Valuation Nippon Steel Corporation

Equities

5401

JP3381000003

Iron & Steel

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-05-21 EDT			5-day change	1st Jan Change
546.00 ^JPY	+0.98%		-1.83%	-14.93%

06:07am	Mazda Unveils New CX-5 SUV with Google Integration Amid Industry Challenges	MT
05-19	Rio Tinto Achieves Eight Billion-Ton Pilbara Iron Ore Shipment Milestone	MT

Company Valuation: Nippon Steel Corporation

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	1,737,026	1,998,946	2,873,054	3,377,556	3,339,413	2,825,857	-	-
Change	-	15.08%	43.73%	17.56%	-1.13%	-15.38%	-	-
Enterprise Value (EV) ¹	3,936,792	4,101,246	4,901,994	5,640,307	5,174,379	7,550,664	8,410,403	7,157,128
Change	-	4.18%	19.52%	15.06%	-8.26%	45.92%	11.39%	-14.9%
P/E ratio	-53.6x	3.14x	4.14x	6.15x	9.1x	176x	8.88x	7.2x
PBR	0.63x	0.58x	0.69x	0.71x	0.62x	0.54x	0.51x	0.49x
PEG	-	-0x	0.47x	-0.3x	-0.2x	-1.8x	-0x	0.3x
Capitalization / Revenue	0.36x	0.29x	0.36x	0.38x	0.38x	0.3x	0.26x	0.24x
EV / Revenue	0.82x	0.6x	0.61x	0.64x	0.6x	0.75x	0.76x	0.61x
EV / EBITDA	9.82x	3.18x	4.01x	4.94x	4.84x	7.55x	7.49x	5.22x
EV / EBIT	346x	4.88x	5.55x	7.24x	9.44x	39.5x	12.2x	9.93x
EV / FCF	278x	17.3x	25.6x	18.8x	10x	-2.95x	-42.8x	-80.9x
FCF Yield	0.36%	5.77%	3.9%	5.31%	9.98%	-33.9%	-2.34%	-1.24%
Dividend per Share ²	2	32	36	32	32	24	24	25.22
Rate of return	0.53%	7.37%	5.77%	4.36%	5.01%	4.44%	4.44%	4.66%
EPS ²	-7.044	138.4	150.7	119.3	70.18	3.28	60.91	75.06
Distribution rate	-28.4%	23.1%	23.9%	26.8%	45.6%	-293%	39.4%	33.6%
Net sales ¹	4,829,272	6,808,890	7,975,586	8,868,097	8,695,526	10,063,216	11,065,684	11,696,772
EBITDA ¹	400,900	1,290,200	1,223,817	1,141,664	1,068,400	816,819	1,123,407	1,370,053
EBIT ¹	11,381	840,901	883,646	778,662	547,960	242,903	686,900	720,780
Net income ¹	-32,432	637,321	694,016	549,372	350,227	17,158	328,144	402,576
Net Debt ¹	2,199,766	2,102,300	2,028,940	2,262,751	1,834,966	4,724,807	5,584,546	4,331,271
Reference price ²	377.30	434.20	624.00	733.60	639.00	540.70	540.70	540.70
Nbr of stocks (in thousands)	4,603,833	4,603,744	4,604,254	4,604,085	5,225,998	5,226,294	-	-
Announcement Date	5/7/21	5/10/22	5/10/23	5/9/24	5/9/25	5/13/26	-	-

¹JPY in Million²JPY

Estimates

P/E ratio, Detailed evolution

Sector Comparison:

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NIPPON STEEL CORPORATION	-65.91x	0.75x	7.55x	4.44%	17.79B
NUCOR CORPORATION	15.11x	1.44x	8.48x	0.99%	51.39B
ARCELORMITTAL	13.58x	0.83x	6.55x	1%	47.62B
STEEL DYNAMICS, INC.	15.59x	1.62x	10.06x	0.93%	32.92B
TATA STEEL LIMITED	21.85x	1.46x	9.91x	1.77%	26.76B
POSCO HOLDINGS INC.	16.35x	0.65x	6.04x	2.38%	20.96B
CARPENTER TECHNOLOGY CORPORATION	40.53x	6.78x	25.01x	0.19%	20.97B
LLOYDS METALS AND ENERGY LIMITED	22.05x	5.31x	16.33x	0.09%	9.63B
SSAB AB	12.04x	0.79x	5.91x	3.13%	9.39B
DAZHONG MINING CO., LTD.	59.94x	-	-	-	9.38B
Average	15.11x	2.18x	10.65x	1.66%	24.68B
Weighted average by Cap.	13.89x	1.83x	9.86x	1.43%