Nokia Corporation (NOKBF) 📈: отчетность и дивиденды за 2025

Capitalization

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Капитализация, млрд $	28.33	32.22	26.79	26.1	33.19	19.92	31.29	26.58	22.55		21.13	26.71	-7.44
Выручка, млрд $		23.61	23.15	22.56	23.32	21.85	22.2	26.14	24.61	19.22	19.22	22.80	-2.53
Чистая прибыль, млрд $		-0.766	-1.49	-0.34	0.007	-2.52	1.62	4.46	0.7351	1.28	1.28	1.12	-187.33
EV, млрд $		28.75	18.51	19.97	27.31	12.21	26.81	26.06	18	22.5	22.5	21.12	13.00
EBIT, млрд $		-0.267	0.608	1.07	1.06	1.51	1.93	2.53	2.02	2.42	2.42	2.08	9.89
EBITDA, млрд $		0.542	1.59	1.38	2.12	2.11	3.23	3.72	3.22	3.43	3.43	3.14	10.21
OIBDA, млрд $						5.4	3.76	1.73	4.35	4.15	4.15	3.88	-5.13
Баланс стоимость, млрд $		20.09	16.14	14.67	15.11	11.36	16.81	22.39	20.54	21.39	21.39	18.50	13.49
FCF, млрд $		-1.45	1.81	0.36	0.39	1.28	2.07	0.9162	0.665	2.09	2.09	1.40	10.30
Операционный денежный поток, млрд $		-1.46	1.81	0.3454	0.3846	1.59	2.54	1.55	1.32	2.58	2.58	1.92	10.17
Операционная прибыль, млрд $		-0.292	0.654	0.334	0.96	1.03	1.79	2.43	1.87	2	2	1.82	14.19
Операционные расходы, млрд $		23.91	22.49	22.23	22.36	20.95	19.41	8.3	7.9	6.87	6.87	12.69	-19.99
CAPEX, млрд $		0.477	0.601	0.672	0.69	0.479	0.56	0.6307	0.652	0.4887	0.4887	0.5621	0.40

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	5 quarters average	CAGR 5
Капитализация, млрд $	33.15	33.4	31.75	28.39	27.35	26.04	26.77	23.95	22.06	18.77						23.52	-6.34
Выручка, млрд $						7.45	6.34	6.24	5.17	6.31	5.04	4.8	4.82	6.2	4.75	5.12	-1.18
Чистая прибыль, млрд $						3.15	0.3017	0.3171	0.1442	-0.0365	0.4685	-0.1558	0.1949	0.8345	-0.0639	0.2556	-167.14
EV, млрд $					26.75	28.55	28.39	23.54	22.39	17.68	17.86	18.25		22.5	26.92	20.64	8.77
EBIT, млрд $					0.6213	0.9576	0.4618	0.5194	0.251	0.7915	0.5646	0.4028		0.9495	-0.052	0.5313	-158.01
EBITDA, млрд $						1.51	0.7495	0.8169	0.528	1.1	0.8463	0.6907	0.2739	1.38	0.2338	0.6849	-22.68
OIBDA, млрд $											0.9996	1.25	0.353	1.5	0.2457	0.8697	-24.47
Баланс стоимость, млрд $					22.12	23.5	23.01	23.16	22.06	22.7	22.82	22.48		21.39	22.44	22.37	-0.23
FCF, млрд $				-0.144	0.275	0.372	-0.1611	-0.503	-0.4637	1.72	1.03	0.4232			0.7804	0.6980	-210.97
Операционный денежный поток, млрд $				-0.0452	0.4393	0.6245	0.0898	-0.3642	-0.3143	1.87	1.15	0.5253			0.9633	0.8389	-225.11
Операционная прибыль, млрд $						0.567	0.4607	0.5184	0.25	4.23	0.6218	0.4028	0.2739	0.9495	-0.052	0.4392	-160.88
Операционные расходы, млрд $						7.23	1.91	1.86	1.75	2.08	1.74	1.67	4.54	5.25	2.03	3.05	3.13
CAPEX, млрд $				0.282	0.288	0.297	0.2509	0.1389	0.1494	0.149	0.1209	0.1021			0.1829	0.1409	4.13

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Наличность, млрд $			7.5	8.58	7.12	6.17	8.28	9.6	5.74	6.23	6.86	6.86	7.34	-3.69
Short Term Investments $			2.13	1.21	0.8041	0.2523	1.18	2.76	3.88	2.01	2.37	2.37	2.44	14.97
Long term investments $	1.06	1.14	1.41	1.16	1.21	1.35	1.34	1.33	1.98	1.9			1.58	7.07
Total Receivables $			7.34	7.43	7.47	7.43	6.81	7.19	7.78	6.06	6.98	6.98	6.96	0.49
Total Current Assets $			20.72	19.87	17.18	16.25	16.16	18.6	21.27	18.17	18.62	18.62	18.56	2.87
Чистые активы, млрд $		0.695	1.98	1.85	17.53	16.58	16.48	18.98	3.09	21.21		22.33	15.27	5.05
Активы, млрд $			44.9	41.02	39.52	39.13	36.19	38.78	45.07	39.86	40.54	40.54	40.09	2.30
Short Term Debt $			0.371	0.309	0.9389	0.2823	0.4976	0.1101	0.5363	0.752	1.21	1.21	0.6212	19.45
Long Term Debt $			3.66	3.46	2.83	3.85	4.45	4.31	4.46	3.64	3.02	3.02	3.98	-7.46
Задолженность, млрд $			23.93	24.81	24.15	23.73	23.65	21.87	22.58	19.23	19.05	19.05	21.28	-4.23
Чистый долг, млрд $			-3.47	-3.6	-2.3	-0.5856	-0.4045	-0.981	0.0546	-1.05	-1.94	-1.94	-0.8642	36.83
Долг, млрд $			4.03	0.309	0.994	0.292	0.561	5.66	5.79	5.19	4.92	4.92	4.42	54.38
Interest income $			0.113	0.06	0.076	0.073	0.059	0.075	0.174	0.407			0.1576	41.01
Расходы на обслуживание долга $			0.317	0.509	0.2705	0.235	0.206	0.222	0.233	0.3946	0.327	0.327	0.2765	9.68
Чист. проц. доходы, млрд $			-0.263	-0.341	0.0729	0.072	0.0534	0.0726	0.1948	0.4556		0.4556	0.1697	44.63
Goodwill $	2.56	0.237	5.72	5.25	5.45	5.53	5.07	5.43	5.67	5.5			5.44	-0.11
Амортизация, млрд $			1.59	1.59	1.37	1.61	1.01	1.04	1.2	1.2	1.01	1.01	1.09	0.00
Себестоимость, млрд $			15.16	14.01	14.12	14.99	13.65	13.37	15.42	14.84	10.36	10.36	13.53	-5.37
Товарно материальные запасы $			2.51	2.65	3.17	2.94	2.24	2.27	3.43	2.72	2.24	2.24	2.58	0.00

	2019Q1	2019Q2	2019Q3	2019Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q4	2025Q1	5 quarters average	CAGR 5
Наличность, млрд $											5.2	5.47	5.22	5.58	4.78	6.89	7.08	7.36	6.86	6	6.84	-2.73
Short Term Investments $											4.79	3.99	3.74	2.6	2.3	1.73	1.98	2.39	2.37	1.82	2.06	1.02
Long term investments $							1.27	1.33	1.86	1.87	2.13	1.98	2.15	2.08	2.01	1.9					2.02	-0.82
Total Receivables $											8.85	5.99	8.29	8.38	8.5	7.45	6.86	6.05	6.98	7.06	6.88	-1.07
Total Current Assets $											23.15	21.88	20.82	20.19	18.99	19.99	19.28	19.35	18.62	17.67	18.98	-2.44
Чистые активы, млрд $					2.72	2.71	2.72	2.81	19.36	20.61	23.61	22.32	3.16		3.01						14.54	-31.94
Активы, млрд $											48.16	47.3	45.39	44.56	42.05	49.37	42.83	41.74	40.54	42.49	43.39	-2.96
Short Term Debt $											0.2555	0.2462	0.8457	0.853	0.7976	0.8313	0.9272	1.23	1.21	2.26	1.29	22.14
Long Term Debt $											4.81	4.59	4.01	3.92	3.69	4.02	3.37	2.95	3.02	2.48	3.17	-9.21
Задолженность, млрд $											25.92	23.7	22.28	21.29	19.91	26.57	19.91	19.17	19.05	19.96	20.93	-5.56
Чистый долг, млрд $											0.5498	0.0564	0.557	0.1061	0.5881	-1.16	-1.95	-2.41	-1.94	-0.5174	-1.5955	-14.91
Долг, млрд $											13.7	12.77	5.78	4.77	5.36	5.74	5.13	4.95	4.92	5.48	5.24	-0.92
Расходы на обслуживание долга $	0.017	0.108	0.113	0.046								0.0328	0.0205	0.0591	0.0384	0.0431	0.0108				0.0344	-12.03
Чист. проц. доходы, млрд $							-0.05	-0.068	-0.072	-0.018	0.012	-0.03	-0.019	-0.054	-0.037	0.152					0.0024	-238.34
Goodwill $							5.35	5.43	5.51	5.78	6.05	5.67	5.59	5.59	5.69	5.5					5.61	-0.61
Амортизация, млрд $											0.3175	0.3221	0.2877	0.2975	0.2769	0.3117	0.2817	0.2879	0.4338	0.2857	0.3202	-1.73
Себестоимость, млрд $										3.51	3.74	4.26	3.66	3.86	3.17	3.69	2.68	2.73		2.78	3.01	-2.59
Товарно материальные запасы $											3.78	3.53	3.57	3.63	3.41	3.01	2.9	2.66	2.24	2.79	2.72	-1.51

Share

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	5 year average	CAGR 5
EPS	-0.13	-0.26	-0.06	0.0012	-0.45	0.29	0.7867	0.1316	0.2308		0.2308	0.1978	-187.50
Цена акции ао		4.74	4.67	5.9	3.55	3.87	4.72	3.36	4.38	5.21	5.21	4.31	6.13
Число акций ао, млн	5778.33	5651	5588	5626	5612	5630	5950.67	5585.92	5532.24		5532.24	5662.17	-0.29
FCF/акцию	-0.3344	0.2165	-0.0486	-0.0479	0.1872	0.3223	0.154	0.119	0.3782		0.3782	0.2321	15.10

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	5 quarters average	CAGR 5
EPS						0.56	0.0534	0.0565	0.0258	-0.0066	0.0842	-0.0283	0.0352	0.1509	-0.0119		0.0460	-167.62
Цена акции ао			5.56	5	4.83	4.61	4.74	4.26	3.94	3.4					5.25	5.21	4.41	4.11
Число акций ао, млн	5691.35	5713.09	5705.95	5677.74	5667.6	5651.11	5649	5616.19	5597.22	5523.79							5607.46	-0.45
FCF/акцию				-0.0244	0.05	0.0666	-0.0264	-0.0819	-0.0755	0.3116	0.1853	0.0768			0.1451		0.1287	-213.96

Efficiency

IFRS

Reporting Annual Quarterly

	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
ROE, %				-5.01	-8.25	-2.16	0.05	-18.11	10.88	23.23	3.39	6.09		6.09	31.83	5.10	-180.42
ROA, %				-2.33	-3.48	-0.84	0.02	-6.68	4.26	10.88	1.71	3.18		3.18	19.23	2.67	-186.20
ROIC, %			21.32	-3.43	-5.16	-0.9	0.98	-12	8.27	17.92	5.77			7.23	15.55	4.19	42.56
ROS, %					4.76	4.92	5.31	7.71	7.71	17.06	2.99	6.64	6.64	6.64	21.90	8.21	-2.94
ROCE, %					3.75	4.37	3.97	6.79	7.13	7.98	6.98	8.41	11.26	11.26	35.23	8.35	9.57
Ebit margin, %							3.49	4.17	9.47	9.68	8.2	12.58	12.58	12.58		10.50	5.84
Рентаб EBITDA, %					6.87	6.1	9.11	9.66	10.51	14.23	13.09	17.86	17.86	17.86	33.66	14.71	11.19
Чистая рентаб, %				-1.2	2.8	1.5	4.1	4.7	8.1	17.06	2.99	6.64		6.64	21.90	7.90	7.16
Operation Margin, %					2.83	1.48	4.12	4.2	4.2	9.3	7.58	10.4	10.4	10.4	25.25	8.38	19.88
Чистая процентная маржа, %	-4.84	27.19	19.73	-3.24	-6.45	-1.51	0.03	-11.51	7.31					7	17.53	-2.4260	-202.53
Доходность FCF, %		3.09	0.6813	-6	3.91	-0.998	-1.06	5.72	6.97	3.09	2.95					3.53	-222.72

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	Industry average	5 quarters average	CAGR 5
ROE, %					2.57	17.36	1.43	1.37	0.6268	-0.1617	2.08	-0.6955		4.46	-0.3467		31.83	1.07	16.48
ROA, %					1.05	7.28	0.6571	0.7116	0.3324	-0.0811	1.02	-0.3684		4.12	-0.1538		19.23	0.9073	13.65
ROIC, %				2.41	2.21	12.61	1.52	1.79	1.17	0.4554	2.32	0.3133			0.3954		15.55	0.9308	-19.50
ROS, %							4.76	5.08	2.79	-0.5782	9.3	-3.25	4.05	13.47	-1.34	6.64	21.90	3.91	-215.36
ROCE, %						3.14	1.46	2.23	0.7841	2.42	1.74	1.26		3.16	-0.1761	11.26	35.23	3.45	45.28
Ebit margin, %									4.85	12.55	11.21	8.4		15.32	-1.09	12.58		9.28	2.33
Рентаб EBITDA, %							11.83	13.09	10.21	17.49	16.8	14.4	5.69	22.33	4.92	17.86	33.66	13.04	4.40
Чистая рентаб, %						42.34	4.76	5.08	2.79	-0.5782	9.3	-3.25	4.05	13.47	-1.34		21.90	4.45	-167.88
Operation Margin, %							7.27	8.31	4.84	67.08	12.34	8.4	5.69	15.32	-1.09	10.4	25.25	7.74	4.36
Доходность FCF, %	1.81	0.9759	1.17	-0.5073	1.01	1.43	-0.5567	-1.92	-2.03	9.17								1.22	45.01

Coefficients

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
P/E	-31.9	-16.57	-95.72	2854.88	23.7	16.33	5.83	25.91	19.13		19.13	38.45	18.18	-4.19
P/BV	1.4	1.3	1.9	1.2	1.2	2	1.16	0.9234	1.14		1.14	6.80	1.28	-1.02
P/S	1.2	1	1.3	0.8	0.8	1.4	0.9948	0.7741	1.27		1.27	8.43	1.05	9.68
P/FCF		20.46	-104.31	-66.61	17.02	24.76	32.34	22.84	31.55	10.1	10.1	14.73	24.32	-16.42
E/P		-0.0482	-0.0109	0.000246	-0.1086	0.0548	0.1505	0.0295	0.035	0.0604	0.0604	11.79	0.0660	1.97
EV/EBIT				25.8	23.09	16.88	10.3	8.92	9.3	9.3	9.3		10.94	-11.24
EV/EBITDA	91.53	11.64	14.51	12.86	5.79	8.24	7	5.59	6.55		6.55	20.95	6.63	2.50
EV/S		1.18	1.28	1.16	0.97	1.25	0.9969	0.7316	1.17	1.17	1.17	6.76	1.06	-1.31
EV/FCF		22.6	-92.38	-90.18	16.57	13.45	28.44	27.07	10.75	10.75	10.75	29.48	18.09	-4.38
Debt/EBITDA		0.19	0.72	0.14	0.27	1.74	1.56	1.61	1.43	1.43	1.43	0.62	1.55	-3.85
Netdebt/Ebitda		-3.62	-3.14	-0.9	-0.98	-0.98	0.0147	-0.3248	-0.5651	-0.5651	-0.5651	-0.87	-0.4841	-10.43
Debt/Ratio		0.6	0.61	0.61	0.65	0.65	0.1285	0.1302	0.1213	0.1213	0.1213	0.07	0.2303	-28.52
Debt/Equity		1.54	1.58	1.55	1.88	1.88	0.2586	0.2526	0.2299	0.887	0.887	0.96	0.7016	-13.95
Debt/Net Income		-2.52	-11.24	648	-2.37	2.98	1.3	7.06	3.85	3.85	3.85	1.21	3.81	5.26
PEG										-72.65	-72.65		-72.6500	0.00
Бета						0.6	0.63	-0.8691	0.7642	1.21	1.21	0.89	0.4670	15.06
Индекс Альтмана		1.5	1.56	1.29	1.36	1.97	1.86	1.36	-11.42	-5.6	-5.6	7.56	-2.3660	-223.24

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	Industry average	5 quarters average	CAGR 5
P/E				15.95	14.67	5.86	5.99	5.18	5.2	-568.81	22.42		51.72	18.25			38.45	-94.2440	28.54
P/BV					1.2	1.15	1.2	1.01	0.9846	0.826	0.8642	0.9151		1.14	1.22		6.80	0.9931	8.11
P/S						1.02	1.02	0.8486	0.843	0.7993	0.8796	0.9847	1.15	1.17	1.36		8.43	1.11	9.11
P/FCF		102.47	85.81	-197.14	99.46	69.99	-179.64	-52.07	-49.35	10.91						10.1	14.73	-52.0100	-156.23
E/P		0.0202	0.0067	0.0161	0.0156	0.1211	0.0104	0.0121	0.0063	-0.0018						0.0604	11.79	0.0175	42.17
EV/EBIT									89.2	22.34	31.64	45.3		23.69	-518.13	9.3		-81.6400	-21.72
EV/EBITDA					7.99	7.8	7.5	28.82	6.58	5.66	5.47	5.8		7.04	10.43		20.95	6.88	13.00
EV/S						3.39	4.51	3.77	4.33	2.8	3.55	3.8		3.63	5.67	1.17	6.76	3.56	-19.91
EV/FCF					98.06	67.83	-177.36	-46.8	-48.29	10.27	17.32	43.12			34.49	10.75	29.48	23.19	0.92
Debt/EBITDA						4.68	7.71	5.84	10.15	5.2	6.07	7.16		3.56	23.45	1.43	0.62	8.33	-25.11
Netdebt/Ebitda						0.0441	0.7431	0.1299	1.11	-1.05	-2.3	-3.49		-1.4	-2.21	-0.5651	-0.87	-1.9930	-24.48
Debt/Ratio						0.1085	0.1069	0.1071	0.1275	0.1162	0.1199	0.1186		0.1213	0.129	0.1213	0.07	0.1220	0.23
Debt/Equity						0.2185	0.2109	0.2061	0.243	0.2526	0.225	0.2202		0.2299	0.2443	0.887	0.96	0.3613	31.57
Debt/Net Income						1.48	16.08	15.05	37.17	-157.21	10.96	-31.77		5.89	-85.85	3.85	1.21	-19.3840	-18.88
PEG																-72.65		-72.6500	0.00
Бета															-3.11	1.21	0.89	-0.9500	-162.38
Индекс Альтмана	-0.8221	-0.3688	-1.5	7.26	4.55	35.06	4.37		3.9						-11.42	-5.6	7.56	5.26	-169.29

Dividends

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
Див.выплата, млрд	0.512	1.51	1.04	0.5523	0.1339	0.0087	0.3888	0.5896	0.7486			0.5092		0.3739	41.09
Дивиденд	0.14	0.16	0.17	0.19	0.1			0.1005	0.131	0.1391	0.0453	0.1414		0.1032	-14.65
Див доход, ао, %		5.49	3.64	3.22	2.82	1.18		0.866	4.3	3.05	2.9	3.13	1.94	2.46	19.70
Дивиденды / прибыль, %		-197.65	-64.93	-317.94	8000	-6.09	0.5545	8.31	84.47	58.62		58.62	31.23	29.17	-257.28
Dividend Coverage Ratio											2.51	2.51		2.51	0.00

	2018Q2	2019Q2	2019Q3	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2025Q1	2025Q2	Industry average	5 quarters average	CAGR 5
Див.выплата, млрд				0.1209	0.1281	0.1366	0.1211	0.1826	0.1774	0.166	0.1792	0.2417	0.1743			0.1877	-0.35
Дивиденд	0.2217	0.0558	0.0557	0.021	0.0204	0.0197	0.0217	0.0331	0.0332	0.0319						0.0279	10.12
Див доход, ао, %	3.76	1.07	1.08	0.42	0.4227	0.4276	0.458	0.7762	0.8423	0.9387					1.94	0.6886	17.03
Дивиденды / прибыль, %				25.16	26.7	3.93	40.14	57.58	123.02	-455.04	38.25	-155.17	-272.88		31.23	-144.3640	-217.27
Dividend Coverage Ratio														2.51		2.51	0.00

Other

IFRS

Reporting Annual Quarterly

	2018	2019	2020	2021	2022	2023	2024	LTM	CAGR 5
Всего задолженность	14.1	12.06	11.76						-5.87
CAPEX/Выручка, %			2.19	2.52	2.41	2.65	2.54	2.54	3.01
Персонал, чел				92 039	87 927	86 896	86 689		-1.49

	2024Q1	2024Q2	2025Q1	CAGR 5
CAPEX/Выручка, %	2.4	2.13	3.85	17.06

	CAGR 5

Investing Port

Nokia Corporation

Reporting Nokia Corporation

Capitalization

Balance sheet

Share

Efficiency

Coefficients

Dividends

Pay for your subscription

Other