Valuation Essity AB OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 01:51:04 25/07/2026 HKT			5-day change	1st Jan Change
28.35 ^USD	+1.58%		+1.58%	-0.91%

07-29	Citadel Advisors Europe new public short seller in Essity	FW
07-28	Storytel and Nibe in focus as OMXS30 rose 0.2%	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	189,336	-	-
Change	-	-7.54%	-8.54%	17.1%	-11.84%	4.51%	-	-
Enterprise Value (EV) ¹	262,942	254,740	229,197	236,268	207,705	218,128	214,440	210,346
Change	-	-3.12%	-10.03%	3.09%	-12.09%	5.02%	-1.69%	-1.91%
P/E	24.1x	34.5x	18.4x	9.91x	14.4x	16.1x	14.1x	13x
PBR	3.46x	2.85x	2.48x	2.34x	2.13x	2.04x	1.92x	1.77x
PEG	-	-1x	0.3x	0x	-0.4x	-2.86x	1x	1.64x
Capitalization / Revenue	1.7x	1.23x	1.19x	1.41x	1.31x	1.34x	1.3x	1.27x
EV / Revenue	2.16x	1.63x	1.56x	1.62x	1.5x	1.55x	1.47x	1.41x
EV / EBITDA	13.1x	12.5x	9.16x	8.91x	8.07x	8.82x	8.04x	7.51x
EV / EBIT	20.5x	21.3x	12.9x	12.3x	11.2x	12.4x	11x	10.2x
EV / FCF	36x	43x	18.7x	24.2x	24.8x	20.9x	17.4x	15.8x
FCF Yield	2.78%	2.33%	5.33%	4.14%	4.03%	4.78%	5.74%	6.34%
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%	3.28%	3.48%	3.67%
EPS ²	12.27	7.93	13.6	29.83	18.37	17.34	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	140,922	146,061	149,478
EBITDA ¹	20,040	20,390	25,024	26,517	25,722	24,743	26,685	28,007
EBIT ¹	12,828	11,942	17,789	19,234	18,531	17,607	19,492	20,707
Net income ¹	8,620	5,567	9,554	20,888	12,656	11,806	13,326	14,304
Net Debt ¹	55,433	62,869	53,703	30,769	26,543	28,792	25,103	21,010
Reference price ²	295.40	273.30	250.00	295.70	265.20	279.30	279.30	279.30
Nbr of stocks (in thousands)	702,342	702,342	702,342	694,998	683,049	677,755	-	-
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	21.52x	4.18x	15.34x	2.92%	340B
UNILEVER PLC	19.15x	2.89x	12.75x	3.29%	143B
COLGATE-PALMOLIVE COMPANY	25.36x	3.8x	15.97x	2.26%	74.81B
HINDUSTAN UNILEVER LIMITED	43.98x	7.08x	30.73x	2.09%	51.95B
KENVUE INC.	20.77x	2.91x	12.05x	4.29%	38B
ESTEE LAUDER	81.37x	2.41x	14.53x	1.67%	30.44B
BEIERSDORF	18.95x	1.39x	8.3x	1.25%	20.32B
KAO CORPORATION	22.64x	1.64x	10.45x	2.28%	18.88B
GODREJ CONSUMER PRODUCTS LIMITED	45.7x	6.61x	31.6x	1.58%	11.5B
Average	33.27x	3.66x	16.86x	2.4%	80.97B
Weighted average by Cap.	25.85x	3.85x	15.72x	2.8%