|
Market Closed -
Nasdaq Stockholm
19:00:00 10/09/2026 +03
|
5-day change | 1st Jan Change | ||
| 262.70 SEK | -0.15% |
|
-3.81% | -0.94% |
| 09-07 | Rejlers slides on merger plans, OMXS30 index up 0.3 percent | FW |
| 09-07 | Stockholm stocks edge higher at the start of the new week | FW |
Company Valuation: Essity AB
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 | 178,142 | - | - |
| Change | - | -7.54% | -8.54% | 17.1% | -11.84% | -1.67% | - | - |
| Enterprise Value (EV) 1 | 262,942 | 254,740 | 229,197 | 236,268 | 207,705 | 207,122 | 204,087 | 200,256 |
| Change | - | -3.12% | -10.03% | 3.09% | -12.09% | -0.28% | -1.47% | -1.88% |
| P/E | 24.1x | 34.5x | 18.4x | 9.91x | 14.4x | 15.2x | 13.3x | 12.3x |
| PBR | 3.46x | 2.85x | 2.48x | 2.34x | 2.13x | 1.94x | 1.81x | 1.68x |
| PEG | - | -1x | 0.3x | 0x | -0.4x | -2.49x | 0.9x | 1.5x |
| Capitalization / Revenue | 1.7x | 1.23x | 1.19x | 1.41x | 1.31x | 1.26x | 1.22x | 1.19x |
| EV / Revenue | 2.16x | 1.63x | 1.56x | 1.62x | 1.5x | 1.47x | 1.39x | 1.33x |
| EV / EBITDA | 13.1x | 12.5x | 9.16x | 8.91x | 8.07x | 8.44x | 7.7x | 7.19x |
| EV / EBIT | 20.5x | 21.3x | 12.9x | 12.3x | 11.2x | 11.7x | 10.5x | 9.71x |
| EV / FCF | 36x | 43x | 18.7x | 24.2x | 24.8x | 19.4x | 16.9x | 15.2x |
| FCF Yield | 2.78% | 2.33% | 5.33% | 4.14% | 4.03% | 5.15% | 5.9% | 6.56% |
| Dividend per Share 2 | 7 | 7.25 | 7.75 | 8.25 | 8.75 | 9.171 | 9.733 | 10.27 |
| Rate of return | 2.37% | 2.65% | 3.1% | 2.79% | 3.3% | 3.49% | 3.71% | 3.91% |
| EPS 2 | 12.27 | 7.93 | 13.6 | 29.83 | 18.37 | 17.25 | 19.7 | 21.32 |
| Distribution rate | 57% | 91.4% | 57% | 27.7% | 47.6% | 53.2% | 49.4% | 48.2% |
| Net sales 1 | 121,867 | 156,173 | 147,147 | 145,546 | 138,494 | 141,094 | 146,465 | 150,017 |
| EBITDA 1 | 20,040 | 20,390 | 25,024 | 26,517 | 25,722 | 24,529 | 26,500 | 27,853 |
| EBIT 1 | 12,828 | 11,942 | 17,789 | 19,234 | 18,531 | 17,714 | 19,407 | 20,630 |
| Net income 1 | 8,620 | 5,567 | 9,554 | 20,888 | 12,656 | 11,713 | 13,217 | 14,219 |
| Net Debt 1 | 55,433 | 62,869 | 53,703 | 30,769 | 26,543 | 28,980 | 25,945 | 22,114 |
| Reference price 2 | 295.40 | 273.30 | 250.00 | 295.70 | 265.20 | 262.70 | 262.70 | 262.70 |
| Nbr of stocks (in thousands) | 702,342 | 702,342 | 702,342 | 694,998 | 683,049 | 677,842 | - | - |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.26x | 1.47x | 8.45x | 3.48% | 18.43B | |
| 20.95x | 4.01x | 14.67x | 3.08% | 332B | |
| 18.2x | 2.7x | 11.92x | 3.55% | 133B | |
| 23.94x | 3.59x | 15.1x | 2.41% | 70.07B | |
| 40.42x | 6.49x | 28.16x | 2.31% | 47.73B | |
| 33.31x | 2.62x | 14.54x | 1.62% | 34.9B | |
| 18.67x | 2.64x | 11.01x | 4.75% | 34.17B | |
| 21.99x | 1.6x | 10.28x | 2.29% | 20.2B | |
| 19.7x | 1.25x | 8.18x | 1.33% | 18.6B | |
| 37.32x | 5.24x | 25.76x | 1.94% | 9.31B | |
| Average | 24.98x | 3.16x | 14.81x | 2.68% | 71.83B | |
| Weighted average by Cap. | 22.58x | 3.57x | 14.61x | 2.99% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- ESSITY B Stock
- Valuation Essity AB
Select your edition
All financial news and data tailored to specific country editions
