Essity AB (publ)
SSE:ESSITY-B.ST
241 (SEK) • At close February 20, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) SEK.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 36,274 | 36,617 | 34,850 | 36,625 | 43,516 | 43,930 | 42,926 | 43,834 | 40,109 | 37,929 | 34,301 | 34,226 | 31,145 | 28,968 | 27,528 | 30,956 | 28,677 | 28,407 | 33,712 | 33,686 | 32,565 | 32,068 | 30,656 | 31,112 | 29,647 | 29,721 | 28,020 | 28,664 | 27,178 | 28,155 | 25,268 | 26,772 | 25,235 | 24,983 | 24,248 |
Cost of Revenue
| 24,312 | 24,873 | 23,649 | 25,220 | 31,509 | 32,206 | 31,340 | 32,801 | 30,756 | 28,704 | 26,684 | 25,699 | 22,213 | 20,192 | 18,670 | 20,798 | 19,483 | 19,360 | 22,672 | 23,008 | 22,770 | 22,935 | 22,406 | 22,503 | 22,189 | 21,285 | 20,518 | 20,201 | 18,921 | 20,024 | 18,262 | 19,180 | 18,234 | 17,958 | 17,598 |
Gross Profit
| 11,962 | 11,744 | 11,201 | 11,405 | 12,007 | 11,724 | 11,586 | 11,033 | 9,353 | 9,225 | 7,617 | 8,527 | 8,932 | 8,776 | 8,858 | 10,158 | 9,194 | 9,047 | 11,040 | 10,678 | 9,795 | 9,133 | 8,250 | 8,609 | 7,458 | 8,436 | 7,502 | 8,463 | 8,257 | 8,131 | 7,006 | 7,592 | 7,001 | 7,025 | 6,650 |
Gross Profit Ratio
| 0.33 | 0.321 | 0.321 | 0.311 | 0.276 | 0.267 | 0.27 | 0.252 | 0.233 | 0.243 | 0.222 | 0.249 | 0.287 | 0.303 | 0.322 | 0.328 | 0.321 | 0.318 | 0.327 | 0.317 | 0.301 | 0.285 | 0.269 | 0.277 | 0.252 | 0.284 | 0.268 | 0.295 | 0.304 | 0.289 | 0.277 | 0.284 | 0.277 | 0.281 | 0.274 |
Reseach & Development Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,692 | 0 | 0 | 0 | 1,593 | 0 | 0 | 0 | 1,670 | 0 | 0 | 0 | 1,529 | 0 | 0 | 0 | 1,362 | 0 | 0 | 0 | 1,270 | 0 | 0 | 0 | 1,211 | 0 | 0 | 0 |
General & Administrative Expenses
| 6,735 | 6,808 | 6,689 | 3,380 | 7,703 | 7,517 | 7,192 | 7,259 | 6,500 | 6,460 | 5,888 | 5,538 | 5,361 | 5,446 | 5,272 | 5,777 | 5,181 | 5,381 | 5,749 | 5,986 | 5,594 | 5,553 | 5,186 | 5,106 | 5,221 | 5,279 | 4,964 | 4,856 | 4,835 | 5,109 | 4,330 | 4,495 | 4,283 | 4,227 | 3,960 |
Selling & Marketing Expenses
| 0 | 14 | 0 | 4,211 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
SG&A
| 6,735 | 6,822 | 6,689 | 7,591 | 7,703 | 7,517 | 7,192 | 7,259 | 6,500 | 6,460 | 5,888 | 5,538 | 5,361 | 5,446 | 5,272 | 5,777 | 5,181 | 5,381 | 5,749 | 5,986 | 5,594 | 5,553 | 5,186 | 5,106 | 5,221 | 5,279 | 4,964 | 4,856 | 4,835 | 5,109 | 4,330 | 4,495 | 4,283 | 4,227 | 3,960 |
Other Expenses
| 262 | 258 | 6,680 | -14,163 | 0 | 281 | 286 | 290 | 287 | 276 | 263 | 250 | 235 | 181 | 186 | 199 | 201 | 208 | 201 | 202 | 196 | 193 | 187 | 195 | 187 | 181 | 169 | 181 | 161 | 197 | 21 | 51 | 38 | 39 | 31 |
Operating Expenses
| 6,997 | 6,822 | 7,009 | 7,591 | 7,982 | 7,798 | 7,478 | 7,549 | 6,787 | 6,736 | 6,151 | 5,788 | 5,596 | 5,627 | 5,458 | 5,976 | 5,382 | 5,589 | 5,950 | 6,188 | 5,790 | 5,746 | 5,373 | 5,301 | 5,408 | 5,460 | 5,133 | 5,037 | 4,996 | 5,306 | 4,351 | 4,546 | 4,321 | 4,266 | 3,991 |
Operating Income
| 4,868 | 4,922 | 4,134 | 3,814 | 3,067 | 3,901 | 4,159 | 3,471 | 2,491 | 2,367 | 1,796 | 2,754 | 3,875 | 3,092 | 3,478 | 4,191 | 3,817 | 3,635 | 5,115 | 4,538 | 3,779 | 3,217 | 2,815 | 3,216 | 1,813 | 3,139 | 2,591 | 3,417 | 3,237 | 2,764 | 2,487 | 2,456 | 2,362 | 1,668 | 2,522 |
Operating Income Ratio
| 0.134 | 0.134 | 0.119 | 0.104 | 0.07 | 0.089 | 0.097 | 0.079 | 0.062 | 0.062 | 0.052 | 0.08 | 0.124 | 0.107 | 0.126 | 0.135 | 0.133 | 0.128 | 0.152 | 0.135 | 0.116 | 0.1 | 0.092 | 0.103 | 0.061 | 0.106 | 0.092 | 0.119 | 0.119 | 0.098 | 0.098 | 0.092 | 0.094 | 0.067 | 0.104 |
Total Other Income Expenses Net
| -430 | -478 | -607 | 21 | -691 | -633 | -655 | -570 | -368 | -224 | -854 | -190 | 937 | -177 | -158 | -172 | -184 | -283 | -319 | -303 | -320 | -344 | -342 | -236 | -332 | -299 | -290 | -337 | -275 | -304 | -266 | 566 | -156 | -2,326 | -303 |
Income Before Tax
| 4,438 | 4,444 | 3,527 | 3,835 | 2,376 | 3,268 | 3,504 | 2,901 | 2,123 | 2,143 | 942 | 2,564 | 3,738 | 2,915 | 3,320 | 4,019 | 3,633 | 3,352 | 4,796 | 4,235 | 3,459 | 2,873 | 2,473 | 2,980 | 1,481 | 2,840 | 2,301 | 3,080 | 2,962 | 2,460 | 2,221 | 2,191 | 2,206 | 1,557 | 2,219 |
Income Before Tax Ratio
| 0.122 | 0.121 | 0.101 | 0.105 | 0.055 | 0.074 | 0.082 | 0.066 | 0.053 | 0.057 | 0.027 | 0.075 | 0.12 | 0.101 | 0.121 | 0.13 | 0.127 | 0.118 | 0.142 | 0.126 | 0.106 | 0.09 | 0.081 | 0.096 | 0.05 | 0.096 | 0.082 | 0.107 | 0.109 | 0.087 | 0.088 | 0.082 | 0.087 | 0.062 | 0.092 |
Income Tax Expense
| 1,109 | 1,166 | 1,050 | 984 | 725 | 717 | 801 | 655 | 499 | 470 | 421 | 346 | 773 | 840 | 768 | 990 | 1,033 | 844 | 1,186 | 1,189 | 723 | 372 | 544 | -637 | 403 | 709 | 575 | 14 | 740 | 619 | 565 | 1,021 | 334 | 1,982 | 594 |
Net Income
| 3,314 | 3,317 | 11,479 | 2,826 | 1,586 | 2,479 | 2,687 | 2,209 | 1,567 | 1,485 | 521 | 1,982 | 2,736 | 1,770 | 2,132 | 2,640 | 2,265 | 2,088 | 3,235 | 2,716 | 2,477 | 2,274 | 1,749 | 3,403 | 988 | 2,035 | 1,460 | 2,889 | 2,090 | 1,677 | 1,460 | 985 | 1,731 | -428 | 1,512 |
Net Income Ratio
| 0.091 | 0.091 | 0.329 | 0.077 | 0.036 | 0.056 | 0.063 | 0.05 | 0.039 | 0.039 | 0.015 | 0.058 | 0.088 | 0.061 | 0.077 | 0.085 | 0.079 | 0.074 | 0.096 | 0.081 | 0.076 | 0.071 | 0.057 | 0.109 | 0.033 | 0.068 | 0.052 | 0.101 | 0.077 | 0.06 | 0.058 | 0.037 | 0.069 | -0.017 | 0.062 |
EPS
| 4.73 | 4.73 | 16.21 | 4.02 | 2.26 | 3.53 | 3.79 | 3.15 | 2.23 | 2.11 | 0.74 | 3.16 | 3.9 | 2.52 | 3.04 | 3.76 | 3.22 | 2.97 | 4.61 | 3.87 | 3.53 | 3.24 | 2.49 | 4.85 | 1.41 | 2.9 | 2.08 | 4.11 | 2.98 | 2.39 | 2.08 | 1.4 | 2.46 | -0.61 | 2.15 |
EPS Diluted
| 4.73 | 4.73 | 16.21 | 4.02 | 2.26 | 3.53 | 3.79 | 3.15 | 2.23 | 2.11 | 0.74 | 3.16 | 3.9 | 2.52 | 3.04 | 3.76 | 3.22 | 2.97 | 4.61 | 3.87 | 3.53 | 3.24 | 2.49 | 4.85 | 1.41 | 2.9 | 2.08 | 4.11 | 2.98 | 2.39 | 2.08 | 1.4 | 2.46 | -0.61 | 2.15 |
EBITDA
| 6,775 | 6,697 | 6,331 | 5,480 | 8,075 | 6,341 | 6,226 | 5,618 | 4,960 | 4,997 | 5,165 | 5,372 | 4,733 | 4,993 | 5,041 | 6,393 | 5,733 | 5,266 | 6,986 | 6,120 | 6,036 | 5,473 | 4,785 | 5,109 | 4,105 | 4,372 | 3,929 | 4,753 | 4,722 | 4,651 | 4,309 | 3,121 | 4,630 | 5,275 | 4,052 |
EBITDA Ratio
| 0.187 | 0.183 | 0.182 | 0.15 | 0.186 | 0.144 | 0.145 | 0.128 | 0.124 | 0.132 | 0.151 | 0.157 | 0.152 | 0.172 | 0.183 | 0.207 | 0.2 | 0.185 | 0.207 | 0.182 | 0.185 | 0.171 | 0.156 | 0.164 | 0.138 | 0.147 | 0.14 | 0.166 | 0.174 | 0.165 | 0.171 | 0.117 | 0.183 | 0.211 | 0.167 |