Valuation Essity LIQUIDNET SYSTEMS

Stocks

Real-time Estimate Cboe Europe Other stock markets 18:30:45 18/06/2026 +03			5-day change	1st Jan Change
267.50 ^SEK	0.00%		0.00%	-

10:45am	Index-Heavy Sectors Lift Stockholm Exchange, OMXS30 Index Rises 0.7 Percent	FW
06-17	Jefferies Raises Price Target for Essity Ahead of Earnings Report	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	181,697	-	-
Change	-	-7.54%	-8.54%	17.1%	-11.84%	0.3%	-	-
Enterprise Value (EV) ¹	262,942	254,740	229,197	236,268	207,705	210,101	206,708	202,887
Change	-	-3.12%	-10.03%	3.09%	-12.09%	1.15%	-1.62%	-1.85%
P/E	24.1x	34.5x	18.4x	9.91x	14.4x	15.1x	13.6x	12.7x
PBR	3.46x	2.85x	2.48x	2.34x	2.13x	2.02x	1.88x	1.74x
PEG	-	-1x	0.3x	0x	-0.4x	-4.89x	1.2x	1.73x
Capitalization / Revenue	1.7x	1.23x	1.19x	1.41x	1.31x	1.3x	1.26x	1.23x
EV / Revenue	2.16x	1.63x	1.56x	1.62x	1.5x	1.51x	1.43x	1.37x
EV / EBITDA	13.1x	12.5x	9.16x	8.91x	8.07x	8.44x	7.8x	7.31x
EV / EBIT	20.5x	21.3x	12.9x	12.3x	11.2x	11.7x	10.6x	9.87x
EV / FCF	36x	43x	18.7x	24.2x	24.8x	20.6x	17.4x	15.7x
FCF Yield	2.78%	2.33%	5.33%	4.14%	4.03%	4.86%	5.74%	6.39%
Dividend per Share ²	7	7.25	7.75	8.25	-	9.185	9.705	10.23
Rate of return	2.37%	2.65%	3.1%	2.79%	-	3.41%	3.6%	3.8%
EPS ²	12.27	7.93	13.6	29.83	18.37	17.8	19.77	21.22
Distribution rate	57%	91.4%	57%	27.7%	-	51.6%	49.1%	48.2%
Net sales ¹	121,867	156,173	147,147	145,546	138,494	139,513	144,346	147,869
EBITDA ¹	20,040	20,390	25,024	26,517	25,722	24,893	26,493	27,744
EBIT ¹	12,828	11,942	17,789	19,234	18,531	18,029	19,432	20,565
Net income ¹	8,620	5,567	9,554	20,888	12,656	12,077	13,289	14,168
Net Debt ¹	55,433	62,869	53,703	30,769	26,543	28,404	25,010	21,189
Reference price ²	295.40	273.30	250.00	295.70	265.20	269.30	269.30	269.30
Nbr of stocks (in thousands)	702,342	702,342	702,342	694,998	683,049	679,243	-	-
Announcement Date	1/26/22 A	1/26/23 A	1/25/24 A	1/23/25 A	1/22/26 A	-	-	-

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	22.24x	4.3x	15.73x	2.83%	351B
UNILEVER PLC	16.64x	2.57x	11.36x	3.76%	126B
COLGATE-PALMOLIVE COMPANY	24.55x	3.69x	15.52x	2.31%	72.48B
HINDUSTAN UNILEVER LIMITED	45.71x	7.32x	31.78x	2.08%	54.71B
KENVUE INC.	18.9x	2.69x	11.13x	4.71%	34.58B
ESTEE LAUDER	79.91x	2.42x	14.71x	1.71%	29.83B
BEIERSDORF	16.51x	1.16x	6.93x	1.42%	18.16B
KAO CORPORATION	20.55x	1.47x	9.41x	2.53%	17.44B
GODREJ CONSUMER PRODUCTS LIMITED	49.7x	6.92x	33.93x	1.29%	11.06B
Average	32.75x	3.62x	16.72x	2.52%	79.47B
Weighted average by Cap.	25.76x	3.90x	15.81x	2.86%