|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 274.10 SEK | -2.28% |
|
-1.72% | +3.36% |
| 07-23 | Wait-and-see trade on the Stockholm stock exchange ahead of the ECB's rate decision, OMXS30 index unchanged | FW |
| 07-21 | Essity replaces AAK in Handelsbanken's sector favorites | FW |
Company Valuation: Essity AB
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 | 185,767 | - | - |
| Change | - | -7.54% | -8.54% | 17.1% | -11.84% | 2.54% | - | - |
| Enterprise Value (EV) 1 | 262,942 | 254,740 | 229,197 | 236,268 | 207,705 | 214,444 | 210,826 | 206,800 |
| Change | - | -3.12% | -10.03% | 3.09% | -12.09% | 3.24% | -1.69% | -1.91% |
| P/E | 24.1x | 34.5x | 18.4x | 9.91x | 14.4x | 15.8x | 13.8x | 12.8x |
| PBR | 3.46x | 2.85x | 2.48x | 2.34x | 2.13x | 2.01x | 1.88x | 1.74x |
| PEG | - | -1x | 0.3x | 0x | -0.4x | -2.71x | 0.9x | 1.61x |
| Capitalization / Revenue | 1.7x | 1.23x | 1.19x | 1.41x | 1.31x | 1.32x | 1.27x | 1.24x |
| EV / Revenue | 2.16x | 1.63x | 1.56x | 1.62x | 1.5x | 1.52x | 1.44x | 1.38x |
| EV / EBITDA | 13.1x | 12.5x | 9.16x | 8.91x | 8.07x | 8.65x | 7.9x | 7.38x |
| EV / EBIT | 20.5x | 21.3x | 12.9x | 12.3x | 11.2x | 12.1x | 10.8x | 9.99x |
| EV / FCF | 36x | 43x | 18.7x | 24.2x | 24.8x | 20.6x | 17.1x | 15.5x |
| FCF Yield | 2.78% | 2.33% | 5.33% | 4.14% | 4.03% | 4.87% | 5.83% | 6.45% |
| 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% | 3.34% | 3.55% | 3.74% |
| 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 | 274.10 | 274.10 | 274.10 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.21x | 1.55x | 8.83x | 3.27% | 19.62B | |
| 21.97x | 4.27x | 15.63x | 2.86% | 347B | |
| 17.81x | 2.71x | 12x | 3.53% | 133B | |
| 24.86x | 3.73x | 15.68x | 2.3% | 73.32B | |
| 44.83x | 7.19x | 31.21x | 2.1% | 52.46B | |
| 20.08x | 2.82x | 11.71x | 4.43% | 36.73B | |
| 80.27x | 2.38x | 14.31x | 1.7% | 29.9B | |
| 18.26x | 1.32x | 7.9x | 1.29% | 19.63B | |
| 21.39x | 1.54x | 9.83x | 2.42% | 17.91B | |
| 45.37x | 6.57x | 31.38x | 1.59% | 11.33B | |
| Average | 31.10x | 3.41x | 15.85x | 2.55% | 74.11B | |
| Weighted average by Cap. | 25.48x | 3.81x | 15.56x | 2.84% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- ESSITY B Stock
- Valuation Essity AB
Select your edition
All financial news and data tailored to specific country editions
