|
Market Closed -
OTC Markets
15:59:59 2026-10-27 EDT
|
5-day change | 1st Jan Change | ||
| 25.39 USD | -0.35% |
|
-1.01% | +12.54% |
| 06:36am | Epiroc's adjusted operating profit below expectations in third quarter | FW |
| 06:32am | Epiroc adjusted operating profit SEK 3.426bn (2.896) in third quarter, expected SEK 3.495bn | FW |
Company Valuation: Epiroc AB
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 | 290,632 | - | - |
| Change | - | -15.85% | 6.18% | -3.92% | 8.87% | 18.76% | - | - |
| Enterprise Value (EV) 1 | 260,546 | 224,027 | 241,787 | 239,562 | 255,724 | 299,534 | 294,699 | 288,600 |
| Change | - | -14.02% | 7.93% | -0.92% | 6.75% | 17.13% | -1.61% | -2.07% |
| P/E | 39.2x | 27.3x | 25.9x | 26.6x | 29.5x | 30.6x | 25.1x | 22.7x |
| PBR | 10.7x | 6.83x | 6.56x | 5.39x | 6x | 6.41x | 5.56x | 4.87x |
| PEG | - | 1.4x | 2.1x | -3.58x | -17.77x | 1.9x | 1.1x | 2.2x |
| Capitalization / Revenue | 6.6x | 4.43x | 3.88x | 3.53x | 3.95x | 4.33x | 3.79x | 3.52x |
| EV / Revenue | 6.57x | 4.51x | 4.01x | 3.77x | 4.12x | 4.46x | 3.84x | 3.5x |
| EV / EBITDA | 24x | 16.1x | 15.3x | 14.9x | 16.8x | 17.8x | 14.9x | 13.4x |
| EV / EBIT | 28.6x | 19.1x | 18.4x | 19x | 21.1x | 21.9x | 17.9x | 15.9x |
| EV / FCF | 39x | 49.3x | 44.3x | 27.8x | 29.5x | 37.4x | 29.5x | 23.6x |
| FCF Yield | 2.56% | 2.03% | 2.26% | 3.59% | 3.39% | 2.68% | 3.39% | 4.24% |
| Dividend per Share 2 | 3 | 3.4 | 3.8 | 3.8 | 3.8 | 4.118 | 4.796 | 5.286 |
| Rate of return | 1.31% | 1.79% | 1.88% | 1.97% | 1.81% | 1.63% | 1.9% | 2.1% |
| EPS 2 | 5.84 | 6.95 | 7.81 | 7.23 | 7.11 | 8.242 | 10.06 | 11.09 |
| Distribution rate | 51.4% | 48.9% | 48.7% | 52.6% | 53.4% | 50% | 47.7% | 47.6% |
| Net sales 1 | 39,645 | 49,694 | 60,343 | 63,604 | 61,998 | 67,175 | 76,744 | 82,514 |
| EBITDA 1 | 10,844 | 13,885 | 15,780 | 16,068 | 15,213 | 16,832 | 19,780 | 21,575 |
| EBIT 1 | 9,098 | 11,755 | 13,117 | 12,624 | 12,125 | 13,708 | 16,506 | 18,172 |
| Net income 1 | 7,058 | 8,397 | 9,431 | 8,731 | 8,602 | 10,003 | 12,216 | 13,466 |
| Net Debt 1 | -1,304 | 3,691 | 7,824 | 14,778 | 11,004 | 8,902 | 4,068 | -2,031 |
| Reference price 2 | 229.20 | 189.85 | 202.20 | 192.55 | 209.90 | 252.00 | 252.00 | 252.00 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 26.82x | 4.56x | 20.38x | 0.86% | 328B | |
| 35.31x | 5.49x | 29.93x | 1.03% | 172B | |
| 14.98x | 1.15x | 7.35x | 4.95% | 63.5B | |
| 17.6x | 1.52x | 12.83x | 3.13% | 54.61B | |
| 29.88x | 4.21x | 17.55x | 0.45% | 46.81B | |
| 15.25x | 1.56x | 8.91x | 2.84% | 38.48B | |
| 10.99x | 1.04x | 10.4x | 4.75% | 34.07B | |
| 30.57x | 4.46x | 17.8x | 1.63% | 29.25B | |
| 12.54x | 0.41x | 4.25x | 3.92% | 26.42B | |
| Average | 21.55x | 2.71x | 14.37x | 2.62% | 88.16B | |
| Weighted average by Cap. | 25.68x | 3.82x | 19.11x | 1.75% |
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
- EPOAY Stock
- Valuation Epiroc AB
Select your edition
All financial news and data tailored to specific country editions
