Valuation ERICSSON Nasdaq Stockholm

Stocks

Market Closed - Nasdaq Stockholm 19:00:00 18/09/2026 +03			5-day change	1st Jan Change
99.40 ^SEK	-2.36%		+0.40%	+9.83%

09-18	Nordic stocks in North America, Ericsson fell 0.4 percent	FW
09-15	Nordic stocks in North America, Astra Zeneca rose 0.6%	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	328,151	-	-
Change	-	-38.58%	3.04%	42.39%	0.82%	8.67%	-	-
Enterprise Value (EV) ¹	297,231	189,986	212,445	281,130	278,032	278,984	269,857	262,856
Change	-	-36.08%	11.82%	32.33%	-1.1%	0.34%	-3.27%	-2.59%
P/E	14.7x	10.8x	-7.95x	8,988x	10.6x	18.6x	15.6x	14.5x
PBR	3.06x	1.51x	2.16x	3.18x	2.76x	2.98x	2.79x	2.6x
PEG	-	-0.6x	0x	-90x	0x	-0.5x	0.8x	1.99x
Capitalization / Revenue	1.43x	0.75x	0.8x	1.21x	1.28x	1.45x	1.42x	1.39x
EV / Revenue	1.28x	0.7x	0.81x	1.13x	1.17x	1.23x	1.17x	1.12x
EV / EBITDA	7.2x	5x	7.06x	5.58x	5.54x	7.42x	7.09x	6.61x
EV / EBIT	9.2x	6.93x	11.7x	11.4x	6.79x	9.43x	9.01x	8.35x
EV / FCF	8.37x	7.13x	54.8x	6.4x	10.4x	12.2x	10.3x	9.91x
FCF Yield	11.9%	14%	1.83%	15.6%	9.63%	8.19%	9.67%	10.1%
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%	3.06%	3.18%	3.32%
EPS ²	6.81	5.62	-7.94	0.01	8.51	5.379	6.413	6.882
Distribution rate	36.7%	44.5%	-34%	28,500%	35.3%	56.9%	49.5%	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	17,767	20,548	21,447
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	99.98	99.98	99.98
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	1/25/22 A	1/20/23 A	1/23/24 A	1/24/25 A	1/23/26 A	-	-	-

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.	26.9x	5.98x	15.49x	1.56%	432B
ARISTA NETWORKS, INC.	52.58x	18.64x	37.4x	-.--%	251B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	20.72x	0.84x	15.16x	2.19%	186B
ZHONGJI INNOLIGHT CO., LTD.	29.97x	9.54x	23.04x	0.41%	163B
LUMENTUM HOLDINGS INC.	43.91x	12.94x	29.08x	-.--%	83.5B
MOTOROLA SOLUTIONS, INC.	33.19x	6.42x	18.93x	1.01%	75.91B
NOKIA OYJ	44.76x	2.37x	15.39x	1.61%	60.11B
GARMIN LTD.	27.37x	6.17x	20.6x	1.51%	52.85B
CIENA CORPORATION	60.14x	7.78x	34.42x	-.--%	49.46B
Average	37.73x	7.85x	23.28x	0.92%	150.36B
Weighted average by Cap.	34.62x	8.42x	22.34x	1.03%