Valuation Nokia Oyj

Equities

Market Closed - Nasdaq Helsinki Other stock markets 12:00:00 2024-09-16 pm EDT			5-day change	1st Jan Change
3.797 ^EUR	+0.34%		-1.63%	+24.41%

Sep. 16	Nokia, NL-ix Roll Out Nokia Deepfield Defender	MT
Sep. 16	Nokia wins two data center contracts	CF

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	18,514	17,737	31,473	24,175	16,899	20,747	-	-
Change	-	-4.2%	77.45%	-23.19%	-30.1%	22.77%	-	-
Enterprise Value (EV) ¹	16,784	15,252	27,531	19,408	12,576	16,665	16,220	15,251
Change	-	-9.13%	80.51%	-29.51%	-35.2%	32.51%	-2.67%	-5.98%
P/E ratio	-	-7.33x	19.2x	5.77x	25.4x	15.7x	15.3x	13x
PBR	1.21x	1.41x	1.81x	1.13x	0.82x	0.98x	0.95x	0.9x
PEG	-	-	-0x	0x	-0.3x	0x	6.78x	0.7x
Capitalization / Revenue	0.79x	0.81x	1.42x	0.97x	0.76x	1.03x	1.02x	1x
EV / Revenue	0.72x	0.7x	1.24x	0.78x	0.57x	0.83x	0.8x	0.74x
EV / EBITDA	6.01x	5.37x	7.91x	5.06x	4.04x	4.98x	5.03x	4.49x
EV / EBIT	8.38x	7.21x	9.92x	6.24x	5.3x	6.59x	6.7x	5.72x
EV / FCF	-55.9x	11.9x	13.3x	22.2x	18.9x	10.2x	10.3x	8.63x
FCF Yield	-1.79%	8.39%	7.5%	4.5%	5.29%	9.8%	9.71%	11.6%
Dividend per Share ²	-	-	0.08	0.12	0.13	0.139	0.1521	0.1688
Rate of return	-	-	1.44%	2.77%	4.26%	3.66%	4.01%	4.44%
EPS ²	-	-0.43	0.29	0.75	0.12	0.2419	0.2474	0.292
Distribution rate	-	-	27.6%	16%	108%	57.4%	61.5%	57.8%
Net sales ¹	23,344	21,870	22,202	24,911	22,258	20,156	20,318	20,732
EBITDA ¹	2,794	2,839	3,479	3,838	3,110	3,348	3,227	3,397
EBIT ¹	2,003	2,114	2,775	3,109	2,375	2,530	2,422	2,664
Net income ¹	14	-2,431	1,623	4,250	665	1,252	1,309	1,597
Net Debt ¹	-1,730	-2,485	-3,942	-4,767	-4,323	-4,082	-4,527	-5,496
Reference price ²	3.296	3.151	5.574	4.327	3.052	3.797	3.797	3.797
Nbr of stocks (in thousands)	5,617,087	5,628,955	5,646,452	5,587,016	5,537,060	5,464,010	-	-
Announcement Date	2/6/20	2/4/21	2/3/22	1/26/23	1/25/24	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
NOKIA OYJ	15.64x	0.82x	4.96x	+3.67%	22.92B
CISCO SYSTEMS, INC.	22.38x	3.78x	10.34x	+3.25%	199B
ARISTA NETWORKS, INC.	46.01x	15.67x	34.12x	-.--%	113B
MOTOROLA SOLUTIONS, INC.	51.35x	7.23x	23.02x	+0.86%	73.7B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	14.73x	0.58x	10.15x	+3.59%	53.9B
GARMIN LTD.	28.85x	5.21x	21.11x	+1.74%	33.19B
HANGZHOU HIKVISION DIGITAL TECHNOLOGY CO., LTD.	15.37x	1.89x	10.04x	+3.84%	32.64B
ERICSSON	33.34x	0.95x	7.15x	+3.58%	24.79B
ZHONGJI INNOLIGHT CO., LTD.	23.69x	4.88x	19.09x	+0.67%	18.05B
ZTE CORPORATION	11.23x	0.58x	4.77x	+3.00%	14.82B
Average	26.26x	4.16x	14.47x	+2.42%	58.58B
Weighted average by Cap.	29.81x	5.91x	16.88x	+2.25%