Valuation ERICSSON

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 12:00:00 2026-07-09 EDT			5-day change	1st Jan Change
112.35 ^SEK	+6.70%		+6.19%	+24.01%

07-09	Rebound on the Stockholm stock market with Astra Zeneca bucking the trend, the OMXS30 index rose 1.3 percent	FW
07-09	European Equities Traded in the US as American Depositary Receipts Rise Thursday	MT

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	373,366	-	-
Change	-	-38.58%	3.04%	42.39%	0.82%	23.64%	-	-
Enterprise Value (EV) ¹	297,231	189,986	212,445	281,130	278,032	322,467	314,390	305,667
Change	-	-36.08%	11.82%	32.33%	-1.1%	15.98%	-2.5%	-2.77%
P/E	14.7x	10.8x	-7.95x	8,988x	10.6x	20.7x	17.4x	16.4x
PBR	3.06x	1.51x	2.16x	3.18x	2.76x	3.37x	3.16x	2.94x
PEG	-	-0.6x	0x	-90x	0x	-0.6x	0.9x	2.57x
Capitalization / Revenue	1.43x	0.75x	0.8x	1.21x	1.28x	1.64x	1.61x	1.58x
EV / Revenue	1.28x	0.7x	0.81x	1.13x	1.17x	1.42x	1.35x	1.29x
EV / EBITDA	7.2x	5x	7.06x	5.58x	5.54x	8.64x	8.19x	7.78x
EV / EBIT	9.2x	6.93x	11.7x	11.4x	6.79x	11.1x	10.2x	9.69x
EV / FCF	8.37x	7.13x	54.8x	6.4x	10.4x	14x	12.9x	12.2x
FCF Yield	11.9%	14%	1.83%	15.6%	9.63%	7.15%	7.77%	8.22%
Dividend per Share ²	2.5	2.5	2.7	2.85	3	3.1	3.242	3.405
Rate of return	2.51%	4.11%	4.28%	3.17%	3.31%	2.76%	2.89%	3.03%
EPS ²	6.81	5.62	-7.94	0.01	8.51	5.423	6.454	6.865
Distribution rate	36.7%	44.5%	-34%	28,500%	35.3%	57.2%	50.2%	49.6%
Net sales ¹	232,314	271,546	263,351	247,880	236,681	227,020	232,049	236,135
EBITDA ¹	41,298	37,962	30,084	50,358	50,212	37,312	38,398	39,294
EBIT ¹	32,300	27,419	18,093	24,658	40,971	29,094	30,958	31,558
Net income ¹	23,000	18,724	-26,446	20	28,428	18,639	21,388	22,175
Net Debt ¹	-35,151	-14,155	2,099	-18,390	-23,938	-50,899	-58,976	-67,699
Reference price ²	99.79	60.90	63.11	89.88	90.60	112.35	112.35	112.35
Nbr of stocks (in thousands)	3,329,738	3,330,142	3,330,142	3,332,672	3,333,287	3,323,585	-	-
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	19.42x	1.32x	8.02x	2.94%	35.95B
CISCO SYSTEMS, INC.	35.14x	7.33x	18.93x	1.46%	449B
ARISTA NETWORKS, INC.	53.76x	18.36x	38.43x	-.--%	228B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	21.55x	0.89x	15.61x	2.06%	193B
ZHONGJI INNOLIGHT CO., LTD.	41.36x	12.68x	32.25x	0.26%	185B
MOTOROLA SOLUTIONS, INC.	31.7x	6.01x	17.58x	1.13%	69.81B
NOKIA OYJ	40.62x	2.59x	16.86x	1.47%	65.34B
CIENA CORPORATION	84.72x	9.87x	45.56x	-.--%	62.42B
LUMENTUM HOLDINGS INC.	143.16x	18.44x	54.13x	-.--%	55.01B
GARMIN LTD.	25.69x	5.55x	19.21x	1.69%	46.97B
Average	49.71x	8.30x	26.66x	1.1%	138.96B
Weighted average by Cap.	43.00x	9.01x	25.59x	1.05%