TopFunds

Epiroc AB

STO: EPI-A.ST

Stock price

257.8 SEK

(+42.83%) 5 years

Agricultural - Machinery

Insider Transactions

5Y price score: 59
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: +42.83%
DATE RANGE:
SEK PER SHARE

  • Stock price
  • Sales
  • Purchases
  • Stock awards

Transaction History

Trade log
No insider transactions available.

186.6

52-week range

284.3

257.8

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

2.5 %

Dividend Yield TTM

1.5 %

Market cap

311,774

Price / Earnings TTM

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

35.3

Price / Book TTM

7

PEG TTM

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

(19.6)

Earnings growth and return

LTM

5YR

10YR

Total return (price & dividends)

29.8 %

52 %

211.6 %

Free cash flow per share growth

(3.6) %

22.2 %

74.1 %

Earnings per share growth

15.5 %

58.7 %

141 %

Dividends

Previous dividend:1.90 per share, Paid, Ex-div date May 07, 2026
Next dividend:1.90 per share, Declared, Ex-div date Oct 19, 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
3
2.7
3.6
4.5
4.9
4.5
5.8
7
7.8
7.2
7.1
9.2%
8
8.7
9.4
10.1
10.9
11.3
02FCF per share
4.3
4
3.7
2.7
5.2
6.1
5.5
3.8
4.5
7.1
7.4
5.7%
7.4
8
8.5
9.2
9.8
9.8
03Dividends per share
Help
Adjusted for splitsLearn more
-
-
-
-
2.1
2.4
2.5
3
3.4
3.8
3.8
10.4%
-
-
-
-
-
-
04Dividends payout, %
8.4%
11.8%
120.1%
-
43%
53.6%
42.7%
43.1%
43.5%
52.6%
53.4%
20.4%
-
-
-
-
-
-
05Revenue
28,663
27,102
31,440
38,285
40,849
36,122
39,645
49,694
60,343
63,604
61,998
8%
66,971
72,342
78,144
84,411
91,181
93,917
06ㅤ% Change
-
(5.5)%
16%
21.8%
6.7%
(11.6)%
9.8%
25.4%
21.4%
5.4%
(2.5)%
8%
8%
8%
8%
8%
8%
8%
07Net Income
3,582
3,235
4,313
5,430
5,874
5,399
7,058
8,397
9,431
8,731
8,602
9.2%
9,716
10,496
11,337
12,247
13,229
13,626
08ㅤ% Margin
12.5%
11.9%
13.7%
14.2%
14.4%
15%
17.8%
16.9%
15.6%
13.7%
13.9%
14.5% A
14.5%
14.5%
14.5%
14.5%
14.5%
14.5%
09CFO
5,858
5,402
5,176
4,324
7,228
8,334
7,607
5,558
7,143
10,460
11,031
6.5%
11,284
12,189
13,167
14,223
15,363
15,824
10ㅤ% Of revenue
20.4%
19.9%
16.5%
11.3%
17.7%
23.1%
19.2%
11.2%
11.8%
16.5%
17.8%
16.9% A
16.9%
16.9%
16.9%
16.9%
16.9%
16.9%
11CAPEX
(681)
(580)
(713)
(1,036)
(1,023)
(1,005)
(926)
(1,014)
(1,687)
(1,856)
(2,037)
11.6%
(2,273)
(2,536)
(2,830)
(3,157)
(3,523)
(3,931)
12ㅤ% Change
-
(14.8)%
22.9%
45.3%
(1.3)%
(1.8)%
(7.9)%
9.5%
66.4%
10%
9.8%
11.6% A
11.6%
11.6%
11.6%
11.6%
11.6%
11.6%
13FCFF
Help
Free Cash Flow to the Firm = Cash Flows from Operating Activities (09) – Capital Expenditures (11)Learn more
5,177
4,822
4,463
3,288
6,205
7,329
6,681
4,544
5,456
8,604
8,994
5.7%
9,011
9,653
10,337
11,065
11,840
11,893
14Total assets
28,418
29,984
27,361
36,155
41,037
43,886
48,583
61,780
67,784
83,589
80,377
11%
89,184
98,955
109,798
121,828
135,176
149,987
15ㅤ% Change
-
5.5%
(8.8)%
32.1%
13.5%
6.9%
10.7%
27.2%
9.7%
23.3%
(3.8)%
11%
11%
11%
11%
11%
11%
11%
16Total liabilities
13,489
14,171
15,253
17,308
18,224
20,147
22,792
28,272
30,574
40,409
38,105
10.9%
42,280
46,913
52,053
57,756
64,084
71,106
17ㅤ% Of assets
47.5%
47.3%
55.8%
47.9%
44.4%
45.9%
46.9%
45.8%
45.1%
48.3%
47.4%
47.4% A
47.4%
47.4%
47.4%
47.4%
47.4%
47.4%
18Shareholders Equity
14,929
15,813
12,108
18,847
22,813
23,739
25,791
33,508
37,210
43,180
42,272
11%
46,904
52,043
57,745
64,072
71,092
78,882
19Net Debt
6,686
7,386
5,250
912
(116)
(4,997)
(1,610)
3,550
7,165
14,387
10,752
4.9%
-
-
-
-
-
-
20Shares Outstanding
Help
Diluted Weighted-average Shares OutstandingLearn more
1,212,360
1,212,360
1,212,360
1,206,307
1,202,176
1,205,142
1,208,070
1,207,689
1,207,425
1,208,363
1,209,909
(0)%
1,209,664
1,209,419
1,209,175
1,208,930
1,208,685
1,208,441
21ㅤ% Change
-
-
-
(0.5)%
(0.3)%
0.3%
0.2%
(0)%
(0)%
0.1%
0.1%
(0)%
(0)%
(0)%
(0)%
(0)%
(0)%
(0)%
22ROA
12.6%
10.8%
15.8%
15%
14.3%
12.3%
14.5%
13.6%
13.9%
10.5%
10.7%
-
10.9%
10.6%
10.3%
10.1%
9.8%
9.1%
23ROE
24%
20.5%
35.6%
28.8%
25.8%
22.7%
27.4%
25.1%
25.4%
20.2%
20.4%
-
20.7%
20.2%
19.6%
19.1%
18.6%
17.3%
24Interest coverage
17.3
18.1
22.4
24
22.9
29.6
48.9
31.1
15.8
9.4
18.4
-
-
-
-
-
-
-
25Dividend Yield
0.3%
0.4%
4.8%
-
1.9%
1.6%
1.1%
1.6%
1.7%
2%
1.8%
-
-
-
-
-
-
-
26P/E Ratio
30.2
33.5
25.2
18.8
23
32.9
39.2
27.3
25.7
26.6
29.5
-
-
-
-
-
-
-
27Stock price range
-
-
-
72-104
81-117
78-150
150-231
149-238
183-220
182-232
175-225
-
-
-
-
-
-
-
28Market Cap
Help
End of Period Market CapLearn more
108,438
108,438
108,470
102,103
135,232
177,517
276,485
229,022
242,649
232,570
253,778
8.9%
133,601
148,035
163,913
181,378
200,590
-
29FCF Yield
4.8%
4.5%
4.1%
3.2%
4.6%
4.1%
2.4%
2%
2.3%
3.7%
3.5%
(2.9)%
6.7%
6.5%
6.3%
6.1%
5.9%
-
30Average stock price
-
-
-
87.8
99
114
190.3
193.5
201.5
207.3
199.7
12.5%
110.4
122.4
135.6
150
166
-
31 CEO
HH
Helena Hedblom