Valuation ERICSSON Xetra

Stocks

Market Closed - Xetra 08:17:20 08/09/2026 pm IST			Pre-market 11:54:54 am
8.740 ^EUR	-1.24%		8.720	-0.23%

08/09	Eltel soars on new deal, Stockholm stock market opens roughly unchanged	FW
08/09	China doubles down on telecom infrastructure	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,32,382	2,04,141	2,10,346	2,99,520	3,01,970	3,19,460	-	-
Change	-	-38.58%	3.04%	42.39%	0.82%	5.79%	-	-
Enterprise Value (EV) ¹	2,97,231	1,89,986	2,12,445	2,81,130	2,78,032	2,70,293	2,61,166	2,54,166
Change	-	-36.08%	11.82%	32.33%	-1.1%	-2.78%	-3.38%	-2.68%
P/E	14.7x	10.8x	-7.95x	8,988x	10.6x	18.3x	15.6x	14.1x
PBR	3.06x	1.51x	2.16x	3.18x	2.76x	2.9x	2.72x	2.53x
PEG	-	-0.6x	0x	-90x	0x	-0.5x	0.9x	1.4x
Capitalization / Revenue	1.43x	0.75x	0.8x	1.21x	1.28x	1.41x	1.39x	1.36x
EV / Revenue	1.28x	0.7x	0.81x	1.13x	1.17x	1.2x	1.13x	1.08x
EV / EBITDA	7.2x	5x	7.06x	5.58x	5.54x	7.18x	6.87x	6.39x
EV / EBIT	9.2x	6.93x	11.7x	11.4x	6.79x	9.13x	8.72x	8.08x
EV / FCF	8.37x	7.13x	54.8x	6.4x	10.4x	11.8x	10x	9.58x
FCF Yield	11.9%	14%	1.83%	15.6%	9.63%	8.46%	9.99%	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%	3.15%	3.27%	3.41%
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	2,32,314	2,71,546	2,63,351	2,47,880	2,36,681	2,26,153	2,30,405	2,35,282
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	97.26	97.26	97.26
Nbr of stocks (in thousands)	33,29,738	33,30,142	33,30,142	33,32,672	33,33,287	32,83,682	-	-
Announcement Date	25/01/22	20/01/23	23/01/24	24/01/25	23/01/26	-	-	-

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.	26.81x	5.96x	15.44x	1.56%	43TCr
ARISTA NETWORKS, INC.	51.41x	18.2x	36.52x	-.--%	25TCr
FOXCONN INDUSTRIAL INTERNET CO., LTD.	21.83x	0.88x	15.66x	2.12%	19TCr
ZHONGJI INNOLIGHT CO., LTD.	29.19x	9.24x	22.3x	0.44%	16TCr
LUMENTUM HOLDINGS INC.	46.16x	13.7x	31.07x	-.--%	8.78TCr
MOTOROLA SOLUTIONS, INC.	33.6x	6.52x	18.63x	1%	7.66TCr
NOKIA OYJ	43.9x	2.32x	15.13x	1.64%	5.98TCr
GARMIN LTD.	27.53x	6.21x	20.73x	1.5%	5.32TCr
HANGZHOU HIKVISION DIGITAL TECHNOLOGY CO., LTD.	17.12x	2.65x	11.4x	4.29%	4.59TCr
Average	33.06x	7.30x	20.76x	1.4%	14.99TCr
Weighted average by Cap.	32.97x	8.12x	21.37x	1.19%