|
Real-time Estimate
Tradegate
12:18:47 07/10/2026 am IST
|
5-day change | 1st Jan Change | ||
| 23.04 EUR | +1.07% |
|
-0.74% | -6.33% |
| 01/10 | BNP Paribas cuts price target for Essity to SEK 265 (275), reiterates Neutral - BN | FW |
| 01/10 | Essity gets price target cut by SB1 Markets, sees earnings pressure | 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 | 1,73,562 | - | - |
| Change | - | -7.54% | -8.54% | 17.1% | -11.84% | -4.2% | - | - |
| Enterprise Value (EV) 1 | 2,62,942 | 2,54,740 | 2,29,197 | 2,36,268 | 2,07,705 | 2,02,788 | 2,00,517 | 1,96,974 |
| Change | - | -3.12% | -10.03% | 3.09% | -12.09% | -2.37% | -1.12% | -1.77% |
| P/E | 24.1x | 34.5x | 18.4x | 9.91x | 14.4x | 15x | 13.2x | 12.2x |
| PBR | 3.46x | 2.85x | 2.48x | 2.34x | 2.13x | 1.9x | 1.78x | 1.65x |
| PEG | - | -1x | 0.3x | 0x | -0.4x | -2.06x | 0.9x | 1.43x |
| Capitalization / Revenue | 1.7x | 1.23x | 1.19x | 1.41x | 1.31x | 1.23x | 1.17x | 1.14x |
| EV / Revenue | 2.16x | 1.63x | 1.56x | 1.62x | 1.5x | 1.43x | 1.35x | 1.3x |
| EV / EBITDA | 13.1x | 12.5x | 9.16x | 8.91x | 8.07x | 8.18x | 7.6x | 7.08x |
| EV / EBIT | 20.5x | 21.3x | 12.9x | 12.3x | 11.2x | 11.9x | 10.7x | 9.86x |
| EV / FCF | 36x | 43x | 18.7x | 24.2x | 24.8x | 20.7x | 17.3x | 16x |
| FCF Yield | 2.78% | 2.33% | 5.33% | 4.14% | 4.03% | 4.83% | 5.78% | 6.24% |
| Dividend per Share 2 | 7 | 7.25 | 7.75 | 8.25 | 8.75 | 9.156 | 9.72 | 10.26 |
| Rate of return | 2.37% | 2.65% | 3.1% | 2.79% | 3.3% | 3.58% | 3.8% | 4.01% |
| EPS 2 | 12.27 | 7.93 | 13.6 | 29.83 | 18.37 | 17.03 | 19.42 | 21.08 |
| Distribution rate | 57% | 91.4% | 57% | 27.7% | 47.6% | 53.8% | 50.1% | 48.7% |
| Net sales 1 | 1,21,867 | 1,56,173 | 1,47,147 | 1,45,546 | 1,38,494 | 1,41,433 | 1,48,337 | 1,52,098 |
| EBITDA 1 | 20,040 | 20,390 | 25,024 | 26,517 | 25,722 | 24,797 | 26,397 | 27,838 |
| EBIT 1 | 12,828 | 11,942 | 17,789 | 19,234 | 18,531 | 17,025 | 18,741 | 19,987 |
| Net income 1 | 8,620 | 5,567 | 9,554 | 20,888 | 12,656 | 11,531 | 13,004 | 14,060 |
| Net Debt 1 | 55,433 | 62,869 | 53,703 | 30,769 | 26,543 | 29,226 | 26,955 | 23,412 |
| Reference price 2 | 295.40 | 273.30 | 250.00 | 295.70 | 265.20 | 256.10 | 256.10 | 256.10 |
| Nbr of stocks (in thousands) | 7,02,342 | 7,02,342 | 7,02,342 | 6,94,998 | 6,83,049 | 6,77,842 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 21.32x | 4.09x | 14.98x | 3.01% | 34TCr | |
| 28.67x | 4.41x | 18.19x | 2.08% | 22TCr | |
| 17.14x | 2.67x | 11.79x | 3.57% | 13TCr | |
| 23.53x | 3.52x | 14.78x | 2.47% | 6.87TCr | |
| 51.37x | 7.26x | 27.97x | 0.3% | 4.53TCr | |
| 38.17x | 6.14x | 26.64x | 2.45% | 4.49TCr | |
| 32.27x | 2.43x | 13.52x | 1.67% | 3.38TCr | |
| 18.32x | 2.6x | 10.83x | 4.85% | 3.34TCr | |
| 14.3x | 2.33x | 10.78x | 5.41% | 3.17TCr | |
| Average | 27.23x | 3.94x | 16.61x | 2.87% | 10.53TCr | |
| Weighted average by Cap. | 24.93x | 4.01x | 16.12x | 2.77% |
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
- ESWB Stock
- Valuation Essity AB
Select your edition
All financial news and data tailored to specific country editions
