|
Market Closed -
Nasdaq
04:00:00 23/10/2026 HKT
|
5-day change | 1st Jan Change | ||
| 10.38 USD | -0.48% |
|
-3.08% | +7.56% |
| 10-22 | Calendar Friday, October 23 | FW |
| 10-22 | 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 | 331,949 | - | - |
| Change | - | -38.58% | 3.04% | 42.39% | 0.82% | 9.93% | - | - |
| Enterprise Value (EV) 1 | 297,231 | 189,986 | 212,445 | 281,130 | 278,032 | 280,659 | 273,245 | 262,626 |
| Change | - | -36.08% | 11.82% | 32.33% | -1.1% | 0.94% | -2.64% | -3.89% |
| P/E | 14.7x | 10.8x | -7.95x | 8,988x | 10.6x | 17.5x | 15.3x | 14.2x |
| PBR | 3.06x | 1.51x | 2.16x | 3.18x | 2.76x | 3.01x | 2.78x | 2.58x |
| PEG | - | -0.6x | 0x | -90x | 0x | -0.6x | 1x | 1.78x |
| Capitalization / Revenue | 1.43x | 0.75x | 0.8x | 1.21x | 1.28x | 1.44x | 1.41x | 1.39x |
| EV / Revenue | 1.28x | 0.7x | 0.81x | 1.13x | 1.17x | 1.22x | 1.16x | 1.1x |
| EV / EBITDA | 7.2x | 5x | 7.06x | 5.58x | 5.54x | 7.05x | 7.08x | 6.61x |
| EV / EBIT | 9.2x | 6.93x | 11.7x | 11.4x | 6.79x | 8.65x | 8.72x | 8.1x |
| EV / FCF | 8.37x | 7.13x | 54.8x | 6.4x | 10.4x | 11.2x | 11.1x | 9.68x |
| FCF Yield | 11.9% | 14% | 1.83% | 15.6% | 9.63% | 8.91% | 9% | 10.3% |
| 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% | 3% | 3.17% | 3.32% |
| 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 | 101.85 | 101.85 | 101.85 |
| 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 | 25/1/22 | 20/1/23 | 23/1/24 | 24/1/25 | 23/1/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 25.55x | 5.73x | 14.84x | 1.62% | 414B | |
| 44.84x | 15.8x | 31.67x | -.--% | 216B | |
| 15.78x | 0.63x | 11.46x | 2.87% | 142B | |
| 19.09x | 5.93x | 14.32x | 0.64% | 104B | |
| 33.83x | 6.58x | 19.06x | 1.03% | 79.07B | |
| 39.37x | 11.8x | 26.39x | -.--% | 68.17B | |
| 28.8x | 6.58x | 21.71x | 1.42% | 56.97B | |
| 39.38x | 2.07x | 13.16x | 1.84% | 47.12B | |
| 62.3x | 8.06x | 35.65x | -.--% | 45.75B | |
| Average | 34.33x | 7.02x | 20.92x | 1.05% | 130.27B | |
| Weighted average by Cap. | 30.85x | 7.38x | 19.51x | 1.19% |
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 Stock
- Valuation ERICSSON
Select your edition
All financial news and data tailored to specific country editions
