|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Capitalization1 |
176 446 | 256 501 | 270 861 | 326 988 | 332 382 | 204 141 | 210 181 | - |
Enterprise Value (EV)1 |
166 894 | 244 612 | 236 365 | 306 716 | 297 231 | 189 986 | 181 063 | 167 662 |
P/E ratio |
-5,01x | -39,4x | 122x | 18,6x | 14,7x | 10,8x | 11,7x | 9,41x |
Yield |
1,86% | 1,28% | 1,84% | 2,05% | 2,51% | 4,11% | 4,43% | 4,76% |
Capitalization / Revenue |
0,88x | 1,22x | 1,19x | 1,41x | 1,43x | 0,75x | 0,74x | 0,73x |
EV / Revenue |
0,83x | 1,16x | 1,04x | 1,32x | 1,28x | 0,70x | 0,64x | 0,58x |
EV / EBITDA |
11,0x | 11,9x | 7,58x | 8,12x | 7,20x | 5,00x | 4,87x | 3,99x |
Enterprise Value (EV) / FCF |
31,5x | 45,6x | 31,0x | 20,3x | 8,37x | 7,13x | 6,14x | 5,27x |
FCF Yield |
3,17% | 2,19% | 3,23% | 4,92% | 11,9% | 14,0% | 16,3% | 19,0% |
Price to Book |
1,78x | 2,95x | 3,27x | 3,75x | 3,06x | 1,51x | 1,44x | 1,33x |
Nbr of stocks (in thousands) |
3 279 542 | 3 293 596 | 3 308 683 | 3 328 108 | 3 329 738 | 3 330 142 | 3 330 142 | - |
Reference price (SEK) |
53,9 | 77,9 | 81,6 | 97,6 | 99,8 | 60,9 | 62,6 | 62,6 |
Announcement Date |
01/31/2018 | 01/25/2019 | 01/24/2020 | 01/29/2021 | 01/25/2022 | 01/20/2023 | - | - |
1 SEK in Million |
|
|
Income Statement Evolution (Annual data) |
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net sales1 |
201 303 | 210 838 | 227 216 | 232 390 | 232 314 | 271 546 | 282 340 | 287 366 |
EBITDA1 |
15 142 | 20 575 | 31 189 | 37 788 | 41 298 | 37 962 | 37 159 | 41 978 |
Operating profit (EBIT)1 |
1 734 | 12 257 | 22 100 | 29 100 | 32 300 | 27 419 | 26 890 | 33 611 |
Operating Margin |
0,86% | 5,81% | 9,73% | 12,5% | 13,9% | 10,1% | 9,52% | 11,7% |
Pre-Tax Profit (EBT)1 |
-39 330 | -1 463 | 8 762 | 27 212 | 29 250 | 24 609 | 22 837 | 28 684 |
Net income1 |
-35 206 | -6 530 | 2 223 | 17 483 | 23 000 | 18 724 | 17 620 | 21 917 |
Net margin |
-17,5% | -3,10% | 0,98% | 7,52% | 9,90% | 6,90% | 6,24% | 7,63% |
EPS2 |
-10,7 | -1,98 | 0,67 | 5,26 | 6,81 | 5,62 | 5,34 | 6,65 |
Free Cash Flow1 |
5 296 | 5 367 | 7 633 | 15 096 | 35 517 | 26 635 | 29 512 | 31 830 |
FCF margin |
2,63% | 2,55% | 3,36% | 6,50% | 15,3% | 9,81% | 10,5% | 11,1% |
FCF Conversion |
35,0% | 26,1% | 24,5% | 39,9% | 86,0% | 70,2% | 79,4% | 75,8% |
Dividend per Share2 |
1,00 | 1,00 | 1,50 | 2,00 | 2,50 | 2,50 | 2,77 | 2,98 |
Announcement Date |
01/31/2018 | 01/25/2019 | 01/24/2020 | 01/29/2021 | 01/25/2022 | 01/20/2023 | - | - |
1 SEK in Million 2 SEK |
|
|
Income Statement Evolution (Quarterly data) |
|
Fiscal Period: December
|
2020 Q2 |
2020 Q3 |
2020 Q4 |
2021 Q1 |
2021 Q2 |
2021 Q3 |
2021 Q4 |
2022 Q1 |
2022 Q2 |
2022 Q3 |
2022 Q4 |
2023 Q1 |
2023 Q2 |
2023 Q3 |
2023 Q4 |
Net sales1 |
55 578 | 57 472 | 69 590 | 49 778 | 54 941 | 56 263 | 71 332 | 55 061 | 62 465 | 68 040 | 85 980 | 61 101 | 67 705 | 70 213 | 84 952 |
EBITDA1 |
6 690 | 11 078 | 13 293 | 7 273 | 7 924 | 11 225 | 14 876 | 6 931 | 9 581 | 9 834 | 11 616 | 6 079 | 7 901 | 9 132 | 13 103 |
Operating profit (EBIT)1 |
4 500 | 9 000 | 11 000 | 5 338 | 5 827 | 8 800 | 12 300 | 4 800 | 7 400 | 7 200 | 8 081 | 2 972 | 4 618 | 7 017 | 11 461 |
Operating Margin |
8,10% | 15,7% | 15,8% | 10,7% | 10,6% | 15,6% | 17,2% | 8,72% | 11,8% | 10,6% | 9,40% | 4,86% | 6,82% | 9,99% | 13,5% |
Pre-Tax Profit (EBT)1 |
4 143 | 8 752 | 10 913 | 4 728 | 5 369 | 8 835 | 10 916 | 4 101 | 6 549 | 7 115 | 7 379 | 2 742 | 4 424 | 6 257 | 9 052 |
Net income1 |
2 452 | 5 353 | 7 522 | 3 187 | 3 679 | 5 800 | 10 100 | 2 940 | 4 504 | 5 214 | 6 066 | 1 523 | 2 581 | 4 197 | 7 016 |
Net margin |
4,41% | 9,31% | 10,8% | 6,40% | 6,70% | 10,3% | 14,2% | 5,34% | 7,21% | 7,66% | 7,06% | 2,49% | 3,81% | 5,98% | 8,26% |
EPS2 |
0,74 | 1,61 | 2,26 | 0,96 | 1,10 | 1,73 | 3,02 | 0,88 | 1,35 | 1,56 | 1,82 | 0,53 | 0,91 | 1,28 | 2,21 |
Dividend per Share2 |
0,75 | - | 1,25 | - | 1,00 | - | 1,50 | 1,25 | 1,25 | - | 1,25 | - | 0,83 | - | 1,98 |
Announcement Date |
07/17/2020 | 10/21/2020 | 01/29/2021 | 04/21/2021 | 07/16/2021 | 10/19/2021 | 01/25/2022 | 04/14/2022 | 07/14/2022 | 10/20/2022 | 01/20/2023 | - | - | - | - |
1 SEK in Million 2 SEK |
|
|
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Debt1 |
- | - | - | - | - | - | - | - |
Net Cash position1 |
9 552 | 11 889 | 34 496 | 20 272 | 35 151 | 14 155 | 29 118 | 42 519 |
Leverage (Debt / EBITDA) |
-0,63x | -0,58x | -1,11x | -0,54x | -0,85x | -0,37x | -0,78x | -1,01x |
Free Cash Flow1 |
5 296 | 5 367 | 7 633 | 15 096 | 35 517 | 26 635 | 29 512 | 31 830 |
ROE (Net Profit / Equities) |
1,11% | 6,70% | 16,4% | 20,7% | 23,2% | 15,4% | 12,9% | 14,4% |
Shareholders' equity1 |
-3 169 142 | -97 463 | 13 553 | 84 459 | 99 138 | 121 794 | 136 718 | 151 839 |
ROA (Net Profit / Asset) |
-12,9% | -2,47% | 0,82% | 6,38% | 7,86% | 7,41% | 5,12% | 6,13% |
Assets1 |
271 945 | 264 319 | 272 560 | 273 957 | 292 472 | 252 783 | 344 331 | 357 283 |
Book Value Per Share2 |
30,3 | 26,4 | 24,9 | 26,0 | 32,6 | 40,4 | 43,4 | 47,0 |
Cash Flow per Share2 |
2,89 | 2,82 | 5,08 | 8,70 | 11,7 | 9,26 | 7,22 | 9,62 |
Capex1 |
3 877 | 3 975 | 5 118 | 4 239 | 3 548 | 4 228 | 5 978 | 6 501 |
Capex / Sales |
1,93% | 1,89% | 2,25% | 1,82% | 1,53% | 1,56% | 2,12% | 2,26% |
Announcement Date |
01/31/2018 | 01/25/2019 | 01/24/2020 | 01/29/2021 | 01/25/2022 | 01/20/2023 | - | - |
1 SEK in Million 2 SEK |
|
| |
|
|
Nokia signs 5G patent agreement with Samsung |
|
ERICSSON Ready for 5G |
Capitalization (SEK) |
210 180 980 744 |
Capitalization (USD) |
20 003 405 335 |
Net sales (SEK) |
232 314 000 000 |
Net sales (USD) |
22 109 855 471 |
Number of employees |
105 529 |
Sales / Employee (SEK) |
2 201 423 |
Sales / Employee (USD) |
209 514 |
Free-Float |
89,3% |
Free-Float capitalization (SEK) |
187 591 264 158 |
Free-Float capitalization (USD) |
17 853 490 268 |
Avg. Exchange 20 sessions (SEK) |
882 766 693 |
Avg. Exchange 20 sessions (USD) |
84 014 928 |
Average Daily Capital Traded |
0,42% |
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
|