Valuation Essity AB

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 02:00:00 29/07/26 am AEST			5-day change	1st Jan Change
280.60 ^SEK	+0.21%		-0.25%	+5.81%

29/07	Storytel and Nibe in focus as OMXS30 rose 0.2%	FW
28/07	Goldman Sachs downgrades Essity to sell	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	190,200	-	-
Change	-	-7.54%	-8.54%	17.1%	-11.84%	4.99%	-	-
Enterprise Value (EV) ¹	262,942	254,740	229,197	236,268	207,705	218,992	215,304	211,210
Change	-	-3.12%	-10.03%	3.09%	-12.09%	5.43%	-1.68%	-1.9%
P/E	24.1x	34.5x	18.4x	9.91x	14.4x	16.2x	14.1x	13.1x
PBR	3.46x	2.85x	2.48x	2.34x	2.13x	2.05x	1.93x	1.78x
PEG	-	-1x	0.3x	0x	-0.4x	-2.88x	1x	1.65x
Capitalization / Revenue	1.7x	1.23x	1.19x	1.41x	1.31x	1.35x	1.3x	1.27x
EV / Revenue	2.16x	1.63x	1.56x	1.62x	1.5x	1.55x	1.47x	1.41x
EV / EBITDA	13.1x	12.5x	9.16x	8.91x	8.07x	8.85x	8.07x	7.54x
EV / EBIT	20.5x	21.3x	12.9x	12.3x	11.2x	12.4x	11x	10.2x
EV / FCF	36x	43x	18.7x	24.2x	24.8x	21x	17.5x	15.8x
FCF Yield	2.78%	2.33%	5.33%	4.14%	4.03%	4.76%	5.71%	6.31%
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%	3.27%	3.47%	3.65%
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	280.60	280.60	280.60
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ESSITY AB	16.18x	1.55x	8.81x	3.27%	19.51B
PROCTER & GAMBLE COMPANY	21.89x	4.25x	15.58x	2.87%	346B
UNILEVER PLC	17.82x	2.71x	12x	3.5%	133B
COLGATE-PALMOLIVE COMPANY	24.95x	3.74x	15.74x	2.29%	73.6B
HINDUSTAN UNILEVER LIMITED	45.25x	7.26x	31.5x	2.08%	53.28B
KENVUE INC.	20.44x	2.87x	11.89x	4.36%	37.4B
ESTEE LAUDER	80.82x	2.39x	14.4x	1.69%	30.1B
BEIERSDORF	18.35x	1.33x	7.95x	1.29%	19.66B
KAO CORPORATION	21.75x	1.57x	10.01x	2.38%	18.15B
GODREJ CONSUMER PRODUCTS LIMITED	45.58x	6.6x	31.52x	1.58%	11.46B
Average	31.30x	3.43x	15.94x	2.53%	74.18B
Weighted average by Cap.	25.58x	3.82x	15.60x	2.83%