|
Market Closed -
Nasdaq Stockholm
17:00:00 02/10/2026 BST
|
5-day change | 1st Jan Change | ||
| 257.40 SEK | +0.35% |
|
-0.58% | -2.94% |
| 10-01 | BNP Paribas cuts price target for Essity to SEK 265 (275), reiterates Neutral - BN | FW |
| 10-01 | Essity gets price target cut by SB1 Markets, sees earnings pressure | 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 | 174,482 | - | - |
| Change | - | -7.54% | -8.54% | 17.1% | -11.84% | -3.69% | - | - |
| Enterprise Value (EV) 1 | 262,942 | 254,740 | 229,197 | 236,268 | 207,705 | 203,691 | 201,400 | 197,852 |
| Change | - | -3.12% | -10.03% | 3.09% | -12.09% | -1.93% | -1.12% | -1.76% |
| P/E | 24.1x | 34.5x | 18.4x | 9.91x | 14.4x | 15.1x | 13.3x | 12.3x |
| PBR | 3.46x | 2.85x | 2.48x | 2.34x | 2.13x | 1.9x | 1.78x | 1.65x |
| PEG | - | -1x | 0.3x | 0x | -0.4x | -2.12x | 1x | 1.46x |
| Capitalization / Revenue | 1.7x | 1.23x | 1.19x | 1.41x | 1.31x | 1.23x | 1.18x | 1.15x |
| EV / Revenue | 2.16x | 1.63x | 1.56x | 1.62x | 1.5x | 1.44x | 1.36x | 1.3x |
| EV / EBITDA | 13.1x | 12.5x | 9.16x | 8.91x | 8.07x | 8.23x | 7.67x | 7.16x |
| EV / EBIT | 20.5x | 21.3x | 12.9x | 12.3x | 11.2x | 11.9x | 10.8x | 9.94x |
| EV / FCF | 36x | 43x | 18.7x | 24.2x | 24.8x | 20.7x | 17.3x | 16x |
| FCF Yield | 2.78% | 2.33% | 5.33% | 4.14% | 4.03% | 4.83% | 5.79% | 6.23% |
| Dividend per Share 2 | 7 | 7.25 | 7.75 | 8.25 | 8.75 | 9.17 | 9.734 | 10.27 |
| Rate of return | 2.37% | 2.65% | 3.1% | 2.79% | 3.3% | 3.56% | 3.78% | 3.99% |
| EPS 2 | 12.27 | 7.93 | 13.6 | 29.83 | 18.37 | 17.06 | 19.37 | 21 |
| Distribution rate | 57% | 91.4% | 57% | 27.7% | 47.6% | 53.7% | 50.3% | 48.9% |
| Net sales 1 | 121,867 | 156,173 | 147,147 | 145,546 | 138,494 | 141,409 | 148,233 | 151,959 |
| EBITDA 1 | 20,040 | 20,390 | 25,024 | 26,517 | 25,722 | 24,763 | 26,245 | 27,638 |
| EBIT 1 | 12,828 | 11,942 | 17,789 | 19,234 | 18,531 | 17,185 | 18,726 | 19,914 |
| Net income 1 | 8,620 | 5,567 | 9,554 | 20,888 | 12,656 | 11,551 | 12,957 | 13,983 |
| Net Debt 1 | 55,433 | 62,869 | 53,703 | 30,769 | 26,543 | 29,209 | 26,918 | 23,370 |
| Reference price 2 | 295.40 | 273.30 | 250.00 | 295.70 | 265.20 | 257.40 | 257.40 | 257.40 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 15.09x | 1.44x | 8.23x | 3.56% | 17.39B | |
| 21.29x | 4.07x | 14.88x | 3.03% | 337B | |
| 28.62x | 4.4x | 18.16x | 2.08% | 223B | |
| 17.73x | 2.66x | 11.72x | 3.6% | 128B | |
| 23.18x | 3.45x | 14.51x | 2.52% | 67.17B | |
| 51.2x | 7.23x | 27.86x | 0.31% | 45.15B | |
| 38.12x | 6.13x | 26.61x | 2.45% | 44.87B | |
| 18.12x | 2.57x | 10.73x | 4.91% | 33.04B | |
| 31.81x | 2.4x | 13.47x | 1.69% | 33.27B | |
| 14.14x | 2.31x | 10.68x | 5.47% | 31.38B | |
| Average | 25.93x | 3.67x | 15.68x | 2.96% | 95.99B | |
| Weighted average by Cap. | 24.76x | 3.94x | 15.91x | 2.8% |
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
