|
Real-time Estimate
Cboe BZX
02:22:40 17/10/26 am AEDT
|
5-day change | 1st Jan Change | ||
| 10.64 USD | -0.70% |
|
+11.77% | +10.67% |
| 12:37am | Global markets live: Amazon, Nvidia, Tesla, PepsiCo, CoreWeave… |  |
| 12:04am | Calendar Monday, October 19 - Friday, October 23 | 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 | 338,852 | - | - |
| Change | - | -38.58% | 3.04% | 42.39% | 0.82% | 12.21% | - | - |
| Enterprise Value (EV) 1 | 297,231 | 189,986 | 212,445 | 281,130 | 278,032 | 287,885 | 281,348 | 273,949 |
| Change | - | -36.08% | 11.82% | 32.33% | -1.1% | 3.54% | -2.27% | -2.63% |
| P/E | 14.7x | 10.8x | -7.95x | 8,988x | 10.6x | 18.1x | 15.6x | 14.5x |
| PBR | 3.06x | 1.51x | 2.16x | 3.18x | 2.76x | 3.17x | 2.86x | 2.66x |
| PEG | - | -0.6x | 0x | -90x | 0x | -0.6x | 1x | 1.85x |
| Capitalization / Revenue | 1.43x | 0.75x | 0.8x | 1.21x | 1.28x | 1.48x | 1.45x | 1.43x |
| EV / Revenue | 1.28x | 0.7x | 0.81x | 1.13x | 1.17x | 1.26x | 1.2x | 1.16x |
| EV / EBITDA | 7.2x | 5x | 7.06x | 5.58x | 5.54x | 7.34x | 7.29x | 6.92x |
| EV / EBIT | 9.2x | 6.93x | 11.7x | 11.4x | 6.79x | 9.13x | 8.97x | 8.5x |
| EV / FCF | 8.37x | 7.13x | 54.8x | 6.4x | 10.4x | 12x | 10.9x | 10.1x |
| FCF Yield | 11.9% | 14% | 1.83% | 15.6% | 9.63% | 8.35% | 9.17% | 9.9% |
| Dividend per Share 2 | 2.5 | 2.5 | 2.7 | 2.85 | 3 | 3.059 | 3.181 | 3.305 |
| Rate of return | 2.51% | 4.11% | 4.28% | 3.17% | 3.31% | 2.95% | 3.07% | 3.19% |
| EPS 2 | 6.81 | 5.62 | -7.94 | 0.01 | 8.51 | 5.73 | 6.643 | 7.163 |
| Distribution rate | 36.7% | 44.5% | -34% | 28,500% | 35.3% | 53.4% | 47.9% | 46.1% |
| Net sales 1 | 232,314 | 271,546 | 263,351 | 247,880 | 236,681 | 229,062 | 233,542 | 237,082 |
| EBITDA 1 | 41,298 | 37,962 | 30,084 | 50,358 | 50,212 | 39,209 | 38,587 | 39,584 |
| EBIT 1 | 32,300 | 27,419 | 18,093 | 24,658 | 40,971 | 31,525 | 31,354 | 32,232 |
| Net income 1 | 23,000 | 18,724 | -26,446 | 20 | 28,428 | 18,758 | 20,886 | 22,177 |
| Net Debt 1 | -35,151 | -14,155 | 2,099 | -18,390 | -23,938 | -50,967 | -57,505 | -64,903 |
| Reference price 2 | 99.79 | 60.90 | 63.11 | 89.88 | 90.60 | 103.70 | 103.70 | 103.70 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 26.76x | 6x | 15.53x | 1.55% | 433B | |
| 48.65x | 17.24x | 34.56x | -.--% | 234B | |
| 15.44x | 0.62x | 11.21x | 2.93% | 139B | |
| 21.25x | 6.64x | 16.02x | 0.58% | 115B | |
| 40.38x | 12.14x | 26.79x | -.--% | 78.77B | |
| 33.02x | 6.44x | 18.65x | 1.06% | 75.53B | |
| 39x | 2.11x | 13.45x | 1.81% | 52.69B | |
| 28.21x | 6.44x | 21.24x | 1.45% | 55.01B | |
| 61.47x | 7.95x | 35.17x | -.--% | 50.56B | |
| Average | 34.91x | 7.29x | 21.40x | 1.04% | 137.07B | |
| Weighted average by Cap. | 32.39x | 7.94x | 20.58x | 1.14% |
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
