Valuation Essity AB London S.E.

Stocks

Market Closed - London S.E. Other stock markets 08:55:00 26/06/2026 pm IST			5-day change	1st Jan Change
278.15 ^SEK	+0.71%		+4.35%	+5.53%

24/06	Goldman Sachs raises Essity price target to 270 kronor (260), reiterates Neutral, BN	FW
23/06	Stockholm Stock Exchange Falls, OMXS30 Index Drops 1.4%	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	1,89,045	-	-
Change	-	-7.54%	-8.54%	17.1%	-11.84%	4.35%	-	-
Enterprise Value (EV) ¹	2,62,942	2,54,740	2,29,197	2,36,268	2,07,705	2,17,423	2,13,992	2,10,133
Change	-	-3.12%	-10.03%	3.09%	-12.09%	4.68%	-1.58%	-1.8%
P/E	24.1x	34.5x	18.4x	9.91x	14.4x	15.6x	14x	13.1x
PBR	3.46x	2.85x	2.48x	2.34x	2.13x	2.08x	1.95x	1.8x
PEG	-	-1x	0.3x	0x	-0.4x	-5.34x	1.3x	1.78x
Capitalization / Revenue	1.7x	1.23x	1.19x	1.41x	1.31x	1.35x	1.31x	1.28x
EV / Revenue	2.16x	1.63x	1.56x	1.62x	1.5x	1.56x	1.48x	1.42x
EV / EBITDA	13.1x	12.5x	9.16x	8.91x	8.07x	8.72x	8.07x	7.56x
EV / EBIT	20.5x	21.3x	12.9x	12.3x	11.2x	12x	11x	10.2x
EV / FCF	36x	43x	18.7x	24.2x	24.8x	21.5x	18.4x	16.3x
FCF Yield	2.78%	2.33%	5.33%	4.14%	4.03%	4.66%	5.45%	6.12%
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%	-	3.3%	3.49%	3.68%
EPS ²	12.27	7.93	13.6	29.83	18.37	17.83	19.81	21.27
Distribution rate	57%	91.4%	57%	27.7%	-	51.5%	49%	48.1%
Net sales ¹	1,21,867	1,56,173	1,47,147	1,45,546	1,38,494	1,39,631	1,44,458	1,47,992
EBITDA ¹	20,040	20,390	25,024	26,517	25,722	24,921	26,521	27,781
EBIT ¹	12,828	11,942	17,789	19,234	18,531	18,065	19,471	20,616
Net income ¹	8,620	5,567	9,554	20,888	12,656	12,100	13,320	14,207
Net Debt ¹	55,433	62,869	53,703	30,769	26,543	28,378	24,947	21,088
Reference price ²	295.40	273.30	250.00	295.70	265.20	278.30	278.30	278.30
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	22.02x	4.26x	15.58x	2.86%	35TCr
UNILEVER PLC	17.6x	2.69x	11.9x	3.55%	13TCr
COLGATE-PALMOLIVE COMPANY	24.96x	3.74x	15.75x	2.27%	7.37TCr
HINDUSTAN UNILEVER LIMITED	45.22x	7.24x	31.44x	2.1%	5.42TCr
KENVUE INC.	20.07x	2.82x	11.7x	4.43%	3.67TCr
ESTEE LAUDER	78.05x	2.36x	14.37x	1.75%	2.91TCr
BEIERSDORF	17.52x	1.25x	7.47x	1.35%	1.88TCr
KAO CORPORATION	21.68x	1.56x	9.96x	2.39%	1.83TCr
GODREJ CONSUMER PRODUCTS LIMITED	50.41x	7.02x	34.4x	1.27%	1.12TCr
Average	33.06x	3.66x	16.95x	2.44%	8.01TCr
Weighted average by Cap.	25.74x	3.89x	15.81x	2.83%