Nippon Steel Corporation Website

Nippon Steel Corporation

TSE-5401

Basic

  • Market Cap

    ¥3,218.99B

  • EV

    ¥6,025.96B

  • Shares Out

    932.5M

  • Revenue

    ¥8,868.1B

  • Employees

    113,639

Margins

  • Gross

    15.64%

  • EBITDA

    11.72%

  • Operating

    7.63%

  • Pre-Tax

    8.61%

  • Net

    6.19%

  • FCF

    6.13%

Returns (5Yr Avg)

  • ROA

    2.77%

  • ROTA

    6.11%

  • ROE

    5.9%

  • ROCE

    6.67%

  • ROIC

    5.7%

Valuation (TTM)

  • P/E

  • P/B

  • EV/Sales

  • EV/EBITDA

  • P/FCF

  • EV/Gross Profit

Valuation (NTM)

  • Price Target

    ¥4,015

  • P/E

  • PEG

  • EV/Sales

  • EV/EBITDA

  • P/FCF

Financial Health

  • Cash

    ¥482.82B

  • Net Debt

    ¥2,228.82B

  • Debt/Equity

    0.51

  • EBIT/Interest

    22.18

Growth (CAGR)

  • Rev 3Yr

    22.46%

  • Rev 5Yr

    7.5%

  • Rev 10Yr

    4.86%

  • Dil EPS 3Yr

    146.56%

  • Dil EPS 5Yr

    13.38%

  • Dil EPS 10Yr

    7.07%

  • Rev Fwd 2Yr

    4.52%

  • EBITDA Fwd 2Yr

    5.41%

  • EPS Fwd 2Yr

    -0.73%

  • EPS LT Growth Est

    3.7%

Dividends

  • Yield

  • Payout

    26.82%

  • DPS

    ¥160

  • DPS Growth 3Yr

    151.98%

  • DPS Growth 5Yr

    14.87%

  • DPS Growth 10Yr

    12.34%

  • DPS Growth Fwd 2Yr

    3.98%

Select a metric from the list below to chart it

Mar '15

Mar '16

Mar '17

Mar '18

Mar '19

Mar '20

Mar '21

Mar '22

Mar '23

Mar '24

Mar '25 (E)

Mar '26 (E)

Mar '27 (E)

Total Revenues

5,921,525

4,829,272

6,808,890

7,975,586

8,868,097

Total Revenues % Chg.

-4.2%

-18.4%

41%

17.1%

11.2%

Cost of Goods Sold, Total

5,312,367

4,263,940

5,587,331

6,682,028

7,481,331

Gross Profit

609,158

565,332

1,221,559

1,293,558

1,386,766

Selling General & Admin Expenses, Total

498,747

399,371

544,725

579,411

638,855

R&D Expenses

63,147

52,673

60,672

Depreciation & Amortization

9,887

17,089

30,861

Amortization of Goodwill and Intangible Assets

Other Operating Expenses

-6,015

4,773

-34,477

-99,713

-20,097

Other Operating Expenses, Total

565,766

473,906

510,248

479,698

710,291

Operating Income

43,392

91,426

711,311

813,860

676,475

Interest Expense, Total

-21,809

-22,298

-21,773

-20,924

-30,501

Interest And Investment Income

7,703

5,361

17,904

22,674

21,539

Net Interest Expenses

-14,106

-16,937

-3,869

1,750

-8,962

Income (Loss) On Equity Invest.

38,395

55,220

214,480

102,915

144,326

Currency Exchange Gains (Loss)

-894

-3,040

21,045

40,021

50,835

Other Non Operating Income (Expenses)

-3,345

-3,100

-4,466

-3,940

-5,729

EBT, Excl. Unusual Items

63,442

123,569

938,501

954,606

856,945

Restructuring Charges

-121,702

-98,665

-97,229

-32,810

-90,995

Merger & Related Restructuring Charges

Impairment of Goodwill

Gain (Loss) On Sale Of Investments

36,518

Gain (Loss) On Sale Of Assets

-31,344

-33,560

-24,690

-33,448

-38,496

Asset Writedown

-333,968

-21,500

Other Unusual Items

EBT, Incl. Unusual Items

-423,572

-8,656

816,582

866,848

763,972

Income Tax Expense

2,548

10,671

149,052

128,117

176,074

Earnings From Continuing Operations

-426,120

-19,327

667,530

738,731

587,898

Minority Interest

-5,393

-13,105

-30,209

-44,715

-38,526

Net Income

-431,513

-32,432

637,321

694,016

549,372

Net Income to Common Incl Extra Items

-431,513

-32,432

637,321

694,016

549,372

Net Income to Common Excl. Extra Items

-431,513

-32,432

637,321

694,016

549,372

Total Shares Outstanding

920.7

920.8

920.9

920.8

921

Weighted Avg. Shares Outstanding

920.6

920.7

920.8

920.9

920.8

Weighted Avg. Shares Outstanding Dil

920.6

920.7

969.3

1,032.9

1,040.6

EPS

-468.7

-35.2

692.2

753.7

596.6

EPS Diluted

-468.7

-35.2

657.5

671.9

528

EBITDA

460,731

382,289

999,623

1,108,206

1,039,477

Effective Tax Rate

-0.6%

-123.3%

18.3%

14.8%

23%