|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 277.90 SEK | +0.25% |
|
-0.14% | +4.79% |
| 01:03pm | Carnegie Strategifond rose 1.41 percent in June, geopolitical concerns eased somewhat | FW |
| 07-09 | Kleenex maker Arbex targets global market share gains with Suzano, Kimberly-Clark backing | RE |
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 | 188,375 | - | - |
| Change | - | -7.54% | -8.54% | 17.1% | -11.84% | 3.98% | - | - |
| Enterprise Value (EV) 1 | 262,942 | 254,740 | 229,197 | 236,268 | 207,705 | 216,845 | 213,344 | 209,412 |
| Change | - | -3.12% | -10.03% | 3.09% | -12.09% | 4.4% | -1.61% | -1.84% |
| P/E | 24.1x | 34.5x | 18.4x | 9.91x | 14.4x | 15.6x | 13.9x | 12.9x |
| PBR | 3.46x | 2.85x | 2.48x | 2.34x | 2.13x | 2.07x | 1.93x | 1.79x |
| PEG | - | -1x | 0.3x | 0x | -0.4x | -5x | 1.1x | 1.73x |
| Capitalization / Revenue | 1.7x | 1.23x | 1.19x | 1.41x | 1.31x | 1.34x | 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 | 8.72x | 8.01x | 7.5x |
| EV / EBIT | 20.5x | 21.3x | 12.9x | 12.3x | 11.2x | 12x | 10.9x | 10.1x |
| EV / FCF | 36x | 43x | 18.7x | 24.2x | 24.8x | 21.7x | 18.1x | 16x |
| FCF Yield | 2.78% | 2.33% | 5.33% | 4.14% | 4.03% | 4.61% | 5.52% | 6.24% |
| Dividend per Share 2 | 7 | 7.25 | 7.75 | 8.25 | 8.75 | 9.185 | 9.734 | 10.27 |
| Rate of return | 2.37% | 2.65% | 3.1% | 2.79% | 3.3% | 3.31% | 3.51% | 3.7% |
| EPS 2 | 12.27 | 7.93 | 13.6 | 29.83 | 18.37 | 17.8 | 19.96 | 21.45 |
| Distribution rate | 57% | 91.4% | 57% | 27.7% | 47.6% | 51.6% | 48.8% | 47.9% |
| Net sales 1 | 121,867 | 156,173 | 147,147 | 145,546 | 138,494 | 140,059 | 145,121 | 148,848 |
| EBITDA 1 | 20,040 | 20,390 | 25,024 | 26,517 | 25,722 | 24,854 | 26,620 | 27,913 |
| EBIT 1 | 12,828 | 11,942 | 17,789 | 19,234 | 18,531 | 18,113 | 19,623 | 20,806 |
| Net income 1 | 8,620 | 5,567 | 9,554 | 20,888 | 12,656 | 12,085 | 13,401 | 14,304 |
| Net Debt 1 | 55,433 | 62,869 | 53,703 | 30,769 | 26,543 | 28,470 | 24,969 | 21,037 |
| Reference price 2 | 295.40 | 273.30 | 250.00 | 295.70 | 265.20 | 277.20 | 277.20 | 277.20 |
| Nbr of stocks (in thousands) | 702,342 | 702,342 | 702,342 | 694,998 | 683,049 | 679,502 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 15.58x | 1.55x | 8.72x | 3.31% | 19.5B | |
| 21.62x | 4.2x | 15.38x | 2.9% | 342B | |
| 17.59x | 2.68x | 11.88x | 3.55% | 132B | |
| 24.67x | 3.7x | 15.59x | 2.33% | 72.83B | |
| 44.66x | 7.15x | 31.04x | 2.11% | 52.79B | |
| 20.13x | 2.83x | 11.73x | 4.42% | 36.83B | |
| 77.64x | 2.4x | 14.61x | 1.72% | 29.66B | |
| 17.8x | 1.28x | 7.64x | 1.33% | 19.16B | |
| 21.7x | 1.56x | 9.99x | 2.38% | 18.28B | |
| 52.98x | 7.37x | 36.11x | 1.21% | 11.66B | |
| Average | 31.44x | 3.47x | 16.27x | 2.53% | 73.45B | |
| Weighted average by Cap. | 25.28x | 3.79x | 15.50x | 2.87% |
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
- Valuation Essity AB
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
