|
Real-time Estimate
Cboe Europe
09:38:18 03/11/2026 GMT
|
5-day change | 1st Jan Change | ||
| 279.50 SEK | +0.18% |
|
+2.01% | +5.27% |
| 10-30 | Stockholm bourse fell in half-day session, Astra Zeneca rose on earnings report | FW |
| 10-30 | Lindex prevails over Essity in court of appeal | FW |
Company Valuation: Essity AB
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 | 188,563 | - | - |
| Change | - | -7.54% | -8.54% | 17.1% | -11.84% | 4.09% | - | - |
| Enterprise Value (EV) 1 | 262,942 | 254,740 | 229,197 | 236,268 | 207,705 | 217,942 | 216,005 | 212,520 |
| Change | - | -3.12% | -10.03% | 3.09% | -12.09% | 4.93% | -0.89% | -1.61% |
| P/E | 24.1x | 34.5x | 18.4x | 9.91x | 14.4x | 17.1x | 14.7x | 13.5x |
| PBR | 3.46x | 2.85x | 2.48x | 2.34x | 2.13x | 2.06x | 1.94x | 1.8x |
| PEG | - | -1x | 0.3x | 0x | -0.4x | -1.6x | 0.9x | 1.43x |
| Capitalization / Revenue | 1.7x | 1.23x | 1.19x | 1.41x | 1.31x | 1.34x | 1.28x | 1.24x |
| EV / Revenue | 2.16x | 1.63x | 1.56x | 1.62x | 1.5x | 1.55x | 1.46x | 1.4x |
| EV / EBITDA | 13.1x | 12.5x | 9.16x | 8.91x | 8.07x | 8.71x | 8.24x | 7.65x |
| EV / EBIT | 20.5x | 21.3x | 12.9x | 12.3x | 11.2x | 13.2x | 11.8x | 10.8x |
| EV / FCF | 36x | 43x | 18.7x | 24.2x | 24.8x | 24.7x | 19.9x | 18.4x |
| FCF Yield | 2.78% | 2.33% | 5.33% | 4.14% | 4.03% | 4.05% | 5.03% | 5.44% |
| Dividend per Share 2 | 7 | 7.25 | 7.75 | 8.25 | 8.75 | 9.138 | 9.634 | 10.18 |
| Rate of return | 2.37% | 2.65% | 3.1% | 2.79% | 3.3% | 3.26% | 3.44% | 3.63% |
| EPS 2 | 12.27 | 7.93 | 13.6 | 29.83 | 18.37 | 16.35 | 19.02 | 20.81 |
| Distribution rate | 57% | 91.4% | 57% | 27.7% | 47.6% | 55.9% | 50.7% | 48.9% |
| Net sales 1 | 121,867 | 156,173 | 147,147 | 145,546 | 138,494 | 140,952 | 147,841 | 151,760 |
| EBITDA 1 | 20,040 | 20,390 | 25,024 | 26,517 | 25,722 | 25,015 | 26,227 | 27,770 |
| EBIT 1 | 12,828 | 11,942 | 17,789 | 19,234 | 18,531 | 16,485 | 18,290 | 19,641 |
| Net income 1 | 8,620 | 5,567 | 9,554 | 20,888 | 12,656 | 11,020 | 12,694 | 13,821 |
| Net Debt 1 | 55,433 | 62,869 | 53,703 | 30,769 | 26,543 | 29,379 | 27,442 | 23,957 |
| Reference price 2 | 295.40 | 273.30 | 250.00 | 295.70 | 265.20 | 280.00 | 280.00 | 280.00 |
| Nbr of stocks (in thousands) | 702,342 | 702,342 | 702,342 | 694,998 | 683,049 | 673,632 | - | - |
| Announcement Date | 26/01/22 | 26/01/23 | 25/01/24 | 23/01/25 | 22/01/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 23.94x | 4.51x | 16.5x | 2.69% | 379B | |
| 33.32x | 5.05x | 20.98x | 1.77% | 260B | |
| 19.14x | 2.89x | 12.78x | 3.28% | 142B | |
| 26.44x | 3.92x | 16.38x | 2.18% | 77.45B | |
| 61.1x | 8.65x | 33.4x | 0.25% | 54.51B | |
| 39.48x | 6.26x | 27.54x | 2.39% | 47.11B | |
| 34.38x | 2.68x | 14.27x | 1.38% | 37.91B | |
| 16.98x | 2.5x | 11.56x | 4.77% | 36B | |
| 24.36x | 1.78x | 11.35x | 2.07% | 21.59B | |
| Average | 31.01x | 4.25x | 18.31x | 2.31% | 117.28B | |
| Weighted average by Cap. | 28.55x | 4.48x | 18.11x | 2.38% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- ESSITY B Stock
- ESSITY A Stock
- Valuation Essity AB
Select your edition
All financial news and data tailored to specific country editions
