Valuation Essity AB OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 09:56:36 2026-05-14 EDT			5-day change	1st Jan Change
26.75 ^USD	+0.96%		-.--%	-6.50%

06-11	Carnegie Strategifond gains 0.99 percent in May: invests in bonds from Sobi, Thule, Tele2, and Tieto	FW
06-11	Carnegie Spin-Off gains 4.33 percent in May: increases positions in Medicover, Hexagon, and Epiroc	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	178,719	-	-
Change	-	-7.54%	-8.54%	17.1%	-11.84%	-1.35%	-	-
Enterprise Value (EV) ¹	262,942	254,740	229,197	236,268	207,705	207,719	203,829	199,996
Change	-	-3.12%	-10.03%	3.09%	-12.09%	0.01%	-1.87%	-1.88%
P/E Ratio	24.1x	34.5x	18.4x	9.91x	14.4x	14.7x	13.3x	12.4x
PBR	3.46x	2.85x	2.48x	2.34x	2.13x	1.97x	1.84x	1.7x
PEG	-	-1x	0.3x	0x	-0.4x	-4.98x	1.2x	1.7x
Capitalization / Revenue	1.7x	1.23x	1.19x	1.41x	1.31x	1.28x	1.24x	1.21x
EV / Revenue	2.16x	1.63x	1.56x	1.62x	1.5x	1.49x	1.42x	1.36x
EV / EBITDA	13.1x	12.5x	9.16x	8.91x	8.07x	8.36x	7.7x	7.23x
EV / EBIT	20.5x	21.3x	12.9x	12.3x	11.2x	11.5x	10.5x	9.71x
EV / FCF	36x	43x	18.7x	24.2x	24.8x	20.2x	17.1x	15.4x
FCF Yield	2.78%	2.33%	5.33%	4.14%	4.03%	4.94%	5.84%	6.5%
Dividend per Share ²	7	7.25	7.75	8.25	-	9.199	9.674	10.21
Rate of return	2.37%	2.65%	3.1%	2.79%	-	3.5%	3.68%	3.89%
EPS ²	12.27	7.93	13.6	29.83	18.37	17.83	19.81	21.26
Distribution rate	57%	91.4%	57%	27.7%	-	51.6%	48.8%	48%
Net sales ¹	121,867	156,173	147,147	145,546	138,494	139,109	143,835	147,451
EBITDA ¹	20,040	20,390	25,024	26,517	25,722	24,855	26,482	27,679
EBIT ¹	12,828	11,942	17,789	19,234	18,531	18,054	19,458	20,601
Net income ¹	8,620	5,567	9,554	20,888	12,656	12,100	13,311	14,195
Net Debt ¹	55,433	62,869	53,703	30,769	26,543	29,000	25,110	21,277
Reference price ²	295.40	273.30	250.00	295.70	265.20	262.60	262.60	262.60
Nbr of stocks (in thousands)	702,342	702,342	702,342	694,998	683,049	680,705	-	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
PROCTER & GAMBLE COMPANY	22.05x	4.26x	15.59x	2.86%	347B
UNILEVER PLC	16.85x	2.6x	11.49x	3.71%	128B
COLGATE-PALMOLIVE COMPANY	24.3x	3.67x	15.42x	2.36%	71.98B
HINDUSTAN UNILEVER LIMITED	45.12x	7.22x	31.37x	2.11%	53.51B
KENVUE INC.	18.94x	2.69x	11.15x	4.7%	34.66B
ESTEE LAUDER	83.38x	2.49x	15.14x	1.65%	30.89B
BEIERSDORF	16.42x	1.15x	6.84x	1.44%	17.86B
KAO CORPORATION	20.23x	1.44x	9.22x	2.58%	17.05B
GODREJ CONSUMER PRODUCTS LIMITED	50.07x	6.97x	34.18x	1.28%	11.04B
Average	33.04x	3.61x	16.71x	2.52%	79.08B
Weighted average by Cap.	25.84x	3.87x	15.70x	2.88%