Valuation Epiroc AB OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 11:58:02 2026-07-13 EDT			5-day change	1st Jan Change
27.27 ^USD	+1.55%		-4.79%	+15.95%

12:43am	Barclays raises Epiroc price target to 285 kronor (280), reiterates overweight - BN	FW
07-13	Zonebourse earnings calendar: week of July 13 to 17, 2026

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	292,710	-	-
Change	-	-15.85%	6.18%	-3.92%	8.87%	19.61%	-	-
Enterprise Value (EV) ¹	260,546	224,027	241,787	239,562	255,724	300,218	296,760	289,697
Change	-	-14.02%	7.93%	-0.92%	6.75%	17.4%	-1.15%	-2.38%
P/E	39.2x	27.3x	25.9x	26.6x	29.5x	30.9x	25.9x	23.6x
PBR	10.7x	6.83x	6.56x	5.39x	6x	6.38x	5.58x	4.92x
PEG	-	1.4x	2.1x	-3.58x	-17.77x	2x	1.4x	2.3x
Capitalization / Revenue	6.6x	4.43x	3.88x	3.53x	3.95x	4.4x	3.9x	3.63x
EV / Revenue	6.57x	4.51x	4.01x	3.77x	4.12x	4.51x	3.95x	3.59x
EV / EBITDA	24x	16.1x	15.3x	14.9x	16.8x	17.9x	15.3x	13.7x
EV / EBIT	28.6x	19.1x	18.4x	19x	21.1x	21.8x	18.3x	16.2x
EV / FCF	39x	49.3x	44.3x	27.8x	29.5x	32x	28.2x	23.1x
FCF Yield	2.56%	2.03%	2.26%	3.59%	3.39%	3.13%	3.55%	4.33%
Dividend per Share ²	3	3.4	3.8	3.8	3.8	4.078	4.718	5.169
Rate of return	1.31%	1.79%	1.88%	1.97%	1.81%	1.61%	1.86%	2.04%
EPS ²	5.84	6.95	7.81	7.23	7.11	8.226	9.795	10.78
Distribution rate	51.4%	48.9%	48.7%	52.6%	53.4%	49.6%	48.2%	47.9%
Net sales ¹	39,645	49,694	60,343	63,604	61,998	66,573	75,044	80,686
EBITDA ¹	10,844	13,885	15,780	16,068	15,213	16,791	19,425	21,117
EBIT ¹	9,098	11,755	13,117	12,624	12,125	13,768	16,248	17,840
Net income ¹	7,058	8,397	9,431	8,731	8,602	10,030	11,997	13,229
Net Debt ¹	-1,304	3,691	7,824	14,778	11,004	7,508	4,049	-3,013
Reference price ²	229.20	189.85	202.20	192.55	209.90	254.00	254.00	254.00
Nbr of stocks (in thousands)	1,206,255	1,206,183	1,206,846	1,208,218	1,208,994	1,209,824	-	-
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	21.75x	2x	16.42x	2.55%	65.4B
DAIMLER TRUCK HOLDING AG	13.71x	1.11x	11.51x	4.32%	36.69B
KOMATSU LTD.	15.49x	1.51x	8.62x	3%	35.17B
KUBOTA CORPORATION	13.4x	1.51x	10.4x	1.96%	18.75B
KNORR-BREMSE AG	23.41x	2.17x	11.84x	2.05%	18.86B
EXOR N.V.	13.37x	-	-	0.73%	15.88B
METSO OYJ	21.28x	2.39x	12.82x	2.83%	14.31B
CNH INDUSTRIAL N.V.	26.43x	0.84x	16.05x	2.5%	12.92B
ASHOK LEYLAND LIMITED	24.61x	2.01x	15.43x	2.03%	9.77B
Average	19.27x	1.69x	12.89x	2.44%	25.3B
Weighted average by Cap.	18.71x	1.69x	13.02x	2.68%