Valuation Essity AB Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 04:02:52 12/06/26 pm AEST			5-day change	1st Jan Change
24.25 ^EUR	+1.38%		+3.85%	-0.45%

11/06	Carnegie Strategifond gains 0.99 percent in May: invests in bonds from Sobi, Thule, Tele2, and Tieto	FW
11/06	Carnegie Spin-Off gains 4.33 percent in May: increases positions in Medicover, Hexagon, and Epiroc	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	180,449	-	-
Change	-	-7.54%	-8.54%	17.1%	-11.84%	-0.39%	-	-
Enterprise Value (EV) ¹	262,942	254,740	229,197	236,268	207,705	209,449	205,559	201,727
Change	-	-3.12%	-10.03%	3.09%	-12.09%	0.84%	-1.86%	-1.86%
P/E Ratio	24.1x	34.5x	18.4x	9.91x	14.4x	14.9x	13.4x	12.5x
PBR	3.46x	2.85x	2.48x	2.34x	2.13x	1.98x	1.85x	1.72x
PEG	-	-1x	0.3x	0x	-0.4x	-5.04x	1.2x	1.71x
Capitalization / Revenue	1.7x	1.23x	1.19x	1.41x	1.31x	1.3x	1.25x	1.22x
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	8.43x	7.76x	7.29x
EV / EBIT	20.5x	21.3x	12.9x	12.3x	11.2x	11.6x	10.6x	9.79x
EV / FCF	36x	43x	18.7x	24.2x	24.8x	20.4x	17.3x	15.5x
FCF Yield	2.78%	2.33%	5.33%	4.14%	4.03%	4.9%	5.79%	6.44%
Dividend per Share ²	7	7.25	7.75	8.25	-	9.199	9.674	10.21
Rate of return	2.37%	2.65%	3.1%	2.79%	-	3.47%	3.65%	3.85%
EPS ²	12.27	7.93	13.6	29.83	18.37	17.83	19.81	21.26
Distribution rate	57%	91.4%	57%	27.7%	-	51.6%	48.8%	48%
Net sales ¹	121,867	156,173	147,147	145,546	138,494	139,109	143,835	147,451
EBITDA ¹	20,040	20,390	25,024	26,517	25,722	24,855	26,482	27,679
EBIT ¹	12,828	11,942	17,789	19,234	18,531	18,054	19,458	20,601
Net income ¹	8,620	5,567	9,554	20,888	12,656	12,100	13,311	14,195
Net Debt ¹	55,433	62,869	53,703	30,769	26,543	29,000	25,110	21,277
Reference price ²	295.40	273.30	250.00	295.70	265.20	265.10	265.10	265.10
Nbr of stocks (in thousands)	702,342	702,342	702,342	694,998	683,049	680,705	-	-
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PROCTER & GAMBLE COMPANY	22.1x	4.28x	15.64x	2.85%	348B
UNILEVER PLC	16.79x	2.59x	11.44x	3.73%	127B
COLGATE-PALMOLIVE COMPANY	24.24x	3.64x	15.34x	2.34%	71.58B
HINDUSTAN UNILEVER LIMITED	45.11x	7.22x	31.36x	2.11%	53.61B
KENVUE INC.	19.03x	2.7x	11.2x	4.67%	34.83B
ESTEE LAUDER	86.91x	2.59x	15.77x	1.57%	32.45B
BEIERSDORF	16.25x	1.14x	6.78x	1.44%	17.85B
KAO CORPORATION	20.11x	1.44x	9.2x	2.58%	17.07B
GODREJ CONSUMER PRODUCTS LIMITED	50.35x	7.01x	34.36x	1.28%	11.12B
Average	33.43x	3.62x	16.79x	2.51%	79.35B
Weighted average by Cap.	26.14x	3.88x	15.75x	2.86%