Valuation ERICSSON

Stocks

Market Closed - Nasdaq Stockholm 12:00:00 2026-10-21 EDT			5-day change	1st Jan Change
102.90 ^SEK	-1.86%		+5.97%	+13.58%

11:12am	European Equities Traded in the US as American Depositary Receipts Track Higher in Wednesday Trading	MT
12:53am	Nordic stocks in North America - Ericsson up 0.7 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	341,983	-	-
Change	-	-38.58%	3.04%	42.39%	0.82%	13.25%	-	-
Enterprise Value (EV) ¹	297,231	189,986	212,445	281,130	278,032	290,692	283,278	272,660
Change	-	-36.08%	11.82%	32.33%	-1.1%	4.55%	-2.55%	-3.75%
P/E	14.7x	10.8x	-7.95x	8,988x	10.6x	18x	15.7x	14.6x
PBR	3.06x	1.51x	2.16x	3.18x	2.76x	3.1x	2.86x	2.66x
PEG	-	-0.6x	0x	-90x	0x	-0.6x	1.1x	1.83x
Capitalization / Revenue	1.43x	0.75x	0.8x	1.21x	1.28x	1.48x	1.46x	1.43x
EV / Revenue	1.28x	0.7x	0.81x	1.13x	1.17x	1.26x	1.21x	1.14x
EV / EBITDA	7.2x	5x	7.06x	5.58x	5.54x	7.3x	7.34x	6.87x
EV / EBIT	9.2x	6.93x	11.7x	11.4x	6.79x	8.96x	9.04x	8.41x
EV / FCF	8.37x	7.13x	54.8x	6.4x	10.4x	11.6x	11.5x	10x
FCF Yield	11.9%	14%	1.83%	15.6%	9.63%	8.6%	8.69%	9.95%
Dividend per Share ²	2.5	2.5	2.7	2.85	3	3.059	3.225	3.38
Rate of return	2.51%	4.11%	4.28%	3.17%	3.31%	2.92%	3.08%	3.22%
EPS ²	6.81	5.62	-7.94	0.01	8.51	5.812	6.663	7.195
Distribution rate	36.7%	44.5%	-34%	28,500%	35.3%	52.6%	48.4%	47%
Net sales ¹	232,314	271,546	263,351	247,880	236,681	230,952	234,972	238,578
EBITDA ¹	41,298	37,962	30,084	50,358	50,212	39,800	38,575	39,717
EBIT ¹	32,300	27,419	18,093	24,658	40,971	32,448	31,331	32,404
Net income ¹	23,000	18,724	-26,446	20	28,428	19,145	20,964	22,302
Net Debt ¹	-35,151	-14,155	2,099	-18,390	-23,938	-51,291	-58,705	-69,323
Reference price ²	99.79	60.90	63.11	89.88	90.60	104.85	104.85	104.85
Nbr of stocks (in thousands)	3,329,738	3,330,142	3,330,142	3,332,672	3,333,287	3,257,271	-	-
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	18.15x	1.26x	7.38x	2.92%	34.55B
CISCO SYSTEMS, INC.	26x	5.83x	15.09x	1.6%	421B
ARISTA NETWORKS, INC.	47.49x	16.8x	33.69x	-.--%	229B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	16.06x	0.65x	11.67x	2.82%	145B
ZHONGJI INNOLIGHT CO., LTD.	20.96x	6.55x	15.81x	0.58%	114B
MOTOROLA SOLUTIONS, INC.	33.54x	6.53x	18.91x	1.04%	76.7B
LUMENTUM HOLDINGS INC.	37.97x	11.44x	25.3x	-.--%	74.51B
GARMIN LTD.	28.72x	6.56x	21.65x	1.43%	55.99B
NOKIA OYJ	38.94x	2.04x	13x	1.86%	51.2B
CIENA CORPORATION	58.96x	7.63x	33.75x	-.--%	48.49B
Average	32.68x	6.53x	19.63x	1.22%	124.92B
Weighted average by Cap.	31.21x	7.50x	19.72x	1.2%