Data is not available at this time.
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.
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.
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.
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 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.
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.
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.
Company filings, Bloomberg
show cash flow forecast
| Fiscal year | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | 2050 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |