Valuation Essity AB London S.E.

Stocks

Real-time Estimate Cboe Europe Other stock markets 09:37:57 2026-07-20 EDT			5-day change	1st Jan Change
281.35 ^SEK	-1.42%		+0.57%	+6.72%

08:11am	BofA Upbeat on Essity Amid Improving Volume Trends in Q2; Price Objective Up	MT
07:06am	Ilex Capital Partners new public short-seller in Essity	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	191,705	-	-
Change	-	-7.54%	-8.54%	17.1%	-11.84%	5.82%	-	-
Enterprise Value (EV) ¹	262,942	254,740	229,197	236,268	207,705	220,382	216,764	212,738
Change	-	-3.12%	-10.03%	3.09%	-12.09%	6.1%	-1.64%	-1.86%
P/E	24.1x	34.5x	18.4x	9.91x	14.4x	16.3x	14.2x	13.2x
PBR	3.46x	2.85x	2.48x	2.34x	2.13x	2.06x	1.94x	1.79x
PEG	-	-1x	0.3x	0x	-0.4x	-2.8x	1x	1.66x
Capitalization / Revenue	1.7x	1.23x	1.19x	1.41x	1.31x	1.36x	1.31x	1.28x
EV / Revenue	2.16x	1.63x	1.56x	1.62x	1.5x	1.57x	1.48x	1.42x
EV / EBITDA	13.1x	12.5x	9.16x	8.91x	8.07x	8.89x	8.12x	7.59x
EV / EBIT	20.5x	21.3x	12.9x	12.3x	11.2x	12.5x	11.1x	10.3x
EV / FCF	36x	43x	18.7x	24.2x	24.8x	21.1x	17.6x	16x
FCF Yield	2.78%	2.33%	5.33%	4.14%	4.03%	4.73%	5.67%	6.27%
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%	3.24%	3.44%	3.63%
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	140,510	146,110	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	13,323	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	282.80	282.80	282.80
Nbr of stocks (in thousands)	702,342	702,342	702,342	694,998	683,049	678,041	-	-
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	22.09x	4.29x	15.71x	2.84%	349B
UNILEVER PLC	18.12x	2.74x	12.13x	3.45%	135B
COLGATE-PALMOLIVE COMPANY	25.22x	3.78x	15.89x	2.29%	74.4B
HINDUSTAN UNILEVER LIMITED	44.61x	7.15x	31.05x	2.11%	52.31B
KENVUE INC.	19.92x	2.81x	11.64x	4.47%	36.44B
ESTEE LAUDER	79.78x	2.36x	14.24x	1.71%	29.71B
BEIERSDORF	18.42x	1.34x	7.99x	1.28%	19.85B
KAO CORPORATION	21.91x	1.58x	10.09x	2.36%	18.43B
GODREJ CONSUMER PRODUCTS LIMITED	45.54x	6.59x	31.48x	1.59%	11.39B
Average	32.85x	3.63x	16.69x	2.46%	80.79B
Weighted average by Cap.	25.80x	3.89x	15.80x	2.81%