|
Market Closed -
Nasdaq Stockholm
17:00:00 22/10/2026 BST
|
5-day change | 1st Jan Change | ||
| 102.60 SEK | -1.91% |
|
-4.82% | +13.37% |
| 02:03pm | Calendar Friday, October 23 | FW |
| 02:02pm | Affärsvärlden gives a neutral recommendation for Ericsson | 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 | 335,618 | - | - |
| Change | - | -38.58% | 3.04% | 42.39% | 0.82% | 11.14% | - | - |
| Enterprise Value (EV) 1 | 297,231 | 189,986 | 212,445 | 281,130 | 278,032 | 284,327 | 276,914 | 266,295 |
| Change | - | -36.08% | 11.82% | 32.33% | -1.1% | 2.26% | -2.61% | -3.83% |
| P/E | 14.7x | 10.8x | -7.95x | 8,988x | 10.6x | 17.7x | 15.4x | 14.3x |
| PBR | 3.06x | 1.51x | 2.16x | 3.18x | 2.76x | 3.04x | 2.8x | 2.61x |
| PEG | - | -0.6x | 0x | -90x | 0x | -0.6x | 1.1x | 1.79x |
| Capitalization / Revenue | 1.43x | 0.75x | 0.8x | 1.21x | 1.28x | 1.45x | 1.43x | 1.41x |
| EV / Revenue | 1.28x | 0.7x | 0.81x | 1.13x | 1.17x | 1.23x | 1.18x | 1.12x |
| EV / EBITDA | 7.2x | 5x | 7.06x | 5.58x | 5.54x | 7.14x | 7.18x | 6.7x |
| EV / EBIT | 9.2x | 6.93x | 11.7x | 11.4x | 6.79x | 8.76x | 8.84x | 8.22x |
| EV / FCF | 8.37x | 7.13x | 54.8x | 6.4x | 10.4x | 11.4x | 11.3x | 9.81x |
| FCF Yield | 11.9% | 14% | 1.83% | 15.6% | 9.63% | 8.79% | 8.88% | 10.2% |
| 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% | 2.97% | 3.13% | 3.28% |
| EPS 2 | 6.81 | 5.62 | -7.94 | 0.01 | 8.51 | 5.812 | 6.663 | 7.195 |
| Distribution rate | 36.7% | 44.5% | -34% | 28,500% | 35.3% | 52.6% | 48.4% | 47% |
| Net sales 1 | 232,314 | 271,546 | 263,351 | 247,880 | 236,681 | 230,952 | 234,972 | 238,578 |
| EBITDA 1 | 41,298 | 37,962 | 30,084 | 50,358 | 50,212 | 39,800 | 38,575 | 39,717 |
| EBIT 1 | 32,300 | 27,419 | 18,093 | 24,658 | 40,971 | 32,448 | 31,331 | 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 | 102.90 | 102.90 | 102.90 |
| Nbr of stocks (in thousands) | 3,329,738 | 3,330,142 | 3,330,142 | 3,332,672 | 3,333,287 | 3,257,271 | - | - |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 26.13x | 5.86x | 15.17x | 1.59% | 423B | |
| 48.32x | 17.12x | 34.31x | -.--% | 232B | |
| 16.37x | 0.66x | 11.9x | 2.76% | 148B | |
| 20.92x | 6.53x | 15.77x | 0.59% | 113B | |
| 33.83x | 6.58x | 19.06x | 1.03% | 77.37B | |
| 39.37x | 11.8x | 26.39x | -.--% | 77.06B | |
| 28.8x | 6.58x | 21.71x | 1.42% | 56.15B | |
| 39.38x | 2.07x | 13.16x | 1.84% | 51.72B | |
| 62.3x | 8.06x | 35.65x | -.--% | 51.24B | |
| Average | 35.05x | 7.25x | 21.46x | 1.03% | 136.67B | |
| Weighted average by Cap. | 32.17x | 7.81x | 20.46x | 1.14% |
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
