Financials Nokia Oyj

Equities

NOKIA

FI0009000681

Communications & Networking

Market Closed - Nasdaq Helsinki 11:29:47 2024-04-22 am EDT Pre-market 02:44:43 am
3.478 EUR +5.08% Intraday chart for Nokia Oyj 3.473 -0.14%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 18,514 17,737 31,473 24,175 16,899 19,225 - -
Enterprise Value (EV) 1 16,784 15,252 27,531 19,408 12,576 15,292 14,642 13,159
P/E ratio - -7.33 x 19.2 x 5.77 x 25.4 x 12.4 x 12.4 x 11.3 x
Yield - - 1.44% 2.77% 4.26% 3.89% 4.25% 4.89%
Capitalization / Revenue 0.79 x 0.81 x 1.42 x 0.97 x 0.76 x 0.89 x 0.88 x 0.87 x
EV / Revenue 0.72 x 0.7 x 1.24 x 0.78 x 0.57 x 0.71 x 0.67 x 0.59 x
EV / EBITDA 6.01 x 5.37 x 7.91 x 5.06 x 4.04 x 4.46 x 4.26 x 3.83 x
EV / FCF -55.9 x 11.9 x 13.3 x 22.2 x 18.9 x 10.8 x 8.16 x 6.5 x
FCF Yield -1.79% 8.39% 7.5% 4.5% 5.29% 9.26% 12.3% 15.4%
Price to Book 1.21 x 1.41 x 1.81 x 1.13 x 0.82 x 0.91 x 0.88 x 0.84 x
Nbr of stocks (in thousands) 5,617,087 5,628,955 5,646,452 5,587,016 5,537,060 5,527,690 - -
Reference price 2 3.296 3.151 5.574 4.327 3.052 3.478 3.478 3.478
Announcement Date 2/6/20 2/4/21 2/3/22 1/26/23 1/25/24 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 23,344 21,870 22,202 24,911 22,258 21,671 21,857 22,143
EBITDA 1 2,794 2,839 3,479 3,838 3,110 3,428 3,439 3,439
EBIT 1 2,003 2,114 2,775 3,109 2,375 2,600 2,589 2,767
Operating Margin 8.58% 9.67% 12.5% 12.48% 10.67% 12% 11.85% 12.5%
Earnings before Tax (EBT) 1 156 834 1,926 2,184 1,499 1,906 1,979 2,231
Net income 1 14 -2,431 1,623 4,250 665 1,396 1,434 1,700
Net margin 0.06% -11.12% 7.31% 17.06% 2.99% 6.44% 6.56% 7.68%
EPS 2 - -0.4300 0.2900 0.7500 0.1200 0.2804 0.2799 0.3068
Free Cash Flow 1 -300 1,280 2,065 873 665 1,416 1,795 2,025
FCF margin -1.29% 5.85% 9.3% 3.5% 2.99% 6.53% 8.21% 9.15%
FCF Conversion (EBITDA) - 45.09% 59.36% 22.75% 21.38% 41.32% 52.19% 58.89%
FCF Conversion (Net income) - - 127.23% 20.54% 100% 101.45% 125.16% 119.12%
Dividend per Share 2 - - 0.0800 0.1200 0.1300 0.1352 0.1479 0.1702
Announcement Date 2/6/20 2/4/21 2/3/22 1/26/23 1/25/24 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 6,414 5,348 5,873 6,241 7,449 5,859 5,710 4,982 5,707 4,667 4,846 5,424 6,642 4,834 5,304
EBITDA 1 1,086 757 896 840 1,345 656 811 604 1,040 760 565.9 770.6 1,224 557.1 785
EBIT 1 908 583 714 658 1,154 479 626 424 846 597 353.3 563.5 1,027 356.5 557.5
Operating Margin 14.16% 10.9% 12.16% 10.54% 15.49% 8.18% 10.96% 8.51% 14.82% 12.79% 7.29% 10.39% 15.47% 7.37% 10.51%
Earnings before Tax (EBT) 1 693 256 541 509 878 401 407 179 512 451 257.3 386.3 774.5 221.5 439.5
Net income 1 676 219 460 427 3,154 289 290 139 -43 438 180.3 278.2 525.3 157.5 321.5
Net margin 10.54% 4.09% 7.83% 6.84% 42.34% 4.93% 5.08% 2.79% -0.75% 9.39% 3.72% 5.13% 7.91% 3.26% 6.06%
EPS 2 0.1200 0.0400 0.0800 0.0800 0.5600 0.0500 0.0500 0.0200 -0.0100 0.0800 0.0344 0.0579 0.1039 0.0600 0.0500
Dividend per Share 2 0.0800 - 0.0200 0.0200 - 0.0300 - 0.0300 0.0400 0.0400 0.0200 0.0200 0.0514 0.0150 0.0200
Announcement Date 2/3/22 4/28/22 7/21/22 10/20/22 1/26/23 4/20/23 7/20/23 10/19/23 1/25/24 4/18/24 - - - - -
1EUR in Million2EUR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - - - -
Net Cash position 1 1,730 2,485 3,942 4,767 4,323 3,934 4,583 6,066
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 -300 1,280 2,065 873 665 1,416 1,795 2,025
ROE (net income / shareholders' equity) 8% 10.5% 12.4% 12.8% 7.68% 8.95% 8.08% 8.57%
ROA (Net income/ Total Assets) 0.04% 3.86% 4.26% 10.2% 1.61% 4.01% 3.64% 4.35%
Assets 1 39,326 -62,912 38,120 41,504 41,384 34,803 39,443 39,073
Book Value Per Share 2 2.730 2.240 3.080 3.820 3.720 3.820 3.950 4.120
Cash Flow per Share 2 0.0700 0.3100 0.4600 0.2600 0.2400 0.4000 0.4000 0.4800
Capex 1 690 479 560 601 652 594 605 603
Capex / Sales 2.96% 2.19% 2.52% 2.41% 2.93% 2.74% 2.77% 2.72%
Announcement Date 2/6/20 2/4/21 2/3/22 1/26/23 1/25/24 - - -
1EUR in Million2EUR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
D-
More Ratings
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
21
Last Close Price
3.478 EUR
Average target price
3.929 EUR
Spread / Average Target
+12.97%
Consensus