Valuation Essity AB Börse Stuttgart

Stocks

Market Closed - Börse Stuttgart Other stock markets 23:55:47 07/08/2026 +04			5-day change	1st Jan Change
25.76 ^EUR	+0.35%		+1.66%	+5.83%

08-07	Barclays sees negative read-across for Essity after Kimberly-Clark's report	FW
08-04	Simplicity Sverige rose 0.8 percent in July, added Essity to the portfolio	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	207,509	191,871	175,494	205,499	181,162	191,223	-	-
Change	-	-7.54%	-8.54%	17.1%	-11.84%	5.55%	-	-
Enterprise Value (EV) ¹	262,942	254,740	229,197	236,268	207,705	220,010	216,322	212,228
Change	-	-3.12%	-10.03%	3.09%	-12.09%	5.92%	-1.68%	-1.89%
P/E	24.1x	34.5x	18.4x	9.91x	14.4x	16.3x	14.2x	13.2x
PBR	3.46x	2.85x	2.48x	2.34x	2.13x	2.06x	1.94x	1.79x
PEG	-	-1x	0.3x	0x	-0.4x	-2.87x	1x	1.66x
Capitalization / Revenue	1.7x	1.23x	1.19x	1.41x	1.31x	1.36x	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	8.89x	8.11x	7.58x
EV / EBIT	20.5x	21.3x	12.9x	12.3x	11.2x	12.5x	11.1x	10.2x
EV / FCF	36x	43x	18.7x	24.2x	24.8x	21.1x	17.6x	15.9x
FCF Yield	2.78%	2.33%	5.33%	4.14%	4.03%	4.74%	5.69%	6.28%
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%	3.25%	3.45%	3.63%
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	121,867	156,173	147,147	145,546	138,494	140,877	146,015	149,423
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	282.20	282.20	282.20
Nbr of stocks (in thousands)	702,342	702,342	702,342	694,998	683,049	677,755	-	-
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	21.15x	4.09x	14.92x	3.04%	339B
UNILEVER PLC	17.95x	2.73x	12.06x	3.51%	136B
COLGATE-PALMOLIVE COMPANY	25.37x	3.79x	15.92x	2.28%	74.35B
HINDUSTAN UNILEVER LIMITED	43.47x	7.01x	30.4x	2.12%	51.75B
KENVUE INC.	20.23x	2.82x	11.83x	4.39%	36.94B
ESTEE LAUDER	85.45x	2.51x	15.15x	1.59%	31.96B
KAO CORPORATION	23.85x	1.75x	11.16x	2.14%	20.96B
BEIERSDORF	21.5x	1.4x	8.94x	1.21%	20.47B
ESSITY AB	16.29x	1.56x	8.89x	3.25%	20.18B
Average	30.58x	3.07x	14.36x	2.61%	81.24B
Weighted average by Cap.	25.28x	3.67x	15.00x	2.92%