|
Real-time Estimate
Cboe Europe
15:54:03 09/09/2026 BST
|
5-day change | 1st Jan Change | ||
| 262.55 SEK | -2.25% |
|
-4.29% | -0.79% |
| 09-07 | Rejlers slides on merger plans, OMXS30 index up 0.3 percent | FW |
| 09-07 | Stockholm stocks edge higher at the start of the new week | 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 | 182,067 | - | - |
| Change | - | -7.54% | -8.54% | 17.1% | -11.84% | 0.5% | - | - |
| Enterprise Value (EV) 1 | 262,942 | 254,740 | 229,197 | 236,268 | 207,705 | 211,046 | 208,015 | 204,194 |
| Change | - | -3.12% | -10.03% | 3.09% | -12.09% | 1.61% | -1.44% | -1.84% |
| P/E | 24.1x | 34.5x | 18.4x | 9.91x | 14.4x | 15.6x | 13.6x | 12.6x |
| PBR | 3.46x | 2.85x | 2.48x | 2.34x | 2.13x | 1.98x | 1.85x | 1.71x |
| PEG | - | -1x | 0.3x | 0x | -0.4x | -2.53x | 1x | 1.54x |
| Capitalization / Revenue | 1.7x | 1.23x | 1.19x | 1.41x | 1.31x | 1.29x | 1.24x | 1.21x |
| EV / Revenue | 2.16x | 1.63x | 1.56x | 1.62x | 1.5x | 1.5x | 1.42x | 1.36x |
| EV / EBITDA | 13.1x | 12.5x | 9.16x | 8.91x | 8.07x | 8.61x | 7.85x | 7.34x |
| EV / EBIT | 20.5x | 21.3x | 12.9x | 12.3x | 11.2x | 12x | 10.7x | 9.91x |
| EV / FCF | 36x | 43x | 18.7x | 24.2x | 24.8x | 19.8x | 17.3x | 15.6x |
| FCF Yield | 2.78% | 2.33% | 5.33% | 4.14% | 4.03% | 5.06% | 5.78% | 6.42% |
| 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% | 3.41% | 3.62% | 3.82% |
| EPS 2 | 12.27 | 7.93 | 13.6 | 29.83 | 18.37 | 17.24 | 19.68 | 21.3 |
| Distribution rate | 57% | 91.4% | 57% | 27.7% | 47.6% | 53.2% | 49.4% | 48.1% |
| Net sales 1 | 121,867 | 156,173 | 147,147 | 145,546 | 138,494 | 141,037 | 146,358 | 149,889 |
| EBITDA 1 | 20,040 | 20,390 | 25,024 | 26,517 | 25,722 | 24,524 | 26,484 | 27,833 |
| EBIT 1 | 12,828 | 11,942 | 17,789 | 19,234 | 18,531 | 17,647 | 19,380 | 20,607 |
| Net income 1 | 8,620 | 5,567 | 9,554 | 20,888 | 12,656 | 11,714 | 13,208 | 14,209 |
| Net Debt 1 | 55,433 | 62,869 | 53,703 | 30,769 | 26,543 | 28,979 | 25,948 | 22,126 |
| Reference price 2 | 295.40 | 273.30 | 250.00 | 295.70 | 265.20 | 268.60 | 268.60 | 268.60 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.58x | 1.5x | 8.61x | 3.41% | 19B | |
| 21.39x | 4.08x | 14.95x | 3.02% | 338B | |
| 18.48x | 2.74x | 12.07x | 3.49% | 137B | |
| 24.04x | 3.61x | 15.15x | 2.4% | 70.48B | |
| 41.15x | 6.61x | 28.67x | 2.27% | 49.07B | |
| 34.3x | 2.69x | 14.91x | 1.57% | 36.79B | |
| 19.34x | 2.72x | 11.34x | 4.59% | 35.32B | |
| 22.18x | 1.62x | 10.38x | 2.27% | 20.2B | |
| 20.15x | 1.29x | 8.38x | 1.3% | 19.39B | |
| 37.37x | 5.25x | 25.79x | 1.93% | 9.34B | |
| Average | 25.40x | 3.21x | 15.02x | 2.63% | 73.47B | |
| Weighted average by Cap. | 23.01x | 3.63x | 14.85x | 2.93% |
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
