investorscraft@gmail.com

Intrinsic ValueEpiroc AB (publ) (0YSU.L)

Previous Close£251.49
Intrinsic Value
Upside potential
Previous Close
£251.49

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Epiroc AB is a leading industrial machinery company specializing in equipment and solutions for surface and underground mining, construction, and infrastructure development. The company operates through two core segments: Equipment & Service, which provides rock drilling, excavation, and automation solutions, and Tools & Attachments, offering specialized drilling tools and hydraulic attachments. Epiroc serves a global customer base with a strong emphasis on innovation, digitalization, and electrification, positioning itself as a key player in sustainable mining and infrastructure solutions. The company’s revenue model is driven by equipment sales, aftermarket services, and spare parts, ensuring recurring income streams. With a heritage dating back to 1873, Epiroc has established a robust market presence, supported by its technological leadership and commitment to efficiency and safety. Its focus on automation and electrification aligns with industry trends toward decarbonization, enhancing its competitive edge in a sector increasingly prioritizing environmental sustainability.

Revenue Profitability And Efficiency

In its latest fiscal year, Epiroc reported revenue of SEK 63.6 billion, with net income reaching SEK 8.7 billion, reflecting a healthy profitability margin. The company generated SEK 10.5 billion in operating cash flow, demonstrating strong operational efficiency. Capital expenditures were modest at SEK 890 million, indicating disciplined investment in growth while maintaining cash flow stability.

Earnings Power And Capital Efficiency

Epiroc’s diluted EPS stood at SEK 7.24, underscoring its earnings power. The absence of total debt and a cash reserve of SEK 7.2 billion highlight exceptional capital efficiency, allowing the company to reinvest in innovation and shareholder returns without financial strain.

Balance Sheet And Financial Health

Epiroc maintains a pristine balance sheet with no debt and substantial cash reserves, ensuring financial flexibility. This robust position supports its ability to navigate market cycles, fund strategic initiatives, and return capital to shareholders without leverage-related risks.

Growth Trends And Dividend Policy

The company has demonstrated consistent growth, supported by its focus on automation and electrification. Epiroc’s dividend policy is shareholder-friendly, with a dividend per share of SEK 3.8, reflecting its commitment to returning capital while retaining funds for reinvestment.

Valuation And Market Expectations

With a market capitalization of approximately SEK 247 billion and a beta of 0.96, Epiroc is valued as a stable industrial player. Investors likely anticipate steady growth, driven by its technological leadership and alignment with sustainability trends in mining and construction.

Strategic Advantages And Outlook

Epiroc’s strategic advantages include its innovation-driven product portfolio, strong aftermarket services, and debt-free balance sheet. The outlook remains positive, supported by global demand for efficient and sustainable mining solutions, though macroeconomic volatility in commodity markets could pose short-term challenges.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount