Valuation Essity AB London S.E.

Stocks

Market Closed - London S.E. Other stock markets 19:25:00 29/03/2019 +03			5-day change	1st Jan Change
224.75 ^SEK	-.--%		-17.22%	-15.51%

07-23	Wait-and-see trade on the Stockholm stock exchange ahead of the ECB's rate decision, OMXS30 index unchanged	FW
07-21	Essity replaces AAK in Handelsbanken's sector favorites	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	187,275	-	-
Change	-	-7.54%	-8.54%	17.1%	-11.84%	3.37%	-	-
Enterprise Value (EV) ¹	262,942	254,740	229,197	236,268	207,705	215,952	212,334	208,307
Change	-	-3.12%	-10.03%	3.09%	-12.09%	3.97%	-1.68%	-1.9%
P/E	24.1x	34.5x	18.4x	9.91x	14.4x	16x	13.9x	12.9x
PBR	3.46x	2.85x	2.48x	2.34x	2.13x	2.02x	1.9x	1.76x
PEG	-	-1x	0.3x	0x	-0.4x	-2.75x	0.9x	1.62x
Capitalization / Revenue	1.7x	1.23x	1.19x	1.41x	1.31x	1.33x	1.28x	1.25x
EV / Revenue	2.16x	1.63x	1.56x	1.62x	1.5x	1.53x	1.45x	1.39x
EV / EBITDA	13.1x	12.5x	9.16x	8.91x	8.07x	8.71x	7.96x	7.44x
EV / EBIT	20.5x	21.3x	12.9x	12.3x	11.2x	12.2x	10.9x	10.1x
EV / FCF	36x	43x	18.7x	24.2x	24.8x	20.7x	17.3x	15.6x
FCF Yield	2.78%	2.33%	5.33%	4.14%	4.03%	4.83%	5.79%	6.4%
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%	3.32%	3.52%	3.71%
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	140,967	146,109	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	13,324	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	276.30	276.30	276.30
Nbr of stocks (in thousands)	702,342	702,342	702,342	694,998	683,049	677,755	-	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
PROCTER & GAMBLE COMPANY	21.71x	4.22x	15.46x	2.89%	343B
UNILEVER PLC	17.65x	2.69x	11.91x	3.56%	131B
COLGATE-PALMOLIVE COMPANY	24.62x	3.7x	15.54x	2.32%	72.62B
HINDUSTAN UNILEVER LIMITED	44.63x	7.16x	31.07x	2.11%	52.33B
KENVUE INC.	20.23x	2.84x	11.79x	4.4%	37.02B
ESTEE LAUDER	77.99x	2.32x	13.97x	1.75%	29.05B
BEIERSDORF	17.99x	1.3x	7.75x	1.31%	19.29B
KAO CORPORATION	21.35x	1.54x	9.81x	2.42%	17.81B
GODREJ CONSUMER PRODUCTS LIMITED	44.98x	6.51x	31.11x	1.6%	11.26B
Average	32.35x	3.59x	16.49x	2.49%	79.34B
Weighted average by Cap.	25.41x	3.84x	15.61x	2.86%