Valuation Nippon Steel Corporation

Stocks

5401

JP3381000003

Iron & Steel

Delayed Japan Exchange Other stock markets 09:38:15 2026-07-14 pm EDT			5-day change	1st Jan Change
570.90 ^JPY	+0.58%		+2.66%	-11.06%

Jul. 05	Japan to Impose Provisional Anti-dumping Duties on Steel Imports From China, Taiwan	MT
Jul. 01	JBIC's US Exposure Surges Fivefold as Japan Prioritizes Economic Security	MT

Company Valuation: Nippon Steel Corporation

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	1,998,946	2,873,054	3,377,556	3,339,413	3,009,828	2,966,444	-	-
Change	-	43.73%	17.56%	-1.13%	-9.87%	-1.44%	-	-
Enterprise Value (EV) ¹	4,101,246	4,901,994	5,640,307	5,174,379	7,722,819	7,660,983	7,778,997	8,550,487
Change	-	19.52%	15.06%	-8.26%	49.25%	-0.8%	1.54%	9.92%
P/E	3.14x	4.14x	6.15x	9.1x	176x	10.3x	7.88x	7.65x
PBR	0.58x	0.69x	0.71x	0.62x	0.54x	0.54x	0.51x	0.49x
PEG	-	0.47x	-0.3x	-0.2x	-1.8x	0x	0.3x	2.56x
Capitalization / Revenue	0.29x	0.36x	0.38x	0.38x	0.3x	0.26x	0.25x	0.27x
EV / Revenue	0.6x	0.61x	0.64x	0.6x	0.77x	0.67x	0.65x	0.77x
EV / EBITDA	3.18x	4.01x	4.94x	4.84x	9.45x	6.28x	5.61x	6.16x
EV / EBIT	4.88x	5.55x	7.24x	9.44x	31.8x	13.2x	10.9x	11.9x
EV / FCF	17.3x	25.6x	18.8x	10x	-3.64x	-14.9x	-28.3x	-31.1x
FCF Yield	5.77%	3.9%	5.31%	9.98%	-27.5%	-6.72%	-3.53%	-3.22%
Dividend per Share ²	32	36	32	32	24	24.11	25.12	25.83
Rate of return	7.37%	5.77%	4.36%	5.01%	4.17%	4.25%	4.43%	4.55%
EPS ²	138.4	150.7	119.3	70.18	3.28	55.31	72.02	74.18
Distribution rate	23.1%	23.9%	26.8%	45.6%	732%	43.6%	34.9%	34.8%
Net sales ¹	6,808,890	7,975,586	8,868,097	8,695,526	10,063,216	11,367,724	11,974,461	11,171,354
EBITDA ¹	1,290,200	1,223,817	1,141,664	1,068,400	816,819	1,219,371	1,386,379	1,387,602
EBIT ¹	840,901	883,646	778,662	547,960	242,903	578,933	716,296	719,151
Net income ¹	637,321	694,016	549,372	350,227	17,158	299,736	389,097	396,129
Net Debt ¹	2,102,300	2,028,940	2,262,751	1,834,966	4,712,991	4,694,539	4,812,552	5,584,042
Reference price ²	434.20	624.00	733.60	639.00	575.90	567.60	567.60	567.60
Nbr of stocks (in thousands)	4,603,744	4,604,254	4,604,085	5,225,998	5,226,303	5,226,294	-	-
Announcement Date	5/10/22	5/10/23	5/9/24	5/9/25	5/13/26	-	-	-

¹JPY in Million²JPY

Estimates

P/E, 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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
NIPPON STEEL CORPORATION	10.12x	0.67x	6.25x	4.31%	18.03B
NUCOR CORPORATION	13.55x	1.46x	8.03x	0.96%	53.06B
ARCELORMITTAL	14.45x	0.87x	7.01x	0.95%	50.37B
STEEL DYNAMICS, INC.	14.38x	1.62x	9.37x	0.91%	33.77B
CARPENTER TECHNOLOGY CORPORATION	54.28x	9.07x	33.47x	0.14%	28.16B
TATA STEEL LIMITED	12.52x	1.19x	7x	2.25%	24.41B
POSCO HOLDINGS INC.	13.08x	0.54x	5.19x	3.18%	15.52B
LLOYDS METALS AND ENERGY LIMITED	14.52x	4.21x	10.96x	0.06%	10.74B
SSAB AB	13.55x	0.88x	6.67x	2.87%	10.11B
Average	17.83x	2.28x	10.44x	1.74%	27.13B
Weighted average by Cap.	18.20x	2.19x	10.60x	1.41%