Companhia Siderurgica Nacional SA
BOVESPA:CSNA3

Watchlist Manager
Companhia Siderurgica Nacional SA Logo
Companhia Siderurgica Nacional SA
BOVESPA:CSNA3
Watchlist
Price: 8.86 BRL -4.73% Market Closed
Market Cap: 11.7B BRL
Have any thoughts about
Companhia Siderurgica Nacional SA?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

43.7B
-0.1%
Revenue
Growth Rates:
1 Year
-2%
3 Years
-8%
5 Years
+75%
7 Years
+142%
10 Years
+153%
4.5B
-16%
Operating Income
Growth Rates:
1 Year
-24%
3 Years
-76%
5 Years
-3%
7 Years
+82%
10 Years
+20%
-1.4B
-99%
Net Income
Growth Rates:
1 Year
-57%
3 Years
-
5 Years
-
7 Years
-221%
10 Years
-101%

Earnings Waterfall
Companhia Siderurgica Nacional SA

Revenue
43.7B BRL
Cost of Revenue
-32.1B BRL
Gross Profit
11.6B BRL
Operating Expenses
-7.1B BRL
Operating Income
4.5B BRL
Other Expenses
-5.8B BRL
Net Income
-1.4B BRL

Income Statement
Companhia Siderurgica Nacional SA

Rotate your device to view
Income Statement
Currency: BRL
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
Revenue
Revenue
17 255
N/A
16 126
-7%
15 766
-2%
15 400
-2%
15 451
+0%
15 262
-1%
15 271
+0%
15 747
+3%
16 283
+3%
17 149
+5%
17 563
+2%
17 710
+1%
18 051
+2%
18 525
+3%
19 179
+4%
20 555
+7%
21 911
+7%
22 969
+5%
23 908
+4%
25 122
+5%
24 964
-1%
25 436
+2%
24 766
-3%
24 086
-3%
26 794
+11%
30 064
+12%
36 643
+22%
45 814
+25%
47 345
+3%
47 912
+1%
47 769
0%
42 943
-10%
43 594
+2%
44 362
+2%
43 911
-1%
44 334
+1%
44 562
+1%
45 438
+2%
43 832
-4%
43 725
0%
43 666
0%
Gross Profit
Cost of Revenue
(11 985)
(11 592)
(11 583)
(11 684)
(11 766)
(11 740)
(11 803)
(12 196)
(12 359)
(12 640)
(12 660)
(12 746)
(13 186)
(13 596)
(14 187)
(14 985)
(15 687)
(16 106)
(16 442)
(16 761)
(16 833)
(17 263)
(17 259)
(17 195)
(17 958)
(19 125)
(21 286)
(24 019)
(24 827)
(25 837)
(26 946)
(27 395)
(29 813)
(31 054)
(31 840)
(33 025)
(32 986)
(33 475)
(32 924)
(32 071)
(32 084)
Gross Profit
5 270
N/A
4 534
-14%
4 182
-8%
3 716
-11%
3 685
-1%
3 522
-4%
3 467
-2%
3 551
+2%
3 924
+10%
4 509
+15%
4 903
+9%
4 964
+1%
4 865
-2%
4 928
+1%
4 992
+1%
5 570
+12%
6 224
+12%
6 863
+10%
7 466
+9%
8 361
+12%
8 131
-3%
8 173
+1%
7 506
-8%
6 890
-8%
8 836
+28%
10 939
+24%
15 357
+40%
21 795
+42%
22 518
+3%
22 075
-2%
20 823
-6%
15 548
-25%
13 781
-11%
13 308
-3%
12 071
-9%
11 309
-6%
11 576
+2%
11 963
+3%
10 909
-9%
11 654
+7%
11 583
-1%
Operating Income
Operating Expenses
(1 546)
(1 827)
(1 975)
(2 199)
(2 317)
954
840
740
784
(2 522)
(2 350)
(2 361)
(2 417)
(1 910)
(57)
(619)
(369)
(2 459)
(2 701)
(2 562)
(3 533)
(3 921)
(4 415)
(4 116)
(3 767)
(3 582)
(3 390)
(3 673)
(3 709)
(3 884)
(3 998)
(3 865)
(4 093)
(4 157)
(5 031)
(5 555)
(5 680)
(5 845)
(5 833)
(6 349)
(7 127)
Selling, General & Administrative
(1 424)
(1 512)
(1 642)
(1 711)
(1 851)
(1 948)
(2 153)
(2 306)
(2 324)
(2 346)
(2 217)
(2 240)
(2 212)
(2 433)
(2 518)
(2 519)
(2 706)
(2 863)
(2 995)
(2 967)
(2 898)
(3 033)
(2 845)
(2 833)
(2 941)
(2 625)
(2 705)
(2 991)
(3 032)
(3 110)
(3 114)
(2 968)
(3 039)
(3 666)
(4 118)
(4 534)
(4 864)
(4 628)
(5 011)
(5 502)
(6 041)
Research & Development
(89)
(52)
(51)
(54)
(45)
(42)
(40)
(34)
(35)
(33)
(36)
(38)
(38)
(37)
(35)
(30)
(27)
(36)
(35)
(37)
(38)
(28)
(28)
(26)
(24)
(28)
(22)
(38)
(47)
(77)
(79)
(71)
(72)
(59)
(54)
(58)
(57)
(58)
(59)
(59)
(59)
Depreciation & Amortization
(67)
(59)
(59)
(59)
(61)
(64)
(68)
(69)
(69)
(81)
(83)
(84)
(87)
(76)
(74)
(73)
(108)
(127)
(136)
(152)
(135)
(134)
(137)
(140)
(140)
(143)
(147)
(145)
(139)
(137)
(131)
(126)
(125)
(118)
(117)
(122)
(129)
(146)
(153)
(165)
(171)
Other Operating Expenses
35
(204)
(223)
(376)
(360)
3 008
3 101
3 148
3 211
(61)
(15)
2
(80)
636
2 570
2 004
2 471
568
465
595
(462)
(726)
(1 405)
(1 117)
(663)
(786)
(516)
(500)
(491)
(560)
(673)
(699)
(857)
(314)
(742)
(840)
(630)
(1 014)
(610)
(623)
(855)
Operating Income
3 725
N/A
2 707
-27%
2 208
-18%
1 518
-31%
1 369
-10%
4 476
+227%
4 307
-4%
4 291
0%
4 708
+10%
1 987
-58%
2 553
+28%
2 603
+2%
2 447
-6%
3 018
+23%
4 934
+63%
4 951
+0%
5 854
+18%
4 405
-25%
4 765
+8%
5 800
+22%
4 598
-21%
4 252
-8%
3 091
-27%
2 775
-10%
5 069
+83%
7 358
+45%
11 967
+63%
18 122
+51%
18 809
+4%
18 190
-3%
16 825
-8%
11 683
-31%
9 688
-17%
9 152
-6%
7 040
-23%
5 754
-18%
5 896
+2%
6 118
+4%
5 075
-17%
5 305
+5%
4 455
-16%
Pre-Tax Income
Interest Income Expense
(2 604)
(2 095)
(1 769)
(1 764)
(1 800)
(2 241)
(2 895)
(2 364)
(2 570)
(2 533)
(1 952)
(2 576)
(2 115)
(2 152)
(2 238)
(2 434)
(2 899)
(930)
(4 200)
(3 712)
(3 914)
(2 414)
(2 804)
(2 704)
(2 282)
(2 300)
(725)
(515)
(596)
(1 590)
(2 145)
(2 842)
(2 641)
(3 563)
(4 376)
(4 115)
(4 510)
(3 634)
(2 764)
(2 770)
(3 339)
Non-Reccuring Items
(306)
(220)
(226)
(262)
(318)
(591)
(592)
(510)
(465)
(30)
(113)
(120)
(111)
(54)
(87)
1 107
1 115
1 111
1 115
(92)
(50)
(78)
(116)
155
111
222
2 551
2 307
2 338
2 584
109
98
210
(175)
(219)
(123)
(227)
(123)
(57)
(69)
(75)
Total Other Income
(1 091)
(655)
(666)
(598)
(504)
42
319
418
587
(2)
(146)
(136)
(128)
(291)
(299)
(264)
(105)
865
2 272
2 176
1 980
(349)
(412)
(403)
(503)
(362)
(793)
(983)
(888)
(589)
(739)
(776)
(1 022)
(1 287)
(1 358)
(1 355)
(1 382)
(1 325)
(1 152)
(1 200)
(1 349)
Pre-Tax Income
(276)
N/A
(263)
+5%
(453)
-72%
(1 107)
-144%
(1 252)
-13%
1 685
N/A
1 140
-32%
1 834
+61%
2 260
+23%
(577)
N/A
341
N/A
(229)
N/A
93
N/A
520
+461%
2 311
+344%
3 361
+45%
3 966
+18%
5 451
+37%
3 951
-28%
4 172
+6%
2 612
-37%
1 411
-46%
(240)
N/A
(178)
+26%
2 396
N/A
4 918
+105%
12 999
+164%
18 931
+46%
19 663
+4%
18 596
-5%
14 050
-24%
8 162
-42%
6 235
-24%
4 126
-34%
1 087
-74%
161
-85%
(223)
N/A
1 035
N/A
1 103
+7%
1 266
+15%
(308)
N/A
Net Income
Tax Provision
(390)
151
681
701
565
(2 903)
(3 520)
(3 553)
(3 507)
(267)
(290)
(406)
(412)
(409)
(831)
(51)
(160)
(250)
(151)
333
270
834
1 086
(425)
(866)
(626)
(1 698)
(2 562)
(3 232)
(5 000)
(4 788)
(4 043)
(3 203)
(1 959)
(1 106)
(266)
(28)
(633)
(357)
(1 026)
(294)
Income from Continuing Operations
(666)
(112)
227
(406)
(688)
(1 218)
(2 380)
(1 719)
(1 247)
(843)
51
(635)
(319)
111
1 480
3 310
3 806
5 201
3 801
4 506
2 883
2 245
846
(603)
1 530
4 293
11 302
16 368
16 431
13 596
9 262
4 119
3 032
2 168
(19)
(105)
(252)
403
746
240
(602)
Income to Minority Interest
(19)
7
4
2
2
2
(7)
(23)
(54)
(82)
(105)
(109)
(108)
(101)
(84)
(93)
(94)
(126)
(206)
(326)
(418)
(455)
(410)
(362)
(420)
(498)
(906)
(1 353)
(1 347)
(1 337)
(1 037)
(662)
(591)
(614)
(560)
(488)
(629)
(721)
(727)
(934)
(778)
Net Income (Common)
(686)
N/A
(105)
+85%
232
N/A
(405)
N/A
(687)
-70%
(1 214)
-77%
(2 391)
-97%
(1 746)
+27%
(1 312)
+25%
(935)
+29%
(64)
+93%
(754)
-1 080%
(430)
+43%
10
N/A
1 397
+13 496%
3 217
+130%
3 712
+15%
5 074
+37%
3 595
-29%
4 179
+16%
2 465
-41%
1 789
-27%
436
-76%
(964)
N/A
1 110
N/A
3 794
+242%
10 395
+174%
15 016
+44%
15 085
+0%
12 259
-19%
8 225
-33%
3 457
-58%
2 440
-29%
1 554
-36%
(579)
N/A
(592)
-2%
(880)
-49%
(318)
+64%
18
N/A
(694)
N/A
(1 380)
-99%
EPS (Diluted)
-0.49
N/A
-0.07
+86%
0.17
N/A
-0.3
N/A
-0.51
-70%
-0.9
-76%
-1.76
-96%
-1.29
+27%
-0.97
+25%
-0.68
+30%
-0.05
+93%
-0.56
-1 020%
-0.32
+43%
0.01
N/A
1.02
+10 100%
2.35
+130%
2.7
+15%
3.69
+37%
2.61
-29%
3.04
+16%
1.79
-41%
1.3
-27%
0.32
-75%
-0.7
N/A
0.8
N/A
2.75
+244%
7.53
+174%
10.88
+44%
10.93
+0%
8.91
-18%
6.18
-31%
2.6
-58%
1.84
-29%
1.17
-36%
-0.44
N/A
-0.45
-2%
-0.66
-47%
-0.24
+64%
0.01
N/A
-0.52
N/A
-1.04
-100%

See Also

Summary
CSNA3 intrinsic value, competitors valuation, and company profile.
DCF Valuation
CSNA3 stock valuation using Discount Cash Flow valuation method.
Relative Valuation
CSNA3 stock valuation using valuation multiples.
Wall Street Estimates
CSNA3 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
CSNA3 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 210,900+ value investors using Alpha Spread
Create a 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

© 2024 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.