These are sample pages! In real pages data is updated every day.
Valuatum main web page
Research Database
NOK1V.HSE
Recommendation
Accumulate
Risk
-
Target price
15.5
Share price
15.16
Company Views -
Nokia
Estimates updated
Price updated
Page generated
Older estimates
17.Oct.2003 12:18 (EEST)
6.Nov.2003 23:00 (EET)
7.Nov.2003 03:01 (EET)
-Company-
Nokia
Stora Enso
UPM-Kymmene
Metso
Analyst: Erkki Vesola, +358 10 236 4712
erkki.vesola@mandatum.fi
EARNINGS BY PERIOD
2002Q1
2002Q2
2002Q3
2002Q4
2003Q1
2003Q2
2003Q3
2003Q4e
* Net sales
7014.0
6935.0
7224.0
8843.0
6773.0
7019.0
6874.0
8344.8
Networks
1436.0
1474.0
1545.0
2084.0
1217.0
1480.0
1217.0
1424.1
Mobile Phones
5438.0
5398.0
5633.0
6742.0
5476.0
5513.0
5620.0
6846.7
Others
157.0
106.0
89.0
107.0
94.0
82.0
82.0
102.0
Internal
-17.0
-43.0
-43.0
-90.0
-14.0
-56.0
-45.0
-28.0
* EBITDA
1576.2
1604.8
1549.0
2001.0
1497.0
1138.0
1462.0
1809.5
Depreciation
-290.2
-344.8
-330.0
-346.0
-310.0
-280.0
-270.0
-267.8
* EBIT
1286.0
1260.0
1219.0
1655.0
1187.0
858.0
1192.0
1541.7
Networks
146.0
171.0
80.0
19.0
-127.0
-334.0
19.0
10.0
Mobile Phones
1208.0
1171.0
1249.0
1665.0
1311.0
1276.0
1257.0
1584.7
Others
-30.0
-63.0
-25.0
59.0
-32.0
-36.0
-55.0
-20.0
Internal
-38.0
-19.0
-85.0
-88.0
35.0
-48.0
-29.0
-33.0
Net financial items
35.0
39.0
30.0
52.0
80.0
131.0
70.0
70.0
* Pre-tax Profit
1313.0
1292.0
1245.0
1707.0
1263.0
986.0
1260.0
1608.0
Taxes
-378.0
-377.0
-354.0
-448.0
-399.0
-302.0
-390.0
-477.4
Minorities
-20.0
-10.0
-10.0
-12.0
-4.0
-20.0
-9.0
-35.0
* Net earnings
915.0
905.0
881.0
1247.0
860.0
664.0
861.0
1095.6
Net sales growth %
-12.4%
-5.6%
2.5%
0.6%
-3.4%
1.2%
-4.8%
-5.6%
EBITDA %
22.5%
23.1%
21.4%
22.6%
22.1%
16.2%
21.3%
21.7%
EBIT %
18.3%
18.2%
16.9%
18.7%
17.5%
12.2%
17.3%
18.5%
EPS (adj)
0.19
0.19
0.18
0.26
0.18
0.14
0.18
0.23
Cumulative
2002Q1
2002Q2
2002Q3
2002Q4
2003Q1
2003Q2
2003Q3
2003Q4e
* Net sales
7014.0
13949.0
21173.0
30016.0
6773.0
13792.0
20666.0
29010.8
Networks
1436.0
2910.0
4455.0
6539.0
1217.0
2697.0
3914.0
5338.1
Mobile Phones
5438.0
10836.0
16469.0
23211.0
5476.0
10989.0
16609.0
23455.7
Others
157.0
263.0
352.0
459.0
94.0
176.0
258.0
360.0
Internal
-17.0
-60.0
-103.0
-193.0
-14.0
-70.0
-115.0
-143.0
* EBITDA
1576.2
3181.0
4730.0
6731.0
1497.0
2635.0
4097.0
5906.5
Depreciation
-290.2
-635.0
-965.0
-1311.0
-310.0
-590.0
-860.0
-1127.8
* EBIT
1286.0
2546.0
3765.0
5420.0
1187.0
2045.0
3237.0
4778.7
Networks
146.0
317.0
397.0
416.0
-127.0
-461.0
-442.0
-432.0
Mobile Phones
1208.0
2379.0
3628.0
5293.0
1311.0
2587.0
3844.0
5428.7
Others
-30.0
-93.0
-118.0
-59.0
-32.0
-68.0
-123.0
-143.0
Internal
-38.0
-57.0
-142.0
-230.0
35.0
-13.0
-42.0
-75.0
Net financial items
35.0
74.0
104.0
156.0
80.0
211.0
281.0
351.0
* Pre-tax Profit
1313.0
2605.0
3850.0
5557.0
1263.0
2249.0
3509.0
5117.0
Taxes
-378.0
-755.0
-1109.0
-1557.0
-399.0
-701.0
-1091.0
-1568.4
Minorities
-20.0
-30.0
-40.0
-52.0
-4.0
-24.0
-33.0
-68.0
* Net earnings
915.0
1820.0
2701.0
3948.0
860.0
1524.0
2385.0
3480.6
EBITDA %
22.5%
22.8%
22.3%
22.4%
22.1%
19.1%
19.8%
20.4%
EBIT %
18.3%
18.3%
17.8%
18.1%
17.5%
14.8%
15.7%
16.5%
EPS (adj)
0.19
0.38
0.56
0.82
0.18
0.32
0.50
0.73
