|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 278.30 SEK | +0.36% |
|
+4.04% | +4.94% |
| Jun. 24 | Goldman Sachs raises Essity price target to 270 kronor (260), reiterates Neutral, BN | FW |
| Jun. 23 | Stockholm Stock Exchange Falls, OMXS30 Index Drops 1.4% | 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 | 189,045 | - | - |
| Change | - | -7.54% | -8.54% | 17.1% | -11.84% | 4.35% | - | - |
| Enterprise Value (EV) 1 | 262,942 | 254,740 | 229,197 | 236,268 | 207,705 | 217,423 | 213,992 | 210,133 |
| Change | - | -3.12% | -10.03% | 3.09% | -12.09% | 4.68% | -1.58% | -1.8% |
| P/E | 24.1x | 34.5x | 18.4x | 9.91x | 14.4x | 15.6x | 14x | 13.1x |
| PBR | 3.46x | 2.85x | 2.48x | 2.34x | 2.13x | 2.08x | 1.95x | 1.8x |
| PEG | - | -1x | 0.3x | 0x | -0.4x | -5.34x | 1.3x | 1.78x |
| Capitalization / Revenue | 1.7x | 1.23x | 1.19x | 1.41x | 1.31x | 1.35x | 1.31x | 1.28x |
| 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 | 8.72x | 8.07x | 7.56x |
| EV / EBIT | 20.5x | 21.3x | 12.9x | 12.3x | 11.2x | 12x | 11x | 10.2x |
| EV / FCF | 36x | 43x | 18.7x | 24.2x | 24.8x | 21.5x | 18.4x | 16.3x |
| FCF Yield | 2.78% | 2.33% | 5.33% | 4.14% | 4.03% | 4.66% | 5.45% | 6.12% |
| Dividend per Share 2 | 7 | 7.25 | 7.75 | 8.25 | - | 9.185 | 9.705 | 10.23 |
| Rate of return | 2.37% | 2.65% | 3.1% | 2.79% | - | 3.3% | 3.49% | 3.68% |
| EPS 2 | 12.27 | 7.93 | 13.6 | 29.83 | 18.37 | 17.83 | 19.81 | 21.27 |
| Distribution rate | 57% | 91.4% | 57% | 27.7% | - | 51.5% | 49% | 48.1% |
| Net sales 1 | 121,867 | 156,173 | 147,147 | 145,546 | 138,494 | 139,631 | 144,458 | 147,992 |
| EBITDA 1 | 20,040 | 20,390 | 25,024 | 26,517 | 25,722 | 24,921 | 26,521 | 27,781 |
| EBIT 1 | 12,828 | 11,942 | 17,789 | 19,234 | 18,531 | 18,065 | 19,471 | 20,616 |
| Net income 1 | 8,620 | 5,567 | 9,554 | 20,888 | 12,656 | 12,100 | 13,320 | 14,207 |
| Net Debt 1 | 55,433 | 62,869 | 53,703 | 30,769 | 26,543 | 28,378 | 24,947 | 21,088 |
| Reference price 2 | 295.40 | 273.30 | 250.00 | 295.70 | 265.20 | 278.30 | 278.30 | 278.30 |
| Nbr of stocks (in thousands) | 702,342 | 702,342 | 702,342 | 694,998 | 683,049 | 679,243 | - | - |
| Announcement Date | 1/26/22 | 1/26/23 | 1/25/24 | 1/23/25 | 1/22/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.61x | 1.56x | 8.72x | 3.3% | 19.46B | |
| 22.02x | 4.26x | 15.58x | 2.86% | 347B | |
| 17.6x | 2.69x | 11.9x | 3.55% | 131B | |
| 24.96x | 3.74x | 15.75x | 2.27% | 73.67B | |
| 45.22x | 7.24x | 31.44x | 2.1% | 54.15B | |
| 20.07x | 2.82x | 11.7x | 4.43% | 36.73B | |
| 78.05x | 2.36x | 14.37x | 1.75% | 29.14B | |
| 17.52x | 1.25x | 7.47x | 1.35% | 18.82B | |
| 21.68x | 1.56x | 9.96x | 2.39% | 18.31B | |
| 50.41x | 7.02x | 34.4x | 1.27% | 11.22B | |
| Average | 31.31x | 3.45x | 16.13x | 2.53% | 74B | |
| Weighted average by Cap. | 25.47x | 3.83x | 15.63x | 2.84% |
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
