Log in
E-mail
Password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
New member
Sign up for FREE
New customer
Discover our services
Settings
Settings
Dynamic quotes 
OFFON

MarketScreener Homepage  >  Equities  >  Tokyo  >  Nippon Steel Corporation    5401   JP3381000003

NIPPON STEEL CORPORATION

(5401)
  Report
SummaryChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M JPY Estimates in M JPY
Fiscal Period March 2017 2018 2019 2020 (e) 2021 (e) 2022 (e)
Sales 4 632 890 5 668 663 6 177 947 5 996 994 5 963 731 6 074 153
EBITDA 418 953 523 101 673 727 492 433 548 880 595 246
Operating profit (EBIT) 114 202 182 382 265 111 107 000 137 689 184 175
Pre-Tax Profit (EBT) 181 692 289 860 248 769 91 667 145 868 178 568
Net income 130 946 195 061 251 169 44 233 107 965 134 882
P/E ratio 17,3x 10,6x 6,93x 39,3x 12,7x 10,2x
EPS ( JPY ) 148 221 282 37,9 117 147
Dividend per Share ( JPY ) 45,0 70,0 80,0 14,0 34,3 46,8
Yield 1,75% 3,00% 4,09% 0,94% 2,30% 3,14%
Reference price ( JPY ) 2 565,000 2 336,500 1 954,000 1 488,000 1 488,000 1 488,000
Announcement Date 04/28/2017
12:00am
04/26/2018
12:00am
05/09/2019
12:00am
- - -
Finances - Leverage
Actuals in M JPY Estimates in M JPY
Fiscal Period March 2017 2018 2019 2020 (e) 2021 (e) 2022 (e)
Debt 2 011 278 1 936 940 2 189 140 2 566 414 2 229 996 2 175 277
Finance - - - - - -
Operating income (EBITDA) 418 953 523 101 673 727 492 433 548 880 595 246
Leverage
(Debt/EBITDA)
4,80x 3,70x 3,25x 5,21x 4,06x 3,65x
Capital Expenditure 351 038 403 064 438 758 500 000 450 000 438 333
Free Cash Flow (FCF) 133 250 105 427 70 536 -394 257 93 022 116 936
Book Value Per Share (BVPS) ( JPY ) 3 340 3 564 3 510 3 111 3 464 3 567
Cash Flow per Share ( JPY ) 492 607 740 477 617 634
Announcement Date 04/28/2017
12:00am
04/26/2018
12:00am
05/09/2019
12:00am
- - -
Balance Sheet Analysis
Assessed data source
© 2020 S&P Global Market Intelligence
Financial Ratios

Size 2020e 2021e
Capitalization 1 369 987 M JPY -
Entreprise Value (EV) 3 936 401 M JPY 3 599 983 M JPY
Valuation 2020e 2021e
P/E ratio (Price / EPS) 39,3x 12,7x
Capitalization / Revenue 0,23x 0,23x
EV / Revenue 0,66x 0,66x
EV / EBITDA 7,99x 7,17x
Yield (DPS / Price) 0,94% 2,30%
Price to book (Price / BVPS) 0,48x 0,43x
Profitability 2020e 2021e
Operating Margin (EBIT / Sales) 1,78% 2,31%
Operating Leverage (Delta EBIT / Delta Sales) -20,4x -
Net Margin (Net Profit / Revenue) 0,74% 1,81%
ROA (Net Profit / Asset) 0,60% 1,50%
ROE (Net Profit / Equities) 1,65% 3,19%
Rate of Dividend 37,0% 29,2%
Balance Sheet Analysis 2020e 2021e
CAPEX / Sales   8,34% 7,55%
Cash Flow / Sales 7,33% 9,52%
Capital Intensity (Assets / Sales) 1,23x 1,21x
Financial Leverage (Net Debt / EBITDA) 5,21x 4,06x
EPS & Dividend