Valuation Essity AB

Stocks

Real-time Estimate Cboe Europe Other stock markets 16:29:45 09/06/2026 BST			5-day change	1st Jan Change
260.60 ^SEK	+2.36%		+1.84%	-1.73%

04:36pm	Stockholm stocks retreat on Tuesday, OMXS30 index sheds 1.2 percent	FW
12:05pm	Stockholm stocks edge higher, OMXS30 index gains 0.3 percent	FW

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	173,302	-	-
Change	-	-7.54%	-8.54%	17.1%	-11.84%	-4.34%	-	-
Enterprise Value (EV) ¹	262,942	254,740	229,197	236,268	207,705	202,302	198,412	194,579
Change	-	-3.12%	-10.03%	3.09%	-12.09%	-2.6%	-1.92%	-1.93%
P/E ratio	24.1x	34.5x	18.4x	9.91x	14.4x	14.3x	12.9x	12x
PBR	3.46x	2.85x	2.48x	2.34x	2.13x	1.91x	1.78x	1.65x
PEG	-	-1x	0.3x	0x	-0.4x	-4.84x	1.2x	1.64x
Capitalization / Revenue	1.7x	1.23x	1.19x	1.41x	1.31x	1.25x	1.2x	1.18x
EV / Revenue	2.16x	1.63x	1.56x	1.62x	1.5x	1.45x	1.38x	1.32x
EV / EBITDA	13.1x	12.5x	9.16x	8.91x	8.07x	8.14x	7.49x	7.03x
EV / EBIT	20.5x	21.3x	12.9x	12.3x	11.2x	11.2x	10.2x	9.45x
EV / FCF	36x	43x	18.7x	24.2x	24.8x	19.7x	16.7x	15x
FCF Yield	2.78%	2.33%	5.33%	4.14%	4.03%	5.08%	6%	6.68%
Dividend per Share ²	7	7.25	7.75	8.25	-	9.199	9.674	10.21
Rate of return	2.37%	2.65%	3.1%	2.79%	-	3.61%	3.8%	4.01%
EPS ²	12.27	7.93	13.6	29.83	18.37	17.83	19.81	21.26
Distribution rate	57%	91.4%	57%	27.7%	-	51.6%	48.8%	48%
Net sales ¹	121,867	156,173	147,147	145,546	138,494	139,109	143,835	147,451
EBITDA ¹	20,040	20,390	25,024	26,517	25,722	24,855	26,482	27,679
EBIT ¹	12,828	11,942	17,789	19,234	18,531	18,054	19,458	20,601
Net income ¹	8,620	5,567	9,554	20,888	12,656	12,100	13,311	14,195
Net Debt ¹	55,433	62,869	53,703	30,769	26,543	29,000	25,110	21,277
Reference price ²	295.40	273.30	250.00	295.70	265.20	254.60	254.60	254.60
Nbr of stocks (in thousands)	702,342	702,342	702,342	694,998	683,049	680,705	-	-
Announcement Date	26/01/22	26/01/23	25/01/24	23/01/25	22/01/26	-	-	-

¹SEK in Million²SEK

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ESSITY AB	14.28x	1.45x	8.14x	3.61%	18.35B
PROCTER & GAMBLE COMPANY	21.46x	4.16x	15.2x	2.94%	338B
UNILEVER PLC	16.02x	2.5x	11.03x	3.9%	121B
COLGATE-PALMOLIVE COMPANY	23.25x	3.52x	14.8x	2.47%	68.87B
HINDUSTAN UNILEVER LIMITED	43.87x	7.02x	30.49x	2.17%	52.03B
KENVUE INC.	18.41x	2.63x	10.9x	4.83%	33.7B
ESTEE LAUDER	82.65x	2.47x	15.03x	1.66%	30.62B
BEIERSDORF	15.98x	1.1x	6.59x	1.48%	17.37B
KAO CORPORATION	20.17x	1.43x	9.14x	2.6%	16.92B
GODREJ CONSUMER PRODUCTS LIMITED	48.58x	6.77x	33.19x	1.35%	10.71B
Average	30.47x	3.31x	15.45x	2.7%	70.78B
Weighted average by Cap.	24.91x	3.70x	15.09x	2.99%