Nucor Corp. (NUE)

Index:

S&P 500

$ 122.32
   
  • Change Today:
    $1.92
  • 52 Week High: $167.74
  • 52 Week Low: $103.22
  • Currency: US Dollars
  • Shares Issued: 232.80m
  • Volume: 4,854,658
  • Market Cap: $28,476m
  • RiskGrade: 157
  • Beta: 1.29

Fundamentals - based on IFRS

  $ (Millions) $ (Millions) $ (Millions) $ (Millions) $ (Millions)
Income Statement 31-Dec-24 31-Dec-23 31-Dec-22 31-Dec-21 31-Dec-20
Continuing Operations          
Revenue 30,734.00 34,714.00 41,512.47 36,483.94 20,139.66
Operating Profit/(Loss) 2,932.00 6,243.00 10,415.06 9,359.71 988.74
Profit Before Tax 2,902.00 6,273.00 10,244.84 9,200.86 835.54
Profit After Tax 2,027.00 4,525.00 8,079.64 7,122.37 836.03
           
Earnings per Share - Basic 847.00¢ 1,805.00¢ 2,888.00¢ 2,323.00¢ 237.00¢
Earnings per Share - Adjusted 847.00¢ 1,805.00¢ 2,888.00¢ 2,323.00¢ 237.00¢
           
Dividend per Share 217.00¢ 204.00¢ 201.00¢ 171.50¢ 161.25¢
  $ (Millions) $ (Millions) $ (Millions) $ (Millions) $ (Millions)
Balance Sheet 31-Dec-24 31-Dec-23 31-Dec-22 31-Dec-21 31-Dec-20
Assets          
Non-Current Assets          
Property, Plant & Equipment 13,243.00 11,049.77 9,616.92 8,114.82 6,899.11
Intangible Assets 7,422.00 7,076.86 7,242.33 3,931.10 2,897.69
Other Non-Current Assets 800.00 828.01 928.28 977.59 839.93
  21,465.00 18,954.64 17,787.53 13,023.51 10,636.73
Current Assets          
Inventories 5,106.00 5,577.76 5,453.53 6,011.18 3,569.09
Cash at Bank & in Hand 3,558.00 6,383.30 4,280.85 2,364.86 2,639.67
Other Current Assets 3,811.00 4,424.80 4,957.30 4,423.52 3,279.90
  12,475.00 16,385.86 14,691.68 12,799.56 9,488.66
           
Other Assets n/a n/a n/a n/a n/a
Total Assets 33,940.00 35,340.50 32,479.21 25,823.07 20,125.39
Current Liabilities          
Borrowings 1,267.00 193.31 77.66 723.40 68.79
Other Current Liabilities 3,710.00 4,401.20 4,252.08 4,434.01 2,559.07
           
Current Liabilities 4,977.00 4,594.51 4,329.74 5,157.41 2,627.86
           
Net Current Assets c7,498.00 c11,791.35 c10,361.94 c7,642.15 c6,860.80
           
Borrowings 5,683.00 6,648.87 6,613.69 4,961.41 5,271.79
Other Non-Current Liabilities 1,863.00 1,973.36 1,965.87 1,100.45 993.88
Non-Current Liabilities 7,546.00 8,622.24 8,579.56 6,061.86 6,265.67
           
Other Liabilities n/a n/a n/a n/a n/a
Total Liabilities 12,523.00 13,216.75 12,909.30 11,219.27 8,893.53
           
Net Assets 21,417.00 22,123.75 19,569.91 14,603.80 11,231.86
           
Shareholders Funds 20,294.00 20,940.63 18,414.69 14,016.39 10,788.67
           
Minority Interests/Other Equity 1,123.00 1,183.12 1,155.21 587.41 443.20
Total Equity 21,417.00 22,123.75 19,569.91 14,603.80 11,231.86
Cash Flow 31-Dec-24 31-Dec-23 31-Dec-22 31-Dec-21 31-Dec-20
Net Cash Flow From Operating Activities 3,979.00 7,111.93 10,072.05 6,230.78 2,696.88
Net Cash Flow from Investing Activities (3,734.00) (2,496.43) (5,702.71) (2,873.85) (1,764.29)
Net Cash Flow from Financing Activities (3,074.00) (2,589.93) (2,516.78) (3,603.20) 287.74
Net Increase/Decrease In Cash (2,829.00) 2,025.57 1,852.56 (246.27) 1,220.32
Ratios - based on IFRS 31-Dec-24 31-Dec-23 31-Dec-22 31-Dec-21 31-Dec-20
Continuing Operations          
PE Ratio - Adjusted 13.8 9.6 4.6 4.9 22.4
PEG - Adjusted n/a n/a 0.2 0.0 n/a
Earnings per Share Growth - Adjusted -53% -38% 24% 880% -43%
Dividend Cover 3.90 8.85 14.37 13.55 1.47
Revenue per Share 13,201.89¢ 14,911.51¢ 17,831.82¢ 15,671.80¢ 8,651.06¢
Pre-Tax Profit per Share 1,246.56¢ 2,694.59¢ 4,400.71¢ 3,952.26¢ 358.91¢
Operating Margin 9.54% 17.98% 25.09% 25.65% 4.91%
Return on Capital Employed 13.86% 28.66% 53.87% 56.25% 6.11%
           
Dividend Yield 1.9% 1.2% 1.5% 1.5% 3.0%
Dividend per Share Growth 6.37% 1.49% 17.20% 6.36% 0.62%
Operating Cash Flow per Share 1,709.19¢ 3,054.95¢ 4,326.48¢ 2,676.45¢ 1,158.45¢
Cash Incr/Decr per Share (1,215.21¢) 870.09¢ 795.77¢ (105.79¢) 524.19¢
Net Asset Value per Share (exc. Intangibles) 6,011.60¢ 6,463.44¢ 5,295.35¢ 4,584.49¢ 3,579.97¢
Net Gearing 16.71% 2.19% 13.09% 23.69% 25.03%

Key

* GAAP

a. Includes discontinued activities

b. Including assets due in more than one year

c. Not disclosed under IFRS

d. Total fixed assets

e. Includes borrowings

f. Included in cash flow from operating activities under IFRS

g. Included in net cash from investing activities under IFRS

h. Pre-tax

i. Capital expenditure

j. Based on operating cash flow before tax

k. Issue of ordinary shares

Note 1: Prices and trades are provided by Digital Look Corporate Solutions and are delayed by at least 15 minutes.

Note 2: RiskGrade figures are provided by RiskMetrics.

Note 3: Forecast figures based on normalised accounts.

 

Top of Page