|
Market Closed -
Börse Stuttgart
23:55:52 24/09/2026 +04
|
5-day change | 1st Jan Change | ||
| 23.13 EUR | -0.81% |
|
0.00% | -4.19% |
| 09-23 | Essity appoints nomination committee ahead of AGM, one change from last year | FW |
| 09-21 | Essity Aktiebolag Announces Retirement of Fredrik Rystedt as CFO | CI |
Company Valuation: Essity AB
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 | 176,516 | - | - |
| Change | - | -7.54% | -8.54% | 17.1% | -11.84% | -2.56% | - | - |
| Enterprise Value (EV) 1 | 262,942 | 254,740 | 229,197 | 236,268 | 207,705 | 205,495 | 202,461 | 198,630 |
| Change | - | -3.12% | -10.03% | 3.09% | -12.09% | -1.06% | -1.48% | -1.89% |
| P/E | 24.1x | 34.5x | 18.4x | 9.91x | 14.4x | 15.2x | 13.3x | 12.2x |
| PBR | 3.46x | 2.85x | 2.48x | 2.34x | 2.13x | 1.92x | 1.79x | 1.66x |
| PEG | - | -1x | 0.3x | 0x | -0.4x | -2.31x | 0.9x | 1.44x |
| Capitalization / Revenue | 1.7x | 1.23x | 1.19x | 1.41x | 1.31x | 1.25x | 1.2x | 1.18x |
| EV / Revenue | 2.16x | 1.63x | 1.56x | 1.62x | 1.5x | 1.46x | 1.38x | 1.32x |
| EV / EBITDA | 13.1x | 12.5x | 9.16x | 8.91x | 8.07x | 8.24x | 7.63x | 7.11x |
| EV / EBIT | 20.5x | 21.3x | 12.9x | 12.3x | 11.2x | 11.9x | 10.7x | 9.84x |
| EV / FCF | 36x | 43x | 18.7x | 24.2x | 24.8x | 19.3x | 16.8x | 15.1x |
| FCF Yield | 2.78% | 2.33% | 5.33% | 4.14% | 4.03% | 5.19% | 5.95% | 6.62% |
| Dividend per Share 2 | 7 | 7.25 | 7.75 | 8.25 | 8.75 | 9.171 | 9.733 | 10.27 |
| Rate of return | 2.37% | 2.65% | 3.1% | 2.79% | 3.3% | 3.52% | 3.74% | 3.94% |
| EPS 2 | 12.27 | 7.93 | 13.6 | 29.83 | 18.37 | 17.16 | 19.64 | 21.31 |
| Distribution rate | 57% | 91.4% | 57% | 27.7% | 47.6% | 53.4% | 49.6% | 48.2% |
| Net sales 1 | 121,867 | 156,173 | 147,147 | 145,546 | 138,494 | 141,147 | 146,742 | 150,017 |
| EBITDA 1 | 20,040 | 20,390 | 25,024 | 26,517 | 25,722 | 24,932 | 26,535 | 27,941 |
| EBIT 1 | 12,828 | 11,942 | 17,789 | 19,234 | 18,531 | 17,219 | 18,979 | 20,181 |
| Net income 1 | 8,620 | 5,567 | 9,554 | 20,888 | 12,656 | 11,636 | 13,181 | 14,249 |
| Net Debt 1 | 55,433 | 62,869 | 53,703 | 30,769 | 26,543 | 28,980 | 25,945 | 22,114 |
| Reference price 2 | 295.40 | 273.30 | 250.00 | 295.70 | 265.20 | 260.40 | 260.40 | 260.40 |
| Nbr of stocks (in thousands) | 702,342 | 702,342 | 702,342 | 694,998 | 683,049 | 677,842 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 21.65x | 4.13x | 15.12x | 2.98% | 342B | |
| 18.4x | 2.73x | 12.04x | 3.51% | 134B | |
| 23.37x | 3.52x | 14.77x | 2.47% | 68.5B | |
| 40.59x | 6.52x | 28.27x | 2.31% | 47.83B | |
| 33.33x | 2.62x | 14.55x | 1.62% | 35.76B | |
| 18.61x | 2.63x | 10.97x | 4.78% | 33.94B | |
| 22.5x | 1.64x | 10.48x | 2.25% | 19.87B | |
| 20.02x | 1.28x | 8.36x | 1.31% | 18.86B | |
| 15.26x | 1.47x | 8.29x | 3.49% | 17.97B | |
| Average | 23.75x | 2.95x | 13.65x | 2.75% | 79.84B | |
| Weighted average by Cap. | 22.73x | 3.61x | 14.69x | 2.95% |
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
