Valuation Essity AB OTC Markets

Stocks

Delayed OTC Markets Other stock markets 11:39:52 2026-06-29 EDT			5-day change	1st Jan Change
27.91 ^USD	+0.65%		+0.65%	-2.45%

06-30	DNB Carnegie raises Essity price target to 285 kronor (275), reiterates hold	FW
06-29	Steady gains on the Stockholm market after the morning rise, OMXS30 index up 0.3 percent	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	207,509	191,871	175,494	205,499	181,162	189,107	-	-
Change	-	-7.54%	-8.54%	17.1%	-11.84%	4.39%	-	-
Enterprise Value (EV) ¹	262,942	254,740	229,197	236,268	207,705	217,553	214,086	210,191
Change	-	-3.12%	-10.03%	3.09%	-12.09%	4.74%	-1.59%	-1.82%
P/E	24.1x	34.5x	18.4x	9.91x	14.4x	15.6x	14x	13x
PBR	3.46x	2.85x	2.48x	2.34x	2.13x	2.08x	1.94x	1.8x
PEG	-	-1x	0.3x	0x	-0.4x	-5.07x	1.2x	1.75x
Capitalization / Revenue	1.7x	1.23x	1.19x	1.41x	1.31x	1.35x	1.31x	1.27x
EV / Revenue	2.16x	1.63x	1.56x	1.62x	1.5x	1.56x	1.48x	1.42x
EV / EBITDA	13.1x	12.5x	9.16x	8.91x	8.07x	8.75x	8.06x	7.55x
EV / EBIT	20.5x	21.3x	12.9x	12.3x	11.2x	12x	11x	10.1x
EV / FCF	36x	43x	18.7x	24.2x	24.8x	21.6x	18.3x	16.3x
FCF Yield	2.78%	2.33%	5.33%	4.14%	4.03%	4.62%	5.46%	6.14%
Dividend per Share ²	7	7.25	7.75	8.25	-	9.185	9.705	10.23
Rate of return	2.37%	2.65%	3.1%	2.79%	-	3.3%	3.49%	3.67%
EPS ²	12.27	7.93	13.6	29.83	18.37	17.81	19.88	21.35
Distribution rate	57%	91.4%	57%	27.7%	-	51.6%	48.8%	47.9%
Net sales ¹	121,867	156,173	147,147	145,546	138,494	139,819	144,686	148,327
EBITDA ¹	20,040	20,390	25,024	26,517	25,722	24,857	26,557	27,835
EBIT ¹	12,828	11,942	17,789	19,234	18,531	18,117	19,550	20,712
Net income ¹	8,620	5,567	9,554	20,888	12,656	12,088	13,342	14,234
Net Debt ¹	55,433	62,869	53,703	30,769	26,543	28,446	24,979	21,084
Reference price ²	295.40	273.30	250.00	295.70	265.20	278.40	278.40	278.40
Nbr of stocks (in thousands)	702,342	702,342	702,342	694,998	683,049	679,243	-	-
Announcement Date	1/26/22	1/26/23	1/25/24	1/23/25	1/22/26	-	-	-

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.($)
PROCTER & GAMBLE COMPANY	22.37x	4.32x	15.82x	2.82%	353B
UNILEVER PLC	17.85x	2.72x	12.04x	3.54%	134B
COLGATE-PALMOLIVE COMPANY	25.78x	3.86x	16.23x	2.2%	76.12B
HINDUSTAN UNILEVER LIMITED	45.98x	7.37x	32.01x	2.05%	54.56B
KENVUE INC.	20.81x	2.91x	12.06x	4.28%	38.07B
ESTEE LAUDER	81.12x	2.44x	14.83x	1.68%	30.29B
BEIERSDORF	17.79x	1.28x	7.63x	1.33%	19.18B
KAO CORPORATION	21.62x	1.56x	9.94x	2.39%	18.37B
GODREJ CONSUMER PRODUCTS LIMITED	52.48x	7.3x	35.78x	1.22%	11.58B
Average	33.98x	3.75x	17.37x	2.39%	81.63B
Weighted average by Cap.	26.33x	3.96x	16.09x	2.78%