Tuesday 13 October 2026
Export NUE’s income statement to Excel — free account
Nucor Corporation
NUE Basic Materials Steel
Nucor Corporation’s revenue for fiscal 2025 (year ended December 2025) was $32.5 billion, up 5.73% from fiscal 2024. In the quarter to June 2026, revenue grew 23.0%, EPS grew 94.2%, free cash flow grew 549.5% and total debt rose 3.17%, each against the same quarter a year earlier. Member of the S&P 500; dividend growth for ten consecutive years.
251.62
0.21
−0.08%
Follow NUE
| Dec '16 | Dec '17 | Dec '18 | Dec '19 | Dec '20 | Dec '21 | Dec '22 | Dec '23 | Dec '24 | Dec '25 | |
|---|---|---|---|---|---|---|---|---|---|---|
P/E ratio |
26.03 | 16.03 | 6.95 | 13.59 | 22.44 | 4.87 | 4.55 | 9.72 | 13.88 | 21.63 |
Piotroski F-Score |
7 | 6 | 8 | 6 | 5 | 7 | 5 | 6 | 5 | 6 |
P/S ratio |
1.18 | 1.05 | 0.65 | 0.76 | 0.80 | 0.92 | 0.83 | 1.26 | 0.90 | 1.16 |
Altman Z-Score |
4.04 | 4.53 | 4.48 | 4.16 | 3.45 | 5.69 | 5.39 | 5.08 | 4.04 | 4.44 |
Altman Z″-Score (non-manufacturers) |
5.28 | 5.61 | 6.65 | 6.23 | 5.73 | 7.95 | 8.32 | 7.78 | 6.74 | 6.67 |
P/FCF ratio |
16.37 | 33.67 | 11.34 | 12.50 | 13.50 | 7.21 | 4.21 | 8.92 | 33.79 | 0.00 |
Beneish M-Score |
(2.88) | (2.14) | (2.43) | (2.70) | (2.86) | (2.07) | (2.64) | (2.77) | (2.35) | (2.45) |
P/Operating CF |
33.54 | 73.71 | 33.23 | 24.91 | 32.82 | 12.79 | 13.57 | 28.82 | 37.94 | 47.10 |
Dividend Safety Score |
— | — | — | — | — | — | — | — | — | 57 |
P/B ratio |
2.31 | 2.34 | 1.60 | 1.59 | 1.44 | 2.29 | 1.76 | 1.98 | 1.30 | 1.70 |
Price to Tangible BV |
3.57 | 3.56 | 2.28 | 2.19 | 1.93 | 3.13 | 2.79 | 2.91 | 1.99 | 2.52 |
EV/Sales |
1.31 | 1.19 | 0.77 | 0.87 | 0.91 | 1.00 | 0.87 | 1.25 | 1.00 | 1.29 |
EV/EBITDA |
10.02 | 9.23 | 4.76 | 7.48 | 10.32 | 3.60 | 3.16 | 5.88 | 7.06 | 10.16 |
EV/Operating CF |
12.12 | 22.82 | 8.04 | 7.02 | 6.83 | 5.85 | 3.60 | 6.12 | 7.70 | 13.00 |
EV/FCF |
18.23 | 38.10 | 13.34 | 14.35 | 15.42 | 7.88 | 4.44 | 8.86 | 37.21 | (294.07) |
Quick Ratio |
1.60 | 1.07 | 1.39 | 1.62 | 2.03 | 1.25 | 1.95 | 2.19 | 1.37 | 1.45 |
Current Ratio |
2.72 | 2.42 | 3.08 | 3.34 | 3.61 | 2.48 | 3.39 | 3.57 | 2.51 | 2.94 |
Net Debt/EBITDA |
1.02 | 1.07 | 0.72 | 0.97 | 1.28 | 0.30 | 0.16 | (0.04) | 0.65 | 1.07 |
Debt/Assets |
28.62% | 23.96% | 23.95% | 23.89% | 26.54% | 22.01% | 20.60% | 19.36% | 20.48% | 20.29% |
Debt/Equity |
0.53 | 0.42 | 0.42 | 0.41 | 0.48 | 0.39 | 0.34 | 0.31 | 0.32 | 0.32 |
Asset Turnover |
1.10 | 1.30 | 1.48 | 1.25 | 1.05 | 1.59 | 1.42 | 1.02 | 0.89 | 0.94 |
Operating CF/Net income |
2.21 | 0.80 | 1.02 | 2.22 | 3.76 | 0.92 | 1.33 | 1.58 | 1.97 | 1.86 |
Capex/Depreciation |
(0.85) | (0.58) | (1.32) | (1.95) | (1.91) | (1.85) | (1.80) | (1.88) | (2.33) | (2.28) |
Interest Coverage |
8.44 | 10.84 | 24.53 | 15.66 | 6.52 | 58.27 | 61.20 | (207.67) | (99.30) | 45.07 |
| 9.86% | 15.16% | 24.38% | 12.04% | 6.51% | 52.60% | 44.34% | 21.62% | 9.27% | 7.98% | |
| 5.37% | 8.46% | 13.93% | 6.97% | 3.73% | 29.58% | 25.99% | 13.29% | 5.83% | 5.03% | |
ROIC |
8.58% | 9.90% | 15.87% | 8.91% | 4.62% | 32.74% | 30.38% | 17.83% | 7.68% | 6.26% |
Return on Tangible Assets |
8.63% | 14.45% | 21.06% | 10.59% | 5.21% | 43.12% | 37.92% | 19.74% | 9.73% | 7.53% |
Average Days of Receivables |
36.74 | 36.56 | 36.48 | 34.90 | 41.66 | 38.56 | 31.57 | 31.05 | 31.77 | 34.88 |
Research and Development Expense of Revenue |
0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
Selling, General and Administrative Expense of Revenue |
3.68% | 3.39% | 3.43% | 3.15% | 3.05% | 4.68% | 4.81% | 4.57% | 3.65% | 3.75% |
Intangible Assets out of Total Assets |
0.19 | 0.20 | 0.17 | 0.16 | 0.14 | 0.15 | 0.22 | 0.20 | 0.22 | 0.20 |
Share Based Compensation of Revenue |
0.35% | 0.32% | 0.29% | 0.40% | 0.37% | 0.37% | 0.33% | 0.37% | 0.43% | 0.41% |
Graham Net Nets |
(0.02) | 0.00 | 0.06 | 0.04 | 0.04 | 0.05 | 0.05 | 0.07 | 0.00 | (0.03) |
Graham Number |
36.48 | 51.49 | 73.63 | 57.40 | 44.45 | 162.24 | 219.84 | 189.60 | 130.41 | 127.55 |
Earnings Yield |
3.84% | 6.24% | 14.40% | 7.36% | 4.46% | 20.53% | 21.97% | 10.28% | 7.21% | 4.62% |
Free Cash Flow Yield |
6.11% | 2.97% | 8.82% | 8.00% | 7.41% | 13.86% | 23.73% | 11.21% | 2.96% | (0.38%) |
Revenue per Share |
50.72 | 63.29 | 79.36 | 74.05 | 66.43 | 124.74 | 158.26 | 138.97 | 128.97 | 140.85 |
Operating CF per Share |
5.48 | 3.30 | 7.58 | 9.21 | 8.90 | 21.30 | 38.40 | 28.47 | 16.70 | 14.02 |
Capex per Share |
(1.83) | (1.32) | (3.01) | (4.71) | (4.96) | (5.48) | (7.30) | (8.80) | (13.24) | (14.64) |
Free Cash Flow per Share |
3.64 | 1.98 | 4.57 | 4.50 | 3.94 | 15.82 | 31.09 | 19.67 | 3.45 | (0.62) |
Cash per Share |
6.87 | 3.12 | 4.43 | 6.01 | 10.05 | 8.95 | 18.52 | 28.54 | 17.37 | 11.70 |
Shareholders Equity per Share |
25.83 | 28.39 | 32.30 | 35.38 | 37.05 | 49.93 | 74.61 | 88.56 | 89.87 | 95.90 |
Interest Debt per Share |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Book value per Share |
25.83 | 28.39 | 32.30 | 35.38 | 37.05 | 49.93 | 74.61 | 88.56 | 89.87 | 95.90 |
Free Cash Flow |
1,163.73 | 632.10 | 1,443.01 | 1,373.74 | 1,194.59 | 4,628.19 | 8,156.00 | 4,913.00 | 823.00 | (143.00) |
Working Capital |
4,116.43 | 3,999.66 | 5,829.97 | 5,762.60 | 6,860.80 | 7,642.15 | 10,361.94 | 11,791.00 | 7,498.00 | 7,761.00 |
Capital Expenditures |
(586.27) | (423.24) | (950.94) | (1,435.67) | (1,502.29) | (1,602.59) | (1,916.00) | (2,199.00) | (3,156.00) | (3,377.00) |
Net Current Asset Value |
(462.42) | 67.95 | 917.65 | 672.88 | 595.13 | 1,580.28 | 1,782.38 | 3,169.00 | (48.00) | (1,215.00) |
EV/EBIT |
14.84 | 12.80 | 5.79 | 10.37 | 18.43 | 3.94 | 3.48 | 6.99 | 10.28 | 15.81 |
Capex to Sales |
0.04 | 0.02 | 0.04 | 0.06 | 0.07 | 0.04 | 0.05 | 0.06 | 0.10 | 0.10 |
Price to Operating Income |
13.33 | 11.31 | 4.92 | 9.03 | 16.14 | 3.61 | 3.30 | 7.03 | 9.34 | 14.15 |
| Other line items | ||||||||||
Depreciation/Fixed assets |
0.14 | 0.14 | 0.13 | 0.12 | 0.11 | 0.11 | 0.11 | 0.11 | 0.10 | 0.10 |
Cash ROIC |
7.86% | 4.55% | 9.08% | 8.08% | 6.09% | 20.20% | 26.21% | 13.61% | 2.53% | (0.45%) |
Accounts Receivable Turnover |
10.75 | 11.07 | 11.06 | 9.68 | 9.03 | 11.86 | 11.15 | 10.61 | 10.92 | 11.24 |
Accounts Payable Turnover |
20.19 | 17.51 | 15.92 | 15.14 | 13.60 | 14.95 | 16.01 | 14.66 | 13.83 | 15.38 |
Inventory Turnover |
6.00 | 5.95 | 5.18 | 4.74 | 4.83 | 5.31 | 5.06 | 4.88 | 4.99 | 5.42 |
Average Days of Payables |
21.57 | 24.38 | 25.10 | 22.03 | 29.18 | 28.30 | 20.75 | 27.41 | 25.11 | 24.11 |
Days of Inventory on Hand |
63.83 | 71.45 | 80.01 | 70.44 | 72.73 | 86.18 | 68.62 | 75.69 | 69.98 | 69.67 |
Average Receivables |
1,507.75 | 1,830.11 | 2,267.06 | 2,332.84 | 2,229.48 | 3,076.41 | 3,722.50 | 3,272.02 | 2,814.00 | 2,890.00 |
Average Payables |
702.32 | 1,009.73 | 1,304.77 | 1,314.94 | 1,316.93 | 1,703.10 | 1,811.78 | 1,834.76 | 1,926.00 | 1,861.00 |
Average Inventory |
2,362.71 | 2,970.82 | 4,007.59 | 4,197.80 | 3,705.59 | 4,790.14 | 5,732.36 | 5,515.77 | 5,342.00 | 5,284.00 |
Average Assets |
14,775.25 | 15,532.39 | 16,880.93 | 18,132.63 | 19,235.03 | 22,974.23 | 29,151.14 | 33,909.61 | 34,640.00 | 34,522.00 |
Average Common Equity |
8,052.29 | 8,669.75 | 9,643.38 | 10,496.58 | 11,011.52 | 12,917.83 | 17,086.85 | 20,846.46 | 21,770.00 | 21,770.50 |
Columns are period end dates