Valuation Essity AB Nasdaq Stockholm

Stocks

Delayed Nasdaq Stockholm Other stock markets 08:59:42 02/07/2026 pm IST			5-day change	1st Jan Change
278.50 ^SEK	+1.46%		+0.54%	+4.90%

30/06	DNB Carnegie raises Essity price target to 285 kronor (275), reiterates hold	FW
29/06	Steady gains on the Stockholm market after the morning rise, OMXS30 index up 0.3 percent	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,07,509	1,91,871	1,75,494	2,05,499	1,81,162	1,86,141	-	-
Change	-	-7.54%	-8.54%	17.1%	-11.84%	2.75%	-	-
Enterprise Value (EV) ¹	2,62,942	2,54,740	2,29,197	2,36,268	2,07,705	2,14,587	2,11,120	2,07,225
Change	-	-3.12%	-10.03%	3.09%	-12.09%	3.31%	-1.62%	-1.85%
P/E	24.1x	34.5x	18.4x	9.91x	14.4x	15.4x	13.8x	12.8x
PBR	3.46x	2.85x	2.48x	2.34x	2.13x	2.05x	1.91x	1.77x
PEG	-	-1x	0.3x	0x	-0.4x	-5.01x	1.2x	1.73x
Capitalization / Revenue	1.7x	1.23x	1.19x	1.41x	1.31x	1.33x	1.29x	1.25x
EV / Revenue	2.16x	1.63x	1.56x	1.62x	1.5x	1.53x	1.46x	1.4x
EV / EBITDA	13.1x	12.5x	9.16x	8.91x	8.07x	8.63x	7.95x	7.44x
EV / EBIT	20.5x	21.3x	12.9x	12.3x	11.2x	11.8x	10.8x	10x
EV / FCF	36x	43x	18.7x	24.2x	24.8x	21.3x	18x	16.1x
FCF Yield	2.78%	2.33%	5.33%	4.14%	4.03%	4.69%	5.54%	6.22%
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%	-	3.35%	3.54%	3.73%
EPS ²	12.27	7.93	13.6	29.83	18.37	17.81	19.88	21.35
Distribution rate	57%	91.4%	57%	27.7%	-	51.6%	48.8%	47.9%
Net sales ¹	1,21,867	1,56,173	1,47,147	1,45,546	1,38,494	1,39,819	1,44,686	1,48,327
EBITDA ¹	20,040	20,390	25,024	26,517	25,722	24,857	26,557	27,835
EBIT ¹	12,828	11,942	17,789	19,234	18,531	18,117	19,550	20,712
Net income ¹	8,620	5,567	9,554	20,888	12,656	12,088	13,342	14,234
Net Debt ¹	55,433	62,869	53,703	30,769	26,543	28,446	24,979	21,084
Reference price ²	295.40	273.30	250.00	295.70	265.20	274.00	274.00	274.00
Nbr of stocks (in thousands)	7,02,342	7,02,342	7,02,342	6,94,998	6,83,049	6,79,243	-	-
Announcement Date	26/01/22	26/01/23	25/01/24	23/01/25	22/01/26	-	-	-

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	21.78x	4.22x	15.43x	2.89%	34TCr
UNILEVER PLC	17.56x	2.68x	11.87x	3.56%	13TCr
COLGATE-PALMOLIVE COMPANY	25.14x	3.77x	15.86x	2.26%	7.42TCr
HINDUSTAN UNILEVER LIMITED	45.39x	7.27x	31.59x	2.08%	5.39TCr
KENVUE INC.	20.28x	2.85x	11.8x	4.39%	3.71TCr
ESTEE LAUDER	79.92x	2.41x	14.65x	1.71%	2.98TCr
BEIERSDORF	17.7x	1.27x	7.58x	1.33%	1.9TCr
KAO CORPORATION	21.06x	1.51x	9.64x	2.45%	1.77TCr
GODREJ CONSUMER PRODUCTS LIMITED	50.85x	7.08x	34.69x	1.26%	1.12TCr
Average	33.30x	3.67x	17.01x	2.44%	7.97TCr
Weighted average by Cap.	25.80x	3.87x	15.77x	2.84%