Valuation ERICSSON London S.E.

Stocks

Real-time Estimate Cboe Europe 13:48:17 02/09/2026 BST			5-day change	1st Jan Change
96.50 ^SEK	+0.21%		-1.04%	+6.89%

09-01	Telekom: Commercial 5G is now available in 125 markets	FW
09-01	Uneven start for the Stockholm stock market on Tuesday	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	317,155	-	-
Change	-	-38.58%	3.04%	42.39%	0.82%	5.03%	-	-
Enterprise Value (EV) ¹	297,231	189,986	212,445	281,130	278,032	267,988	258,861	251,861
Change	-	-36.08%	11.82%	32.33%	-1.1%	-3.61%	-3.41%	-2.7%
P/E	14.7x	10.8x	-7.95x	8,988x	10.6x	18.2x	15.4x	14x
PBR	3.06x	1.51x	2.16x	3.18x	2.76x	2.88x	2.7x	2.51x
PEG	-	-0.6x	0x	-90x	0x	-0.5x	0.9x	1.4x
Capitalization / Revenue	1.43x	0.75x	0.8x	1.21x	1.28x	1.4x	1.38x	1.35x
EV / Revenue	1.28x	0.7x	0.81x	1.13x	1.17x	1.18x	1.12x	1.07x
EV / EBITDA	7.2x	5x	7.06x	5.58x	5.54x	7.12x	6.8x	6.33x
EV / EBIT	9.2x	6.93x	11.7x	11.4x	6.79x	9.06x	8.64x	8x
EV / FCF	8.37x	7.13x	54.8x	6.4x	10.4x	11.7x	9.92x	9.49x
FCF Yield	11.9%	14%	1.83%	15.6%	9.63%	8.53%	10.1%	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%	3.29%	3.44%
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	96.48	96.48	96.48
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.	33.76x	7.07x	18.27x	1.51%	433B
ARISTA NETWORKS, INC.	49.91x	17.63x	35.38x	-.--%	239B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	21.22x	0.85x	15.22x	2.18%	186B
ZHONGJI INNOLIGHT CO., LTD.	27.74x	9.15x	22.1x	0.46%	150B
LUMENTUM HOLDINGS INC.	40.99x	12.14x	27.52x	-.--%	77.94B
MOTOROLA SOLUTIONS, INC.	35.65x	6.88x	19.66x	0.95%	81.3B
NOKIA OYJ	41.02x	2.16x	14.07x	1.75%	55.69B
GARMIN LTD.	27.49x	6.2x	20.74x	1.5%	53.07B
CIENA CORPORATION	69.05x	8.06x	37.11x	-.--%	51.01B
Average	38.54x	7.79x	23.34x	0.93%	147.31B
Weighted average by Cap.	36.18x	8.42x	22.63x	1.04%