Valuation ERICSSON

Stocks

Real-time Estimate Cboe Europe 01:47:25 30/09/2026 pm IST			5-day change	1st Jan Change
93.23 ^SEK	+0.18%		-3.86%	+3.33%

29/09	SEB lowers target price for Ericsson to SEK 120 (122), reiterates buy	FW
29/09	Nordic stocks in North America - Ericsson rose 1.7 percent	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	3,05,773	-	-
Change	-	-38.58%	3.04%	42.39%	0.82%	1.26%	-	-
Enterprise Value (EV) ¹	2,97,231	1,89,986	2,12,445	2,81,130	2,78,032	2,53,950	2,44,680	2,37,281
Change	-	-36.08%	11.82%	32.33%	-1.1%	-8.66%	-3.65%	-3.02%
P/E	14.7x	10.8x	-7.95x	8,988x	10.6x	17.3x	14.3x	13.4x
PBR	3.06x	1.51x	2.16x	3.18x	2.76x	2.78x	2.59x	2.4x
PEG	-	-0.6x	0x	-90x	0x	-0.5x	0.7x	1.8x
Capitalization / Revenue	1.43x	0.75x	0.8x	1.21x	1.28x	1.35x	1.33x	1.3x
EV / Revenue	1.28x	0.7x	0.81x	1.13x	1.17x	1.12x	1.06x	1.01x
EV / EBITDA	7.2x	5x	7.06x	5.58x	5.54x	6.75x	6.5x	6.03x
EV / EBIT	9.2x	6.93x	11.7x	11.4x	6.79x	8.8x	8.27x	7.62x
EV / FCF	8.37x	7.13x	54.8x	6.4x	10.4x	11.5x	9.79x	9.12x
FCF Yield	11.9%	14%	1.83%	15.6%	9.63%	8.71%	10.2%	11%
Dividend per Share ²	2.5	2.5	2.7	2.85	3	3.035	3.154	3.285
Rate of return	2.51%	4.11%	4.28%	3.17%	3.31%	3.26%	3.39%	3.53%
EPS ²	6.81	5.62	-7.94	0.01	8.51	5.382	6.485	6.967
Distribution rate	36.7%	44.5%	-34%	28,500%	35.3%	56.4%	48.6%	47.1%
Net sales ¹	2,32,314	2,71,546	2,63,351	2,47,880	2,36,681	2,26,162	2,30,728	2,35,774
EBITDA ¹	41,298	37,962	30,084	50,358	50,212	37,601	37,648	39,325
EBIT ¹	32,300	27,419	18,093	24,658	40,971	28,852	29,571	31,153
Net income ¹	23,000	18,724	-26,446	20	28,428	17,811	20,598	21,437
Net Debt ¹	-35,151	-14,155	2,099	-18,390	-23,938	-51,823	-61,093	-68,492
Reference price ²	99.79	60.90	63.11	89.88	90.60	93.06	93.06	93.06
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.($)
ERICSSON	17.29x	1.12x	6.75x	3.26%	3.05TCr
CISCO SYSTEMS, INC.	26.07x	5.84x	15.13x	1.59%	42TCr
ARISTA NETWORKS, INC.	53.2x	18.98x	38.1x	-.--%	26TCr
FOXCONN INDUSTRIAL INTERNET CO., LTD.	19.3x	0.78x	14.1x	2.35%	17TCr
ZHONGJI INNOLIGHT CO., LTD.	26.3x	8.33x	20.12x	0.47%	14TCr
LUMENTUM HOLDINGS INC.	45.92x	13.52x	30.13x	-.--%	8.73TCr
MOTOROLA SOLUTIONS, INC.	32.28x	6.31x	18.27x	1.08%	7.38TCr
GARMIN LTD.	28.98x	6.56x	21.89x	1.43%	5.6TCr
NOKIA OYJ	42.72x	2.32x	14.97x	1.66%	5.81TCr
CIENA CORPORATION	61.19x	7.92x	35.02x	-.--%	5.03TCr
Average	35.33x	7.17x	21.45x	1.18%	13.49TCr
Weighted average by Cap.	33.95x	8.32x	21.85x	1.11%