Nippon Steel Corporation (5401)

Basic

  • Market Cap

    ¥3,203.55B

  • EV

    ¥6,178.12B

  • Shares Out

    920.82M

  • Revenue

    ¥8,513.6B

  • Employees

Margins

  • Gross

    15.74%

  • EBITDA

    12.63%

  • Operating

    9.04%

  • Pre-Tax

    8.81%

  • Net

    7.3%

  • FCF

    5.73%

Returns (5Yr Avg)

  • ROA

    2.81%

  • ROE

    5.46%

  • ROCE

    5.89%

  • ROIC

    5.12%

Valuation (TTM)

  • P/E

  • P/B

  • EV/Sales

  • EV/EBITDA

  • EV/FCF

  • EV/Gross Profit

Valuation (NTM)

  • Price Target

    ¥3,856

  • P/E

  • EV/Sales

  • EV/EBITDA

  • EV/FCF

Per Share

  • Rev

    ¥9,245.48

  • Earnings (Dil)

    ¥599.52

  • FCF

    ¥470.23

  • Book Value

    ¥5,015

Growth (CAGR)

  • Rev 3Yr

    18.5%

  • Rev 5Yr

    7.88%

  • Rev 10Yr

    5.16%

  • Dil EPS 3Yr

    -5.85%

  • Dil EPS 5Yr

    17.41%

  • Dil EPS 10Yr

    12.49%

  • Rev Fwd 2Yr

    5.11%

  • EBITDA Fwd 2Yr

    -4.04%

  • EPS Fwd 2Yr

    -19.52%

  • EPS LT Growth Est

    -2.5%

Dividends

  • Yield

  • Payout

    13.33%

  • DPS

    ¥90

  • DPS Growth 3Yr

  • DPS Growth 5Yr

    2.38%

  • DPS Growth 10Yr

    11.61%

  • DPS Growth Fwd 2Yr

    -7.2%

Select a metric from the list below to chart it

Mar '14
Mar '16
Mar '18
Mar '20
Mar '22
LTM

Total Revenues

6,177,947.0

5,921,525.0

4,829,272.0

6,808,890.0

7,975,586.0

8,513,601.0

Total Revenues % Chg.

8.1%

-4.2%

-18.4%

41.0%

17.1%

13.2%

Cost of Goods Sold, Total

5,391,493.0

5,312,367.0

4,263,940.0

5,587,331.0

6,682,028.0

7,173,587.0

Gross Profit

786,454.0

609,158.0

565,332.0

1,221,559.0

1,293,558.0

1,340,014.0

Selling General & Admin Expenses, Total

566,918.0

498,747.0

399,371.0

544,725.0

579,411.0

649,732.0

R&D Expenses

63,147.0

52,673.0

Depreciation & Amortization

9,887.0

17,089.0

Amortization of Goodwill and Intangible Assets

Other Operating Expenses

-24,857.0

-6,015.0

4,773.0

-34,477.0

-99,713.0

-79,555.0

Other Operating Expenses, Total

542,061.0

565,766.0

473,906.0

510,248.0

479,698.0

570,177.0

Operating Income

244,393.0

43,392.0

91,426.0

711,311.0

813,860.0

769,837.0

Interest Expense, Total

-19,133.0

-21,809.0

-22,298.0

-21,773.0

-20,924.0

-27,390.0

Interest And Investment Income

26,184.0

7,703.0

5,361.0

17,904.0

22,674.0

30,634.0

Net Interest Expenses

7,051.0

-14,106.0

-16,937.0

-3,869.0

1,750.0

3,244.0

Income (Loss) On Equity Invest.

86,411.0

38,395.0

55,220.0

214,480.0

102,915.0

99,434.0

Currency Exchange Gains (Loss)

6,152.0

-894.0

-3,040.0

21,045.0

40,021.0

40,021.0

Other Non Operating Income (Expenses)

-3,239.0

-3,345.0

-3,100.0

-4,466.0

-3,940.0

-3,940.0

EBT, Excl. Unusual Items

340,768.0

63,442.0

123,569.0

938,501.0

954,606.0

908,596.0

Restructuring Charges

-49,480.0

-121,702.0

-98,665.0

-97,229.0

-32,810.0

-103,265.0

Merger & Related Restructuring Charges

-1,491.0

Impairment of Goodwill

13,578.0

Gain (Loss) On Sale Of Investments

-4,592.0

Gain (Loss) On Sale Of Assets

-27,665.0

-31,344.0

-33,560.0

-24,690.0

-33,448.0

-33,448.0

Asset Writedown

-333,968.0

-21,500.0

-21,500.0

Other Unusual Items

-22,349.0

EBT, Incl. Unusual Items

248,769.0

-423,572.0

-8,656.0

816,582.0

866,848.0

750,383.0

Income Tax Expense

-8,809.0

2,548.0

10,671.0

149,052.0

128,117.0

84,543.0

Earnings From Continuing Operations

257,578.0

-426,120.0

-19,327.0

667,530.0

738,731.0

665,840.0

Minority Interest

-6,409.0

-5,393.0

-13,105.0

-30,209.0

-44,715.0

-43,961.0

Net Income

251,169.0

-431,513.0

-32,432.0

637,321.0

694,016.0

621,879.0

Net Income to Common Incl Extra Items

251,169.0

-431,513.0

-32,432.0

637,321.0

694,016.0

621,879.0

Net Income to Common Excl. Extra Items

251,169.0

-431,513.0

-32,432.0

637,321.0

694,016.0

621,879.0

Total Shares Outstanding

920.5

920.7

920.8

920.9

920.8

920.8

Weighted Avg. Shares Outstanding

891.4

920.6

920.7

920.8

920.9

920.8

Weighted Avg. Shares Outstanding Dil

891.4

920.6

920.7

969.3

1,032.9

1,037.3

EPS

281.8

-468.7

-35.2

692.2

753.7

675.3

EPS Diluted

281.8

-468.7

-35.2

657.5

671.9

599.5

EBITDA

635,141.0

460,731.0

382,289.0

999,623.0

1,108,206.0

1,075,534.0