Valuation ERICSSON London S.E.

Stocks

Market Closed - London S.E. Other stock markets 20:39:29 17/03/2023 +04			5-day change	1st Jan Change
63.00 ^SEK	+0.31%		+1.56%	+8.67%

08:55am	Nordic stocks in North America, Ericsson fell 0.9%	FW
08-10	PriorNilsson Idea rose 1.66 percent in July, Hexagon contributed positively	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	314,530	-	-
Change	-	-38.58%	3.04%	42.39%	0.82%	4.16%	-	-
Enterprise Value (EV) ¹	297,231	189,986	212,445	281,130	278,032	265,363	256,236	249,236
Change	-	-36.08%	11.82%	32.33%	-1.1%	-4.56%	-3.44%	-2.73%
P/E	14.7x	10.8x	-7.95x	8,988x	10.6x	18x	15.3x	13.9x
PBR	3.06x	1.51x	2.16x	3.18x	2.76x	2.85x	2.67x	2.49x
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	1.37x	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	7.05x	6.74x	6.27x
EV / EBIT	9.2x	6.93x	11.7x	11.4x	6.79x	8.97x	8.55x	7.92x
EV / FCF	8.37x	7.13x	54.8x	6.4x	10.4x	11.6x	9.82x	9.39x
FCF Yield	11.9%	14%	1.83%	15.6%	9.63%	8.62%	10.2%	10.6%
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%	3.2%	3.32%	3.47%
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	95.62	95.62	95.62
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.	37.71x	7.88x	20.34x	1.35%	483B
ARISTA NETWORKS, INC.	50.44x	17.85x	35.83x	-.--%	242B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	22.55x	0.94x	16.39x	1.99%	203B
ZHONGJI INNOLIGHT CO., LTD.	30.54x	9.62x	23.71x	0.34%	150B
MOTOROLA SOLUTIONS, INC.	33.5x	6.49x	18.54x	1.01%	76.45B
LUMENTUM HOLDINGS INC.	164.7x	21.2x	62.16x	-.--%	63.29B
GARMIN LTD.	31.28x	7.1x	23.77x	1.32%	60.39B
CIENA CORPORATION	74.49x	8.68x	40.05x	-.--%	54.88B
NOKIA OYJ	38.44x	2.02x	13.12x	1.87%	52B
Average	53.74x	9.09x	28.21x	0.88%	153.91B
Weighted average by Cap.	43.70x	9.10x	25.30x	0.98%