Valuation ERICSSON

Equities

Market Closed - Nasdaq Stockholm Other stock markets 17:00:00 11/07/2025 BST			5-day change	1st Jan Change
77.40 ^SEK	-1.15%		-5.52%	-13.89%

07-11	DIARY-Nordic corporate earnings week ahead	RE
07-11	Ericsson Expected to Report Adjusted Operating Profit of SEK 6,060 Million - Factset	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	326,988	332,382	204,141	210,346	299,520	258,232	-	-
Change	-	1.65%	-38.58%	3.04%	42.39%	-13.78%	-	-
Enterprise Value (EV) ¹	306,716	297,231	189,986	212,445	281,130	207,722	196,491	190,773
Change	-	-3.09%	-36.08%	11.82%	32.33%	-26.11%	-5.41%	-2.91%
P/E ratio	18.6x	14.7x	10.8x	-7.95x	8,988x	13.5x	13.5x	12.5x
PBR	3.75x	3.06x	1.51x	2.16x	3.18x	2.57x	2.33x	2.11x
PEG	-	0.5x	-0.6x	0x	-90x	0x	53.96x	1.62x
Capitalization / Revenue	1.41x	1.43x	0.75x	0.8x	1.21x	1.05x	1.02x	1.01x
EV / Revenue	1.32x	1.28x	0.7x	0.81x	1.13x	0.84x	0.78x	0.74x
EV / EBITDA	8.12x	7.2x	5x	7.06x	5.58x	5.73x	5.32x	4.96x
EV / EBIT	10.5x	9.2x	6.93x	11.7x	11.4x	7.44x	6.86x	6.44x
EV / FCF	20.3x	8.37x	7.13x	54.8x	6.4x	8.84x	8.04x	7.23x
FCF Yield	4.92%	11.9%	14%	1.83%	15.6%	11.3%	12.4%	13.8%
Dividend per Share ²	2	2.5	2.5	2.7	2.85	2.934	3.065	3.201
Rate of return	2.05%	2.51%	4.11%	4.28%	3.17%	3.79%	3.96%	4.14%
EPS ²	5.26	6.81	5.62	-7.94	0.01	5.716	5.73	6.172
Distribution rate	38%	36.7%	44.5%	-34%	28,500%	51.3%	53.5%	51.9%
Net sales ¹	232,390	232,314	271,546	263,351	247,880	246,453	251,974	256,565
EBITDA ¹	37,788	41,298	37,962	30,084	50,358	36,266	36,923	38,496
EBIT ¹	29,100	32,300	27,419	18,093	24,658	27,914	28,632	29,645
Net income ¹	17,483	23,000	18,724	-26,446	20	18,705	19,178	20,454
Net Debt ¹	-20,272	-35,151	-14,155	2,099	-18,390	-50,510	-61,741	-67,459
Reference price ²	97.64	99.79	60.90	63.11	89.88	77.40	77.40	77.40
Nbr of stocks (in thousands)	3,328,108	3,329,738	3,330,142	3,330,142	3,332,672	3,333,287	-	-
Announcement Date	29/01/21	25/01/22	20/01/23	23/01/24	24/01/25	-	-	-

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.($)
ERICSSON	13.54x	0.84x	5.73x	3.79%	27.06B
CISCO SYSTEMS, INC.	26.48x	5.03x	13.1x	2.38%	269B
ARISTA NETWORKS INC	44.65x	19.09x	33.07x	-.--%	136B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	17.14x	0.58x	11.5x	3.07%	72.03B
MOTOROLA SOLUTIONS, INC.	33.65x	6.4x	20.08x	1.06%	69.44B
GARMIN LTD.	26.84x	5.68x	20.08x	1.65%	41.57B
HANGZHOU HIKVISION DIGITAL TECHNOLOGY CO., LTD.	18.81x	2.21x	12.72x	2.93%	35.94B
NOKIA OYJ	19.28x	0.98x	7.01x	3.25%	26.92B
UBIQUITI INC.	40.66x	-	-	-	24.49B
ZHONGJI INNOLIGHT CO., LTD.	20.21x	4.34x	15.53x	0.7%	22.52B
Average	26.13x	5.02x	15.43x	2.09%	72.54B
Weighted average by Cap.	28.83x	7.00x	17.47x	1.88%