Valuation Epiroc AB OTC Markets

Stocks

Market Closed - OTC Markets 15:30:45 2026-09-15 EDT			5-day change	1st Jan Change
25.82 ^USD	-1.83%		-8.81%	+9.79%

09-15	Alfred Berg Gambak Sverige rose 1.68 percent in August, healthcare benefited relative returns the most	FW
09-14	Odin Sverige rose 2.28% in August, increased stake in Octave after share-price reaction	FW

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	285,960	-	-
Change	-	-15.85%	6.18%	-3.92%	8.87%	16.85%	-	-
Enterprise Value (EV) ¹	260,546	224,027	241,787	239,562	255,724	295,008	290,176	284,452
Change	-	-14.02%	7.93%	-0.92%	6.75%	15.36%	-1.64%	-1.97%
P/E	39.2x	27.3x	25.9x	26.6x	29.5x	30.4x	25.3x	22.8x
PBR	10.7x	6.83x	6.56x	5.39x	6x	6.32x	5.51x	4.85x
PEG	-	1.4x	2.1x	-3.58x	-17.77x	2.1x	1.2x	2.1x
Capitalization / Revenue	6.6x	4.43x	3.88x	3.53x	3.95x	4.29x	3.79x	3.53x
EV / Revenue	6.57x	4.51x	4.01x	3.77x	4.12x	4.42x	3.85x	3.51x
EV / EBITDA	24x	16.1x	15.3x	14.9x	16.8x	17.7x	15x	13.5x
EV / EBIT	28.6x	19.1x	18.4x	19x	21.1x	21.7x	18x	16x
EV / FCF	39x	49.3x	44.3x	27.8x	29.5x	34.9x	27.8x	22.7x
FCF Yield	2.56%	2.03%	2.26%	3.59%	3.39%	2.86%	3.59%	4.4%
Dividend per Share ²	3	3.4	3.8	3.8	3.8	4.089	4.7	5.204
Rate of return	1.31%	1.79%	1.88%	1.97%	1.81%	1.65%	1.89%	2.1%
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%	50.1%	47.9%	47.8%
Net sales ¹	39,645	49,694	60,343	63,604	61,998	66,693	75,386	81,052
EBITDA ¹	10,844	13,885	15,780	16,068	15,213	16,670	19,384	21,123
EBIT ¹	9,098	11,755	13,117	12,624	12,125	13,587	16,145	17,773
Net income ¹	7,058	8,397	9,431	8,731	8,602	9,916	11,954	13,220
Net Debt ¹	-1,304	3,691	7,824	14,778	11,004	9,048	4,216	-1,508
Reference price ²	229.20	189.85	202.20	192.55	209.90	248.30	248.30	248.30
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PACCAR INC	20.54x	1.94x	15.84x	2.65%	64.67B
KOMATSU LTD.	16.26x	1.64x	9.32x	2.74%	41.17B
DAIMLER TRUCK HOLDING AG	11.85x	1.09x	10.91x	4.37%	38.62B
EPIROC AB	30.06x	4.37x	17.49x	1.67%	28.93B
KUBOTA CORPORATION	11.44x	1.51x	9.23x	1.94%	20.21B
KNORR-BREMSE AG	22.5x	2.11x	11.42x	2.11%	18.68B
METSO OYJ	23.88x	2.65x	14.29x	2.51%	16.14B
CNH INDUSTRIAL N.V.	32.01x	1.05x	18.55x	1.14%	17.02B
EXOR N.V.	13.84x	-	-	0.7%	16.63B
Average	20.27x	2.04x	13.38x	2.2%	29.12B
Weighted average by Cap.	19.60x	2.00x	13.37x	2.49%