|
Market Closed -
Nasdaq Stockholm
09:30:00 22/10/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 275.50 SEK | 0.00% |
|
0.00% | +3.77% |
| 09:14pm | Stockholm market falls sharply in report-heavy session, OMXS30 index drops 2.5 percent | FW |
| 05:16pm | SB1 concerned by Essity's negative organic growth, reiterates sell | 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 | 2,07,509 | 1,91,871 | 1,75,494 | 2,05,499 | 1,81,162 | 1,86,205 | - | - |
| Change | - | -7.54% | -8.54% | 17.1% | -11.84% | 2.78% | - | - |
| Enterprise Value (EV) 1 | 2,62,942 | 2,54,740 | 2,29,197 | 2,36,268 | 2,07,705 | 2,15,492 | 2,13,261 | 2,09,722 |
| Change | - | -3.12% | -10.03% | 3.09% | -12.09% | 3.75% | -1.04% | -1.66% |
| P/E | 24.1x | 34.5x | 18.4x | 9.91x | 14.4x | 17.2x | 14.3x | 13.1x |
| PBR | 3.46x | 2.85x | 2.48x | 2.34x | 2.13x | 2.05x | 1.92x | 1.78x |
| PEG | - | -1x | 0.3x | 0x | -0.4x | -1.4x | 0.7x | 1.48x |
| Capitalization / Revenue | 1.7x | 1.23x | 1.19x | 1.41x | 1.31x | 1.32x | 1.25x | 1.22x |
| EV / Revenue | 2.16x | 1.63x | 1.56x | 1.62x | 1.5x | 1.52x | 1.44x | 1.38x |
| EV / EBITDA | 13.1x | 12.5x | 9.16x | 8.91x | 8.07x | 8.43x | 8.09x | 7.52x |
| EV / EBIT | 20.5x | 21.3x | 12.9x | 12.3x | 11.2x | 12.3x | 11.3x | 10.4x |
| EV / FCF | 36x | 43x | 18.7x | 24.2x | 24.8x | 22.1x | 18.5x | 17.1x |
| FCF Yield | 2.78% | 2.33% | 5.33% | 4.14% | 4.03% | 4.52% | 5.4% | 5.87% |
| Dividend per Share 2 | 7 | 7.25 | 7.75 | 8.25 | 8.75 | 9.062 | 9.72 | 10.26 |
| Rate of return | 2.37% | 2.65% | 3.1% | 2.79% | 3.3% | 3.28% | 3.52% | 3.71% |
| EPS 2 | 12.27 | 7.93 | 13.6 | 29.83 | 18.37 | 16.05 | 19.38 | 21.09 |
| Distribution rate | 57% | 91.4% | 57% | 27.7% | 47.6% | 56.5% | 50.2% | 48.7% |
| Net sales 1 | 1,21,867 | 1,56,173 | 1,47,147 | 1,45,546 | 1,38,494 | 1,41,412 | 1,48,611 | 1,52,424 |
| EBITDA 1 | 20,040 | 20,390 | 25,024 | 26,517 | 25,722 | 25,563 | 26,365 | 27,873 |
| EBIT 1 | 12,828 | 11,942 | 17,789 | 19,234 | 18,531 | 17,585 | 18,839 | 20,126 |
| Net income 1 | 8,620 | 5,567 | 9,554 | 20,888 | 12,656 | 11,499 | 12,982 | 14,065 |
| Net Debt 1 | 55,433 | 62,869 | 53,703 | 30,769 | 26,543 | 29,287 | 27,055 | 23,517 |
| Reference price 2 | 295.40 | 273.30 | 250.00 | 295.70 | 265.20 | 276.50 | 276.50 | 276.50 |
| Nbr of stocks (in thousands) | 7,02,342 | 7,02,342 | 7,02,342 | 6,94,998 | 6,83,049 | 6,73,632 | - | - |
| Announcement Date | 26/01/22 | 26/01/23 | 25/01/24 | 23/01/25 | 22/01/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 23.05x | 4.37x | 16.03x | 2.8% | 36TCr | |
| 31.11x | 4.77x | 19.75x | 1.91% | 24TCr | |
| 19.17x | 2.85x | 12.59x | 3.29% | 14TCr | |
| 25.75x | 3.79x | 15.93x | 2.3% | 7.45TCr | |
| 55.72x | 7.94x | 30.56x | 0.28% | 4.93TCr | |
| 38.37x | 6.18x | 26.86x | 2.44% | 4.61TCr | |
| 35.53x | 2.67x | 14.82x | 1.49% | 3.75TCr | |
| 20.06x | 2.8x | 11.68x | 4.43% | 3.66TCr | |
| 16.27x | 2.44x | 11.3x | 4.83% | 3.55TCr | |
| Average | 29.45x | 4.20x | 17.72x | 2.64% | 11.39TCr | |
| Weighted average by Cap. | 27.00x | 4.29x | 17.26x | 2.57% |
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
- ESSITY A Stock
- Valuation Essity AB
Select your edition
All financial news and data tailored to specific country editions
