Valuation Essity AB OTC Markets

Stocks

Delayed OTC Markets Other stock markets 01:39:52 30/06/26 am AEST			5-day change	1st Jan Change
27.91 ^USD	+0.65%		-.--%	-2.45%

11:07pm	Essity Announces Executive Changes	CI
09:14pm	Lower in Stockholm at lunchtime, Kinnevik slides after 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	187,284	-	-
Change	-	-7.54%	-8.54%	17.1%	-11.84%	3.38%	-	-
Enterprise Value (EV) ¹	262,942	254,740	229,197	236,268	207,705	215,754	212,253	208,322
Change	-	-3.12%	-10.03%	3.09%	-12.09%	3.88%	-1.62%	-1.85%
P/E	24.1x	34.5x	18.4x	9.91x	14.4x	15.5x	13.8x	12.9x
PBR	3.46x	2.85x	2.48x	2.34x	2.13x	2.06x	1.92x	1.78x
PEG	-	-1x	0.3x	0x	-0.4x	-4.97x	1.1x	1.73x
Capitalization / Revenue	1.7x	1.23x	1.19x	1.41x	1.31x	1.34x	1.29x	1.26x
EV / Revenue	2.16x	1.63x	1.56x	1.62x	1.5x	1.54x	1.46x	1.4x
EV / EBITDA	13.1x	12.5x	9.16x	8.91x	8.07x	8.68x	7.97x	7.46x
EV / EBIT	20.5x	21.3x	12.9x	12.3x	11.2x	11.9x	10.8x	10x
EV / FCF	36x	43x	18.7x	24.2x	24.8x	21.6x	18x	15.9x
FCF Yield	2.78%	2.33%	5.33%	4.14%	4.03%	4.64%	5.55%	6.28%
Dividend per Share ²	7	7.25	7.75	8.25	8.75	9.185	9.734	10.27
Rate of return	2.37%	2.65%	3.1%	2.79%	3.3%	3.33%	3.53%	3.73%
EPS ²	12.27	7.93	13.6	29.83	18.37	17.8	19.96	21.45
Distribution rate	57%	91.4%	57%	27.7%	47.6%	51.6%	48.8%	47.9%
Net sales ¹	121,867	156,173	147,147	145,546	138,494	140,059	145,121	148,848
EBITDA ¹	20,040	20,390	25,024	26,517	25,722	24,854	26,620	27,913
EBIT ¹	12,828	11,942	17,789	19,234	18,531	18,113	19,623	20,806
Net income ¹	8,620	5,567	9,554	20,888	12,656	12,085	13,401	14,304
Net Debt ¹	55,433	62,869	53,703	30,769	26,543	28,470	24,969	21,037
Reference price ²	295.40	273.30	250.00	295.70	265.20	275.70	275.70	275.70
Nbr of stocks (in thousands)	702,342	702,342	702,342	694,998	683,049	679,243	-	-
Announcement Date	26/1/22	26/1/23	25/1/24	23/1/25	22/1/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
PROCTER & GAMBLE COMPANY	21.99x	4.27x	15.61x	2.86%	348B
UNILEVER PLC	17.57x	2.68x	11.88x	3.59%	132B
COLGATE-PALMOLIVE COMPANY	25.31x	3.79x	15.96x	2.27%	74.73B
HINDUSTAN UNILEVER LIMITED	45.8x	7.34x	31.88x	2.06%	54.24B
KENVUE INC.	20.53x	2.88x	11.92x	4.34%	37.56B
ESTEE LAUDER	82.28x	2.47x	15.01x	1.66%	30.72B
BEIERSDORF	17.55x	1.25x	7.49x	1.35%	18.87B
KAO CORPORATION	22.01x	1.59x	10.14x	2.35%	18.54B
GODREJ CONSUMER PRODUCTS LIMITED	53.62x	7.45x	36.54x	1.2%	11.81B
Average	34.07x	3.75x	17.38x	2.41%	80.64B
Weighted average by Cap.	26.18x	3.92x	15.96x	2.82%