Nokia
4.789
EUR
+0.6 %
24,339 following
NOKIA
NASDAQ Helsinki
Telecommunications
Technology
Overview
Financials & Estimates
Ownership
Income statement
Valuation
Quarterly estimates
Income statement
2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025e | 2026e | 2027e | 2028e | |
---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 22,628.0 | 23,330.8 | 21,852.0 | 22,202.0 | 24,911.0 | 21,138.0 | 19,220.0 | 19,520.2 | 19,939.5 | 20,342.1 | 20,738.2 |
growth-% | 3.1 % | -6.3 % | 1.6 % | 12.2 % | -15.1 % | -9.1 % | 1.6 % | 2.1 % | 2.0 % | 1.9 % | |
EBITDA | 1,395.5 | 2,145.6 | 2,016.5 | 3,253.0 | 3,458.0 | 2,747.8 | 3,013.0 | 2,421.1 | 2,528.7 | 2,750.7 | 3,069.3 |
EBIT (adj.) | 2,180.0 | 2,003.6 | 2,080.5 | 2,775.0 | 3,109.0 | 2,337.3 | 2,619.0 | 2,217.9 | 2,420.5 | 2,599.6 | 2,820.9 |
EBIT | -59.5 | 485.6 | 884.5 | 2,158.0 | 2,318.0 | 1,660.8 | 1,999.0 | 1,567.9 | 1,970.5 | 2,199.6 | 2,520.9 |
Profit before taxes | -360.5 | 156.6 | 742.5 | 1,926.0 | 2,184.0 | 1,471.8 | 2,091.0 | 1,627.9 | 1,995.5 | 2,224.6 | 2,545.9 |
Net income | -554.5 | 14.4 | -2,522.5 | 1,623.0 | 4,250.0 | 678.8 | 1,277.0 | 1,214.9 | 1,491.9 | 1,663.7 | 1,904.7 |
EPS (adj.) | 0.23 | 0.22 | 0.25 | 0.37 | 0.44 | 0.29 | 0.40 | 0.32 | 0.34 | 0.36 | 0.39 |
growth-% | -2.9 % | 10.1 % | 48.7 % | 19.9 % | -33.9 % | 37.7 % | -20.2 % | 6.4 % | 7.3 % | 8.3 % | |
Dividend | 0.10 | 0.00 | 0.00 | 0.08 | 0.12 | 0.13 | 0.14 | 0.16 | 0.18 | 0.20 | 0.21 |
Dividend ratio | -100.9 % | 27.7 % | 15.8 % | 105.8 % | 58.9 % | 71.2 % | 65.7 % | 65.4 % | 60.0 % |
Profitability and return on capital
2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025e | 2026e | 2027e | 2028e | |
---|---|---|---|---|---|---|---|---|---|---|---|
EBITDA-% | 6.2 % | 9.2 % | 9.2 % | 14.7 % | 13.9 % | 13.0 % | 15.7 % | 12.4 % | 12.7 % | 13.5 % | 14.8 % |
EBIT-% (adj.) | 9.6 % | 8.6 % | 9.5 % | 12.5 % | 12.5 % | 11.1 % | 13.6 % | 11.4 % | 12.1 % | 12.8 % | 13.6 % |
EBIT-% | -0.3 % | 2.1 % | 4.0 % | 9.7 % | 9.3 % | 7.9 % | 10.4 % | 8.0 % | 9.9 % | 10.8 % | 12.2 % |
ROE | 0.1 % | -18.2 % | 10.9 % | 22.0 % | 3.2 % | 6.2 % | 5.8 % | 7.0 % | 7.5 % | 8.3 % | |
ROI | 2.5 % | 4.6 % | 10.3 % | 9.0 % | 5.9 % | 7.5 % | 6.0 % | 7.9 % | 8.8 % | 10.0 % |