|
Delayed
OTC Markets
|
5-day change | 1st Jan Change | ||
| - USD | -.--% |
|
-.--% | - |
| Sep. 28 | Ericsson trades on Nasdaq Stockholm today, ex-dividend by SEK 1.50 per share | FW |
| Sep. 25 | Bernstein raises its price target for Ericsson to SEK 85 (73), reiterates underperform | 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 | 303,926 | - | - |
| Change | - | -38.58% | 3.04% | 42.39% | 0.82% | 0.65% | - | - |
| Enterprise Value (EV) 1 | 297,231 | 189,986 | 212,445 | 281,130 | 278,032 | 252,103 | 242,824 | 235,400 |
| Change | - | -36.08% | 11.82% | 32.33% | -1.1% | -9.33% | -3.68% | -3.06% |
| P/E | 14.7x | 10.8x | -7.95x | 8,988x | 10.6x | 17.2x | 14.2x | 13.2x |
| PBR | 3.06x | 1.51x | 2.16x | 3.18x | 2.76x | 2.76x | 2.57x | 2.37x |
| PEG | - | -0.6x | 0x | -90x | 0x | -0.5x | 0.7x | 1.79x |
| Capitalization / Revenue | 1.43x | 0.75x | 0.8x | 1.21x | 1.28x | 1.34x | 1.32x | 1.29x |
| EV / Revenue | 1.28x | 0.7x | 0.81x | 1.13x | 1.17x | 1.11x | 1.05x | 1x |
| EV / EBITDA | 7.2x | 5x | 7.06x | 5.58x | 5.54x | 6.71x | 6.45x | 5.99x |
| EV / EBIT | 9.2x | 6.93x | 11.7x | 11.4x | 6.79x | 8.6x | 8.16x | 7.51x |
| EV / FCF | 8.37x | 7.13x | 54.8x | 6.4x | 10.4x | 11.1x | 9.38x | 8.76x |
| FCF Yield | 11.9% | 14% | 1.83% | 15.6% | 9.63% | 9.04% | 10.7% | 11.4% |
| Dividend per Share 2 | 2.5 | 2.5 | 2.7 | 2.85 | 3 | 3.035 | 3.154 | 3.285 |
| Rate of return | 2.51% | 4.11% | 4.28% | 3.17% | 3.31% | 3.28% | 3.41% | 3.55% |
| EPS 2 | 6.81 | 5.62 | -7.94 | 0.01 | 8.51 | 5.385 | 6.498 | 6.978 |
| Distribution rate | 36.7% | 44.5% | -34% | 28,500% | 35.3% | 56.4% | 48.5% | 47.1% |
| Net sales 1 | 232,314 | 271,546 | 263,351 | 247,880 | 236,681 | 226,162 | 230,787 | 235,774 |
| EBITDA 1 | 41,298 | 37,962 | 30,084 | 50,358 | 50,212 | 37,573 | 37,659 | 39,325 |
| EBIT 1 | 32,300 | 27,419 | 18,093 | 24,658 | 40,971 | 29,306 | 29,760 | 31,346 |
| Net income 1 | 23,000 | 18,724 | -26,446 | 20 | 28,428 | 17,791 | 20,605 | 21,437 |
| Net Debt 1 | -35,151 | -14,155 | 2,099 | -18,390 | -23,938 | -51,822 | -61,101 | -68,526 |
| Reference price 2 | 99.79 | 60.90 | 63.11 | 89.88 | 90.60 | 92.44 | 92.44 | 92.44 |
| 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 | 1/25/22 | 1/20/23 | 1/23/24 | 1/24/25 | 1/23/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 26.01x | 5.83x | 15.09x | 1.6% | 421B | |
| 54.16x | 19.35x | 38.83x | -.--% | 261B | |
| 20.16x | 0.81x | 14.74x | 2.25% | 180B | |
| 28.98x | 9.22x | 22.26x | 0.42% | 157B | |
| 44.42x | 13.09x | 29.42x | -.--% | 84.47B | |
| 33.06x | 6.44x | 18.67x | 1.06% | 75.61B | |
| 42.56x | 2.31x | 14.94x | 1.66% | 58.24B | |
| 29.37x | 6.65x | 22.2x | 1.41% | 56.73B | |
| 61.54x | 7.96x | 35.21x | -.--% | 50.61B | |
| Average | 37.81x | 7.96x | 23.49x | 0.93% | 149.35B | |
| Weighted average by Cap. | 34.78x | 8.63x | 22.64x | 1.04% |
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
- ERIAF Stock
- Valuation ERICSSON
Select your edition
All financial news and data tailored to specific country editions
