Valuation ERICSSON London S.E.

Stocks

Market Closed - London S.E. 19:58:51 22/05/2026 +04			After hours 22:01:39
13.48 ^USD	+18.45%		10.06	-25.33%

05:51pm	Ericsson business area head Jenny Lindqvist buys shares for 0.5 million kronor	FW
10:35am	Corem Property, Ericsson Sign Five-year Extension to Swedish Lease	MT

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	318,001	-	-
Change	-	-38.58%	3.04%	42.39%	0.82%	5.31%	-	-
Enterprise Value (EV) ¹	297,231	189,986	212,445	281,130	278,032	268,835	259,708	252,707
Change	-	-36.08%	11.82%	32.33%	-1.1%	-3.31%	-3.4%	-2.7%
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	9.08x	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%	3.17%	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	96.76	96.76	96.76
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.	33.82x	7.08x	18.3x	1.51%	433B
ARISTA NETWORKS, INC.	51.45x	18.24x	36.6x	-.--%	246B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	21.59x	0.87x	15.49x	2.15%	189B
ZHONGJI INNOLIGHT CO., LTD.	27.71x	9.14x	22.08x	0.46%	150B
MOTOROLA SOLUTIONS, INC.	35.27x	6.81x	19.47x	0.96%	80.43B
LUMENTUM HOLDINGS INC.	42.37x	12.52x	28.28x	-.--%	80.28B
NOKIA OYJ	43.31x	2.29x	14.91x	1.66%	58.86B
GARMIN LTD.	28.49x	6.44x	21.54x	1.45%	55B
CIENA CORPORATION	72.52x	8.46x	38.98x	-.--%	53.57B
Average	39.61x	7.98x	23.96x	0.91%	149.58B
Weighted average by Cap.	36.99x	8.61x	23.15x	1.03%