Valuation Essity AB Nasdaq Stockholm

Stocks

Market Closed - Nasdaq Stockholm 12:00:00 2026-09-01 EDT			5-day change	1st Jan Change
279.00 ^SEK	-0.53%		-0.53%	+5.08%

09-01	Simplicity Sweden rose 1.3 percent in August, benefited from a cyclical industrial rally	FW
09-01	Simplicity Norden rose 2.1 percent in August, strong Nordic earnings season benefited the fund	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	189,218	-	-
Change	-	-7.54%	-8.54%	17.1%	-11.84%	4.45%	-	-
Enterprise Value (EV) ¹	262,942	254,740	229,197	236,268	207,705	218,143	214,838	210,931
Change	-	-3.12%	-10.03%	3.09%	-12.09%	5.03%	-1.51%	-1.82%
P/E	24.1x	34.5x	18.4x	9.91x	14.4x	16.2x	14.1x	13x
PBR	3.46x	2.85x	2.48x	2.34x	2.13x	2.06x	1.92x	1.77x
PEG	-	-1x	0.3x	0x	-0.4x	-2.72x	1x	1.62x
Capitalization / Revenue	1.7x	1.23x	1.19x	1.41x	1.31x	1.34x	1.29x	1.26x
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	8.86x	8.08x	7.56x
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	20.4x	17.9x	16.1x
FCF Yield	2.78%	2.33%	5.33%	4.14%	4.03%	4.89%	5.6%	6.22%
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%	3.28%	3.48%	3.67%
EPS ²	12.27	7.93	13.6	29.83	18.37	17.27	19.83	21.43
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	140,954	146,329	149,878
EBITDA ¹	20,040	20,390	25,024	26,517	25,722	24,617	26,580	27,918
EBIT ¹	12,828	11,942	17,789	19,234	18,531	17,600	19,492	20,706
Net income ¹	8,620	5,567	9,554	20,888	12,656	11,765	13,309	14,302
Net Debt ¹	55,433	62,869	53,703	30,769	26,543	28,925	25,621	21,713
Reference price ²	295.40	273.30	250.00	295.70	265.20	279.20	279.20	279.20
Nbr of stocks (in thousands)	702,342	702,342	702,342	694,998	683,049	677,755	-	-
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	21.32x	4.07x	14.9x	3.03%	337B
UNILEVER PLC	18.84x	2.78x	12.28x	3.46%	139B
COLGATE-PALMOLIVE COMPANY	24.43x	3.66x	15.38x	2.36%	71.6B
HINDUSTAN UNILEVER LIMITED	40.81x	6.57x	28.52x	2.26%	48.58B
ESTEE LAUDER	34.5x	2.63x	14.58x	1.56%	37.01B
KENVUE INC.	19.86x	2.78x	11.59x	4.47%	36.26B
KAO CORPORATION	23.68x	1.73x	11.06x	2.15%	20.62B
BEIERSDORF	20.86x	1.35x	8.77x	1.26%	20.04B
ESSITY AB	16.25x	1.55x	8.9x	3.26%	19.86B
Average	24.50x	3.01x	14.00x	2.65%	81.16B
Weighted average by Cap.	22.96x	3.60x	14.73x	2.93%