TopFunds

Atlas Copco AB

STO: ATCO-A.ST

Stock price

202.2 SEK

(+54.36%) 5 years

equipmentIndustrial - MachineryInvestable Universe

Insider Transactions

5Y price score: 74
Help

The price score is a basic measure of the stock's performance against the S&P 500 Index over a five-year period.

A score of 100 indicates that the stock did as well as the S&P 500 Index.

A score below 100 means the stock underperformed the index, while a score above 100 means it outperformed the S&P 500.

5Y return: +54.36%
DATE RANGE:
SEK PER SHARE

  • Stock price
  • Sales
  • Purchases
  • Stock awards

Transaction History

Trade log
No insider transactions available.

149.4

52-week range

212.3

202.2

Your model inputs

Required return / cost of capital
%
FCFF terminal growth rate
%

Your fair value & Margin of safety

To calculate fair value based on cost of capital and terminal growth assumptions above, please select free cash flow forecast.

Forecast:

Set price notification

Valuation

Free Cash Flow Yield

Help
FCF Yield TTM = Trailing Twelve Months free cash flow per share / current market price per shareLearn more

2.8 %

Dividend Yield TTM

2 %

Market cap

$ 985,266

Price / Earnings TTM

Help
P/E TTM = current market price per share / Trailing Twelve Months diluted earnings per shareLearn more

37

Price / Book TTM

9.3

PEG TTM

Help
Price/Earnings-to-Growth ratio = P/E TTM divided by most recent annual diluted earnings per share growth rateLearn more

(3.3)

Earnings growth and return

LTM

5YR

10YR

Total return (price & dividends)

27.5 %

63.4 %

287.6 %

Free cash flow per share growth

13.7 %

45.6 %

85.7 %

Earnings per share growth

8.2 %

78.3 %

125.8 %

Dividends

Previous dividend:2.50 per share, Paid, Ex-div date Apr 30, 2026
Next dividend:2.50 per share, Declared, Ex-div date Oct 20, 2026
Financials

all figures in SEK Millions except per share data

Periods:

View:

Forecast:

Help

Averages

based on historical growth rates (CAGR) and average margins for last 10 or max, available and up to 10 years.

Analysts

Average Revenue and Net Income forecast estimates from analysts who cover the stock.

Custom

you can edit default forecast based on averages or analysts consensus and use it to calculate fair value based on your assumptions.

ㅤ

Actual
10 year gagr
Estimated
Projected
Fiscal
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Average (A)
2026
2027
2028
2029
2030
Terminal
FISCAL PERIOD END DATES
SHOW FORECAST VS ACTUAL
01Earnings per share
Help
Diluted EPSLearn more
2.4
2.5
3.4
21.8
3.4
3
3.7
4.8
5.8
6.1
5.4
8.5%
8.6
9.1
9.5
10
10.5
10.9
02FCF per share
3.1
3.3
3.8
2.9
2.8
4
4.1
3.4
4.6
6.3
5.8
6.4%
5.8
6.1
6.4
6.7
7.1
7.3
03Dividends per share
Help
Adjusted for splitsLearn more
1.5
1.6
1.7
1.8
1.6
1.8
1.8
1.9
2.3
2.8
3
7.2%
-
-
-
-
-
-
04Dividends payout, %
62.4%
64.2%
49.5%
8%
46.3%
57.6%
49%
39.4%
40%
45.8%
55.3%
(1.2)%
-
-
-
-
-
-
05Revenue
$ 102,161
$ 101,356
$ 116,421
$ 95,363
$ 103,756
$ 99,787
$ 110,912
$ 141,325
$ 172,664
$ 176,771
$ 168,343
5.1%
$ 176,965
$ 186,028
$ 195,555
$ 205,570
$ 216,098
$ 222,581
06ㅤ% Change
-
(0.8)%
14.9%
(18.1)%
8.8%
(3.8)%
11.2%
27.4%
22.2%
2.4%
(4.8)%
5.1%
5.1%
5.1%
5.1%
5.1%
5.1%
5.1%
07Net Income
11,717
11,931
16,671
106,164
16,522
14,779
18,130
23,477
28,040
29,782
26,420
8.5%
42,047
44,200
46,464
48,844
51,345
52,885
08ㅤ% Margin
11.5%
11.8%
14.3%
111.3%
15.9%
14.8%
16.4%
16.6%
16.2%
16.9%
15.7%
23.8% A
23.8%
23.8%
23.8%
23.8%
23.8%
23.8%
09CFO
18,112
18,281
21,380
16,814
16,151
22,204
23,152
21,377
28,084
36,887
32,566
6%
32,506
34,171
35,921
37,761
39,695
40,885
10ㅤ% Of revenue
17.7%
18%
18.4%
17.6%
15.6%
22.3%
20.9%
15.1%
16.3%
20.9%
19.4%
18.4% A
18.4%
18.4%
18.4%
18.4%
18.4%
18.4%
11CAPEX
(2,873)
(2,396)
(2,763)
(2,846)
(2,678)
(2,796)
(3,359)
(5,031)
(5,451)
(6,024)
(4,284)
4.1%
(4,459)
(4,640)
(4,830)
(5,026)
(5,231)
(5,445)
12ㅤ% Change
-
(16.6)%
15.3%
3%
(5.9)%
4.4%
20.1%
49.8%
8.4%
10.5%
(28.9)%
4.1% A
4.1%
4.1%
4.1%
4.1%
4.1%
4.1%
13FCFF
Help
Free Cash Flow to the Firm = Cash Flows from Operating Activities (09) – Capital Expenditures (11)Learn more
15,239
15,885
18,617
13,968
13,473
19,408
19,793
16,346
22,633
30,863
28,282
6.4%
28,048
29,531
31,092
32,734
34,463
35,441
14Total assets
103,010
115,892
125,738
96,670
111,722
113,366
136,683
172,301
182,684
208,538
202,454
7%
216,606
231,748
247,948
265,280
283,825
303,665
15ㅤ% Change
-
12.5%
8.5%
(23.1)%
15.6%
1.5%
20.6%
26.1%
6%
14.2%
(2.9)%
7%
7%
7%
7%
7%
7%
7%
16Total liabilities
56,260
62,715
65,015
54,198
58,432
59,832
69,049
92,275
91,302
94,778
92,071
5.1%
98,507
105,393
112,761
120,643
129,076
138,099
17ㅤ% Of assets
54.6%
54.1%
51.7%
56.1%
52.3%
52.8%
50.5%
53.6%
50%
45.5%
45.5%
45.5% A
45.5%
45.5%
45.5%
45.5%
45.5%
45.5%
18Shareholders Equity
46,750
53,177
60,723
42,472
53,290
53,534
67,634
80,026
91,382
113,760
110,383
9%
118,099
126,355
135,187
144,638
154,748
165,566
19Net Debt
14,063
13,264
651
3,954
8,624
12,972
5,861
25,047
21,822
15,740
19,376
3.3%
-
-
-
-
-
-
20Shares Outstanding
Help
Diluted Weighted-average Shares OutstandingLearn more
4,874,832
4,867,230
4,863,196
4,861,013
4,863,017
4,868,850
4,881,876
4,875,928
4,878,850
4,881,700
4,873,000
-
4,872,817
4,872,634
4,872,451
4,872,268
4,872,084
4,871,901
21ㅤ% Change
-
(0.2)%
(0.1)%
(0)%
-
0.1%
0.3%
(0.1)%
0.1%
0.1%
(0.2)%
-
-
-
-
-
-
-
22ROA
11.4%
10.3%
13.3%
109.8%
14.8%
13%
13.3%
13.6%
15.4%
14.3%
13.1%
-
19.4%
19.1%
18.7%
18.4%
18.1%
17.4%
23ROE
25.1%
22.4%
27.5%
250%
31%
27.6%
26.8%
29.3%
30.7%
26.2%
23.9%
-
35.6%
35%
34.4%
33.8%
33.2%
31.9%
24Interest coverage
20.5
26.1
31.8
43
54.1
57.9
68.2
77.7
42.5
44.8
78.4
-
-
-
-
-
-
-
25Dividend Yield
3.2%
2.5%
2.1%
3.6%
1.8%
1.8%
1.3%
1.5%
1.3%
1.7%
1.8%
-
-
-
-
-
-
-
26P/E Ratio
19.8
25.8
23.4
2.2
25.6
32.3
39.2
25.5
29.7
27.6
30.6
-
-
-
-
-
-
-
27Stock price range
43-67
39-66
60-86
48-87
48-90
62-104
101-147
92-150
120-174
162-206
137-192
-
-
-
-
-
-
-
28Market Cap
Help
End of Period Market CapLearn more
231,067
307,334
390,493
237,793
422,671
476,689
709,744
599,294
833,003
822,913
808,464
13.3%
412,192
455,331
502,784
554,982
612,400
-
29FCF Yield
6.6%
5.2%
4.8%
5.9%
3.2%
4.1%
2.8%
2.7%
2.7%
3.8%
3.5%
(6.1)%
6.8%
6.5%
6.2%
5.9%
5.6%
-
30Average stock price
55.1
52.6
72.8
67.2
68.9
82.9
123.8
121.3
146.5
183.7
164.8
11.6%
84.6
93.4
103.2
113.9
125.7
-
31 CEO
VR
Mr. Vagner Rego