|
Real-time Estimate
Cboe Europe
06:06:00 13/08/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 277.30 SEK | +0.73% |
|
-1.53% | +4.64% |
| 07/08 | Barclays sees negative read-across for Essity after Kimberly-Clark's report | FW |
| 04/08 | Simplicity Sverige rose 0.8 percent in July, added Essity to the portfolio | 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 | 1,86,653 | - | - |
| Change | - | -7.54% | -8.54% | 17.1% | -11.84% | 3.03% | - | - |
| Enterprise Value (EV) 1 | 2,62,942 | 2,54,740 | 2,29,197 | 2,36,268 | 2,07,705 | 2,15,440 | 2,11,752 | 2,07,658 |
| Change | - | -3.12% | -10.03% | 3.09% | -12.09% | 3.72% | -1.71% | -1.93% |
| P/E | 24.1x | 34.5x | 18.4x | 9.91x | 14.4x | 15.9x | 13.9x | 12.8x |
| PBR | 3.46x | 2.85x | 2.48x | 2.34x | 2.13x | 2.01x | 1.89x | 1.75x |
| PEG | - | -1x | 0.3x | 0x | -0.4x | -2.8x | 1x | 1.61x |
| Capitalization / Revenue | 1.7x | 1.23x | 1.19x | 1.41x | 1.31x | 1.32x | 1.28x | 1.25x |
| EV / Revenue | 2.16x | 1.63x | 1.56x | 1.62x | 1.5x | 1.53x | 1.45x | 1.39x |
| EV / EBITDA | 13.1x | 12.5x | 9.16x | 8.91x | 8.07x | 8.71x | 7.94x | 7.42x |
| EV / EBIT | 20.5x | 21.3x | 12.9x | 12.3x | 11.2x | 12.2x | 10.9x | 10x |
| EV / FCF | 36x | 43x | 18.7x | 24.2x | 24.8x | 20.6x | 17.2x | 15.6x |
| FCF Yield | 2.78% | 2.33% | 5.33% | 4.14% | 4.03% | 4.84% | 5.81% | 6.42% |
| 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% | 3.33% | 3.53% | 3.72% |
| EPS 2 | 12.27 | 7.93 | 13.6 | 29.83 | 18.37 | 17.33 | 19.85 | 21.43 |
| Distribution rate | 57% | 91.4% | 57% | 27.7% | 47.6% | 52.9% | 49% | 47.8% |
| Net sales 1 | 1,21,867 | 1,56,173 | 1,47,147 | 1,45,546 | 1,38,494 | 1,40,877 | 1,46,015 | 1,49,423 |
| EBITDA 1 | 20,040 | 20,390 | 25,024 | 26,517 | 25,722 | 24,734 | 26,683 | 28,004 |
| EBIT 1 | 12,828 | 11,942 | 17,789 | 19,234 | 18,531 | 17,600 | 19,492 | 20,706 |
| Net income 1 | 8,620 | 5,567 | 9,554 | 20,888 | 12,656 | 11,800 | 13,326 | 14,304 |
| Net Debt 1 | 55,433 | 62,869 | 53,703 | 30,769 | 26,543 | 28,787 | 25,099 | 21,005 |
| Reference price 2 | 295.40 | 273.30 | 250.00 | 295.70 | 265.20 | 275.30 | 275.30 | 275.30 |
| Nbr of stocks (in thousands) | 7,02,342 | 7,02,342 | 7,02,342 | 6,94,998 | 6,83,049 | 6,77,755 | - | - |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.89x | 1.53x | 8.71x | 3.33% | 1.95TCr | |
| 20.96x | 4.05x | 14.76x | 3.06% | 33TCr | |
| 17.85x | 2.69x | 11.87x | 3.58% | 13TCr | |
| 25.11x | 3.75x | 15.77x | 2.3% | 7.36TCr | |
| 42.79x | 6.89x | 29.91x | 2.16% | 5.08TCr | |
| 19.96x | 2.79x | 11.68x | 4.46% | 3.65TCr | |
| 84.8x | 2.5x | 15.05x | 1.6% | 3.17TCr | |
| 24.1x | 1.78x | 11.34x | 2.12% | 2.1TCr | |
| 20.79x | 1.35x | 8.71x | 1.27% | 1.98TCr | |
| 38.98x | 5.5x | 26.96x | 1.87% | 976.27Cr | |
| Average | 31.12x | 3.28x | 15.48x | 2.57% | 7.31TCr | |
| Weighted average by Cap. | 25.24x | 3.65x | 14.99x | 2.94% |
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
- Valuation Essity AB
Select your edition
All financial news and data tailored to specific country editions
