|
Real-time Estimate
Tradegate
20:44:49 24/08/2026 BST
|
5-day change | 1st Jan Change | ||
| 25.40 EUR | +2.73% |
|
-2.10% | +1.60% |
| 04:39pm | Unchanged in Stockholm, Saab extended its slide | FW |
| 11:58am | Saab slips on crash reports, Stockholm stock exchange rises 0.3 percent | 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 | 190,601 | - | - |
| Change | - | -7.54% | -8.54% | 17.1% | -11.84% | 5.21% | - | - |
| Enterprise Value (EV) 1 | 262,942 | 254,740 | 229,197 | 236,268 | 207,705 | 219,486 | 215,937 | 212,000 |
| Change | - | -3.12% | -10.03% | 3.09% | -12.09% | 5.67% | -1.62% | -1.82% |
| P/E | 24.1x | 34.5x | 18.4x | 9.91x | 14.4x | 15.8x | 13.8x | 12.8x |
| PBR | 3.46x | 2.85x | 2.48x | 2.34x | 2.13x | 2x | 1.88x | 1.74x |
| PEG | - | -1x | 0.3x | 0x | -0.4x | -2.78x | 0.9x | 1.61x |
| Capitalization / Revenue | 1.7x | 1.23x | 1.19x | 1.41x | 1.31x | 1.35x | 1.3x | 1.27x |
| EV / Revenue | 2.16x | 1.63x | 1.56x | 1.62x | 1.5x | 1.56x | 1.48x | 1.42x |
| EV / EBITDA | 13.1x | 12.5x | 9.16x | 8.91x | 8.07x | 8.91x | 8.13x | 7.6x |
| EV / EBIT | 20.5x | 21.3x | 12.9x | 12.3x | 11.2x | 12.5x | 11.1x | 10.2x |
| EV / FCF | 36x | 43x | 18.7x | 24.2x | 24.8x | 20.6x | 18x | 16.2x |
| FCF Yield | 2.78% | 2.33% | 5.33% | 4.14% | 4.03% | 4.86% | 5.57% | 6.18% |
| 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% | 3.35% | 3.56% | 3.75% |
| EPS 2 | 12.27 | 7.93 | 13.6 | 29.83 | 18.37 | 17.33 | 19.85 | 21.43 |
| Distribution rate | 57% | 91.4% | 57% | 27.7% | 47.6% | 52.9% | 49% | 47.8% |
| Net sales 1 | 121,867 | 156,173 | 147,147 | 145,546 | 138,494 | 140,900 | 146,159 | 149,646 |
| EBITDA 1 | 20,040 | 20,390 | 25,024 | 26,517 | 25,722 | 24,621 | 26,570 | 27,880 |
| EBIT 1 | 12,828 | 11,942 | 17,789 | 19,234 | 18,531 | 17,600 | 19,492 | 20,706 |
| Net income 1 | 8,620 | 5,567 | 9,554 | 20,888 | 12,656 | 11,800 | 13,326 | 14,304 |
| Net Debt 1 | 55,433 | 62,869 | 53,703 | 30,769 | 26,543 | 28,884 | 25,336 | 21,398 |
| Reference price 2 | 295.40 | 273.30 | 250.00 | 295.70 | 265.20 | 273.50 | 273.50 | 273.50 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 21.04x | 4.06x | 14.83x | 3.04% | 336B | |
| 18.24x | 2.74x | 12.09x | 3.5% | 137B | |
| 24.77x | 3.71x | 15.57x | 2.33% | 72.61B | |
| 41.79x | 6.73x | 29.21x | 2.21% | 49.48B | |
| 34.36x | 2.62x | 14.35x | 1.55% | 36.88B | |
| 20.05x | 2.8x | 11.7x | 4.44% | 36.61B | |
| 23.25x | 1.7x | 10.89x | 2.2% | 20.24B | |
| 15.78x | 1.52x | 8.7x | 3.35% | 19.58B | |
| 39.98x | 5.64x | 27.62x | 1.79% | 9.98B | |
| Average | 26.59x | 3.50x | 16.11x | 2.71% | 79.9B | |
| Weighted average by Cap. | 23.13x | 3.71x | 15.09x | 2.96% |
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
- ESWB Stock
- Valuation Essity AB
Select your edition
All financial news and data tailored to specific country editions
