Valuation Essity AB Börse Stuttgart

Stocks

Market Closed - Börse Stuttgart Other stock markets 05:56:18 20/06/26 am AEST			5-day change	1st Jan Change
24.43 ^EUR	+0.16%		+0.16%	+0.37%

18/06	Index-Heavy Sectors Lift Stockholm Exchange, OMXS30 Index Rises 0.7 Percent	FW
17/06	Jefferies Raises Price Target for Essity Ahead of Earnings 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	181,697	-	-
Change	-	-7.54%	-8.54%	17.1%	-11.84%	0.3%	-	-
Enterprise Value (EV) ¹	262,942	254,740	229,197	236,268	207,705	210,101	206,708	202,887
Change	-	-3.12%	-10.03%	3.09%	-12.09%	1.15%	-1.62%	-1.85%
P/E	24.1x	34.5x	18.4x	9.91x	14.4x	15x	13.5x	12.6x
PBR	3.46x	2.85x	2.48x	2.34x	2.13x	2x	1.87x	1.73x
PEG	-	-1x	0.3x	0x	-0.4x	-4.85x	1.2x	1.71x
Capitalization / Revenue	1.7x	1.23x	1.19x	1.41x	1.31x	1.3x	1.26x	1.23x
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	8.44x	7.8x	7.31x
EV / EBIT	20.5x	21.3x	12.9x	12.3x	11.2x	11.7x	10.6x	9.87x
EV / FCF	36x	43x	18.7x	24.2x	24.8x	20.6x	17.4x	15.7x
FCF Yield	2.78%	2.33%	5.33%	4.14%	4.03%	4.86%	5.74%	6.39%
Dividend per Share ²	7	7.25	7.75	8.25	-	9.185	9.705	10.23
Rate of return	2.37%	2.65%	3.1%	2.79%	-	3.43%	3.63%	3.82%
EPS ²	12.27	7.93	13.6	29.83	18.37	17.8	19.77	21.22
Distribution rate	57%	91.4%	57%	27.7%	-	51.6%	49.1%	48.2%
Net sales ¹	121,867	156,173	147,147	145,546	138,494	139,513	144,346	147,869
EBITDA ¹	20,040	20,390	25,024	26,517	25,722	24,893	26,493	27,744
EBIT ¹	12,828	11,942	17,789	19,234	18,531	18,029	19,432	20,565
Net income ¹	8,620	5,567	9,554	20,888	12,656	12,077	13,289	14,168
Net Debt ¹	55,433	62,869	53,703	30,769	26,543	28,404	25,010	21,189
Reference price ²	295.40	273.30	250.00	295.70	265.20	267.50	267.50	267.50
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PROCTER & GAMBLE COMPANY	22.22x	4.3x	15.72x	2.84%	350B
UNILEVER PLC	16.61x	2.57x	11.35x	3.76%	125B
COLGATE-PALMOLIVE COMPANY	24.25x	3.65x	15.35x	2.34%	71.6B
HINDUSTAN UNILEVER LIMITED	45.64x	7.31x	31.74x	2.08%	54.65B
KENVUE INC.	19.01x	2.7x	11.19x	4.68%	34.79B
ESTEE LAUDER	82.19x	2.48x	15.05x	1.66%	30.68B
BEIERSDORF	16.49x	1.16x	6.92x	1.42%	17.95B
KAO CORPORATION	20.6x	1.47x	9.44x	2.52%	17.39B
GODREJ CONSUMER PRODUCTS LIMITED	48.75x	6.8x	33.3x	1.32%	10.85B
Average	32.86x	3.60x	16.67x	2.51%	79.21B
Weighted average by Cap.	25.88x	3.89x	15.79x	2.86%