Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
Company filings, market data
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |