|
Delayed
Liquidnet
|
5-day change | 1st Jan Change | ||
| - SEK | -.--% |
|
-.--% | - |
| 08-28 | Stockholm's stock market ended the week higher, sharp drops for several stocks | FW |
| 08-28 | Berenberg Launches Epiroc Coverage at Hold Amid Mining Equipment Order Cycles Update | MT |
Company Valuation: Epiroc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 261,850 | 220,336 | 233,963 | 224,784 | 244,720 | 309,391 | - | - |
| Change | - | -15.85% | 6.18% | -3.92% | 8.87% | 26.43% | - | - |
| Enterprise Value (EV) 1 | 260,546 | 224,027 | 241,787 | 239,562 | 255,724 | 318,406 | 313,563 | 307,843 |
| Change | - | -14.02% | 7.93% | -0.92% | 6.75% | 24.51% | -1.52% | -1.82% |
| P/E | 39.2x | 27.3x | 25.9x | 26.6x | 29.5x | 32.9x | 27.4x | 24.6x |
| PBR | 10.7x | 6.83x | 6.56x | 5.39x | 6x | 6.84x | 5.96x | 5.25x |
| PEG | - | 1.4x | 2.1x | -3.58x | -17.77x | 2.2x | 1.3x | 2.2x |
| Capitalization / Revenue | 6.6x | 4.43x | 3.88x | 3.53x | 3.95x | 4.64x | 4.1x | 3.81x |
| EV / Revenue | 6.57x | 4.51x | 4.01x | 3.77x | 4.12x | 4.77x | 4.16x | 3.8x |
| EV / EBITDA | 24x | 16.1x | 15.3x | 14.9x | 16.8x | 19.1x | 16.2x | 14.5x |
| EV / EBIT | 28.6x | 19.1x | 18.4x | 19x | 21.1x | 23.4x | 19.4x | 17.3x |
| EV / FCF | 39x | 49.3x | 44.3x | 27.8x | 29.5x | 37.7x | 30.1x | 24.6x |
| FCF Yield | 2.56% | 2.03% | 2.26% | 3.59% | 3.39% | 2.65% | 3.33% | 4.06% |
| Dividend per Share 2 | 3 | 3.4 | 3.8 | 3.8 | 3.8 | 4.094 | 4.706 | 5.221 |
| Rate of return | 1.31% | 1.79% | 1.88% | 1.97% | 1.81% | 1.52% | 1.75% | 1.94% |
| EPS 2 | 5.84 | 6.95 | 7.81 | 7.23 | 7.11 | 8.159 | 9.819 | 10.9 |
| Distribution rate | 51.4% | 48.9% | 48.7% | 52.6% | 53.4% | 50.2% | 47.9% | 47.9% |
| Net sales 1 | 39,645 | 49,694 | 60,343 | 63,604 | 61,998 | 66,724 | 75,405 | 81,118 |
| EBITDA 1 | 10,844 | 13,885 | 15,780 | 16,068 | 15,213 | 16,693 | 19,404 | 21,159 |
| EBIT 1 | 9,098 | 11,755 | 13,117 | 12,624 | 12,125 | 13,609 | 16,164 | 17,807 |
| Net income 1 | 7,058 | 8,397 | 9,431 | 8,731 | 8,602 | 9,934 | 11,971 | 13,251 |
| Net Debt 1 | -1,304 | 3,691 | 7,824 | 14,778 | 11,004 | 9,015 | 4,172 | -1,548 |
| Reference price 2 | 229.20 | 189.85 | 202.20 | 192.55 | 209.90 | 268.60 | 268.60 | 268.60 |
| Nbr of stocks (in thousands) | 1,206,255 | 1,206,183 | 1,206,846 | 1,208,218 | 1,208,994 | 1,209,940 | - | - |
| Announcement Date | 1/26/22 | 1/31/23 | 1/24/24 | 1/30/25 | 1/26/26 | - | - | - |
1SEK in Million2SEK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.01x | 1.98x | 16.25x | 2.6% | 65.97B | |
| 17.41x | 1.72x | 9.8x | 2.6% | 42.01B | |
| 12.58x | 1.15x | 11.55x | 4.14% | 41.24B | |
| 32.92x | 4.77x | 19.07x | 1.52% | 32.28B | |
| 23.87x | 2.22x | 12.06x | 1.99% | 19.92B | |
| 12.04x | 1.54x | 9.76x | 1.9% | 19.9B | |
| 25.74x | 2.85x | 15.32x | 2.33% | 17.48B | |
| 14.16x | - | - | 0.69% | 17.11B | |
| 27.19x | 0.91x | 15.73x | 1.45% | 14.46B | |
| Average | 20.77x | 2.14x | 13.69x | 2.14% | 30.04B | |
| Weighted average by Cap. | 20.34x | 2.14x | 13.84x | 2.41% |
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
- EPI A Stock
- Stock
- Valuation Epiroc
Select your edition
All financial news and data tailored to specific country editions
