Valuation ERICSSON London S.E.

Stocks

Market Closed - London S.E. 11:25:00 2026-09-09 EDT			5-day change	1st Jan Change
96.72 ^SEK	+0.04%		-0.17%	+7.01%

09-09	PriorNilsson Sverige Aktiv rose 1.44 percent in August, increases in SKF and Trelleborg	FW
09-08	Eltel soars on new deal, Stockholm stock market opens roughly unchanged	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	317,957	-	-
Change	-	-38.58%	3.04%	42.39%	0.82%	5.29%	-	-
Enterprise Value (EV) ¹	297,231	189,986	212,445	281,130	278,032	268,790	259,663	252,663
Change	-	-36.08%	11.82%	32.33%	-1.1%	-3.32%	-3.4%	-2.7%
P/E	14.7x	10.8x	-7.95x	8,988x	10.6x	18.2x	15.5x	14.1x
PBR	3.06x	1.51x	2.16x	3.18x	2.76x	2.89x	2.7x	2.52x
PEG	-	-0.6x	0x	-90x	0x	-0.5x	0.9x	1.4x
Capitalization / Revenue	1.43x	0.75x	0.8x	1.21x	1.28x	1.41x	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	7.14x	6.83x	6.35x
EV / EBIT	9.2x	6.93x	11.7x	11.4x	6.79x	9.08x	8.67x	8.03x
EV / FCF	8.37x	7.13x	54.8x	6.4x	10.4x	11.8x	9.96x	9.52x
FCF Yield	11.9%	14%	1.83%	15.6%	9.63%	8.51%	10%	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%	3.16%	3.28%	3.43%
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	96.78	96.78	96.78
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.	26.81x	5.96x	15.44x	1.56%	430B
ARISTA NETWORKS, INC.	51.41x	18.2x	36.52x	-.--%	246B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	21.83x	0.88x	15.66x	2.12%	191B
ZHONGJI INNOLIGHT CO., LTD.	29.19x	9.24x	22.3x	0.44%	158B
LUMENTUM HOLDINGS INC.	46.16x	13.7x	31.07x	-.--%	87.77B
MOTOROLA SOLUTIONS, INC.	33.6x	6.52x	18.63x	1%	76.62B
NOKIA OYJ	43.9x	2.32x	15.13x	1.64%	59.79B
GARMIN LTD.	27.53x	6.21x	20.73x	1.5%	53.17B
CIENA CORPORATION	59.25x	7.63x	33.75x	-.--%	48.4B
Average	37.74x	7.85x	23.25x	0.92%	150.17B
Weighted average by Cap.	34.45x	8.29x	22.15x	1.04%