Valuation ERICSSON

Equities

Real-time Estimate Cboe Europe Other stock markets 06:36:35 2026-01-16 EST			5-day change	1st Jan Change
87.13 ^SEK	-1.35%		+0.32%	-3.75%

06:08am	Diary - Nordic corporate earnings week ahead	RE
06:02am	Diary - Europe's Stoxx 600 Corporate Earnings Week Ahead	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	326,988	332,382	204,141	210,346	299,520	294,469	294,469	-
Change	-	1.65%	-38.58%	3.04%	42.39%	-1.69%	0%	-
Enterprise Value (EV) ¹	306,716	297,231	189,986	212,445	281,130	245,725	254,609	241,955
Change	-	-3.09%	-36.08%	11.82%	32.33%	-12.59%	3.62%	-4.97%
P/E ratio	18.6x	14.7x	10.8x	-7.95x	8,988x	11.3x	14.6x	13.8x
PBR	3.75x	3.06x	1.51x	2.16x	3.18x	2.75x	2.69x	2.58x
PEG	-	0.5x	-0.6x	0x	-90x	0x	-0.7x	2.64x
Capitalization / Revenue	1.41x	1.43x	0.75x	0.8x	1.21x	1.25x	1.25x	1.23x
EV / Revenue	1.32x	1.28x	0.7x	0.81x	1.13x	1.04x	1.08x	1.01x
EV / EBITDA	8.12x	7.2x	5x	7.06x	5.58x	5.61x	6.76x	6.45x
EV / EBIT	10.5x	9.2x	6.93x	11.7x	11.4x	6.81x	8.63x	8.09x
EV / FCF	20.3x	8.37x	7.13x	54.8x	6.4x	11.6x	10.9x	9.72x
FCF Yield	4.92%	11.9%	14%	1.83%	15.6%	8.61%	9.21%	10.3%
Dividend per Share ²	2	2.5	2.5	2.7	2.85	3.092	3.181	3.263
Rate of return	2.05%	2.51%	4.11%	4.28%	3.17%	3.5%	3.6%	3.69%
EPS ²	5.26	6.81	5.62	-7.94	0.01	7.789	6.069	6.386
Distribution rate	38%	36.7%	44.5%	-34%	28,500%	39.7%	52.4%	51.1%
Net sales ¹	232,390	232,314	271,546	263,351	247,880	236,316	235,514	238,523
EBITDA ¹	37,788	41,298	37,962	30,084	50,358	43,824	37,680	37,501
EBIT ¹	29,100	32,300	27,419	18,093	24,658	36,083	29,515	29,913
Net income ¹	17,483	23,000	18,724	-26,446	20	25,825	19,363	20,072
Net Debt ¹	-20,272	-35,151	-14,155	2,099	-18,390	-48,744	-39,861	-52,514
Reference price ²	97.64	99.79	60.90	63.11	89.88	88.32	88.32	88.32
Nbr of stocks (in thousands)	3,328,108	3,329,738	3,330,142	3,330,142	3,332,672	3,333,287	3,333,287	-
Announcement Date	1/29/21	1/25/22	1/20/23	1/23/24	1/24/25	-	-	-

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	11.34x	1.04x	5.61x	3.5%	31.93B
CISCO SYSTEMS, INC.	25.76x	5.07x	13.11x	2.2%	297B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	34.46x	1.29x	24.85x	1.61%	173B
ARISTA NETWORKS, INC.	48.43x	17.36x	35.41x	-.--%	164B
ZHONGJI INNOLIGHT CO., LTD.	64.74x	18.47x	52.79x	0.19%	99.69B
MOTOROLA SOLUTIONS, INC.	31.4x	6.32x	19.46x	1.14%	65.7B
HANGZHOU HIKVISION DIGITAL TECHNOLOGY CO., LTD.	20.94x	2.6x	14.14x	2.62%	41.17B
GARMIN LTD.	25.51x	5.38x	19.21x	1.65%	40.89B
NOKIA OYJ	36.54x	1.49x	10.89x	2.43%	37.83B
UBIQUITI INC.	37.88x	-	-	-	33.49B
Average	33.70x	6.56x	21.72x	1.7%	98.58B
Weighted average by Cap.	35.54x	7.62x	23.66x	1.47%