Valuation Essity AB Nasdaq Stockholm

Stocks

Real-time Estimate Cboe Europe Other stock markets 06:43:26 2026-07-02 EDT			5-day change	1st Jan Change
276.75 ^SEK	+0.82%		-0.18%	+4.14%

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	186,141	-	-
Change	-	-7.54%	-8.54%	17.1%	-11.84%	2.75%	-	-
Enterprise Value (EV) ¹	262,942	254,740	229,197	236,268	207,705	214,587	211,120	207,225
Change	-	-3.12%	-10.03%	3.09%	-12.09%	3.31%	-1.62%	-1.85%
P/E	24.1x	34.5x	18.4x	9.91x	14.4x	15.4x	13.8x	12.8x
PBR	3.46x	2.85x	2.48x	2.34x	2.13x	2.05x	1.91x	1.77x
PEG	-	-1x	0.3x	0x	-0.4x	-5.01x	1.2x	1.73x
Capitalization / Revenue	1.7x	1.23x	1.19x	1.41x	1.31x	1.33x	1.29x	1.25x
EV / Revenue	2.16x	1.63x	1.56x	1.62x	1.5x	1.53x	1.46x	1.4x
EV / EBITDA	13.1x	12.5x	9.16x	8.91x	8.07x	8.63x	7.95x	7.44x
EV / EBIT	20.5x	21.3x	12.9x	12.3x	11.2x	11.8x	10.8x	10x
EV / FCF	36x	43x	18.7x	24.2x	24.8x	21.3x	18x	16.1x
FCF Yield	2.78%	2.33%	5.33%	4.14%	4.03%	4.69%	5.54%	6.22%
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%	-	3.35%	3.54%	3.73%
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	274.00	274.00	274.00
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
PROCTER & GAMBLE COMPANY	21.78x	4.22x	15.43x	2.89%	343B
UNILEVER PLC	17.56x	2.68x	11.87x	3.56%	131B
COLGATE-PALMOLIVE COMPANY	25.14x	3.77x	15.86x	2.26%	74.23B
HINDUSTAN UNILEVER LIMITED	45.39x	7.27x	31.59x	2.08%	53.93B
KENVUE INC.	20.28x	2.85x	11.8x	4.39%	37.11B
ESTEE LAUDER	79.92x	2.41x	14.65x	1.71%	29.84B
BEIERSDORF	17.7x	1.27x	7.58x	1.33%	18.99B
KAO CORPORATION	21.06x	1.51x	9.64x	2.45%	17.73B
GODREJ CONSUMER PRODUCTS LIMITED	50.85x	7.08x	34.69x	1.26%	11.23B
Average	33.30x	3.67x	17.01x	2.44%	79.7B
Weighted average by Cap.	25.80x	3.87x	15.77x	2.84%