Valuation ERICSSON Xetra

Stocks

Real-time Estimate Tradegate 06:32:24 2026-08-13 EDT			5-day change	1st Jan Change
9.040 ^EUR	-1.31%		-0.44%	+7.43%

08-12	European Equities Traded in the US as American Depositary Receipts Edge Lower in Wednesday Trading	MT
08-12	Nordic stocks in North America: AstraZeneca fell 1.0%	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	321,503	-	-
Change	-	-38.58%	3.04%	42.39%	0.82%	6.47%	-	-
Enterprise Value (EV) ¹	297,231	189,986	212,445	281,130	278,032	272,336	263,209	256,208
Change	-	-36.08%	11.82%	32.33%	-1.1%	-2.05%	-3.35%	-2.66%
P/E	14.7x	10.8x	-7.95x	8,988x	10.6x	18.4x	15.7x	14.2x
PBR	3.06x	1.51x	2.16x	3.18x	2.76x	2.92x	2.73x	2.54x
PEG	-	-0.6x	0x	-90x	0x	-0.5x	0.9x	1.4x
Capitalization / Revenue	1.43x	0.75x	0.8x	1.21x	1.28x	1.42x	1.4x	1.37x
EV / Revenue	1.28x	0.7x	0.81x	1.13x	1.17x	1.2x	1.14x	1.09x
EV / EBITDA	7.2x	5x	7.06x	5.58x	5.54x	7.24x	6.92x	6.44x
EV / EBIT	9.2x	6.93x	11.7x	11.4x	6.79x	9.2x	8.78x	8.14x
EV / FCF	8.37x	7.13x	54.8x	6.4x	10.4x	11.9x	10.1x	9.66x
FCF Yield	11.9%	14%	1.83%	15.6%	9.63%	8.39%	9.91%	10.4%
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%	3.13%	3.25%	3.4%
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	97.78	97.78	97.78
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.	38.11x	7.96x	20.55x	1.34%	488B
ARISTA NETWORKS, INC.	55.44x	19.74x	39.62x	-.--%	265B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	22.11x	0.88x	15.87x	2.09%	193B
ZHONGJI INNOLIGHT CO., LTD.	32.38x	10.18x	25.06x	0.34%	160B
LUMENTUM HOLDINGS INC.	188.79x	27.66x	81.09x	-.--%	82.62B
MOTOROLA SOLUTIONS, INC.	34.07x	6.59x	18.82x	0.99%	77.74B
CIENA CORPORATION	83.01x	9.67x	44.63x	-.--%	61.16B
GARMIN LTD.	30.97x	7.03x	23.52x	1.33%	59.78B
NOKIA OYJ	43.07x	2.28x	14.83x	1.67%	58.22B
Average	58.66x	10.22x	31.56x	0.86%	160.7B
Weighted average by Cap.	48.71x	10.28x	28.20x	0.94%