCYCLE BUSINESS

   Japan                                                  79,696                                      81,583
   Export                                                369,998                                     392,785
--------------------------------------------------------------------------------------------------------------
   Total                                                 449,695                                     474,369

   AUTOMOBILES BUSINESS

   Japan                                               1,173,907                                   1,285,340
   Export                                              1,581,244                                   1,344,981
--------------------------------------------------------------------------------------------------------------
   Total                                               2,755,152                                   2,630,321

   POWER PRODUCT BUSINESS

   Japan                                                  23,028                                      21,678
   Export                                                 94,842                                      84,817
--------------------------------------------------------------------------------------------------------------
   Total                                                 117,871                                     106,495

   TOTAL

   Japan                                               1,276,633                                   1,388,602
   Export                                              2,046,086                                   1,822,583
--------------------------------------------------------------------------------------------------------------
   Total                                               3,322,719                                   3,211,186


   Explanatory Notes:
   1. The summary of unconsolidated financial information set forth above is derived from the complete
      unconsolidated financial information of the Company to be filed with the Securities and Exchange
      Commission on the Company's Form 6-K for the month of May 2003.

   2. Unconsolidated financial statements have been prepared on the basis of accounting principles
      generally accepted in Japan in accordance with the Japanese Commercial Code.

   3. The unit sales and yen amounts described above are rounded down to the nearest one thousand
      units and one million yen, respectively.




4. Unconsolidated Statements of Income
   (Parent company only)

                                                             (In millions of Yen)      
                                            ------------------------------------------------------
                                                  Year                                    Year
                                                 ended                                   ended
                                              Mar.31, 2003                            Mar.31, 2002
                                            ------------------------------------------------------

Net sales                                        3,322,719                               3,211,186
   Cost of sales                                 2,247,487                               2,184,432
   Selling, general and administrative
    expenses                                       930,398                                 840,924
                                            ------------------------------------------------------
Operating profit                                   144,838                                 185,829


   Non-operating profit                            117,732                                  92,388

   Non-operating expenses                           19,891                                  59,231

Ordinary Profit                                    242,680                                 218,987


   Extraordinary profit                              4,197                                   1,646
   Extraordinary loss                               14,859                                  45,362
                                            ------------------------------------------------------

Income before income taxes                         232,018                                 175,270


Income taxes
   Current                                          92,888                                  73,589
   Deferred                                       (30,905)                                (33,245)
                                                                                                                                            
                           ------------------------------------------------------

Net income                                         170,035                                 134,925
                                            ======================================================


Notes
1. Research and development expenses for the fiscal year amounted 414,634 million of yen.



5. Unconsolidated Balance Sheets
   (Parent company only)
                                                              (In millions of Yen)       
                                            ------------------------------------------------------

                                              Mar. 31, 2003                          Mar. 31, 2002
                                            ------------------------------------------------------

   Current assets                                   829,444                                766,973
   Fixed assets                                   1,231,887                              1,170,832
                                            ------------------------------------------------------
Total assets                                      2,061,331                              1,937,805
                                            ======================================================


   Current liabilities                              525,315                                523,785
   Fixed liabilities                                114,761                                 71,372
                                            ------------------------------------------------------
Total liabilities                                   640,077                                595,157


   Common stock                                      86,067                                 86,067
   Capital surplus                                  168,912                                168,912
   Legal reserve                                     21,516                                 21,516
   Earned surplus                                 1,179,817                              1,040,337
   Unrealized gains on securities available
    for sale                                         21,707                                 25,864
   Treasury stock                                  (56,766)                                   (49)
                                            ------------------------------------------------------
Stockholders' equity                              1,421,254                              1,342,648


Total liabilities and                       ------------------------------------------------------                         
   stockholders' equity                           2,061,331                              1,937,805
                                            ======================================================



Management Policy 
Honda's  business  activities  are based on fundamental corporate philosophies known as "Respect for
the Individual" and "The Three Joys."

"Respect for the Individual" defines Honda's relationship with its associates, business partners and
society.  It is based on sharing a commitment to initiative, equality and mutual trust among people.

It is Honda's belief that everyone  who comes into contact with Honda's activities will gain a sense
of satisfaction through the experience  of  buying,  selling  or  creating  our Honda's products and
services.  This philosophy is expressed as "The Three Joys."

With  these corporate philosophies as the foundation, Honda's business is guided  by  the  following
Company Principle:

                                 "Maintaining a global viewpoint, 
                   we are dedicated to supplying products of the highest quality 
                     at a reasonable price for worldwide customer satisfaction" 

Honda actively  works  to  share  a  sense  of satisfaction with all of its customers as well as its
shareholders, and to continue improving its corporate value.


Profit Redistribution Policy  
The Company considers redistribution of profits  to  our  shareholders  as one of the most important
management issues.  Accordingly, the Company attempts to increase its corporate value while carrying
out its operations from a global standpoint.  
The  Company  intends  to  redistribute profits to our shareholders, with regard  to  its  projected
comprehensive cash needs/requirements,  and to make distribution payments, taking into consideration
the Company's long-term consolidated earnings performance.

In consideration of shareholder expectations, retained earnings will be applied toward financing the
R&D activities that are essential for the  future growth of the Company and capital expenditures and
investment programs that will expand its operations  for  the  purpose  of  improving  its  business
results and strengthening its financial condition. 

Acquisition  of  the Company's common stock will also be implemented at the optimal timing with  the
aim of improving efficiency in its capital structure.



Preparing for the Future
Fears of a progressing  slowdown  in  the  U.S.  economies,  and  its impact on  the global business
environment  are  anticipated to increase, and competition in the Japanese  market  is  expected  to
intensify amid continuing weak consumer spending. Other global concerns, including Iraqi issues, are
also expected to affect the overall global economies.
In these circumstances,  as  part  of  its  objective  of  strengthening the corporate structure and
improving product competitiveness to increase speed and flexibility in response to changing customer
and social needs, Honda recognizes that further enhancing each  of  the  following specific areas is
essential to its success:

*  R&D
*  Production Efficiency
*  Sales Efficiency
*  Product Quality
*  The Environment
*  Safety Technologies
*  European Business Strategy

R&D
Along  with  efforts  to  develop more effective safety and environmental technologies,  Honda  will
create and swiftly introduce  new  value-added products that meet specific needs in various regional
markets. 
Honda  will  also continue efforts in  the  research  of  future  technologies,  which  include  the
advancement of a bi-pedal humanoid robot.


Production Efficiency
Honda will establish  efficient  and flexible production systems and expand production capacity with
aims to increase the capability of  supplying  high  quality  products  that  meet market needs.  In
addition to the ongoing expansion of these systems, the Company also intends to  expand  on a global
scale the supply network of its competitive products and component parts.


Sales Efficiency
Honda will expand its product lines and upgrade its sales structure.  Through the innovative  use of
IT, Honda will also promote its efforts in customer communication. 


Product Quality
Responding  to  increasing  consumer demand, Honda will upgrade its quality control through enhanced
coordination among the development purchasing, production, sales and service departments.


The Environment 
Honda will step up the introduction  of  clean, fuel-efficient engine technologies and recyclability
throughout its product lines. Honda will also  advance alternative fuel technologies, including fuel
cells.  In  addition, Honda will continue its efforts  to  minimize  the  environmental  impact,  as
measured by the *Life Cycle Assessment, in all of its business fields including logistics and sales.
In its production  activities,  Honda  promotes  environmental  preservation  issues under its Green
Factory concept.  


*Life Cycle Assessment
A comprehensive system for quantifying the environmental impacts of Honda's products throughout
their life cycles, from the material procurement and energy consumption to waste disposal.


Safety Technologies
Honda R&D will develop technologies for the prediction and the prevention of accidents  as  well  as
those  for  passenger  and pedestrian injury reduction. Honda intends to enhance its contribution to
traffic safety in motorized  societies,  including  Asian  countries.  Honda  also intends to remain
active in a variety of traffic safety programs, including advanced driving and motorcycling training
schemes provided by its local dealerships. 


European Business Strategy 
Honda  will  continue efforts to reinforce its sales structure by strengthening product  lineup  and
restructuring its sales and distribution organization. On the manufacturing side, Honda will improve
its cost competitiveness  by  enhancing  parts  procurement  through  Honda's global supply network,
including the network in Asian countries, and improving production efficiency  at  each  of  Honda's
production facilities in Europe. 

Honda will continue to evolve in each of these areas, focusing on activities aligned with the  three
directions  - "Value Creation," "Globalization," and "Commitment for the future" - to reach its goal
of becoming a company that society wants to exist.