Valuation ERICSSON London S.E.

Stocks

Market Closed - London S.E. 19:25:00 19/08/2026 +04			5-day change	1st Jan Change
96.63 ^SEK	-0.22%		-1.28%	+6.91%

08:52am	Nordic stocks in North America, Ericsson fell 1.0 percent	FW
08-19	Carnegie Sverigefond rose 1.57 percent in July, increased holdings in Ericsson, Beijer Ref and Skanska	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	332,382	204,141	210,346	299,520	301,970	318,062	-	-
Change	-	-38.58%	3.04%	42.39%	0.82%	5.33%	-	-
Enterprise Value (EV) ¹	297,231	189,986	212,445	281,130	278,032	268,895	259,768	252,767
Change	-	-36.08%	11.82%	32.33%	-1.1%	-3.29%	-3.39%	-2.69%
P/E	14.7x	10.8x	-7.95x	8,988x	10.6x	18.2x	15.5x	14.1x
PBR	3.06x	1.51x	2.16x	3.18x	2.76x	2.89x	2.7x	2.52x
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	1.38x	1.35x
EV / Revenue	1.28x	0.7x	0.81x	1.13x	1.17x	1.19x	1.13x	1.07x
EV / EBITDA	7.2x	5x	7.06x	5.58x	5.54x	7.15x	6.83x	6.35x
EV / EBIT	9.2x	6.93x	11.7x	11.4x	6.79x	9.09x	8.67x	8.03x
EV / FCF	8.37x	7.13x	54.8x	6.4x	10.4x	11.8x	9.96x	9.53x
FCF Yield	11.9%	14%	1.83%	15.6%	9.63%	8.5%	10%	10.5%
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%	3.16%	3.28%	3.43%
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	232,314	271,546	263,351	247,880	236,681	226,153	230,405	235,282
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	96.78	96.78	96.78
Nbr of stocks (in thousands)	3,329,738	3,330,142	3,330,142	3,332,672	3,333,287	3,283,682	-	-
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.	34.01x	7.12x	18.4x	1.5%	436B
ARISTA NETWORKS, INC.	49.1x	17.35x	34.82x	-.--%	235B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	20.84x	0.84x	14.94x	2.22%	182B
ZHONGJI INNOLIGHT CO., LTD.	31.49x	9.9x	24.37x	0.35%	156B
LUMENTUM HOLDINGS INC.	39.18x	11.56x	26.15x	-.--%	74.24B
MOTOROLA SOLUTIONS, INC.	34.87x	6.73x	19.22x	0.97%	79.58B
NOKIA OYJ	42.55x	2.25x	14.63x	1.69%	58.11B
CIENA CORPORATION	77.91x	9.08x	41.9x	-.--%	56.55B
GARMIN LTD.	29.71x	6.73x	22.52x	1.39%	57.02B
Average	39.96x	7.95x	24.10x	0.9%	148.29B
Weighted average by Cap.	36.96x	8.47x	23.00x	1.02%