Valuation Essity AB

Equities

Market Closed - Nasdaq Stockholm Other stock markets 01:00:00 2026-03-10 pm EDT			5-day change	1st Jan Change
263.40 ^SEK	+0.38%		-2.44%	-0.68%

Mar. 10	Stockholm Stock Exchange rebounds on lower oil prices, OMXS30 index climbs 2.9 percent	FW
Mar. 09	Stockholm Stock Exchange opens week lower – weighed down by high oil prices and Middle East unrest, OMXS30 index -1.5 percent	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	207,509	191,871	175,494	205,499	181,162	179,562	-	-
Change	-	-7.54%	-8.54%	17.1%	-11.84%	-0.88%	-	-
Enterprise Value (EV) ¹	262,942	254,740	229,197	236,268	207,705	207,412	203,569	199,050
Change	-	-3.12%	-10.03%	3.09%	-12.09%	-0.14%	-1.85%	-2.22%
P/E ratio	24.1x	34.5x	18.4x	9.91x	14.4x	14.2x	13x	12.2x
PBR	3.46x	2.85x	2.48x	2.34x	2.13x	1.96x	1.83x	1.68x
PEG	-	-1x	0.3x	0x	-0.4x	21.11x	1.36x	1.89x
Capitalization / Revenue	1.7x	1.23x	1.19x	1.41x	1.31x	1.31x	1.27x	1.24x
EV / Revenue	2.16x	1.63x	1.56x	1.62x	1.5x	1.51x	1.44x	1.37x
EV / EBITDA	13.1x	12.5x	9.16x	8.91x	8.07x	8.07x	7.54x	7.15x
EV / EBIT	20.5x	21.3x	12.9x	12.3x	11.2x	11x	10.1x	9.56x
EV / FCF	36x	43x	18.7x	24.2x	24.8x	20.9x	16x	15x
FCF Yield	2.78%	2.33%	5.33%	4.14%	4.03%	4.78%	6.25%	6.67%
Dividend per Share ²	7	7.25	7.75	8.25	-	9.193	9.725	10.28
Rate of return	2.37%	2.65%	3.1%	2.79%	-	3.49%	3.69%	3.9%
EPS ²	12.27	7.93	13.6	29.83	18.37	18.49	20.27	21.58
Distribution rate	57%	91.4%	57%	27.7%	-	49.7%	48%	47.6%
Net sales ¹	121,867	156,173	147,147	145,546	138,494	137,227	141,144	144,846
EBITDA ¹	20,040	20,390	25,024	26,517	25,722	25,689	26,983	27,850
EBIT ¹	12,828	11,942	17,789	19,234	18,531	18,866	20,161	20,829
Net income ¹	8,620	5,567	9,554	20,888	12,656	12,617	13,700	14,460
Net Debt ¹	55,433	62,869	53,703	30,769	26,543	27,850	24,007	19,487
Reference price ²	295.40	273.30	250.00	295.70	265.20	263.40	263.40	263.40
Nbr of stocks (in thousands)	702,342	702,342	702,342	694,998	683,049	681,363	-	-
Announcement Date	1/26/22	1/26/23	1/25/24	1/23/25	1/22/26	-	-	-

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	14.24x	1.51x	8.07x	3.49%	19.64B
PROCTER & GAMBLE COMPANY	22.74x	4.48x	16.1x	2.74%	363B
UNILEVER PLC	19.07x	2.89x	12.44x	3.25%	144B
COLGATE-PALMOLIVE COMPANY	25.04x	3.81x	15.69x	2.33%	74.14B
HINDUSTAN UNILEVER LIMITED	49.62x	8.73x	37.55x	2.14%	61.63B
KENVUE INC.	19.16x	2.7x	11.75x	4.74%	34.42B
ESTEE LAUDER	70.86x	2.74x	17.49x	1.52%	34.1B
BEIERSDORF	18.3x	1.34x	7.78x	1.28%	20.5B
GODREJ CONSUMER PRODUCTS LIMITED	53.97x	7.52x	36.77x	1.2%	12.38B
DABUR INDIA LIMITED	44.5x	5.9x	31.35x	1.47%	9.29B
Average	33.75x	4.16x	19.50x	2.42%	77.26B
Weighted average by Cap.	26.81x	4.21x	17.05x	2.72%