Valuation Essity AB Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 04:07:14 31/07/26 pm AEST			5-day change	1st Jan Change
25.45 ^EUR	+0.75%		+3.04%	+4.47%

29/07	Citadel Advisors Europe new public short seller in Essity	FW
29/07	Storytel and Nibe in focus as OMXS30 rose 0.2%	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	187,919	-	-
Change	-	-7.54%	-8.54%	17.1%	-11.84%	3.73%	-	-
Enterprise Value (EV) ¹	262,942	254,740	229,197	236,268	207,705	216,710	213,022	208,928
Change	-	-3.12%	-10.03%	3.09%	-12.09%	4.34%	-1.7%	-1.92%
P/E	24.1x	34.5x	18.4x	9.91x	14.4x	16x	14x	12.9x
PBR	3.46x	2.85x	2.48x	2.34x	2.13x	2.03x	1.9x	1.76x
PEG	-	-1x	0.3x	0x	-0.4x	-2.84x	1x	1.63x
Capitalization / Revenue	1.7x	1.23x	1.19x	1.41x	1.31x	1.33x	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	8.76x	7.98x	7.46x
EV / EBIT	20.5x	21.3x	12.9x	12.3x	11.2x	12.3x	10.9x	10.1x
EV / FCF	36x	43x	18.7x	24.2x	24.8x	20.8x	17.3x	15.7x
FCF Yield	2.78%	2.33%	5.33%	4.14%	4.03%	4.81%	5.77%	6.38%
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%	3.31%	3.51%	3.7%
EPS ²	12.27	7.93	13.6	29.83	18.37	17.34	19.85	21.43
Distribution rate	57%	91.4%	57%	27.7%	47.6%	52.9%	49%	47.8%
Net sales ¹	121,867	156,173	147,147	145,546	138,494	140,922	146,061	149,478
EBITDA ¹	20,040	20,390	25,024	26,517	25,722	24,743	26,685	28,007
EBIT ¹	12,828	11,942	17,789	19,234	18,531	17,607	19,492	20,707
Net income ¹	8,620	5,567	9,554	20,888	12,656	11,806	13,326	14,304
Net Debt ¹	55,433	62,869	53,703	30,769	26,543	28,792	25,103	21,010
Reference price ²	295.40	273.30	250.00	295.70	265.20	277.20	277.20	277.20
Nbr of stocks (in thousands)	702,342	702,342	702,342	694,998	683,049	677,755	-	-
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	21.28x	4.14x	15.18x	2.95%	336B
UNILEVER PLC	18.26x	2.77x	12.25x	3.45%	137B
COLGATE-PALMOLIVE COMPANY	25.57x	3.73x	15.81x	2.32%	73.06B
HINDUSTAN UNILEVER LIMITED	43.64x	7.03x	30.49x	2.11%	51.72B
KENVUE INC.	20.19x	2.84x	11.77x	4.4%	36.94B
ESTEE LAUDER	81.14x	2.41x	14.5x	1.68%	30.35B
BEIERSDORF	18.73x	1.37x	8.17x	1.26%	20.29B
KAO CORPORATION	21.65x	1.56x	9.96x	2.39%	18.55B
GODREJ CONSUMER PRODUCTS LIMITED	45.46x	6.57x	31.42x	1.6%	11.47B
Average	32.88x	3.60x	16.62x	2.46%	79.59B
Weighted average by Cap.	25.56x	3.80x	15.51x	2.86%