XNYSNOK
Market cap24bUSD
Dec 20, Last price
4.43USD
1D
0.00%
1Q
3.50%
Jan 2017
-7.90%
Name
Nokia Oyj
Chart & Performance
Profile
Nokia Oyj provides mobile, fixed, and cloud network solutions worldwide. The company operates through four segments: Mobile Networks, Network Infrastructure, Cloud and Network Services, and Nokia Technologies. It offers products and services for radio access networks covering technologies from 2G to 5G, and microwave radio links for transport networks. The company provides fixed networking solutions, such as fiber and copper-based access infrastructure, and cloud and virtualization services, as well as wi-fi portfolio, including mesh solutions and cloud-based controllers; IP routing solutions for IP aggregation, and edge and core applications for residential, business, mobile, and industrial services; a portfolio of optical networks comprising portfolio coherent optical transponders, optical transport network switchers, wavelength-division multiplexers, reconfigurable optical add-drop multiplexer solutions, and optical line systems for metro access and aggregation, data center interconnect, regional, and long-haul/ultra-long-haul applications; and submarine networks. In addition, it offers business applications software, cloud and cognitive services, core networks software, and enterprise solutions. Further, the company provides hardware, software, and services, as well as licensing of intellectual property, including patents, technologies, and the Nokia brand. It serves communications service providers, webscales, hyperscalers, digital industries, and government. Nokia Oyj was founded in 1865 and is headquartered in Espoo, Finland.
Valuation
Title EUR in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 22,258,000 -10.65% | 24,911,000 12.20% | 22,202,000 1.53% | |||||||
Cost of revenue | 17,898,000 | 22,252,000 | 20,374,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 4,360,000 | 2,659,000 | 1,828,000 | |||||||
NOPBT Margin | 19.59% | 10.67% | 8.23% | |||||||
Operating Taxes | 825,000 | (2,026,000) | 272,000 | |||||||
Tax Rate | 18.92% | 14.88% | ||||||||
NOPAT | 3,535,000 | 4,685,000 | 1,556,000 | |||||||
Net income | 665,000 -84.35% | 4,250,000 161.86% | 1,623,000 -167.04% | |||||||
Dividends | (611,000) | (353,000) | (9,000) | |||||||
Dividend yield | 3.20% | 1.34% | 0.03% | |||||||
Proceeds from repurchase of equity | (300,000) | (300,000) | ||||||||
BB yield | 1.57% | 1.14% | ||||||||
Debt | ||||||||||
Debt current | 752,000 | 412,000 | 301,000 | |||||||
Long-term debt | 5,433,000 | 6,149,000 | 6,370,000 | |||||||
Deferred revenue | 120,000 | 354,000 | ||||||||
Other long-term liabilities | 3,863,000 | 3,184,000 | 4,489,000 | |||||||
Net debt | (3,958,000) | (4,577,000) | (4,259,000) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 1,317,000 | 1,474,000 | 2,626,000 | |||||||
CAPEX | (652,000) | (601,000) | (560,000) | |||||||
Cash from investing activities | 1,043,000 | (1,880,000) | (1,795,000) | |||||||
Cash from financing activities | (1,502,000) | (837,000) | (1,212,000) | |||||||
FCF | 12,725,000 | (4,554,000) | 1,336,000 | |||||||
Balance | ||||||||||
Cash | 8,240,000 | 9,162,000 | 9,604,000 | |||||||
Long term investments | 1,903,000 | 1,976,000 | 1,326,000 | |||||||
Excess cash | 9,030,100 | 9,892,450 | 9,819,900 | |||||||
Stockholders' equity | 20,352,000 | 21,275,000 | 17,360,000 | |||||||
Invested Capital | 20,648,900 | 20,171,550 | 17,945,100 | |||||||
ROIC | 17.32% | 24.58% | 9.09% | |||||||
ROCE | 14.69% | 8.75% | 6.52% | |||||||
EV | ||||||||||
Common stock shares outstanding | 5,585,923 | 5,670,020 | 5,684,235 | |||||||
Price | 3.42 -26.29% | 4.64 -25.40% | 6.22 59.08% | |||||||
Market cap | 19,103,857 -27.39% | 26,308,893 -25.59% | 35,355,942 61.11% | |||||||
EV | 15,236,857 | 21,824,893 | 31,198,942 | |||||||
EBITDA | 5,447,000 | 3,799,000 | 2,923,000 | |||||||
EV/EBITDA | 2.80 | 5.74 | 10.67 | |||||||
Interest | 358,000 | 222,000 | 206,000 | |||||||
Interest/NOPBT | 8.21% | 8.35% | 11.27% |