Valuation ERICSSON

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 09:30:00 11/06/2026 pm IST			5-day change	1st Jan Change
112.70 ^SEK	+0.99%		-9.26%	+24.39%

05:03pm	Carnegie Fastighetsfond Norden gains 3.85 percent in May: reduces positions in Corem and Fastpartner	FW
10:24am	Nordic Stocks in North America - Ericsson slides 1.3 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	3,71,331	-	-
Change	-	-38.58%	3.04%	42.39%	0.82%	22.97%	-	-
Enterprise Value (EV) ¹	2,97,231	1,89,986	2,12,445	2,81,130	2,78,032	3,20,952	3,12,361	3,03,247
Change	-	-36.08%	11.82%	32.33%	-1.1%	15.44%	-2.68%	-2.92%
P/E Ratio	14.7x	10.8x	-7.95x	8,988x	10.6x	20.4x	17.1x	16.1x
PBR	3.06x	1.51x	2.16x	3.18x	2.76x	3.35x	3.13x	2.91x
PEG	-	-0.6x	0x	-90x	0x	-0.6x	0.9x	2.69x
Capitalization / Revenue	1.43x	0.75x	0.8x	1.21x	1.28x	1.63x	1.61x	1.58x
EV / Revenue	1.28x	0.7x	0.81x	1.13x	1.17x	1.41x	1.36x	1.29x
EV / EBITDA	7.2x	5x	7.06x	5.58x	5.54x	8.64x	8.16x	7.61x
EV / EBIT	9.2x	6.93x	11.7x	11.4x	6.79x	10.8x	9.91x	9.44x
EV / FCF	8.37x	7.13x	54.8x	6.4x	10.4x	13.6x	12.7x	11.9x
FCF Yield	11.9%	14%	1.83%	15.6%	9.63%	7.34%	7.86%	8.38%
Dividend per Share ²	2.5	2.5	2.7	2.85	3	3.103	3.271	3.458
Rate of return	2.51%	4.11%	4.28%	3.17%	3.31%	2.78%	2.93%	3.1%
EPS ²	6.81	5.62	-7.94	0.01	8.51	5.481	6.52	6.911
Distribution rate	36.7%	44.5%	-34%	28,500%	35.3%	56.6%	50.2%	50%
Net sales ¹	2,32,314	2,71,546	2,63,351	2,47,880	2,36,681	2,27,360	2,30,237	2,34,928
EBITDA ¹	41,298	37,962	30,084	50,358	50,212	37,167	38,273	39,871
EBIT ¹	32,300	27,419	18,093	24,658	40,971	29,755	31,530	32,120
Net income ¹	23,000	18,724	-26,446	20	28,428	18,591	21,374	22,088
Net Debt ¹	-35,151	-14,155	2,099	-18,390	-23,938	-50,379	-58,969	-68,084
Reference price ²	99.79	60.90	63.11	89.88	90.60	111.60	111.60	111.60
Nbr of stocks (in thousands)	33,29,738	33,30,142	33,30,142	33,32,672	33,33,287	33,23,585	-	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ERICSSON	20.36x	1.41x	8.64x	2.78%	3.92TCr
CISCO SYSTEMS, INC.	36.68x	7.64x	19.73x	1.4%	47TCr
FOXCONN INDUSTRIAL INTERNET CO., LTD.	23.35x	0.93x	16.85x	2.06%	21TCr
ZHONGJI INNOLIGHT CO., LTD.	42.61x	13.3x	33.39x	0.25%	19TCr
ARISTA NETWORKS, INC.	45.32x	15.17x	31.77x	-.--%	19TCr
NOKIA OYJ	46.98x	3.01x	19.59x	1.28%	7.61TCr
MOTOROLA SOLUTIONS, INC.	31.03x	5.89x	17.24x	1.15%	6.83TCr
LUMENTUM HOLDINGS INC.	172.75x	22.23x	65.29x	-.--%	6.64TCr
CIENA CORPORATION	83.67x	9.73x	44.9x	-.--%	6.15TCr
GARMIN LTD.	24.44x	5.27x	18.23x	1.78%	4.47TCr
Average	52.72x	8.46x	27.56x	1.07%	14.13TCr
Weighted average by Cap.	44.56x	8.62x	25.51x	1.06%