|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 229.00 SEK | +0.13% |
|
+2.97% | +9.00% |
| 04:24am | Nine Stocks Reach New 52-Week Highs on the Stockholm Stock Exchange Today | FW |
| 03:32am | Pareto Unveils Its 15 Top Stock Picks for 2026 | FW |
Company Valuation: Epiroc AB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 176,260 | 261,850 | 220,336 | 233,963 | 224,784 | 266,007 | 266,007 | - |
| Change | - | 48.56% | -15.85% | 6.18% | -3.92% | 18.34% | 0% | - |
| Enterprise Value (EV) 1 | 172,123 | 260,546 | 224,027 | 241,787 | 239,562 | 276,363 | 272,636 | 268,505 |
| Change | - | 51.37% | -14.02% | 7.93% | -0.92% | 15.36% | -1.35% | -1.52% |
| P/E ratio | 33.4x | 39.2x | 27.3x | 25.9x | 26.6x | 32.5x | 29.2x | 26.1x |
| PBR | 7.59x | 10.7x | 6.83x | 6.56x | 5.39x | 6.35x | 5.7x | 5.1x |
| PEG | - | 1.3x | 1.4x | 2.1x | -3.58x | -11.77x | 2.6x | 2.2x |
| Capitalization / Revenue | 4.88x | 6.6x | 4.43x | 3.88x | 3.53x | 4.26x | 4.11x | 3.85x |
| EV / Revenue | 4.77x | 6.57x | 4.51x | 4.01x | 3.77x | 4.43x | 4.21x | 3.89x |
| EV / EBITDA | 18.3x | 24x | 16.1x | 15.3x | 14.9x | 18.2x | 16.9x | 15.3x |
| EV / EBIT | 22.4x | 28.6x | 19.1x | 18.4x | 19x | 22.6x | 20.9x | 18.6x |
| EV / FCF | 23.5x | 39x | 49.3x | 44.3x | 27.8x | 28.3x | 28x | 26.6x |
| FCF Yield | 4.26% | 2.56% | 2.03% | 2.26% | 3.59% | 3.53% | 3.57% | 3.76% |
| Dividend per Share 2 | 2.5 | 3 | 3.4 | 3.8 | 3.8 | 3.7 | 3.93 | 4.306 |
| Rate of return | 1.67% | 1.31% | 1.79% | 1.88% | 1.97% | 1.62% | 1.72% | 1.88% |
| EPS 2 | 4.48 | 5.84 | 6.95 | 7.81 | 7.23 | 7.03 | 7.827 | 8.757 |
| Distribution rate | 55.8% | 51.4% | 48.9% | 48.7% | 52.6% | 52.6% | 50.2% | 49.2% |
| Net sales 1 | 36,122 | 39,645 | 49,694 | 60,343 | 63,604 | 62,370 | 64,697 | 69,031 |
| EBITDA 1 | 9,415 | 10,844 | 13,885 | 15,780 | 16,068 | 15,219 | 16,114 | 17,583 |
| EBIT 1 | 7,669 | 9,098 | 11,755 | 13,117 | 12,624 | 12,230 | 13,075 | 14,440 |
| Net income 1 | 5,399 | 7,058 | 8,397 | 9,431 | 8,731 | 8,593 | 9,448 | 10,569 |
| Net Debt 1 | -4,137 | -1,304 | 3,691 | 7,824 | 14,778 | 10,356 | 6,630 | 2,499 |
| Reference price 2 | 149.65 | 229.20 | 189.85 | 202.20 | 192.55 | 228.70 | 228.70 | 228.70 |
| Nbr of stocks (in thousands) | 1,205,567 | 1,206,255 | 1,206,183 | 1,206,846 | 1,208,218 | 1,208,994 | 1,208,994 | - |
| Announcement Date | 1/26/21 | 1/26/22 | 1/31/23 | 1/24/24 | 1/30/25 | - | - | - |
1SEK in Million2SEK
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 32.53x | 4.43x | 18.16x | 1.62% | 28.84B | |
| 27.07x | 2.11x | 19.13x | 2.98% | 64.03B | |
| 15.47x | 1.11x | 11.45x | 3.88% | 37.01B | |
| 25.83x | 1.68x | 16.83x | 1.41% | 36.31B | |
| 14.07x | 1.43x | 8.03x | 3.5% | 31.16B | |
| 28.27x | 2.27x | 13.46x | 1.77% | 18.81B | |
| -3.68x | - | - | 0.68% | 17.7B | |
| 16.95x | 1.58x | 12.7x | 2.05% | 17.47B | |
| 26.91x | 2.8x | 15.38x | 2.3% | 15.62B | |
| 22.87x | 0.7x | 7.59x | -.--% | 14.01B | |
| Average | 20.63x | 2.01x | 13.64x | 2.02% | 28.1B | |
| Weighted average by Cap. | 21.79x | 2.03x | 14.64x | 2.34% |
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
- Equities
- EPI A Stock
- Valuation Epiroc AB
Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition