|
Market Closed -
Xetra
01:35:47 18/09/26 am AEST
|
After hours 03:11:06 am | |||
| 8.974 EUR | +2.28% |
|
8.932 | -0.47% |
| 15/09 | Nordic stocks in North America, Astra Zeneca rose 0.6% | FW |
| 15/09 | Nex-Tech Wireless and Ericsson Enter Network Modernization Agreement to Upgrade Rural Kansas Network and Launch 5G Standalone | CI |
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 | 325,121 | - | - |
| Change | - | -38.58% | 3.04% | 42.39% | 0.82% | 7.67% | - | - |
| Enterprise Value (EV) 1 | 297,231 | 189,986 | 212,445 | 281,130 | 278,032 | 275,954 | 266,827 | 259,826 |
| Change | - | -36.08% | 11.82% | 32.33% | -1.1% | -0.75% | -3.31% | -2.62% |
| P/E | 14.7x | 10.8x | -7.95x | 8,988x | 10.6x | 18.6x | 15.8x | 14.4x |
| PBR | 3.06x | 1.51x | 2.16x | 3.18x | 2.76x | 2.95x | 2.77x | 2.57x |
| PEG | - | -0.6x | 0x | -90x | 0x | -0.5x | 0.9x | 1.4x |
| Capitalization / Revenue | 1.43x | 0.75x | 0.8x | 1.21x | 1.28x | 1.44x | 1.41x | 1.38x |
| 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 | 7.33x | 7.01x | 6.53x |
| EV / EBIT | 9.2x | 6.93x | 11.7x | 11.4x | 6.79x | 9.33x | 8.9x | 8.26x |
| EV / FCF | 8.37x | 7.13x | 54.8x | 6.4x | 10.4x | 12.1x | 10.2x | 9.79x |
| FCF Yield | 11.9% | 14% | 1.83% | 15.6% | 9.63% | 8.28% | 9.77% | 10.2% |
| 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% | 3.09% | 3.21% | 3.35% |
| 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 | 98.96 | 98.96 | 98.96 |
| 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 | 25/1/22 | 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.($) | ||
|---|---|---|---|---|---|---|
 | 26.46x | 5.88x | 15.24x | 1.58% | 425B | |
| 52.09x | 18.45x | 37.03x | -.--% | 249B | |
| 20.6x | 0.83x | 15.07x | 2.2% | 184B | |
| 29.37x | 9.33x | 22.52x | 0.42% | 159B | |
| 33.32x | 6.45x | 19x | 1.01% | 76.21B | |
| 43.37x | 12.78x | 28.71x | -.--% | 82.47B | |
| 42.24x | 2.23x | 14.52x | 1.71% | 57.08B | |
| 27.65x | 6.24x | 20.83x | 1.49% | 53.41B | |
| 58.72x | 7.6x | 33.63x | -.--% | 48.29B | |
| Average | 37.09x | 7.75x | 22.95x | 0.93% | 148.29B | |
| Weighted average by Cap. | 34.11x | 8.32x | 22.06x | 1.05% |
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
- ERCB Stock
- Valuation ERICSSON
Select your edition
All financial news and data tailored to specific country editions
