Valuation ERICSSON London S.E.

Stocks

Real-time Estimate Cboe Europe 15:20:56 06/10/2026 +04			5-day change	1st Jan Change
94.85 ^SEK	+50.56%		-32.48%	-30.00%

08:52am	Nordic stocks in North America - Astra Zeneca rose 0.8 percent	FW
10-05	Global markets live: Goldman Sachs, Eli Lilly, Foxconn, Accenture, BT Group…

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	304,804	-	-
Change	-	-38.58%	3.04%	42.39%	0.82%	0.94%	-	-
Enterprise Value (EV) ¹	297,231	189,986	212,445	281,130	278,032	252,981	243,711	236,312
Change	-	-36.08%	11.82%	32.33%	-1.1%	-9.01%	-3.66%	-3.04%
P/E	14.7x	10.8x	-7.95x	8,988x	10.6x	17.2x	14.3x	13.3x
PBR	3.06x	1.51x	2.16x	3.18x	2.76x	2.77x	2.57x	2.37x
PEG	-	-0.6x	0x	-90x	0x	-0.5x	0.7x	1.79x
Capitalization / Revenue	1.43x	0.75x	0.8x	1.21x	1.28x	1.35x	1.32x	1.29x
EV / Revenue	1.28x	0.7x	0.81x	1.13x	1.17x	1.12x	1.05x	1x
EV / EBITDA	7.2x	5x	7.06x	5.58x	5.54x	6.82x	6.49x	6.03x
EV / EBIT	9.2x	6.93x	11.7x	11.4x	6.79x	8.77x	8.22x	7.56x
EV / FCF	8.37x	7.13x	54.8x	6.4x	10.4x	11.4x	9.7x	9.05x
FCF Yield	11.9%	14%	1.83%	15.6%	9.63%	8.74%	10.3%	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%	3.27%	3.4%	3.54%
EPS ²	6.81	5.62	-7.94	0.01	8.51	5.382	6.504	6.988
Distribution rate	36.7%	44.5%	-34%	28,500%	35.3%	56.4%	48.5%	47%
Net sales ¹	232,314	271,546	263,351	247,880	236,681	226,129	231,076	236,160
EBITDA ¹	41,298	37,962	30,084	50,358	50,212	37,072	37,530	39,204
EBIT ¹	32,300	27,419	18,093	24,658	40,971	28,845	29,662	31,259
Net income ¹	23,000	18,724	-26,446	20	28,428	17,806	20,657	21,503
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	92.80	92.80	92.80
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CISCO SYSTEMS, INC.	27.5x	6.16x	15.95x	1.51%	445B
ARISTA NETWORKS, INC.	54.26x	19.39x	38.9x	-.--%	261B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	19.23x	0.78x	14.05x	2.36%	172B
ZHONGJI INNOLIGHT CO., LTD.	26.15x	8.31x	20.06x	0.47%	142B
LUMENTUM HOLDINGS INC.	50.76x	15.19x	33.54x	-.--%	97.92B
MOTOROLA SOLUTIONS, INC.	32.95x	6.42x	18.62x	1.06%	75.36B
NOKIA OYJ	42.74x	2.32x	14.98x	1.65%	57.54B
CIENA CORPORATION	67.19x	8.68x	38.41x	-.--%	55.26B
GARMIN LTD.	28.51x	6.45x	21.51x	1.45%	55.06B
Average	38.81x	8.19x	24.00x	0.95%	151.26B
Weighted average by Cap.	35.71x	8.85x	23.05x	1.03%