Valuation ERICSSON

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 12:00:00 2026-07-30 EDT			5-day change	1st Jan Change
93.26 ^SEK	-3.10%		+1.92%	+2.94%

07-30	Scandi Standard surges on acquisition, OMXS30 index up 0.45 percent	FW
07-30	Nordic stocks in North America, Ericsson fell 1.7%	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	306,299	-	-
Change	-	-38.58%	3.04%	42.39%	0.82%	1.43%	-	-
Enterprise Value (EV) ¹	297,231	189,986	212,445	281,130	278,032	257,132	248,005	241,005
Change	-	-36.08%	11.82%	32.33%	-1.1%	-7.52%	-3.55%	-2.82%
P/E	14.7x	10.8x	-7.95x	8,988x	10.6x	17.6x	14.9x	13.6x
PBR	3.06x	1.51x	2.16x	3.18x	2.76x	2.78x	2.61x	2.43x
PEG	-	-0.6x	0x	-90x	0x	-0.5x	0.8x	1.3x
Capitalization / Revenue	1.43x	0.75x	0.8x	1.21x	1.28x	1.35x	1.33x	1.3x
EV / Revenue	1.28x	0.7x	0.81x	1.13x	1.17x	1.14x	1.08x	1.02x
EV / EBITDA	7.2x	5x	7.06x	5.58x	5.54x	6.83x	6.52x	6.06x
EV / EBIT	9.2x	6.93x	11.7x	11.4x	6.79x	8.69x	8.28x	7.66x
EV / FCF	8.37x	7.13x	54.8x	6.4x	10.4x	11.2x	9.51x	9.08x
FCF Yield	11.9%	14%	1.83%	15.6%	9.63%	8.89%	10.5%	11%
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%	3.28%	3.41%	3.56%
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	93.26	93.26	93.26
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.($)
ERICSSON	18.14x	1.18x	7.09x	3.18%	32.49B
CISCO SYSTEMS, INC.	34.59x	7.24x	18.71x	1.47%	443B
ARISTA NETWORKS, INC.	46.83x	15.81x	33.01x	-.--%	199B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	18.83x	0.78x	13.64x	2.38%	169B
ZHONGJI INNOLIGHT CO., LTD.	33.61x	10.68x	26.55x	0.31%	163B
MOTOROLA SOLUTIONS, INC.	32.73x	6.21x	18.18x	1.09%	72.08B
GARMIN LTD.	31.47x	6.6x	22.07x	1.4%	56.86B
HANGZHOU HIKVISION DIGITAL TECHNOLOGY CO., LTD.	17.61x	2.84x	12.2x	4.01%	48.38B
NOKIA OYJ	37.02x	1.89x	12.29x	1.99%	48.14B
LUMENTUM HOLDINGS INC.	121.95x	15.71x	46.07x	-.--%	46.86B
Average	39.28x	6.89x	20.98x	1.58%	127.98B
Weighted average by Cap.	36.27x	7.86x	21.60x	1.3%