Valuation ERICSSON OTC Markets

Stocks

Delayed OTC Markets Other stock markets			5-day change	1st Jan Change
- ^USD	-.--%		-.--%	-

07-28	Storytel and Nibe in focus as OMXS30 rose 0.2%	FW
07-24	Nordic stocks in North America, Ericsson fell 0.7%	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	314,799	-	-
Change	-	-38.58%	3.04%	42.39%	0.82%	4.25%	-	-
Enterprise Value (EV) ¹	297,231	189,986	212,445	281,130	278,032	265,632	256,505	249,504
Change	-	-36.08%	11.82%	32.33%	-1.1%	-4.46%	-3.44%	-2.73%
P/E	14.7x	10.8x	-7.95x	8,988x	10.6x	18x	15.3x	13.9x
PBR	3.06x	1.51x	2.16x	3.18x	2.76x	2.85x	2.67x	2.49x
PEG	-	-0.6x	0x	-90x	0x	-0.5x	0.9x	1.4x
Capitalization / Revenue	1.43x	0.75x	0.8x	1.21x	1.28x	1.39x	1.36x	1.34x
EV / Revenue	1.28x	0.7x	0.81x	1.13x	1.17x	1.17x	1.11x	1.06x
EV / EBITDA	7.2x	5x	7.06x	5.58x	5.54x	7.06x	6.74x	6.27x
EV / EBIT	9.2x	6.93x	11.7x	11.4x	6.79x	8.98x	8.47x	7.93x
EV / FCF	8.37x	7.13x	54.8x	6.4x	10.4x	11.6x	9.89x	9.4x
FCF Yield	11.9%	14%	1.83%	15.6%	9.63%	8.63%	10.1%	10.6%
Dividend per Share ²	2.5	2.5	2.7	2.85	3	3.059	3.177	3.32
Rate of return	2.51%	4.11%	4.28%	3.17%	3.31%	3.2%	3.32%	3.47%
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%	50.9%	48.2%
Net sales ¹	232,314	271,546	263,351	247,880	236,681	226,153	230,855	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	30,286	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	95.64	95.64	95.64
Nbr of stocks (in thousands)	3,329,738	3,330,142	3,330,142	3,332,672	3,333,287	3,292,153	-	-
Announcement Date	25/1/22	20/1/23	23/1/24	24/1/25	23/1/26	-	-	-

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.	35.55x	7.44x	19.21x	1.43%	456B
ARISTA NETWORKS, INC.	50.31x	17.08x	35.66x	-.--%	214B
ZHONGJI INNOLIGHT CO., LTD.	32.09x	10.24x	25.46x	0.33%	157B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	18.93x	0.78x	13.72x	2.37%	170B
MOTOROLA SOLUTIONS, INC.	33.19x	6.29x	18.41x	1.08%	73.09B
LUMENTUM HOLDINGS INC.	131.99x	17x	49.85x	-.--%	50.72B
CIENA CORPORATION	67.34x	7.85x	36.21x	-.--%	49.62B
NOKIA OYJ	38.35x	1.96x	12.77x	1.92%	49.94B
HANGZHOU HIKVISION DIGITAL TECHNOLOGY CO., LTD.	17.8x	2.87x	12.35x	3.96%	48.93B
Average	47.28x	7.95x	24.85x	1.23%	140.97B
Weighted average by Cap.	39.77x	8.46x	23.34x	1.16%