Valuation Essity AB OTC Markets

Stocks

Market Closed - OTC Markets 21:30:02 09/09/2026 HKT			5-day change	1st Jan Change
28.12 ^USD	+0.03%		-2.36%	-1.71%

09-07	Rejlers slides on merger plans, OMXS30 index up 0.3 percent	FW
09-07	Stockholm stocks edge higher at the start of the new week	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	177,131	-	-
Change	-	-7.54%	-8.54%	17.1%	-11.84%	-2.22%	-	-
Enterprise Value (EV) ¹	262,942	254,740	229,197	236,268	207,705	206,111	203,076	199,245
Change	-	-3.12%	-10.03%	3.09%	-12.09%	-0.77%	-1.47%	-1.89%
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	1.93x	1.8x	1.67x
PEG	-	-1x	0.3x	0x	-0.4x	-2.47x	0.9x	1.5x
Capitalization / Revenue	1.7x	1.23x	1.19x	1.41x	1.31x	1.26x	1.21x	1.18x
EV / Revenue	2.16x	1.63x	1.56x	1.62x	1.5x	1.46x	1.39x	1.33x
EV / EBITDA	13.1x	12.5x	9.16x	8.91x	8.07x	8.4x	7.66x	7.15x
EV / EBIT	20.5x	21.3x	12.9x	12.3x	11.2x	11.6x	10.5x	9.66x
EV / FCF	36x	43x	18.7x	24.2x	24.8x	19.3x	16.9x	15.2x
FCF Yield	2.78%	2.33%	5.33%	4.14%	4.03%	5.18%	5.93%	6.6%
Dividend per Share ²	7	7.25	7.75	8.25	8.75	9.171	9.733	10.27
Rate of return	2.37%	2.65%	3.1%	2.79%	3.3%	3.51%	3.72%	3.93%
EPS ²	12.27	7.93	13.6	29.83	18.37	17.25	19.7	21.32
Distribution rate	57%	91.4%	57%	27.7%	47.6%	53.2%	49.4%	48.2%
Net sales ¹	121,867	156,173	147,147	145,546	138,494	141,094	146,465	150,017
EBITDA ¹	20,040	20,390	25,024	26,517	25,722	24,529	26,500	27,853
EBIT ¹	12,828	11,942	17,789	19,234	18,531	17,714	19,407	20,630
Net income ¹	8,620	5,567	9,554	20,888	12,656	11,713	13,217	14,219
Net Debt ¹	55,433	62,869	53,703	30,769	26,543	28,980	25,945	22,114
Reference price ²	295.40	273.30	250.00	295.70	265.20	261.30	261.30	261.30
Nbr of stocks (in thousands)	702,342	702,342	702,342	694,998	683,049	677,842	-	-
Announcement Date	26/1/22	26/1/23	25/1/24	23/1/25	22/1/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PROCTER & GAMBLE COMPANY	21.34x	4.08x	14.92x	3.03%	337B
UNILEVER PLC	17.93x	2.67x	11.79x	3.6%	133B
COLGATE-PALMOLIVE COMPANY	23.61x	3.55x	14.9x	2.45%	69.19B
HINDUSTAN UNILEVER LIMITED	40.05x	6.43x	27.9x	2.33%	47.39B
ESTEE LAUDER	32.76x	2.58x	14.33x	1.64%	35.14B
KENVUE INC.	18.73x	2.65x	11.03x	4.75%	34.15B
KAO CORPORATION	21.88x	1.59x	10.19x	2.31%	19.95B
BEIERSDORF	19.33x	1.22x	7.98x	1.36%	18.56B
ESSITY AB	15.15x	1.46x	8.4x	3.51%	18.28B
Average	23.42x	2.91x	13.49x	2.77%	79.18B
Weighted average by Cap.	22.41x	3.57x	14.50x	2.99%