|
Real-time Estimate
Cboe Europe
15:18:13 12/11/2026 GMT
|
5-day change | 1st Jan Change | ||
| 107.10 SEK | -0.83% |
|
+2.67% | +19.12% |
| 01:17pm | Carnegie Sverigefond rose 0.20 percent in October - Hexagon and Ericsson surprised positively | FW |
| 11-11 | Stockholm Stock Exchange ends strongly - New Wave climbs and Bico plunges | FW |
Company Valuation: ERICSSON
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 | 345,254 | - | - |
| Change | - | -38.58% | 3.04% | 42.39% | 0.82% | 14.33% | - | - |
| Enterprise Value (EV) 1 | 297,231 | 189,986 | 212,445 | 281,130 | 278,032 | 293,964 | 286,550 | 275,931 |
| Change | - | -36.08% | 11.82% | 32.33% | -1.1% | 5.73% | -2.52% | -3.71% |
| P/E | 14.7x | 10.8x | -7.95x | 8,988x | 10.6x | 18.3x | 16x | 14.8x |
| PBR | 3.06x | 1.51x | 2.16x | 3.18x | 2.76x | 3.15x | 2.9x | 2.7x |
| PEG | - | -0.6x | 0x | -90x | 0x | -0.6x | 1.1x | 1.82x |
| Capitalization / Revenue | 1.43x | 0.75x | 0.8x | 1.21x | 1.28x | 1.5x | 1.47x | 1.45x |
| EV / Revenue | 1.28x | 0.7x | 0.81x | 1.13x | 1.17x | 1.27x | 1.22x | 1.16x |
| EV / EBITDA | 7.2x | 5x | 7.06x | 5.58x | 5.54x | 7.51x | 7.49x | 6.98x |
| EV / EBIT | 9.2x | 6.93x | 11.7x | 11.4x | 6.79x | 9.16x | 9.21x | 8.52x |
| EV / FCF | 8.37x | 7.13x | 54.8x | 6.4x | 10.4x | 11.8x | 11.6x | 10.2x |
| FCF Yield | 11.9% | 14% | 1.83% | 15.6% | 9.63% | 8.51% | 8.59% | 9.83% |
| Dividend per Share 2 | 2.5 | 2.5 | 2.7 | 2.85 | 3 | 3.059 | 3.225 | 3.38 |
| Rate of return | 2.51% | 4.11% | 4.28% | 3.17% | 3.31% | 2.87% | 3.03% | 3.18% |
| EPS 2 | 6.81 | 5.62 | -7.94 | 0.01 | 8.51 | 5.811 | 6.653 | 7.195 |
| Distribution rate | 36.7% | 44.5% | -34% | 28,500% | 35.3% | 52.6% | 48.5% | 47% |
| Net sales 1 | 232,314 | 271,546 | 263,351 | 247,880 | 236,681 | 230,902 | 234,921 | 238,578 |
| EBITDA 1 | 41,298 | 37,962 | 30,084 | 50,358 | 50,212 | 39,132 | 38,233 | 39,516 |
| EBIT 1 | 32,300 | 27,419 | 18,093 | 24,658 | 40,971 | 32,080 | 31,114 | 32,404 |
| Net income 1 | 23,000 | 18,724 | -26,446 | 20 | 28,428 | 19,145 | 20,964 | 22,302 |
| Net Debt 1 | -35,151 | -14,155 | 2,099 | -18,390 | -23,938 | -51,291 | -58,705 | -69,323 |
| Reference price 2 | 99.79 | 60.90 | 63.11 | 89.88 | 90.60 | 106.40 | 106.40 | 106.40 |
| Nbr of stocks (in thousands) | 3,329,738 | 3,330,142 | 3,330,142 | 3,332,672 | 3,333,287 | 3,240,936 | - | - |
| Announcement Date | 25/01/22 | 20/01/23 | 23/01/24 | 24/01/25 | 23/01/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 24.55x | 5.5x | 14.24x | 1.69% | 397B | |
| 46.99x | 17.42x | 34.89x | -.--% | 248B | |
| 14.94x | 0.62x | 10.4x | 3.06% | 135B | |
| 40.9x | 7.44x | 21.31x | 0.9% | 88.49B | |
| 18.46x | 5.69x | 13.61x | 0.72% | 95.94B | |
| 27.25x | 6.7x | 21.37x | 1.4% | 56.64B | |
| 30.92x | 8.63x | 18.22x | -.--% | 58.77B | |
| 16.9x | 2.69x | 11.22x | 4.21% | 47.02B | |
| 42.4x | 1.97x | 12.41x | 1.95% | 48.63B | |
| Average | 29.25x | 6.30x | 17.52x | 1.55% | 131B | |
| Weighted average by Cap. | 29.80x | 7.57x | 18.99x | 1.37% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- ERIC B Stock
- ERIC A Stock
- Valuation ERICSSON
Select your edition
All financial news and data tailored to specific country editions
