Valuation Essity AB Nasdaq Stockholm

Stocks

Market Closed - Nasdaq Stockholm 20:00:00 27/10/2026 +03			5-day change	1st Jan Change
274.00 ^SEK	-0.36%		-0.72%	+3.20%

05:15pm	Citadel is no longer a public short seller in Essity	FW
10-23	Nordea and BofA see potential in Essity - Pareto warns of margin 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	184,885	-	-
Change	-	-7.54%	-8.54%	17.1%	-11.84%	2.06%	-	-
Enterprise Value (EV) ¹	262,942	254,740	229,197	236,268	207,705	214,264	212,327	208,842
Change	-	-3.12%	-10.03%	3.09%	-12.09%	3.16%	-0.9%	-1.64%
P/E	24.1x	34.5x	18.4x	9.91x	14.4x	16.8x	14.4x	13.2x
PBR	3.46x	2.85x	2.48x	2.34x	2.13x	2.02x	1.9x	1.76x
PEG	-	-1x	0.3x	0x	-0.4x	-1.5x	0.9x	1.4x
Capitalization / Revenue	1.7x	1.23x	1.19x	1.41x	1.31x	1.31x	1.25x	1.22x
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	8.57x	8.1x	7.52x
EV / EBIT	20.5x	21.3x	12.9x	12.3x	11.2x	13x	11.6x	10.6x
EV / FCF	36x	43x	18.7x	24.2x	24.8x	24.3x	19.5x	18.1x
FCF Yield	2.78%	2.33%	5.33%	4.14%	4.03%	4.12%	5.12%	5.54%
Dividend per Share ²	7	7.25	7.75	8.25	8.75	9.138	9.634	10.18
Rate of return	2.37%	2.65%	3.1%	2.79%	3.3%	3.33%	3.51%	3.71%
EPS ²	12.27	7.93	13.6	29.83	18.37	16.35	19.02	20.81
Distribution rate	57%	91.4%	57%	27.7%	47.6%	55.9%	50.7%	48.9%
Net sales ¹	121,867	156,173	147,147	145,546	138,494	140,952	147,841	151,760
EBITDA ¹	20,040	20,390	25,024	26,517	25,722	25,015	26,227	27,770
EBIT ¹	12,828	11,942	17,789	19,234	18,531	16,485	18,290	19,641
Net income ¹	8,620	5,567	9,554	20,888	12,656	11,020	12,694	13,821
Net Debt ¹	55,433	62,869	53,703	30,769	26,543	29,379	27,442	23,957
Reference price ²	295.40	273.30	250.00	295.70	265.20	274.50	274.50	274.50
Nbr of stocks (in thousands)	702,342	702,342	702,342	694,998	683,049	673,632	-	-
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	23.49x	4.41x	16.22x	2.76%	371B
L'ORÉAL	33.27x	5.04x	20.93x	1.77%	260B
UNILEVER PLC	19.58x	2.91x	12.82x	3.22%	142B
COLGATE-PALMOLIVE COMPANY	25.67x	3.77x	15.88x	2.31%	74.22B
GALDERMA GROUP AG	59.7x	8.55x	32.96x	0.25%	53.81B
ESTEE LAUDER	37.3x	2.79x	15.52x	1.42%	39.37B
KENVUE INC.	20.54x	2.86x	11.92x	4.33%	37.46B
KIMBERLY-CLARK CORPORATION	18.69x	2.5x	11.58x	4.7%	36.46B
KAO CORPORATION	24.28x	1.78x	11.31x	2.08%	21.56B
Average	29.17x	3.84x	16.57x	2.54%	114.97B
Weighted average by Cap.	27.72x	4.29x	17.34x	2.47%