Valuation ERICSSON OTC Markets

Stocks

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

01:44am	Storytel and Nibe in focus as OMXS30 rose 0.2%	FW
24/07	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	17.6x	14.9x	13.6x
PBR	3.06x	1.51x	2.16x	3.18x	2.76x	2.79x	2.61x	2.43x
PEG	-	-0.6x	0x	-90x	0x	-0.5x	0.8x	1.3x
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%	3.28%	3.4%	3.56%
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	93.36	93.36	93.36
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.	35.24x	7.38x	19.05x	1.45%	452B
ARISTA NETWORKS, INC.	50.63x	17.2x	35.9x	-.--%	215B
ZHONGJI INNOLIGHT CO., LTD.	38.06x	12.2x	30.32x	0.27%	186B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	20.06x	0.83x	14.56x	2.23%	180B
MOTOROLA SOLUTIONS, INC.	31.95x	6.08x	17.78x	1.12%	70.35B
LUMENTUM HOLDINGS INC.	144.14x	18.56x	54.42x	-.--%	55.39B
CIENA CORPORATION	72.48x	8.44x	38.98x	-.--%	53.4B
NOKIA OYJ	38.85x	1.99x	12.94x	1.9%	50.5B
HANGZHOU HIKVISION DIGITAL TECHNOLOGY CO., LTD.	18.22x	2.95x	12.68x	3.87%	50.06B
Average	49.96x	8.40x	26.29x	1.2%	145.85B
Weighted average by Cap.	41.50x	8.84x	24.55x	1.12%