Nippon Steel Corp
TSE:5401

Watchlist Manager
Nippon Steel Corp Logo
Nippon Steel Corp
TSE:5401
Watchlist
Price: 649.4 JPY -0.09% Market Closed
Market Cap: 3.5T JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+19%
5Y
+75%
10Y
+68%
Operating Income
+
3Y
-39%
5Y
-
10Y
+42%
Net Income
+
3Y
-
5Y
+99%
10Y
-

Earnings Waterfall
Nippon Steel Corp

Revenue
9T JPY
Cost of Revenue
-7.6T JPY
Gross Profit
1.3T JPY
Operating Expenses
-894.9B JPY
Operating Income
444.5B JPY
Other Expenses
-451B JPY
Net Income
-6.5B JPY

Income Statement
Nippon Steel Corp

Rotate your device to view
Income Statement
Currency: JPY
Jun-2007 Sep-2007 Dec-2007 Jun-2008 Sep-2008 Dec-2008 Jun-2009 Sep-2009 Dec-2009 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
4 175
0
0
4 431
0
0
5 194
0
0
4 658
9 211
13 902
18 355
18 162
18 092
18 091
17 834
17 929
18 065
20 749
23 539
25 800
27 873
26 628
25 297
23 916
22 267
21 027
19 920
19 024
19 226
19 660
20 110
20 388
19 568
18 722
18 006
18 529
19 283
19 768
21 339
0
0
0
19 133
0
0
0
21 809
0
0
0
22 298
0
0
0
21 773
0
0
0
20 924
0
0
0
30 501
0
0
0
0
0
0
Revenue
3 239 184
N/A
3 399 140
+5%
3 506 192
+3%
3 589 023
+2%
3 792 023
+6%
3 830 217
+1%
3 376 718
-12%
2 801 374
-17%
2 485 215
-11%
2 710 751
+9%
2 933 955
+8%
3 025 234
+3%
4 109 774
+36%
4 124 703
+0%
4 115 497
0%
4 154 344
+1%
4 090 936
-2%
4 066 072
-1%
3 981 423
-2%
4 093 826
+3%
4 389 922
+7%
4 716 102
+7%
5 146 216
+9%
5 354 717
+4%
5 516 180
+3%
5 590 717
+1%
5 620 072
+1%
5 660 446
+1%
5 610 030
-1%
5 513 562
-2%
5 339 118
-3%
5 144 202
-4%
4 907 429
-5%
4 693 637
-4%
4 560 660
-3%
4 523 506
-1%
4 632 890
+2%
4 937 215
+7%
5 217 193
+6%
5 465 442
+5%
5 712 965
+5%
5 817 491
+2%
5 909 454
+2%
6 123 688
+4%
6 177 947
+1%
6 240 433
+1%
6 283 544
+1%
6 078 681
-3%
5 921 525
-3%
5 530 650
-7%
5 116 333
-7%
4 895 326
-4%
4 829 272
-1%
5 200 817
+8%
5 751 222
+11%
6 321 935
+10%
6 808 890
+8%
7 224 919
+6%
7 519 352
+4%
7 828 090
+4%
7 975 586
+2%
8 256 190
+4%
8 513 600
+3%
8 655 719
+2%
8 868 097
+2%
8 859 819
0%
8 835 410
0%
8 778 779
-1%
8 695 526
-1%
8 512 766
-2%
8 951 438
+5%
Gross Profit
Cost of Revenue
(2 565 430)
(2 732 507)
(2 859 153)
(2 943 723)
(3 150 142)
(3 183 683)
(2 918 607)
(2 502 977)
(2 296 296)
(2 406 654)
(2 540 971)
(2 635 697)
(3 624 987)
(3 651 395)
(3 677 824)
(3 727 563)
(3 678 639)
(3 699 748)
(3 634 757)
(3 741 921)
(3 982 362)
(4 218 033)
(4 539 681)
(4 657 672)
(4 760 308)
(4 825 665)
(4 856 724)
(4 859 470)
(4 801 781)
(4 713 755)
(4 570 063)
(4 449 783)
(4 288 386)
(4 135 897)
(4 029 720)
(4 000 378)
(4 065 779)
(4 284 214)
(4 544 186)
(4 771 346)
(4 948 883)
(5 045 690)
(5 112 374)
(5 283 575)
(5 391 493)
(5 479 300)
(5 553 861)
(5 438 246)
(5 312 367)
(5 003 631)
(4 676 202)
(4 401 981)
(4 263 940)
(4 441 817)
(4 750 718)
(5 189 115)
(5 587 331)
(5 912 807)
(6 247 425)
(6 519 680)
(6 682 028)
(7 004 621)
(7 173 587)
(7 305 027)
(7 481 331)
(7 446 071)
(7 451 251)
(7 406 377)
(7 323 874)
(7 202 405)
(7 612 072)
Gross Profit
673 754
N/A
666 633
-1%
647 039
-3%
645 300
0%
641 881
-1%
646 534
+1%
458 111
-29%
298 397
-35%
188 919
-37%
304 097
+61%
392 984
+29%
389 537
-1%
484 787
+24%
473 308
-2%
437 673
-8%
426 781
-2%
412 297
-3%
366 324
-11%
346 666
-5%
351 905
+2%
407 560
+16%
498 069
+22%
606 535
+22%
697 045
+15%
755 872
+8%
765 052
+1%
763 348
0%
800 976
+5%
808 249
+1%
799 807
-1%
769 055
-4%
694 419
-10%
619 043
-11%
557 740
-10%
530 940
-5%
523 128
-1%
567 111
+8%
653 001
+15%
673 007
+3%
694 096
+3%
764 082
+10%
771 801
+1%
797 080
+3%
840 113
+5%
786 454
-6%
761 133
-3%
729 683
-4%
640 435
-12%
609 158
-5%
527 019
-13%
440 131
-16%
493 345
+12%
565 332
+15%
759 000
+34%
1 000 504
+32%
1 132 820
+13%
1 221 559
+8%
1 312 112
+7%
1 271 927
-3%
1 308 410
+3%
1 293 558
-1%
1 251 569
-3%
1 340 013
+7%
1 350 692
+1%
1 386 766
+3%
1 413 748
+2%
1 384 159
-2%
1 372 402
-1%
1 371 652
0%
1 310 361
-4%
1 339 366
+2%
Operating Income
Operating Expenses
(235 480)
(241 946)
(238 933)
(246 953)
(242 939)
(250 052)
(234 739)
(221 744)
(220 543)
(231 223)
(235 080)
(237 448)
(319 181)
(320 204)
(325 772)
(331 111)
(332 932)
(331 818)
(334 340)
(360 672)
(387 450)
(415 624)
(444 495)
(449 354)
(457 482)
(463 098)
(468 732)
(469 044)
(458 739)
(457 542)
(456 690)
(452 394)
(451 312)
(449 787)
(443 759)
(440 897)
(452 909)
(464 871)
(476 638)
(504 022)
(506 280)
(438 840)
(452 866)
(453 982)
(534 568)
(530 465)
(535 026)
(556 865)
(575 760)
(564 441)
(546 948)
(505 092)
(483 610)
(464 657)
(477 799)
(494 670)
(533 858)
(549 550)
(539 531)
(538 981)
(547 637)
(590 510)
(633 355)
(689 317)
(725 590)
(851 447)
(821 374)
(809 490)
(801 585)
(874 292)
(894 887)
Selling, General & Administrative
(235 480)
(237 140)
(238 933)
(246 953)
(271 314)
(250 052)
(234 739)
(221 744)
(220 543)
(231 223)
(235 080)
(237 448)
(272 260)
(320 204)
(325 772)
(331 111)
(283 528)
(331 818)
(334 339)
(360 672)
(325 796)
(415 622)
(444 493)
(449 352)
(387 295)
(463 098)
(468 733)
(469 044)
(392 969)
(457 541)
(456 689)
(452 394)
(383 304)
(449 788)
(443 759)
(440 896)
(385 518)
(464 869)
(476 636)
(504 021)
(462 704)
(479 704)
(491 187)
(499 387)
(501 095)
(576 133)
(584 661)
(577 761)
(498 747)
(544 441)
(518 431)
(502 040)
(399 371)
(478 374)
(492 703)
(511 888)
(470 406)
(556 864)
(567 365)
(571 461)
(497 530)
(618 160)
(649 732)
(690 484)
(638 855)
(744 962)
(765 765)
(793 934)
(714 420)
(826 625)
(881 392)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
(35 063)
0
0
0
(36 250)
0
0
0
(46 755)
0
0
0
(52 121)
0
0
0
(49 674)
0
0
0
0
0
0
0
(53 966)
0
0
0
(61 019)
0
0
0
(58 621)
0
0
0
(63 147)
0
0
0
(52 673)
0
0
0
(54 550)
0
0
0
(58 893)
0
0
0
(60 672)
0
0
0
(65 156)
0
0
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
(11 858)
0
0
0
(13 154)
0
0
0
(14 898)
0
0
0
(18 066)
0
0
0
(16 095)
0
0
0
(14 096)
0
0
0
(13 424)
0
0
0
(10 064)
0
0
0
(8 693)
0
0
0
(9 887)
0
0
0
(17 089)
0
0
0
(19 769)
0
0
0
(22 988)
0
0
0
(30 861)
0
0
0
(36 241)
0
0
Other Operating Expenses
0
(4 806)
0
0
28 375
0
0
0
0
0
0
0
0
0
0
0
0
0
(1)
0
(1)
(2)
(2)
(2)
0
0
0
0
0
(1)
(1)
0
(53 912)
1
0
(1)
(1)
(2)
(2)
(1)
27 507
40 864
38 321
45 405
33 841
45 668
49 635
20 896
(3 979)
(20 000)
(28 517)
(3 052)
(14 477)
13 717
14 904
17 218
10 867
7 314
27 834
32 480
31 774
27 650
16 377
1 167
4 798
(106 485)
(55 609)
(15 556)
14 232
(47 667)
(13 495)
Operating Income
438 274
N/A
424 687
-3%
408 106
-4%
398 347
-2%
398 942
+0%
396 482
-1%
223 372
-44%
76 653
-66%
(31 624)
N/A
72 874
N/A
157 904
+117%
152 089
-4%
165 606
+9%
153 104
-8%
111 901
-27%
95 670
-15%
79 365
-17%
34 506
-57%
12 326
-64%
(8 767)
N/A
20 110
N/A
82 445
+310%
162 040
+97%
247 691
+53%
298 390
+20%
301 954
+1%
294 616
-2%
331 932
+13%
349 510
+5%
342 265
-2%
312 365
-9%
242 025
-23%
167 731
-31%
107 953
-36%
87 181
-19%
82 231
-6%
114 202
+39%
188 130
+65%
196 369
+4%
190 074
-3%
257 802
+36%
332 961
+29%
344 214
+3%
386 131
+12%
251 886
-35%
230 668
-8%
194 657
-16%
83 570
-57%
33 398
-60%
(37 422)
N/A
(106 817)
-185%
(11 747)
+89%
81 722
N/A
294 343
+260%
522 705
+78%
638 150
+22%
687 701
+8%
762 562
+11%
732 396
-4%
769 429
+5%
745 921
-3%
661 059
-11%
706 658
+7%
661 375
-6%
661 176
0%
562 301
-15%
562 785
+0%
562 912
+0%
570 067
+1%
436 069
-24%
444 479
+2%
Pre-Tax Income
Interest Income Expense
43 219
44 772
45 806
49 950
53 571
41 920
25 965
12 154
12 447
20 276
28 912
45 352
61 940
74 103
74 324
69 983
73 068
65 445
(31 170)
(32 774)
(332)
(2 548)
111 799
134 943
137 144
111 784
103 770
125 191
134 417
167 638
152 580
107 727
80 232
20 824
29 538
61 392
95 936
138 885
148 387
159 282
62 573
(27 511)
(29 084)
(59 402)
96 378
88 357
71 427
56 387
42 937
30 740
14 357
16 856
41 847
79 274
160 496
221 416
227 192
263 538
237 819
173 347
140 748
112 114
130 110
150 655
195 769
188 425
149 398
140 988
125 195
78 428
51 188
Non-Reccuring Items
0
0
0
(4 117)
0
(57 968)
(60 251)
(64 368)
(21 206)
(25 384)
(30 325)
(16 114)
(59 503)
(43 402)
(38 461)
(137 108)
(37 429)
(129 369)
(200 129)
(74 929)
(158 558)
(61 478)
(9 880)
(39 907)
(34 190)
(18 725)
(13 165)
(86 922)
(106 593)
(117 763)
(82 783)
(8 119)
(17 059)
(13 832)
(42 352)
(50 908)
(36 169)
(29 547)
(29 306)
(32 004)
(48 615)
(49 299)
(69 412)
(61 327)
(99 494)
(100 286)
(81 465)
(505 303)
(499 907)
(505 709)
(555 260)
(124 528)
(132 225)
(99 313)
(116 281)
(76 972)
(98 309)
(125 887)
(37 025)
(87 686)
(19 820)
4 454
(86 385)
(85 379)
(92 973)
0
0
0
(170 884)
(366 860)
(365 646)
Gain/Loss on Disposition of Assets
10 213
17 132
20 623
23 327
13 148
11 496
7 928
1 159
0
0
0
0
0
0
0
0
(12 180)
0
0
0
(10 467)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
(10 931)
(13 736)
(19 244)
(14 114)
(39 618)
(27 972)
(43 780)
(27 576)
(9 657)
(81)
14 470
(297)
17 339
(3 507)
(3 254)
3 503
17 229
12 854
13 867
11 903
12 277
33 733
27 681
28 204
(2 197)
(23 624)
(4 893)
(17 209)
(1 146)
13 444
64
1 920
(126)
(6 132)
(2 133)
(2 198)
7 723
10 473
2 027
10 302
0
(6 120)
(18)
(3 045)
(1)
0
0
0
0
0
(1)
(1)
0
0
1
2
(1)
0
0
(1)
0
0
0
0
0
0
0
0
(1)
0
(2)
Pre-Tax Income
480 775
N/A
472 855
-2%
455 291
-4%
453 393
0%
426 043
-6%
363 958
-15%
153 234
-58%
(1 978)
N/A
(50 040)
-2 430%
67 685
N/A
170 961
+153%
181 030
+6%
185 382
+2%
180 298
-3%
144 510
-20%
32 048
-78%
120 053
+275%
(16 564)
N/A
(205 106)
-1 138%
(104 567)
+49%
(136 970)
-31%
52 152
N/A
291 640
+459%
370 931
+27%
399 147
+8%
371 389
-7%
380 328
+2%
352 992
-7%
376 188
+7%
405 584
+8%
382 226
-6%
343 553
-10%
230 778
-33%
108 813
-53%
72 234
-34%
90 517
+25%
181 692
+101%
307 941
+69%
317 477
+3%
327 654
+3%
271 760
-17%
250 031
-8%
245 700
-2%
262 357
+7%
248 769
-5%
218 740
-12%
184 620
-16%
(365 346)
N/A
(423 572)
-16%
(512 392)
-21%
(647 721)
-26%
(119 420)
+82%
(8 656)
+93%
274 304
N/A
566 921
+107%
782 596
+38%
816 583
+4%
900 214
+10%
933 190
+4%
855 089
-8%
866 849
+1%
777 628
-10%
750 383
-4%
726 651
-3%
763 972
+5%
750 726
-2%
712 183
-5%
703 900
-1%
524 377
-26%
147 635
-72%
130 019
-12%
Net Income
Tax Provision
(189 663)
(177 008)
(171 202)
(172 460)
(159 906)
(133 293)
(55 924)
(12 380)
6 943
(34 716)
(59 264)
(59 718)
(76 206)
(70 689)
(61 898)
(35 682)
(52 303)
(34 176)
45 056
20 397
25 599
(11 414)
(107 703)
(134 108)
(140 568)
(127 681)
(125 269)
(130 349)
(145 950)
(150 786)
(145 838)
(121 123)
(79 232)
(46 061)
(30 108)
(30 237)
(35 697)
(71 070)
(73 656)
(76 038)
(59 549)
(26 442)
(32 412)
(17 382)
8 809
(12 217)
6 735
63 210
(2 549)
5 944
(16 083)
(71 623)
(10 672)
(79 904)
(85 298)
(156 608)
(149 053)
(160 845)
(183 659)
(167 938)
(128 118)
(94 564)
(84 543)
(67 492)
(176 074)
(184 285)
(187 034)
(198 491)
(141 405)
(122 404)
(105 028)
Income from Continuing Operations
291 112
295 847
284 089
280 933
266 137
230 665
97 310
(14 358)
(43 097)
32 969
111 697
121 312
109 176
109 609
82 612
(3 634)
67 750
(50 740)
(160 050)
(84 170)
(111 371)
40 738
183 937
236 823
258 579
243 708
255 059
222 643
230 238
254 798
236 388
222 430
151 546
62 752
42 126
60 280
145 995
236 871
243 821
251 616
212 211
223 589
213 288
244 975
257 578
206 523
191 355
(302 136)
(426 121)
(506 448)
(663 804)
(191 043)
(19 328)
194 400
481 623
625 988
667 530
739 369
749 531
687 151
738 731
683 064
665 840
659 159
587 898
566 441
525 149
505 409
382 972
25 231
24 991
Income to Minority Interest
(15 784)
(20 165)
(21 033)
(21 814)
(17 812)
(18 551)
(10 206)
(7 049)
(2 802)
(9 792)
(14 703)
(16 827)
(15 972)
(14 144)
(11 683)
(8 901)
(9 279)
(7 409)
(6 912)
(8 053)
(13 196)
(14 374)
(16 268)
(16 655)
(15 826)
(16 014)
(15 635)
(19 088)
(15 944)
(16 111)
(14 225)
(8 693)
(6 127)
(4 705)
(5 814)
(8 483)
(15 048)
(19 934)
(24 730)
(24 021)
(31 377)
(28 710)
(14 814)
(13 566)
(6 409)
(7 426)
(18 231)
(10 709)
(5 393)
(463)
2 377
(6 889)
(13 105)
(22 633)
(24 164)
(26 726)
(30 209)
(33 204)
(38 566)
(40 582)
(44 715)
(42 954)
(43 960)
(41 371)
(38 526)
(36 577)
(32 666)
(34 875)
(32 744)
(28 394)
(31 490)
Net Income (Common)
275 330
N/A
275 681
+0%
263 056
-5%
259 116
-1%
248 324
-4%
212 113
-15%
87 106
-59%
(21 404)
N/A
(45 899)
-114%
23 175
N/A
96 988
+319%
104 481
+8%
93 199
-11%
95 461
+2%
70 927
-26%
(12 536)
N/A
58 471
N/A
(58 149)
N/A
(166 963)
-187%
(92 224)
+45%
(124 567)
-35%
26 361
N/A
167 669
+536%
220 166
+31%
242 753
+10%
227 695
-6%
239 423
+5%
203 556
-15%
214 293
+5%
238 686
+11%
222 163
-7%
213 737
-4%
145 419
-32%
58 048
-60%
36 311
-37%
51 796
+43%
130 946
+153%
216 936
+66%
219 090
+1%
227 594
+4%
180 832
-21%
194 877
+8%
198 473
+2%
231 408
+17%
251 169
+9%
199 096
-21%
173 123
-13%
(312 845)
N/A
(431 513)
-38%
(506 911)
-17%
(661 428)
-30%
(197 934)
+70%
(32 432)
+84%
171 768
N/A
457 459
+166%
599 262
+31%
637 321
+6%
706 164
+11%
710 965
+1%
646 569
-9%
694 016
+7%
640 106
-8%
621 877
-3%
617 785
-1%
549 372
-11%
529 866
-4%
492 484
-7%
470 535
-4%
350 227
-26%
(3 165)
N/A
(6 500)
-105%
EPS (Diluted)
82.62
N/A
403.04
+388%
404.7
+0%
77.37
-81%
366.8
+374%
316.58
-14%
27.69
-91%
-33.65
N/A
-72.96
-117%
6.92
N/A
28.96
+318%
31.2
+8%
27.83
-11%
28.51
+2%
21.18
-26%
-3.98
N/A
18.59
N/A
-18.49
N/A
-53.09
-187%
-20.31
+62%
-32.46
-60%
5.8
N/A
36.89
+536%
48.27
+31%
53.34
+11%
49.9
-6%
52.47
+5%
44.61
-15%
46.96
+5%
52.29
+11%
48.41
-7%
46.36
-4%
31.74
-32%
13.04
-59%
8.21
-37%
11.73
+43%
29.59
+152%
49.15
+66%
49.64
+1%
51.57
+4%
40.97
-21%
44.15
+8%
44.97
+2%
52.43
+17%
56.35
+7%
43.26
-23%
37.61
-13%
-67.95
N/A
-93.74
-38%
-110.11
-17%
-143.66
-30%
-42.99
+70%
-7.04
+84%
37.3
N/A
99.36
+166%
119.89
+21%
138.43
+15%
137.14
-1%
137.91
+1%
124.97
-9%
134.38
+8%
139.02
+3%
119.63
-14%
118.62
-1%
105.59
-11%
113.88
+8%
84.98
-25%
90.79
+7%
70.18
-23%
-0.6
N/A
-1.24
-107%

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 308,000+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.