Valuation Essity AB Nasdaq Stockholm

Stocks

Real-time Estimate Cboe Europe Other stock markets 13:36:35 12/08/2026 BST			5-day change	1st Jan Change
279.50 ^SEK	+0.36%		-1.77%	+4.52%

08-07	Barclays sees negative read-across for Essity after Kimberly-Clark's report	FW
08-04	Simplicity Sverige rose 0.8 percent in July, added Essity to the portfolio	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	188,444	-	-
Change	-	-7.54%	-8.54%	17.1%	-11.84%	4.02%	-	-
Enterprise Value (EV) ¹	262,942	254,740	229,197	236,268	207,705	217,231	213,543	209,449
Change	-	-3.12%	-10.03%	3.09%	-12.09%	4.59%	-1.7%	-1.92%
P/E	24.1x	34.5x	18.4x	9.91x	14.4x	16x	14x	13x
PBR	3.46x	2.85x	2.48x	2.34x	2.13x	2.03x	1.91x	1.77x
PEG	-	-1x	0.3x	0x	-0.4x	-2.82x	1x	1.64x
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	8.78x	8x	7.48x
EV / EBIT	20.5x	21.3x	12.9x	12.3x	11.2x	12.3x	11x	10.1x
EV / FCF	36x	43x	18.7x	24.2x	24.8x	20.8x	17.4x	15.7x
FCF Yield	2.78%	2.33%	5.33%	4.14%	4.03%	4.8%	5.76%	6.37%
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%	3.3%	3.5%	3.69%
EPS ²	12.27	7.93	13.6	29.83	18.37	17.33	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	140,877	146,015	149,423
EBITDA ¹	20,040	20,390	25,024	26,517	25,722	24,734	26,683	28,004
EBIT ¹	12,828	11,942	17,789	19,234	18,531	17,600	19,492	20,706
Net income ¹	8,620	5,567	9,554	20,888	12,656	11,800	13,326	14,304
Net Debt ¹	55,433	62,869	53,703	30,769	26,543	28,787	25,099	21,005
Reference price ²	295.40	273.30	250.00	295.70	265.20	278.00	278.00	278.00
Nbr of stocks (in thousands)	702,342	702,342	702,342	694,998	683,049	677,755	-	-
Announcement Date	26/01/22	26/01/23	25/01/24	23/01/25	22/01/26	-	-	-

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	21.12x	4.08x	14.87x	3.04%	338B
UNILEVER PLC	17.76x	2.71x	11.95x	3.55%	134B
COLGATE-PALMOLIVE COMPANY	25.1x	3.75x	15.77x	2.3%	73.59B
HINDUSTAN UNILEVER LIMITED	42.83x	6.9x	29.94x	2.15%	50.87B
KENVUE INC.	20.04x	2.8x	11.72x	4.44%	36.59B
ESTEE LAUDER	84.9x	2.5x	15.06x	1.6%	31.76B
KAO CORPORATION	24.42x	1.81x	11.5x	2.09%	21.23B
BEIERSDORF	21.02x	1.38x	8.85x	1.23%	20.08B
ESSITY AB	16.04x	1.54x	8.78x	3.3%	19.81B
Average	30.36x	3.05x	14.27x	2.63%	80.61B
Weighted average by Cap.	25.12x	3.65x	14.90x	2.93%