Valuation ERICSSON Boerse Muenchen

Stocks

Market Closed - Boerse Muenchen 16:43:23 2026-08-21 EDT			5-day change	1st Jan Change
8.750 ^EUR	+0.57%		-1.69%	+5.45%

08-21	Delphi Nordic fell 1.97 percent in July - clear rotation away from tech and semiconductor stocks	FW
08-21	Nordic stocks in North America, Ericsson fell 0.9 percent	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	332,382	204,141	210,346	299,520	301,970	317,534	-	-
Change	-	-38.58%	3.04%	42.39%	0.82%	5.15%	-	-
Enterprise Value (EV) ¹	297,231	189,986	212,445	281,130	278,032	268,367	259,240	252,240
Change	-	-36.08%	11.82%	32.33%	-1.1%	-3.48%	-3.4%	-2.7%
P/E	14.7x	10.8x	-7.95x	8,988x	10.6x	18.2x	15.5x	14x
PBR	3.06x	1.51x	2.16x	3.18x	2.76x	2.88x	2.7x	2.51x
PEG	-	-0.6x	0x	-90x	0x	-0.5x	0.9x	1.4x
Capitalization / Revenue	1.43x	0.75x	0.8x	1.21x	1.28x	1.4x	1.38x	1.35x
EV / Revenue	1.28x	0.7x	0.81x	1.13x	1.17x	1.19x	1.13x	1.07x
EV / EBITDA	7.2x	5x	7.06x	5.58x	5.54x	7.13x	6.81x	6.34x
EV / EBIT	9.2x	6.93x	11.7x	11.4x	6.79x	9.07x	8.65x	8.01x
EV / FCF	8.37x	7.13x	54.8x	6.4x	10.4x	11.7x	9.94x	9.51x
FCF Yield	11.9%	14%	1.83%	15.6%	9.63%	8.52%	10.1%	10.5%
Dividend per Share ²	2.5	2.5	2.7	2.85	3	3.063	3.176	3.32
Rate of return	2.51%	4.11%	4.28%	3.17%	3.31%	3.17%	3.29%	3.44%
EPS ²	6.81	5.62	-7.94	0.01	8.51	5.306	6.248	6.882
Distribution rate	36.7%	44.5%	-34%	28,500%	35.3%	57.7%	50.8%	48.2%
Net sales ¹	232,314	271,546	263,351	247,880	236,681	226,153	230,405	235,282
EBITDA ¹	41,298	37,962	30,084	50,358	50,212	37,622	38,042	39,778
EBIT ¹	32,300	27,419	18,093	24,658	40,971	29,592	29,966	31,473
Net income ¹	23,000	18,724	-26,446	20	28,428	17,844	20,326	21,797
Net Debt ¹	-35,151	-14,155	2,099	-18,390	-23,938	-49,167	-58,294	-65,294
Reference price ²	99.79	60.90	63.11	89.88	90.60	96.64	96.64	96.64
Nbr of stocks (in thousands)	3,329,738	3,330,142	3,330,142	3,332,672	3,333,287	3,283,682	-	-
Announcement Date	1/25/22	1/20/23	1/23/24	1/24/25	1/23/26	-	-	-

¹SEK in Million²SEK

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CISCO SYSTEMS, INC.	33.71x	7.06x	18.24x	1.51%	432B
ARISTA NETWORKS, INC.	48.39x	17.08x	34.28x	-.--%	232B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	20.94x	0.84x	15.02x	2.21%	183B
ZHONGJI INNOLIGHT CO., LTD.	31.79x	9.99x	24.59x	0.35%	158B
MOTOROLA SOLUTIONS, INC.	34.35x	6.64x	18.96x	0.98%	78.38B
LUMENTUM HOLDINGS INC.	41.63x	12.3x	27.82x	-.--%	78.87B
NOKIA OYJ	41.97x	2.22x	14.42x	1.71%	57.41B
GARMIN LTD.	29.28x	6.63x	22.17x	1.41%	56.52B
CIENA CORPORATION	75.21x	8.78x	40.5x	-.--%	55.56B
Average	39.70x	7.95x	24.00x	0.91%	147.92B
Weighted average by Cap.	36.69x	8.43x	22.88x	1.03%