Valuation ERICSSON OTC Markets

Stocks

Delayed OTC Markets Other stock markets			5-day change	1st Jan Change
- ^USD	-.--%		-.--%	-

17/07	Nordic stocks in North America - Astra Zeneca fell 0.3%	FW
17/07	Handelsbanken raises Ericsson price target to 125 kronor (123), reiterates buy - BN	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	3,14,666	-	-
Change	-	-38.58%	3.04%	42.39%	0.82%	4.2%	-	-
Enterprise Value (EV) ¹	2,97,231	1,89,986	2,12,445	2,81,130	2,78,032	2,65,499	2,56,372	2,49,371
Change	-	-36.08%	11.82%	32.33%	-1.1%	-4.51%	-3.44%	-2.73%
P/E	14.7x	10.8x	-7.95x	8,988x	10.6x	18x	15.2x	13.8x
PBR	3.06x	1.51x	2.16x	3.18x	2.76x	2.84x	2.66x	2.48x
PEG	-	-0.6x	0x	-90x	0x	-0.5x	0.9x	1.4x
Capitalization / Revenue	1.43x	0.75x	0.8x	1.21x	1.28x	1.39x	1.36x	1.34x
EV / Revenue	1.28x	0.7x	0.81x	1.13x	1.17x	1.17x	1.11x	1.06x
EV / EBITDA	7.2x	5x	7.06x	5.58x	5.54x	7.06x	6.74x	6.27x
EV / EBIT	9.2x	6.93x	11.7x	11.4x	6.79x	8.97x	8.46x	7.92x
EV / FCF	8.37x	7.13x	54.8x	6.4x	10.4x	11.6x	9.89x	9.4x
FCF Yield	11.9%	14%	1.83%	15.6%	9.63%	8.64%	10.1%	10.6%
Dividend per Share ²	2.5	2.5	2.7	2.85	3	3.059	3.177	3.32
Rate of return	2.51%	4.11%	4.28%	3.17%	3.31%	3.21%	3.34%	3.49%
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%	50.9%	48.2%
Net sales ¹	2,32,314	2,71,546	2,63,351	2,47,880	2,36,681	2,26,153	2,30,855	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	30,286	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	95.26	95.26	95.26
Nbr of stocks (in thousands)	33,29,738	33,30,142	33,30,142	33,32,672	33,33,287	33,01,748	-	-
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.	34.43x	7.21x	18.62x	1.48%	44TCr
ARISTA NETWORKS, INC.	49.99x	16.96x	35.41x	-.--%	21TCr
FOXCONN INDUSTRIAL INTERNET CO., LTD.	18.77x	0.78x	13.6x	2.39%	17TCr
ZHONGJI INNOLIGHT CO., LTD.	34.08x	10.35x	25.56x	0.3%	16TCr
MOTOROLA SOLUTIONS, INC.	31.16x	5.94x	17.38x	1.15%	6.86TCr
LUMENTUM HOLDINGS INC.	148.36x	19.1x	56.01x	-.--%	5.7TCr
NOKIA OYJ	35.2x	2.23x	14.46x	1.7%	5.68TCr
CIENA CORPORATION	71.93x	8.38x	38.68x	-.--%	5.3TCr
GARMIN LTD.	26.32x	5.7x	19.72x	1.65%	4.81TCr
Average	50.03x	8.52x	26.61x	0.96%	14.08TCr
Weighted average by Cap.	41.15x	8.62x	23.96x	1.07%