|
Market Closed -
Nasdaq Stockholm
17:00:00 13/10/2026 BST
|
5-day change | 1st Jan Change | ||
| 265.50 SEK | +0.19% |
|
+3.91% | - |
| 10-07 | Industrivärden's net asset value was SEK 517 per share on September 30 | FW |
| 10-07 | Aggregate short positions on the Stockholm Stock Exchange as of October 7 | 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 | 180,464 | - | - |
| Change | - | -7.54% | -8.54% | 17.1% | -11.84% | -0.39% | - | - |
| Enterprise Value (EV) 1 | 262,942 | 254,740 | 229,197 | 236,268 | 207,705 | 209,710 | 207,446 | 203,902 |
| Change | - | -3.12% | -10.03% | 3.09% | -12.09% | 0.97% | -1.08% | -1.71% |
| P/E | 24.1x | 34.5x | 18.4x | 9.91x | 14.4x | 15.7x | 13.7x | 12.6x |
| PBR | 3.46x | 2.85x | 2.48x | 2.34x | 2.13x | 1.97x | 1.85x | 1.71x |
| PEG | - | -1x | 0.3x | 0x | -0.4x | -2.11x | 1x | 1.46x |
| Capitalization / Revenue | 1.7x | 1.23x | 1.19x | 1.41x | 1.31x | 1.28x | 1.22x | 1.19x |
| EV / Revenue | 2.16x | 1.63x | 1.56x | 1.62x | 1.5x | 1.48x | 1.4x | 1.34x |
| EV / EBITDA | 13.1x | 12.5x | 9.16x | 8.91x | 8.07x | 8.47x | 7.86x | 7.32x |
| EV / EBIT | 20.5x | 21.3x | 12.9x | 12.3x | 11.2x | 12.3x | 11.1x | 10.2x |
| EV / FCF | 36x | 43x | 18.7x | 24.2x | 24.8x | 21.4x | 17.9x | 16.6x |
| FCF Yield | 2.78% | 2.33% | 5.33% | 4.14% | 4.03% | 4.67% | 5.59% | 6.03% |
| Dividend per Share 2 | 7 | 7.25 | 7.75 | 8.25 | 8.75 | 9.156 | 9.72 | 10.26 |
| Rate of return | 2.37% | 2.65% | 3.1% | 2.79% | 3.3% | 3.44% | 3.65% | 3.85% |
| EPS 2 | 12.27 | 7.93 | 13.6 | 29.83 | 18.37 | 17.01 | 19.41 | 21.08 |
| Distribution rate | 57% | 91.4% | 57% | 27.7% | 47.6% | 53.8% | 50.1% | 48.7% |
| Net sales 1 | 121,867 | 156,173 | 147,147 | 145,546 | 138,494 | 141,459 | 148,364 | 152,131 |
| EBITDA 1 | 20,040 | 20,390 | 25,024 | 26,517 | 25,722 | 24,767 | 26,388 | 27,849 |
| EBIT 1 | 12,828 | 11,942 | 17,789 | 19,234 | 18,531 | 17,025 | 18,741 | 19,987 |
| Net income 1 | 8,620 | 5,567 | 9,554 | 20,888 | 12,656 | 11,531 | 13,004 | 14,060 |
| Net Debt 1 | 55,433 | 62,869 | 53,703 | 30,769 | 26,543 | 29,246 | 26,981 | 23,438 |
| Reference price 2 | 295.40 | 273.30 | 250.00 | 295.70 | 265.20 | 266.30 | 266.30 | 266.30 |
| Nbr of stocks (in thousands) | 702,342 | 702,342 | 702,342 | 694,998 | 683,049 | 677,842 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 22.52x | 4.28x | 15.68x | 2.87% | 356B | |
| 29.39x | 4.51x | 18.63x | 2.03% | 228B | |
| 18.67x | 2.79x | 12.32x | 3.39% | 135B | |
| 24.81x | 3.66x | 15.38x | 2.37% | 71.73B | |
| 53.16x | 7.55x | 29.06x | 0.23% | 46.99B | |
| 37.8x | 6.08x | 26.42x | 2.47% | 44.75B | |
| 34.39x | 2.6x | 14.46x | 1.55% | 36.19B | |
| 18.78x | 2.65x | 11.05x | 4.73% | 34.25B | |
| 14.67x | 2.41x | 11.14x | 5.22% | 32.85B | |
| Average | 28.24x | 4.06x | 17.13x | 2.76% | 109.46B | |
| Weighted average by Cap. | 25.95x | 4.14x | 16.65x | 2.66% |
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
