Nokia
7.48 EUR
+4.76 %
26,348 following
NOKIA
NASDAQ Helsinki
Telecommunications
Technology
Overview
Financials & Estimates
Ownership
Dividend
Investor consensus
Valuation
Income statement
Quarterly estimates
Income statement
Financial statements, revenue, EBIT, valuation metrics, and quarterly estimates for Nokia
| 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026e | 2027e | 2028e | 2029e | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 23,330.8 | 21,852.0 | 22,202.0 | 24,911.0 | 21,138.0 | 19,220.0 | 19,889.0 | 20,550.3 | 21,213.0 | 21,909.0 | 22,579.0 |
| growth-% | -6.3 % | 1.6 % | 12.2 % | -15.1 % | -9.1 % | 3.5 % | 3.3 % | 3.2 % | 3.3 % | 3.1 % | |
| EBITDA | 2,145.6 | 2,016.5 | 3,253.0 | 3,458.0 | 2,747.8 | 2,984.0 | 2,004.0 | 2,422.4 | 2,817.6 | 3,117.3 | 3,290.9 |
| EBIT (adj.) | 2,003.6 | 2,080.5 | 2,775.0 | 3,109.0 | 2,337.3 | 2,583.5 | 2,024.0 | 2,190.4 | 2,492.1 | 2,770.3 | 2,939.9 |
| EBIT | 485.6 | 884.5 | 2,158.0 | 2,318.0 | 1,660.8 | 1,970.0 | 885.0 | 1,550.4 | 1,872.1 | 2,320.3 | 2,539.9 |
| Profit before taxes | 156.6 | 742.5 | 1,926.0 | 2,184.0 | 1,471.8 | 2,062.0 | 915.0 | 1,625.4 | 1,927.1 | 2,355.3 | 2,574.9 |
| Net income | 14.4 | -2,522.5 | 1,623.0 | 4,250.0 | 678.8 | 1,248.0 | 651.0 | 1,188.7 | 1,421.4 | 1,750.0 | 1,926.4 |
| EPS (adj.) | 0.22 | 0.25 | 0.37 | 0.44 | 0.29 | 0.39 | 0.29 | 0.30 | 0.34 | 0.37 | 0.40 |
| growth-% | 10.1 % | 48.7 % | 19.9 % | -33.9 % | 35.4 % | -27.2 % | 4.7 % | 12.9 % | 10.4 % | 6.6 % | |
| Dividend | 0.00 | 0.00 | 0.08 | 0.12 | 0.13 | 0.14 | 0.14 | 0.16 | 0.18 | 0.20 | 0.20 |
| Dividend ratio | 27.7 % | 15.8 % | 105.8 % | 60.3 % | 120.3 % | 75.8 % | 71.3 % | 64.4 % | 58.5 % |
Profitability and return on capital
| 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026e | 2027e | 2028e | 2029e | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| EBITDA-% | 9.2 % | 9.2 % | 14.7 % | 13.9 % | 13.0 % | 15.5 % | 10.1 % | 11.8 % | 13.3 % | 14.2 % | 14.6 % |
| EBIT-% (adj.) | 8.6 % | 9.5 % | 12.5 % | 12.5 % | 11.1 % | 13.4 % | 10.2 % | 10.7 % | 11.7 % | 12.6 % | 13.0 % |
| EBIT-% | 2.1 % | 4.0 % | 9.7 % | 9.3 % | 7.9 % | 10.2 % | 4.4 % | 7.5 % | 8.8 % | 10.6 % | 11.2 % |
| ROE | -18.2 % | 10.9 % | 22.0 % | 3.2 % | 6.1 % | 3.1 % | 5.6 % | 6.6 % | 7.9 % | 8.4 % | |
| ROI | 4.6 % | 10.3 % | 9.0 % | 5.9 % | 7.3 % | 3.4 % | 6.0 % | 7.2 % | 8.8 % | 9.5 % |