Valuation Essity AB Börse Stuttgart

Stocks

Market Closed - Börse Stuttgart 15:56:22 2026-10-05 EDT			5-day change	1st Jan Change
22.80 ^EUR	-0.26%		-0.13%	-6.08%

10-01	BNP Paribas cuts price target for Essity to SEK 265 (275), reiterates Neutral - BN	FW
10-01	Essity gets price target cut by SB1 Markets, sees earnings pressure	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	173,562	-	-
Change	-	-7.54%	-8.54%	17.1%	-11.84%	-4.2%	-	-
Enterprise Value (EV) ¹	262,942	254,740	229,197	236,268	207,705	202,788	200,517	196,974
Change	-	-3.12%	-10.03%	3.09%	-12.09%	-2.37%	-1.12%	-1.77%
P/E	24.1x	34.5x	18.4x	9.91x	14.4x	15x	13.2x	12.2x
PBR	3.46x	2.85x	2.48x	2.34x	2.13x	1.9x	1.78x	1.65x
PEG	-	-1x	0.3x	0x	-0.4x	-2.06x	0.9x	1.43x
Capitalization / Revenue	1.7x	1.23x	1.19x	1.41x	1.31x	1.23x	1.17x	1.14x
EV / Revenue	2.16x	1.63x	1.56x	1.62x	1.5x	1.43x	1.35x	1.3x
EV / EBITDA	13.1x	12.5x	9.16x	8.91x	8.07x	8.18x	7.6x	7.08x
EV / EBIT	20.5x	21.3x	12.9x	12.3x	11.2x	11.9x	10.7x	9.86x
EV / FCF	36x	43x	18.7x	24.2x	24.8x	20.7x	17.3x	16x
FCF Yield	2.78%	2.33%	5.33%	4.14%	4.03%	4.83%	5.78%	6.24%
Dividend per Share ²	7	7.25	7.75	8.25	8.75	9.156	9.72	10.26
Rate of return	2.37%	2.65%	3.1%	2.79%	3.3%	3.58%	3.8%	4.01%
EPS ²	12.27	7.93	13.6	29.83	18.37	17.03	19.42	21.08
Distribution rate	57%	91.4%	57%	27.7%	47.6%	53.8%	50.1%	48.7%
Net sales ¹	121,867	156,173	147,147	145,546	138,494	141,433	148,337	152,098
EBITDA ¹	20,040	20,390	25,024	26,517	25,722	24,797	26,397	27,838
EBIT ¹	12,828	11,942	17,789	19,234	18,531	17,025	18,741	19,987
Net income ¹	8,620	5,567	9,554	20,888	12,656	11,531	13,004	14,060
Net Debt ¹	55,433	62,869	53,703	30,769	26,543	29,226	26,955	23,412
Reference price ²	295.40	273.30	250.00	295.70	265.20	256.10	256.10	256.10
Nbr of stocks (in thousands)	702,342	702,342	702,342	694,998	683,049	677,842	-	-
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	21.29x	4.07x	14.88x	3.03%	337B
L'ORÉAL	28.62x	4.41x	18.16x	2.08%	223B
UNILEVER PLC	17.73x	2.66x	11.72x	3.6%	128B
COLGATE-PALMOLIVE COMPANY	23.18x	3.45x	14.51x	2.52%	67.17B
GALDERMA GROUP AG	51.2x	7.23x	27.86x	0.31%	45.15B
HINDUSTAN UNILEVER LIMITED	38.12x	6.13x	26.61x	2.45%	44.87B
ESTEE LAUDER	31.81x	2.4x	13.47x	1.69%	33.27B
KENVUE INC.	18.12x	2.57x	10.73x	4.91%	33.04B
KIMBERLY-CLARK CORPORATION	14.14x	2.31x	10.68x	5.47%	31.38B
Average	27.13x	3.91x	16.51x	2.9%	104.73B
Weighted average by Cap.	24.93x	3.99x	16.05x	2.79%