Last Price$1.50.0%
Market Cap$1,956.0M
$8,408.0M
-2.0% YoY
($265.7M)
+448.3% YoY
$5,897.9M
Net Debt to FCF - 18.3x
$338.6M
4.0% margin
SID Income Statement
SID Income Statement Overview
Annual
Quarterly
LTM
Dec'14
Dec'15
Dec'16
Dec'17
Dec'18
Dec'19
Dec'20
Dec'21
Dec'22
Dec'23
$9,081.8M 2.4% YoY
Cost of revenue
$6,823.1M 9.9% YoY
Pre-tax income
$206.9M (74.9%) YoY
2.3% margin
SID Income statement key metrics
Annual
Quarterly
LTM
SID Balance Sheet
SID Balance Sheet Overview
Annual
Quarterly
LTM
Dec'14
Dec'15
Dec'16
Dec'17
Dec'18
Dec'19
Dec'20
Dec'21
Dec'22
Dec'23
Assets
Liabilities
Total assets
$18.8B
Current assets ($6,804.1M, 36.1% of total)
$3,617.5M (19.2%)
$672.6M (3.6%)
Other current assets
$2,514.0M (13.4%)
Non-current assets ($12.0B, 63.9% of total)
$1,100.2M (5.8%)
$5,744.7M (30.5%)
$1,318.6M (7.0%)
Other non-current assets
$3,860.1M (20.5%)
Financial position
$5,760.9M
Cash & Short-term
Investments
Total Debt
SID Balance Sheet Metrics
Annual
Quarterly
LTM
SID Cash Flow Statement
SID Cash Flow Statement Overview
Annual
Quarterly
LTM
Dec'14
Dec'15
Dec'16
Dec'17
Dec'18
Dec'19
Dec'20
Dec'21
Dec'22
Dec'23
$810.5M Net Change in Cash
SID Cash Flow Statement key metrics
Annual
Quarterly
LTM
Operating Cash Flow (OCF)
$1,457.6M N/A YoY
Capital Expenditure (CAPEX)
($881.1M) -29.8% YoY
Free Cash Flow (FCF)
$576.5M N/A YoY
SID Financials
USD
BRL
Millions
Billions
Annual
Quarterly
Trailing
Key stats
Income statement
Balance sheet
Cash Flow Statement
Valuation
Ratios
Per share
Per employee
Dividends & Yields
| Dec'04 | Dec'05 | Dec'06 | Dec'07 | Dec'08 | Dec'09 | Dec'10 | Dec'11 | Dec'12 | Dec'13 | Dec'14 | Dec'15 | Dec'16 | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
% growth | 2,804.3 0.0% | 3,662.5 30.6% | 3,766.6 2.8% | 5,056.4 34.2% | 9,224.4 82.4% | 4,428.1 (52.0%) | 8,212.3 85.5% | 9,885.8 20.4% | 8,669.7 (12.3%) | 8,045.1 (7.2%) | 6,860.9 (14.7%) | 4,669.3 (31.9%) | 4,938.5 5.8% | 5,794.8 17.3% | 6,315.6 9.0% | 6,447.5 2.1% | 5,879.8 (8.8%) | 8,872.8 50.9% | 8,587.5 (3.2%) | 9,081.8 5.8% |
| Cost of Goods Sold (COGS) | 1,279.4 | 1,768.2 | 2,058.6 | 2,819.2 | 4,589.8 | 2,870.3 | 4,368.4 | 5,865.1 | 6,194.4 | 5,772.8 | 4,932.0 | 3,593.6 | 3,640.1 | 4,253.1 | 4,428.5 | 4,375.8 | 3,740.4 | 4,784.8 | 6,011.3 | 6,823.1 |
% margin | 1,524.9 54.4% | 1,894.3 51.7% | 1,708.0 45.3% | 2,237.2 44.2% | 4,634.7 50.2% | 1,557.9 35.2% | 3,843.9 46.8% | 4,020.7 40.7% | 2,475.3 28.6% | 2,272.3 28.2% | 1,928.9 28.1% | 1,075.7 23.0% | 1,298.5 26.3% | 1,541.7 26.6% | 1,887.1 29.9% | 2,071.7 32.1% | 2,139.4 36.4% | 4,088.0 46.1% | 2,576.1 30.0% | 2,258.7 24.9% |
| Operating Expenses | 286.4 | 309.9 | 454.4 | 531.6 | 984.4 | 529.9 | 1,003.3 | 575.6 | 2,145.5 | 896.0 | 870.9 | 680.1 | 756.9 | 595.0 | 14.4 | 997.5 | 679.6 | 678.0 | 885.3 | 1,222.0 |
| Research & Development Expenses (R&D) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 31.3 | 44.5 | 22.2 | 12.6 | 9.6 | 11.5 | 10.0 | 7.1 | 5.4 | 14.3 | 11.4 | 11.7 |
| Selling, General & Administrative Expenses (SG&A) | 286.4 | 309.9 | 454.4 | 453.7 | 809.9 | 423.0 | 670.1 | 683.8 | 754.8 | 632.0 | 620.1 | 597.9 | 637.9 | 729.6 | 750.2 | 753.7 | 513.6 | 562.9 | 621.3 | 897.4 |
% margin | 1,238.5 44.2% | 1,584.4 43.3% | 1,253.6 33.3% | 1,705.6 33.7% | 3,650.2 39.6% | 1,028.0 23.2% | 2,840.6 34.6% | 3,314.7 33.5% | 1,432.9 16.5% | 1,449.8 18.0% | 1,142.0 16.6% | 395.6 8.5% | 600.9 12.2% | 946.7 16.3% | 1,237.1 19.6% | 1,070.2 16.6% | 1,473.1 25.1% | 3,425.6 38.6% | 1,433.2 16.7% | 1,036.7 11.4% |
| Interest Income | 0.0 | 147.3 | 126.3 | 422.5 | 218.2 | 226.1 | 365.5 | 429.3 | 1,089.9 | 79.9 | 1,162.0 | 801.2 | 185.3 | 50.8 | 30.6 | 23.7 | 11.4 | 51.8 | 147.7 | 22.5 |
| Interest Expense | 0.0 | 391.8 | 422.1 | 623.2 | 705.9 | 824.9 | 1,250.5 | 1,629.7 | 0.0 | 875.5 | 0.0 | 0.0 | 858.9 | 756.7 | 552.5 | 515.2 | 440.2 | 419.5 | 634.4 | 833.4 |
| Pre-tax Income | 995.7 | 1,234.0 | 966.6 | 1,980.6 | 3,774.7 | 608.5 | 1,754.3 | 2,244.8 | (693.1) | 282.6 | (112.1) | 549.6 | (166.1) | 162.8 | 1,498.8 | 357.6 | 961.9 | 3,443.8 | 798.8 | 206.9 |
% effective tax rate | 264.6 26.6% | 411.0 33.3% | 289.9 30.0% | 489.4 24.7% | 531.4 14.1% | 193.4 31.8% | 324.3 18.5% | 50.2 2.2% | (446.5) 64.4% | 34.5 12.2% | (64.3) 57.4% | 57.4 10.5% | 76.8 (46.2%) | 128.0 78.6% | 68.8 4.6% | (211.3) (59.1%) | 122.3 12.7% | 926.0 26.9% | 379.2 47.5% | 126.5 61.1% |
% margin | 777.5 27.7% | 868.2 23.7% | 733.5 19.5% | 1,560.8 30.9% | 3,406.4 36.9% | 1,131.3 25.5% | 1,430.0 17.4% | 2,217.8 22.4% | (215.6) (2.5%) | 236.5 2.9% | (47.8) (0.7%) | 383.1 8.2% | (269.2) (5.5%) | 3.2 0.1% | 1,430.0 22.6% | 453.5 7.0% | 742.1 12.6% | 2,270.2 25.6% | 419.6 4.9% | (63.6) (0.7%) |
| EPS | 0.41 | 0.54 | 0.47 | 1.01 | 2.22 | 0.89 | 0.98 | 1.52 | (0.15) | 0.16 | (0.04) | 0.28 | (0.20) | 0.00 | 1.04 | 0.33 | 0.54 | 1.65 | 0.32 | (0.05) |
| Diluted EPS | 0.41 | 0.54 | 0.47 | 1.01 | 2.22 | 0.89 | 0.98 | 1.52 | (0.15) | 0.16 | (0.04) | 0.28 | (0.20) | 0.00 | 1.04 | 0.33 | 0.54 | 1.65 | 0.32 | (0.05) |
% margin | 1,364.9 48.7% | 1,744.1 47.6% | 1,454.3 38.6% | 1,321.6 26.1% | 4,918.3 53.3% | 1,557.0 35.2% | 3,668.7 44.7% | 4,112.5 41.6% | 836.4 9.6% | 1,695.1 21.1% | 1,469.4 21.4% | 1,126.7 24.1% | 888.7 18.0% | 1,374.1 23.7% | 1,880.8 29.8% | 1,455.3 22.6% | 1,895.4 32.2% | 4,274.1 48.2% | 1,949.7 22.7% | 1,715.8 18.9% |
FAQ
What is the Companhia Siderúrgica Nacional (SID) revenue?
The Companhia Siderúrgica Nacional (SID) revenue is $9,081.8M, reflecting a year-over-year (YoY) growth of +2.4% YoY.
What is the Companhia Siderúrgica Nacional (SID) Net Income?
The Companhia Siderúrgica Nacional (SID) Net Income is ($63.6M), showcasing a YoY growth of N/A.
What is Companhia Siderúrgica Nacional (SID) net debt?
What is the Companhia Siderúrgica Nacional (SID) Free Cash Flow (FCF)?
The Companhia Siderúrgica Nacional (SID) Free Cash Flow (FCF) stands at $576.5M, accounting for a 6.3% margin.