Epiroc
249.20 SEK
+2.13 %
Less than 1K followers
EPI A
NASDAQ Stockholm
Industrial Goods & Services
Industrials
Overview
Financials & Estimates
Ownership
Dividend
Investor consensus
Valuation
Income statement
Quarter data
Income statement
Financial statements, revenue, EBIT, valuation metrics, and quarterly estimates for Epiroc
| 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|---|---|
| Revenue | 40,849.0 | 36,122.0 | 39,645.0 | 49,694.0 | 60,343.0 | 63,604.0 | 61,998.0 |
| growth-% | -11.6 % | 9.8 % | 25.3 % | 21.4 % | 5.4 % | -2.5 % | |
| EBITDA | 10,114.0 | 9,128.0 | 10,741.0 | 13,277.0 | 15,846.0 | 15,829.0 | 15,013.0 |
| EBIT | 8,136.0 | 7,382.0 | 8,995.0 | 11,147.0 | 13,183.0 | 12,385.0 | 11,925.0 |
| Profit before taxes | 7,843.0 | 7,087.0 | 8,964.0 | 10,778.0 | 12,235.0 | 11,439.0 | 11,236.0 |
| Net income | 5,884.0 | 5,410.0 | 7,069.0 | 8,411.0 | 9,458.0 | 8,756.0 | 8,599.0 |
| EPS | 4.89 | 4.50 | 5.85 | 6.96 | 7.82 | 7.23 | 7.12 |
| Dividend | 0.00 | 2.50 | 3.00 | 3.40 | 3.80 | 3.80 | 3.80 |
| Dividend ratio | 0.0 % | 55.6 % | 51.3 % | 48.9 % | 48.6 % | 52.6 % | 53.4 % |
Profitability and return on capital
| 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|---|---|
| EBITDA-% | 24.8 % | 25.3 % | 27.1 % | 26.7 % | 26.3 % | 24.9 % | 24.2 % |
| EBIT-% | 19.9 % | 20.4 % | 22.7 % | 22.4 % | 21.8 % | 19.5 % | 19.2 % |
| ROE | 25.8 % | 22.8 % | 27.4 % | 25.1 % | 25.4 % | 20.3 % | 20.3 % |
| ROI | 14.3 % | 12.3 % | 14.6 % | 13.6 % | 14.0 % | 10.5 % | 10.7 % |