NATIONAL STEEL CO SID

Basic materials SIC 3310 - Steel Works, Blast Furnaces & Rolling & Finishing Mills NAICS Manufacturing › Primary Metal Manufacturing › Steel Product Manufacturing from Purchased Steel derived NYSE

Last close —

Market cap —

52-week range — - —

No price or market cap here: this company files no 10-K, so the only share count SEC publishes for it counts its ordinary shares in its home market, while its US listing is a depositary receipt standing for some number of them. That number is in no filing, so a price multiplied by that count is not this company's value and is not shown. The financial statements below are as filed.

Valuation FY2025 figures against the last close

P/S—

P/E—

P/FCF—

EV/EBITDA—

Dividend yield—

Diluted EPS—

Annual financial statements

Income statement

Fiscal year	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018	FY2017	FY2009
Cost of revenue	—	—	—	—	—	—	—	—	—	$3.25B
Gross profit	—	—	—	—	—	—	—	—	—	$1.76B
SG&A	—	—	—	—	—	—	—	—	—	$208.0M
Total operating expenses	—	—	—	—	—	—	—	—	—	$600.0M
Operating income	—	—	—	—	—	—	—	—	—	$1.16B
Pre-tax income	—	—	—	—	—	—	—	—	—	$689.0M
Income tax	—	—	—	—	—	—	—	—	—	$219.0M
Net income	—	—	—	—	—	—	—	—	—	$1.28B
EPS, basic	—	—	—	—	—	—	—	—	—	0.86
Shares, diluted (wtd. avg.)	—	—	—	—	—	—	—	—	—	1,492.45B

Balance sheet

Fiscal year	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018	FY2017	FY2009
Cash and equivalents	—	—	—	—	—	—	—	—	—	$3.98B
Inventory	—	—	—	—	—	—	—	—	—	$1.32B
Total current assets	—	—	—	—	—	—	—	—	—	$6.84B
Property, plant and equipment	—	—	—	—	—	—	—	—	—	$5.62B
Goodwill	—	—	—	—	—	—	—	—	—	$168.0M
Total assets	—	—	—	—	—	—	—	—	—	$19.19B
Accounts payable	—	—	—	—	—	—	—	—	—	$114.0M
Total current liabilities	—	—	—	—	—	—	—	—	—	$2.09B
Total equity	—	—	—	—	—	—	—	—	—	$4.26B

Cash flow

Fiscal year	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018	FY2017	FY2009
Operating cash flow	—	—	—	—	—	—	—	—	—	$40.0M
Capital expenditure	—	—	—	—	—	—	—	—	—	$930.0M
Investing cash flow	—	—	—	—	—	—	—	—	—	-$829.0M
Financing cash flow	—	—	—	—	—	—	—	—	—	$872.0M
Buybacks	—	—	—	—	—	—	—	—	—	$736.0M

Figures as tagged in each year's own filing, in US dollars. A year restated by a later filing shows the restated figure. Capital expenditure, dividends and buybacks are cash out, shown positive. A line the filer does not report is not listed. Latest from accession 0001292814-26-002714.

Plot the figures US dollars

Income statement Revenue Cost of revenue Gross profit R&D SG&A Total operating expenses Operating income Interest expense Pre-tax income Income tax Net income EPS, basic EPS, diluted Shares, diluted (wtd. avg.)

Balance sheet Cash and equivalents Short-term investments Receivables Inventory Total current assets Property, plant and equipment Goodwill Other intangibles Total assets Accounts payable Short-term debt Total current liabilities Long-term debt Total liabilities Retained earnings Total equity

Cash flow Operating cash flow Depreciation and amortisation Stock-based compensation Capital expenditure Investing cash flow Financing cash flow Dividends paid Buybacks

Revenue
Gross profit
Net income

Fiscal year	FY2009	FY2017	FY2018	FY2019	FY2020	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	—	—	—	—	—	—	—	—	—	—
Gross profit	$1.76B	—	—	—	—	—	—	—	—	—
Net income	$1.28B	—	—	—	—	—	—	—	—	—

Others in SIC 3310

Ticker	Company	Market cap	P/E	Revenue growth
WOR	WORTHINGTON ENTERPRISES, INC.	$3.11B	20.3x	19.7%
WS	Worthington Steel, Inc.	$2.08B	240.3x	11.3%
ROCK	GIBRALTAR INDUSTRIES, INC.	$1.15B	—	11.0%
IIIN	INSTEEL INDUSTRIES INC	$537.6M	13.2x	22.4%
FRD	FRIEDMAN INDUSTRIES INC	$301.7M	—	—
GGB	GERDAU S.A.	—	—	—