Financials Nokia Oyj Nyse

Equities

NOK

US6549022043

Communications & Networking

Market Closed - Nyse 10:31:24 03/07/2024 pm IST 5-day change 1st Jan Change
3.85 USD -1.03% Intraday chart for Nokia Oyj +4.90% +12.57%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 18,514 17,737 31,473 24,175 16,899 19,911 - -
Enterprise Value (EV) 1 16,784 15,252 27,531 19,408 12,576 15,791 15,266 13,891
P/E ratio - -7.33 x 19.2 x 5.77 x 25.4 x 12.8 x 13.1 x 11.9 x
Yield - - 1.44% 2.77% 4.26% 3.74% 4.08% 4.73%
Capitalization / Revenue 0.79 x 0.81 x 1.42 x 0.97 x 0.76 x 0.93 x 0.91 x 0.9 x
EV / Revenue 0.72 x 0.7 x 1.24 x 0.78 x 0.57 x 0.73 x 0.7 x 0.63 x
EV / EBITDA 6.01 x 5.37 x 7.91 x 5.06 x 4.04 x 4.68 x 4.42 x 3.96 x
EV / FCF -55.9 x 11.9 x 13.3 x 22.2 x 18.9 x 9.23 x 8.4 x 6.9 x
FCF Yield -1.79% 8.39% 7.5% 4.5% 5.29% 10.8% 11.9% 14.5%
Price to Book 1.21 x 1.41 x 1.81 x 1.13 x 0.82 x 0.93 x 0.9 x 0.85 x
Nbr of stocks (in thousands) 56,17,087 56,28,955 56,46,452 55,87,016 55,37,060 55,08,703 - -
Reference price 2 3.296 3.151 5.574 4.327 3.052 3.614 3.614 3.614
Announcement Date 06/02/20 04/02/21 03/02/22 26/01/23 25/01/24 - - -
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 21,491 21,771 22,188
EBITDA 1 2,794 2,839 3,479 3,838 3,110 3,375 3,454 3,508
EBIT 1 2,003 2,114 2,775 3,109 2,375 2,550 2,576 2,797
Operating Margin 8.58% 9.67% 12.5% 12.48% 10.67% 11.87% 11.83% 12.6%
Earnings before Tax (EBT) 1 156 834 1,926 2,184 1,499 1,880 1,910 2,184
Net income 1 14 -2,431 1,623 4,250 665 1,515 1,391 1,678
Net margin 0.06% -11.12% 7.31% 17.06% 2.99% 7.05% 6.39% 7.56%
EPS 2 - -0.4300 0.2900 0.7500 0.1200 0.2822 0.2759 0.3036
Free Cash Flow 1 -300 1,280 2,065 873 665 1,710 1,818 2,014
FCF margin -1.29% 5.85% 9.3% 3.5% 2.99% 7.96% 8.35% 9.08%
FCF Conversion (EBITDA) - 45.09% 59.36% 22.75% 21.38% 50.68% 52.65% 57.42%
FCF Conversion (Net income) - - 127.23% 20.54% 100% 112.92% 130.71% 120.02%
Dividend per Share 2 - - 0.0800 0.1200 0.1300 0.1352 0.1473 0.1709
Announcement Date 06/02/20 04/02/21 03/02/22 26/01/23 25/01/24 - - -
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 4,780 5,347 6,606 4,796 5,218
EBITDA 1 1,086 757 896 840 1,345 656 811 604 1,040 760 563.7 769.1 1,222 554.6 778
EBIT 1 908 583 714 658 1,154 479 626 424 846 597 361.8 553.4 1,020 350.8 541
Operating Margin 14.16% 10.9% 12.16% 10.54% 15.49% 8.18% 10.96% 8.51% 14.82% 12.79% 7.57% 10.35% 15.45% 7.31% 10.37%
Earnings before Tax (EBT) 1 693 256 541 509 878 401 407 179 512 451 265 360 711.9 153 389
Net income 1 676 219 460 427 3,154 289 290 139 -43 438 207.2 270.5 508.9 100 278
Net margin 10.54% 4.09% 7.83% 6.84% 42.34% 4.93% 5.08% 2.79% -0.75% 9.39% 4.34% 5.06% 7.7% 2.09% 5.33%
EPS 2 0.1200 0.0400 0.0800 0.0800 0.5600 0.0500 0.0500 0.0200 -0.0100 0.0800 0.0379 0.0578 0.1047 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 03/02/22 28/04/22 21/07/22 20/10/22 26/01/23 20/04/23 20/07/23 19/10/23 25/01/24 18/04/24 - - - - -
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 4,121 4,645 6,021
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 -300 1,280 2,065 873 665 1,710 1,818 2,014
ROE (net income / shareholders' equity) 8% 10.5% 12.4% 12.8% 7.68% 9.12% 8.35% 8.74%
ROA (Net income/ Total Assets) 0.04% 3.86% 4.26% 10.2% 1.61% 4.22% 3.76% 4.38%
Assets 1 39,326 -62,912 38,120 41,504 41,384 35,914 36,964 38,346
Book Value Per Share 2 2.730 2.240 3.080 3.820 3.720 3.870 4.030 4.270
Cash Flow per Share 2 0.0700 0.3100 0.4600 0.2600 0.2400 0.4000 0.4000 0.4800
Capex 1 690 479 560 601 652 605 608 607
Capex / Sales 2.96% 2.19% 2.52% 2.41% 2.93% 2.82% 2.79% 2.74%
Announcement Date 06/02/20 04/02/21 03/02/22 26/01/23 25/01/24 - - -
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
More Ratings
Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
21
Last Close Price
3.614 EUR
Average target price
3.973 EUR
Spread / Average Target
+9.92%
Consensus