Valuation Essity AB Nasdaq Stockholm

Stocks

Market Closed - Nasdaq Stockholm 00:00:00 11/09/2026 HKT			5-day change	1st Jan Change
264.00 ^SEK	+0.57%		-3.12%	-0.56%

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	178,142	-	-
Change	-	-7.54%	-8.54%	17.1%	-11.84%	-1.67%	-	-
Enterprise Value (EV) ¹	262,942	254,740	229,197	236,268	207,705	207,122	204,087	200,256
Change	-	-3.12%	-10.03%	3.09%	-12.09%	-0.28%	-1.47%	-1.88%
P/E	24.1x	34.5x	18.4x	9.91x	14.4x	15.2x	13.3x	12.3x
PBR	3.46x	2.85x	2.48x	2.34x	2.13x	1.94x	1.81x	1.68x
PEG	-	-1x	0.3x	0x	-0.4x	-2.49x	0.9x	1.5x
Capitalization / Revenue	1.7x	1.23x	1.19x	1.41x	1.31x	1.26x	1.22x	1.19x
EV / Revenue	2.16x	1.63x	1.56x	1.62x	1.5x	1.47x	1.39x	1.33x
EV / EBITDA	13.1x	12.5x	9.16x	8.91x	8.07x	8.44x	7.7x	7.19x
EV / EBIT	20.5x	21.3x	12.9x	12.3x	11.2x	11.7x	10.5x	9.71x
EV / FCF	36x	43x	18.7x	24.2x	24.8x	19.4x	16.9x	15.2x
FCF Yield	2.78%	2.33%	5.33%	4.14%	4.03%	5.15%	5.9%	6.56%
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%	3.49%	3.71%	3.91%
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	262.70	262.70	262.70
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	21x	4.02x	14.7x	3.07%	332B
UNILEVER PLC	17.93x	2.67x	11.79x	3.6%	133B
COLGATE-PALMOLIVE COMPANY	23.9x	3.59x	15.08x	2.42%	70.07B
HINDUSTAN UNILEVER LIMITED	40.36x	6.48x	28.12x	2.31%	47.73B
ESTEE LAUDER	33.31x	2.62x	14.54x	1.62%	34.9B
KENVUE INC.	18.71x	2.65x	11.03x	4.74%	34.17B
KAO CORPORATION	22.16x	1.62x	10.36x	2.27%	20.2B
BEIERSDORF	19.34x	1.22x	7.98x	1.36%	18.6B
ESSITY AB	15.26x	1.47x	8.45x	3.48%	18.43B
Average	23.55x	2.93x	13.56x	2.76%	78.78B
Weighted average by Cap.	22.35x	3.55x	14.45x	3.01%