Nokia

3,777EUR -0,61 %
22.983 investorer følger denne virksomhed

Nokia is a global telecommunications company. The company offers solutions in IP, broadband, digital health, and cloud-based systems. The customers are found in a broad base of markets and consist of large corporate customers, authorities, and private consumers. The business is established on a global level in all regions. Nokia was founded in 1865 and the head office is located in Esbo, Finland.

P/E (23e)
9,15
EV/EBIT (23e)
6,71
P/B (23e)
0,92
Udbytteafkast, % (23e)
4,77 %
Kursmål
4.80 EUR
Anbefaling
Køb
Opdateret
20.4.2023
NASDAQ Helsinki
NOKIA
Daglig lav / høj pris
3,775 / 3,811 EUR
Markedsværdi
21,27 mia. EUR
Aktieomsætning
6,87 mio. EUR
Volumen
1,8 mio.
Risiko og anbefaling
HøjRisikoLav
SælgAnbefalingKøb

Resultatopgørelse

20192020202120222023e2024e2025e2026e
Omsætning23.330,8021.852,0022.202,0024.911,0025.802,3025.933,1026.212,3026.494,90
vækst-%3,11 %-6,34 %1,60 %12,20 %3,58 %0,51 %1,08 %1,08 %
EBITDA2.145,602.016,503.253,003.458,003.733,993.838,154.010,923.948,48
EBIT (adj.)2.003,602.080,502.775,003.109,003.097,993.246,073.351,383.440,95
EBIT485,60884,502.158,002.318,002.684,992.846,073.051,383.240,95
Overskud før skat156,60742,501.926,002.184,002.663,742.776,072.981,383.195,95
Netto indkomst14,40-2.522,501.623,004.250,001.970,052.077,302.231,292.392,21
EPS (adj.)0,220,250,370,440,410,430,440,46
vækst-%-2,91 %10,09 %48,65 %19,86 %-5,70 %4,34 %3,23 %3,41 %
Udbytte0,000,000,080,120,180,220,260,28
Udbytte ratio27,75 %15,78 %50,62 %58,67 %64,56 %64,85 %

Profitability and return on capital

20192020202120222023e2024e2025e2026e
EBITDA-%9,20 %9,23 %14,65 %13,88 %14,47 %14,80 %15,30 %14,90 %
EBIT-% (adj.)8,59 %9,52 %12,50 %12,48 %12,01 %12,52 %12,79 %12,99 %
EBIT-%2,08 %4,05 %9,72 %9,31 %10,41 %10,97 %11,64 %12,23 %
ROE0,09 %-18,15 %10,88 %21,97 %8,96 %8,96 %9,21 %9,49 %
ROI2,49 %4,56 %10,28 %8,97 %9,40 %9,83 %10,61 %11,27 %

Værdiansættelse

20192020202120222023e2024e2025e2026e
Share price (EUR)3,303,155,574,333,783,783,783,78
Aktier5.605,585.617,505.629,385.590,255.540,255.540,255.540,255.540,25
Markedsværdi18.475,9917.700,7431.378,1624.189,0120.925,5220.925,5220.925,5220.925,52
Enterprise value17.707,1815.823,9527.358,7421.542,4618.010,8316.718,4815.611,8614.818,13
EV/S0,760,721,230,860,700,640,600,56
EV/EBITDA8,257,858,416,234,824,363,893,75
EV/EBIT (adj.)8,847,619,866,935,815,154,664,31
EV/EBIT36,4617,8912,689,296,715,875,124,57
P/E (adj.)14,7812,8315,279,899,158,778,508,22
P/E1.283,05-19,335,6910,6210,079,388,75
P/B1,211,421,811,130,920,880,850,81
P/S0,790,811,410,970,810,810,800,79
Udbytteprocent1,44 %2,77 %4,77 %5,82 %6,88 %7,41 %
Equity ratio39,36 %34,66 %43,60 %49,89 %51,40 %54,23 %57,00 %58,98 %
Gearing ratio-4,55 %-14,26 %-22,57 %-12,16 %-12,83 %-17,67 %-21,41 %-23,70 %

Kvartalsdata

Q2/22Q3/22Q4/222022Q1/23Q2/23eQ3/23eQ4/23e2023e
Omsætning5.872,006.242,007.449,0024.911,005.859,006.084,566.600,167.258,6025.802,30
EBITDA846,50805,501.178,003.458,00692,00693,891.130,101.217,993.733,99
EBIT564,50517,50882,002.318,00426,00432,89869,11957,002.684,99
Overskud før skat541,00509,00878,002.184,00401,00434,14870,36958,252.663,74
Netto indkomst457,20426,503.154,304.250,00279,00323,60650,77716,681.970,05