investorscraft@gmail.com

Intrinsic ValueNippon Steel Corporation (5401.T)

Previous Close¥645.90
Intrinsic Value
Upside potential
Previous Close
¥645.90

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Nippon Steel Corporation is a global leader in the steel industry, operating across steelmaking, fabrication, engineering, chemicals, and system solutions. The company serves diverse sectors, including automotive, energy, infrastructure, and consumer electronics, with a broad product portfolio ranging from steel plates and pipes to advanced materials like carbon fiber and semiconductor components. Its vertically integrated operations enhance cost efficiency and supply chain resilience, while its technological expertise in high-performance steel and specialty materials strengthens its competitive edge. Nippon Steel maintains a dominant position in Japan and a growing international footprint, supported by strategic partnerships and acquisitions. The company’s diversified revenue streams—spanning steel products, industrial machinery, and IT-enabled services—mitigate cyclical risks inherent in the steel industry. Its focus on sustainability and innovation, including waste recycling and energy-efficient production, aligns with global decarbonization trends, reinforcing its long-term market relevance.

Revenue Profitability And Efficiency

Nippon Steel reported revenue of JPY 8.87 trillion for FY 2024, with net income of JPY 549.4 billion, reflecting robust demand in core markets. Operating cash flow stood at JPY 1.01 trillion, underscoring strong operational efficiency, while capital expenditures of JPY 466.3 billion indicate sustained investment in capacity and technology. The company’s ability to generate consistent cash flow supports its financial flexibility and reinvestment priorities.

Earnings Power And Capital Efficiency

Diluted EPS of JPY 527.96 highlights Nippon Steel’s earnings strength, driven by pricing power and cost management. The company’s capital efficiency is evident in its disciplined capex allocation and high-margin product mix, particularly in advanced materials and automotive steel. Its diversified business segments further enhance earnings stability amid commodity price volatility.

Balance Sheet And Financial Health

Nippon Steel’s balance sheet shows JPY 448.9 billion in cash and equivalents against total debt of JPY 2.71 trillion, reflecting a leveraged but manageable position. The company’s liquidity and cash flow generation provide ample coverage for debt obligations, while its scale and industry leadership mitigate refinancing risks.

Growth Trends And Dividend Policy

Growth is supported by global infrastructure demand and automotive sector recovery, with strategic expansions in high-value steel products. The company maintains a shareholder-friendly dividend policy, with a JPY 160 per share payout, balancing reinvestment needs with returns to investors.

Valuation And Market Expectations

At a market cap of JPY 2.99 trillion, Nippon Steel trades at a moderate valuation, reflecting its cyclical exposure but also its leadership in high-margin segments. Investor expectations hinge on steel price trends and the company’s ability to navigate decarbonization pressures.

Strategic Advantages And Outlook

Nippon Steel’s competitive advantages include technological leadership, vertical integration, and a diversified customer base. The outlook remains positive, driven by infrastructure spending and innovation in sustainable steel, though macroeconomic and regulatory risks warrant monitoring.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount