Valuation ERICSSON Xetra

Stocks

Market Closed - Xetra Other stock markets 17:47:54 07/08/2026 +04			5-day change	1st Jan Change
9.000 ^EUR	-0.11%		+3.69%	+7.78%

08-06	AT&T to Partner with Ericsson for New Spectrum Deployment	DJ
08-06	AT&T Selects Ericsson Radios for EchoStar Spectrum Deployment	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	317,846	-	-
Change	-	-38.58%	3.04%	42.39%	0.82%	5.26%	-	-
Enterprise Value (EV) ¹	297,231	189,986	212,445	281,130	278,032	268,679	259,552	252,552
Change	-	-36.08%	11.82%	32.33%	-1.1%	-3.36%	-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	7.14x	6.82x	6.35x
EV / EBIT	9.2x	6.93x	11.7x	11.4x	6.79x	9.08x	8.66x	8.02x
EV / FCF	8.37x	7.13x	54.8x	6.4x	10.4x	11.8x	9.95x	9.52x
FCF Yield	11.9%	14%	1.83%	15.6%	9.63%	8.51%	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	96.70	96.70	96.70
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.	37.36x	7.8x	20.16x	1.36%	479B
ARISTA NETWORKS, INC.	49.56x	17.55x	35.18x	-.--%	238B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	22.23x	0.92x	16.15x	2.02%	200B
ZHONGJI INNOLIGHT CO., LTD.	32.49x	10.27x	25.3x	0.32%	160B
MOTOROLA SOLUTIONS, INC.	33.91x	6.58x	18.8x	0.99%	77.38B
LUMENTUM HOLDINGS INC.	180.22x	23.19x	68x	-.--%	69.26B
GARMIN LTD.	31.06x	7.05x	23.59x	1.33%	59.96B
CIENA CORPORATION	79.23x	9.23x	42.6x	-.--%	58.38B
NOKIA OYJ	38.99x	2.05x	13.33x	1.84%	52.79B
Average	56.12x	9.41x	29.23x	0.87%	154.95B
Weighted average by Cap.	45.15x	9.27x	25.86x	0.98%