Valuation Essity AB Nasdaq Stockholm

Stocks

Market Closed - Nasdaq Stockholm 10:30:00 11/11/2026 pm IST			5-day change	1st Jan Change
287.00 ^SEK	-1.20%		+2.50%	+8.10%

11/11	Stockholm Stock Exchange ends strongly - New Wave climbs and Bico plunges	FW
11/11	OMXS30 posts its 29th intraday record this year - Addtech, Industrivärden, SEB and Skanska have risen on 8 of the past 10 days	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	1,93,022	-	-
Change	-	-7.54%	-8.54%	17.1%	-11.84%	6.55%	-	-
Enterprise Value (EV) ¹	2,62,942	2,54,740	2,29,197	2,36,268	2,07,705	2,22,276	2,20,372	2,16,912
Change	-	-3.12%	-10.03%	3.09%	-12.09%	7.02%	-0.86%	-1.57%
P/E	24.1x	34.5x	18.4x	9.91x	14.4x	17.5x	15.1x	13.8x
PBR	3.46x	2.85x	2.48x	2.34x	2.13x	2.11x	1.99x	1.85x
PEG	-	-1x	0.3x	0x	-0.4x	-1.6x	0.9x	1.47x
Capitalization / Revenue	1.7x	1.23x	1.19x	1.41x	1.31x	1.37x	1.31x	1.27x
EV / Revenue	2.16x	1.63x	1.56x	1.62x	1.5x	1.58x	1.49x	1.43x
EV / EBITDA	13.1x	12.5x	9.16x	8.91x	8.07x	8.89x	8.4x	7.81x
EV / EBIT	20.5x	21.3x	12.9x	12.3x	11.2x	13.5x	12.1x	11.1x
EV / FCF	36x	43x	18.7x	24.2x	24.8x	25.2x	20.3x	18.8x
FCF Yield	2.78%	2.33%	5.33%	4.14%	4.03%	3.97%	4.93%	5.33%
Dividend per Share ²	7	7.25	7.75	8.25	8.75	9.138	9.634	10.18
Rate of return	2.37%	2.65%	3.1%	2.79%	3.3%	3.19%	3.36%	3.55%
EPS ²	12.27	7.93	13.6	29.83	18.37	16.35	19.02	20.81
Distribution rate	57%	91.4%	57%	27.7%	47.6%	55.9%	50.7%	48.9%
Net sales ¹	1,21,867	1,56,173	1,47,147	1,45,546	1,38,494	1,40,993	1,47,756	1,51,692
EBITDA ¹	20,040	20,390	25,024	26,517	25,722	25,015	26,227	27,770
EBIT ¹	12,828	11,942	17,789	19,234	18,531	16,505	18,242	19,591
Net income ¹	8,620	5,567	9,554	20,888	12,656	11,020	12,694	13,821
Net Debt ¹	55,433	62,869	53,703	30,769	26,543	29,254	27,349	23,890
Reference price ²	295.40	273.30	250.00	295.70	265.20	286.50	286.50	286.50
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
PROCTER & GAMBLE COMPANY	24.69x	4.64x	16.99x	2.61%	39TCr
L'ORÉAL	33.86x	5.13x	21.31x	1.74%	26TCr
UNILEVER PLC	19.23x	2.9x	12.83x	3.27%	14TCr
COLGATE-PALMOLIVE COMPANY	27.01x	3.95x	16.49x	2.16%	7.8TCr
KIMBERLY-CLARK CORPORATION	42.6x	4.25x	20.89x	4.63%	6.8TCr
GALDERMA GROUP AG	59.46x	8.44x	32.6x	0.21%	5.32TCr
HINDUSTAN UNILEVER LIMITED	41.39x	6.57x	28.89x	2.28%	4.99TCr
ESTEE LAUDER	37.81x	2.83x	15.28x	1.27%	4.11TCr
KAO CORPORATION	25.26x	1.86x	11.87x	2%	2.23TCr
Average	34.59x	4.51x	19.68x	2.24%	12TCr
Weighted average by Cap.	30.35x	4.61x	18.80x	2.39%