Valuation Essity AB Nasdaq Stockholm

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 12:00:00 2026-07-22 EDT			5-day change	1st Jan Change
279.50 ^SEK	+0.72%		+0.18%	+5.27%

07-21	Essity replaces AAK in Handelsbanken's sector favorites	FW
07-20	BofA Upbeat on Essity Amid Improving Volume Trends in Q2; Price Objective Up	MT

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	190,159	-	-
Change	-	-7.54%	-8.54%	17.1%	-11.84%	4.97%	-	-
Enterprise Value (EV) ¹	262,942	254,740	229,197	236,268	207,705	218,836	215,218	211,191
Change	-	-3.12%	-10.03%	3.09%	-12.09%	5.36%	-1.65%	-1.87%
P/E	24.1x	34.5x	18.4x	9.91x	14.4x	16.2x	14.1x	13.1x
PBR	3.46x	2.85x	2.48x	2.34x	2.13x	2.05x	1.93x	1.78x
PEG	-	-1x	0.3x	0x	-0.4x	-2.78x	1x	1.65x
Capitalization / Revenue	1.7x	1.23x	1.19x	1.41x	1.31x	1.35x	1.3x	1.27x
EV / Revenue	2.16x	1.63x	1.56x	1.62x	1.5x	1.55x	1.47x	1.41x
EV / EBITDA	13.1x	12.5x	9.16x	8.91x	8.07x	8.83x	8.07x	7.54x
EV / EBIT	20.5x	21.3x	12.9x	12.3x	11.2x	12.4x	11x	10.2x
EV / FCF	36x	43x	18.7x	24.2x	24.8x	21x	17.5x	15.8x
FCF Yield	2.78%	2.33%	5.33%	4.14%	4.03%	4.77%	5.71%	6.32%
Dividend per Share ²	7	7.25	7.75	8.25	8.75	9.163	9.726	10.25
Rate of return	2.37%	2.65%	3.1%	2.79%	3.3%	3.27%	3.47%	3.65%
EPS ²	12.27	7.93	13.6	29.83	18.37	17.3	19.86	21.44
Distribution rate	57%	91.4%	57%	27.7%	47.6%	53%	49%	47.8%
Net sales ¹	121,867	156,173	147,147	145,546	138,494	140,967	146,109	149,531
EBITDA ¹	20,040	20,390	25,024	26,517	25,722	24,794	26,685	28,011
EBIT ¹	12,828	11,942	17,789	19,234	18,531	17,671	19,490	20,709
Net income ¹	8,620	5,567	9,554	20,888	12,656	11,788	13,324	14,304
Net Debt ¹	55,433	62,869	53,703	30,769	26,543	28,677	25,059	21,033
Reference price ²	295.40	273.30	250.00	295.70	265.20	280.50	280.50	280.50
Nbr of stocks (in thousands)	702,342	702,342	702,342	694,998	683,049	678,128	-	-
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	21.82x	4.24x	15.53x	2.88%	345B
UNILEVER PLC	17.58x	2.68x	11.87x	3.58%	131B
COLGATE-PALMOLIVE COMPANY	24.55x	3.69x	15.5x	2.33%	72.42B
HINDUSTAN UNILEVER LIMITED	44.58x	7.15x	31.03x	2.11%	52.27B
KENVUE INC.	19.95x	2.81x	11.65x	4.46%	36.5B
ESTEE LAUDER	80.01x	2.37x	14.27x	1.71%	29.8B
BEIERSDORF	18.22x	1.32x	7.88x	1.3%	19.58B
KAO CORPORATION	21.66x	1.56x	9.96x	2.39%	18.15B
GODREJ CONSUMER PRODUCTS LIMITED	44.75x	6.48x	30.96x	1.61%	11.2B
Average	32.57x	3.59x	16.52x	2.49%	79.55B
Weighted average by Cap.	25.56x	3.85x	15.63x	2.85%