Valuation ERICSSON

Equities

Real-time Estimate Cboe Europe Other stock markets 09:05:33 19/01/2026 pm IST			5-day change	1st Jan Change
86.54 ^SEK	-1.12%		-0.30%	-4.64%

06:07pm	Three Sweden Launches Ericsson-Powered Commercial 5G SA	CI
05:13pm	The Threat of a Trade War Dampens the Markets

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	3,26,988	3,32,382	2,04,141	2,10,346	2,99,520	2,91,698	2,91,698	-
Change	-	1.65%	-38.58%	3.04%	42.39%	-2.61%	0%	-
Enterprise Value (EV) ¹	3,06,716	2,97,231	1,89,986	2,12,445	2,81,130	2,42,368	2,49,819	2,37,275
Change	-	-3.09%	-36.08%	11.82%	32.33%	-13.79%	3.07%	-5.02%
P/E ratio	18.6x	14.7x	10.8x	-7.95x	8,988x	11.2x	14.6x	13.8x
PBR	3.75x	3.06x	1.51x	2.16x	3.18x	2.72x	2.65x	2.54x
PEG	-	0.5x	-0.6x	0x	-90x	0x	-0.6x	2.63x
Capitalization / Revenue	1.41x	1.43x	0.75x	0.8x	1.21x	1.23x	1.24x	1.22x
EV / Revenue	1.32x	1.28x	0.7x	0.81x	1.13x	1.03x	1.06x	1x
EV / EBITDA	8.12x	7.2x	5x	7.06x	5.58x	5.56x	6.63x	6.3x
EV / EBIT	10.5x	9.2x	6.93x	11.7x	11.4x	6.76x	8.44x	7.88x
EV / FCF	20.3x	8.37x	7.13x	54.8x	6.4x	11.5x	10.7x	9.53x
FCF Yield	4.92%	11.9%	14%	1.83%	15.6%	8.73%	9.39%	10.5%
Dividend per Share ²	2	2.5	2.5	2.7	2.85	3.082	3.173	3.255
Rate of return	2.05%	2.51%	4.11%	4.28%	3.17%	3.52%	3.63%	3.72%
EPS ²	5.26	6.81	5.62	-7.94	0.01	7.791	6.008	6.323
Distribution rate	38%	36.7%	44.5%	-34%	28,500%	39.6%	52.8%	51.5%
Net sales ¹	2,32,390	2,32,314	2,71,546	2,63,351	2,47,880	2,36,210	2,35,120	2,38,259
EBITDA ¹	37,788	41,298	37,962	30,084	50,358	43,624	37,676	37,644
EBIT ¹	29,100	32,300	27,419	18,093	24,658	35,842	29,583	30,096
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	-49,330	-41,879	-54,423
Reference price ²	97.64	99.79	60.90	63.11	89.88	87.52	87.52	87.52
Nbr of stocks (in thousands)	33,28,108	33,29,738	33,30,142	33,30,142	33,32,672	33,33,287	33,33,287	-
Announcement Date	29/01/21	25/01/22	20/01/23	23/01/24	24/01/25	-	-	-

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	11.23x	1.03x	5.56x	3.52%	3.16TCr
CISCO SYSTEMS, INC.	25.45x	5.06x	13.1x	2.2%	30TCr
FOXCONN INDUSTRIAL INTERNET CO., LTD.	35.72x	1.33x	25.78x	1.55%	18TCr
ARISTA NETWORKS, INC.	48.14x	17.25x	35.19x	-.--%	16TCr
ZHONGJI INNOLIGHT CO., LTD.	63.9x	18.23x	52.11x	0.2%	9.84TCr
MOTOROLA SOLUTIONS, INC.	31.89x	6.41x	19.73x	1.12%	6.67TCr
HANGZHOU HIKVISION DIGITAL TECHNOLOGY CO., LTD.	20.75x	2.57x	13.99x	2.65%	4.08TCr
GARMIN LTD.	25.42x	5.36x	19.14x	1.65%	4.07TCr
NOKIA OYJ	35.61x	1.45x	10.63x	2.48%	3.71TCr
CIENA CORPORATION	71.56x	5.87x	30.83x	-.--%	3.43TCr
Average	36.97x	6.46x	22.61x	1.54%	9.9TCr
Weighted average by Cap.	36.65x	7.47x	23.94x	1.42%