|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 267.50 SEK | -0.67% |
|
+1.87% | +0.87% |
| 06-18 | Index-Heavy Sectors Lift Stockholm Exchange, OMXS30 Index Rises 0.7 Percent | FW |
| 06-17 | Jefferies Raises Price Target for Essity Ahead of Earnings Report | 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 | 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 | 26/01/22 | 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.($) | ||
|---|---|---|---|---|---|---|
 | 15.03x | 1.51x | 8.44x | 3.43% | 19.01B | |
| 22.22x | 4.3x | 15.72x | 2.84% | 350B | |
| 16.77x | 2.59x | 11.43x | 3.73% | 126B | |
| 24.25x | 3.65x | 15.35x | 2.34% | 71.6B | |
| 46.14x | 7.39x | 32.09x | 2.06% | 55.31B | |
| 19.01x | 2.7x | 11.19x | 4.68% | 34.79B | |
| 82.19x | 2.48x | 15.05x | 1.66% | 30.68B | |
| 16.75x | 1.19x | 7.07x | 1.4% | 18.24B | |
| 20.44x | 1.46x | 9.36x | 2.54% | 17.29B | |
| 49.17x | 6.85x | 33.58x | 1.31% | 10.96B | |
| Average | 31.20x | 3.41x | 15.93x | 2.6% | 73.41B | |
| Weighted average by Cap. | 25.68x | 3.84x | 15.65x | 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
Select your edition
All financial news and data tailored to specific country editions
