Valuation Essity AB London S.E.

Stocks

Market Closed - London S.E. 11:25:00 2026-09-04 EDT			5-day change	1st Jan Change
271.85 ^SEK	+0.37%		-3.08%	+3.14%

09-04	UBS Downgrades Essity to Sell Amid Rising Raw Material Costs, 'Weaker' Growth Expectations	MT
09-03	Essity slightly lower after sharp UBS downgrade

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	184,474	-	-
Change	-	-7.54%	-8.54%	17.1%	-11.84%	1.83%	-	-
Enterprise Value (EV) ¹	262,942	254,740	229,197	236,268	207,705	213,443	210,411	206,587
Change	-	-3.12%	-10.03%	3.09%	-12.09%	2.76%	-1.42%	-1.82%
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	1.87x	1.74x
PEG	-	-1x	0.3x	0x	-0.4x	-2.57x	1x	1.56x
Capitalization / Revenue	1.7x	1.23x	1.19x	1.41x	1.31x	1.31x	1.26x	1.23x
EV / Revenue	2.16x	1.63x	1.56x	1.62x	1.5x	1.51x	1.44x	1.38x
EV / EBITDA	13.1x	12.5x	9.16x	8.91x	8.07x	8.7x	7.94x	7.42x
EV / EBIT	20.5x	21.3x	12.9x	12.3x	11.2x	12.1x	10.9x	10x
EV / FCF	36x	43x	18.7x	24.2x	24.8x	20x	17.5x	15.8x
FCF Yield	2.78%	2.33%	5.33%	4.14%	4.03%	5%	5.72%	6.35%
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%	3.37%	3.57%	3.77%
EPS ²	12.27	7.93	13.6	29.83	18.37	17.24	19.69	21.3
Distribution rate	57%	91.4%	57%	27.7%	47.6%	53.1%	49.4%	48.1%
Net sales ¹	121,867	156,173	147,147	145,546	138,494	140,996	146,323	149,847
EBITDA ¹	20,040	20,390	25,024	26,517	25,722	24,524	26,484	27,833
EBIT ¹	12,828	11,942	17,789	19,234	18,531	17,649	19,382	20,609
Net income ¹	8,620	5,567	9,554	20,888	12,656	11,716	13,210	14,211
Net Debt ¹	55,433	62,869	53,703	30,769	26,543	28,969	25,938	22,113
Reference price ²	295.40	273.30	250.00	295.70	265.20	272.20	272.20	272.20
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	21.51x	4.11x	15.03x	3%	340B
UNILEVER PLC	18.72x	2.77x	12.21x	3.45%	139B
COLGATE-PALMOLIVE COMPANY	24.14x	3.62x	15.21x	2.39%	70.77B
HINDUSTAN UNILEVER LIMITED	40.93x	6.59x	28.6x	2.25%	49.11B
ESTEE LAUDER	35.03x	2.66x	14.78x	1.54%	37.58B
KENVUE INC.	19.71x	2.76x	11.52x	4.5%	36B
KAO CORPORATION	22.51x	1.65x	10.54x	2.24%	20.26B
ESSITY AB	15.79x	1.51x	8.7x	3.37%	19.28B
BEIERSDORF	20.15x	1.29x	8.38x	1.3%	19.37B
Average	24.28x	3.00x	13.89x	2.67%	81.24B
Weighted average by Cap.	22.99x	3.62x	14.77x	2.92%