OSEBX1,423.56+0.84%
EQNR284.60+4.20%
DNB198.35-1.15%
MOWI172.80+0.45%
Brent$71.24-0.32%
EUR/USD1.0824-0.14%
DXY104.18+0.08%
INDICATIVE · SAMPLE DATA
EPIRA58

Epiroc AB

Heavy Machinery & VehiclesVerified

Epiroc maintains a conservative capital structure with a debt-to-equity ratio of 0.6, indicating a balanced approach to leverage. The company's liquidity position is characterized as medium, with a current ratio of 1.99, suggesting it can cover short-term obligations but with limited excess capacity. Free cash flow is modest at 147 million SEK, while operating cash flow stands at 4.015 billion SEK, reflecting strong operational performance. Profitability metrics show a return on equity of 5.42% and a return on assets of 2.52%, both below the industry median for heavy machinery firms. This suggests Epiroc is underperforming in capital efficiency and asset utilization relative to its peers. Gross profit of 5.949 billion SEK represents 36% of revenue, which is in line with industry norms, but operating income of 2.921 billion SEK indicates margin compression compared to prior periods. Geographically, Epiroc's revenue is concentrated in Europe, North America, and the Asia-Pacific region, with no disclosed segment breakdown. This concentration exposes the company to regional economic volatility and regulatory shifts, particularly in mining and construction markets. No material revenue is attributed to emerging markets or high-growth regions. Growth trajectory is mixed. Revenue for the latest period is 16.511 billion SEK, with no year-over-year growth rate provided. Analysts project a mean price target of 256.32 SEK, with a median of 258.00 SEK, suggesting moderate upside potential. However, the company's free cash flow is constrained by capital expenditures of 781 million SEK, which may limit reinvestment or shareholder returns. Risk factors include liquidity constraints, as net cash is negative after subtracting total debt. The company's dilution risk is assessed as low, with no near-term pressure from share issuance or convertible debt. However, the risk assessment notes that capital structure could become more leveraged if operating cash flow declines or capital expenditures increase. Recent events include analyst estimates showing a mean recommendation of 2.65, with 3 strong-buy, 6 buy, and 11 hold ratings. No material earnings surprises or regulatory actions were disclosed in the latest filings. The company's capital expenditure and operating cash flow suggest it is maintaining its asset base but not aggressively expanding.

30-day price · EPIRA(missing data)
No daily-bar history available from current data sources. Alternate source pending.
Profile
CompanyEpiroc AB
TickerEPIRA.ST
SectorIndustrials
BusinessIndustrial Goods
Industry groupIndustrial Goods
IndustryHeavy Machinery & Vehicles
AI analysis

Business. Epiroc AB designs, manufactures, and sells underground mining and construction equipment, including drill rigs, load-haul-dump machines, and surface mining equipment, primarily in Europe, North America, and Asia-Pacific.

Classification. Epiroc is classified under the industry "Heavy Machinery & Vehicles" within the "Industrial Goods" business sector, with a confidence level of 0.92.

Epiroc maintains a conservative capital structure with a debt-to-equity ratio of 0.6, indicating a balanced approach to leverage. The company's liquidity position is characterized as medium, with a current ratio of 1.99, suggesting it can cover short-term obligations but with limited excess capacity. Free cash flow is modest at 147 million SEK, while operating cash flow stands at 4.015 billion SEK, reflecting strong operational performance. Profitability metrics show a return on equity of 5.42% and a return on assets of 2.52%, both below the industry median for heavy machinery firms. This suggests Epiroc is underperforming in capital efficiency and asset utilization relative to its peers. Gross profit of 5.949 billion SEK represents 36% of revenue, which is in line with industry norms, but operating income of 2.921 billion SEK indicates margin compression compared to prior periods. Geographically, Epiroc's revenue is concentrated in Europe, North America, and the Asia-Pacific region, with no disclosed segment breakdown. This concentration exposes the company to regional economic volatility and regulatory shifts, particularly in mining and construction markets. No material revenue is attributed to emerging markets or high-growth regions. Growth trajectory is mixed. Revenue for the latest period is 16.511 billion SEK, with no year-over-year growth rate provided. Analysts project a mean price target of 256.32 SEK, with a median of 258.00 SEK, suggesting moderate upside potential. However, the company's free cash flow is constrained by capital expenditures of 781 million SEK, which may limit reinvestment or shareholder returns. Risk factors include liquidity constraints, as net cash is negative after subtracting total debt. The company's dilution risk is assessed as low, with no near-term pressure from share issuance or convertible debt. However, the risk assessment notes that capital structure could become more leveraged if operating cash flow declines or capital expenditures increase. Recent events include analyst estimates showing a mean recommendation of 2.65, with 3 strong-buy, 6 buy, and 11 hold ratings. No material earnings surprises or regulatory actions were disclosed in the latest filings. The company's capital expenditure and operating cash flow suggest it is maintaining its asset base but not aggressively expanding.
Key takeaways
  • Epiroc's debt-to-equity ratio of 0.6 reflects a balanced capital structure but limited financial flexibility.
  • Return on equity of 5.42% is below industry medians, indicating underperformance in capital efficiency.
  • Free cash flow is constrained by capital expenditures, limiting reinvestment or shareholder returns.
  • Revenue is concentrated in developed markets, exposing the company to regional economic volatility.
  • Analysts project moderate upside with a mean price target of 256.32 SEK, but no strong consensus for growth.
  • --
  • ## RATIONALES
  • ```json
Financial snapshot
PeriodHA-latest
CurrencySEK
Revenue$16.51B
Gross profit$5.95B
Operating income$2.92B
Net income$2.04B
R&D
SG&A
D&A
SBC
Operating cash flow$4.01B
CapEx-$781.0M
Free cash flow$147.0M
Total assets$81.02B
Total liabilities$43.32B
Total equity$37.70B
Cash & equivalents$6.60B
Long-term debt$22.51B
Annual history (last 5)
PeriodRevenueOp IncomeNet IncomeFCF
FY-4$39.65B$9.00B$7.06B$4.87B
FY-3$49.69B$11.16B$8.40B$5.85B
FY-2$60.34B$13.18B$9.43B$6.27B
FY-1$63.60B$12.40B$8.73B$5.41B
FY0$62.00B$11.93B$8.60B$5.09B
PeriodGross %Op %Net %FCF %
FY-4
FY-3
FY-2
FY-1
FY0
PeriodAssetsEquityCashDebt
FY-4$48.58B$25.73B$4.86B
FY-3$61.78B$33.02B$3.52B
FY-2$67.78B$36.82B$2.36B
FY-1$83.59B$42.76B$2.07B
FY0$80.38B$42.26B$2.92B
PeriodOCFCapExFCFSBC
FY-4$7.61B-$926.0M$4.87B
FY-3$5.56B-$1.01B$5.85B
FY-2$7.14B-$1.69B$6.27B
FY-1$10.46B-$1.86B$5.41B
FY0$10.68B-$2.00B$5.09B
Quarterly history (last 4)
PeriodRevenueOp IncomeNet IncomeFCF
FQ-7$16.51B$2.92B$2.04B$147.0M
FQ-6$15.70B$3.28B$2.32B$2.95B
FQ-5$17.25B$3.43B$2.36B$367.0M
FQ-4$15.54B$3.09B$2.20B$2.50B
FQ-3$15.13B$2.83B$2.10B$35.0M
FQ-2$15.24B$2.80B$1.96B$2.31B
FQ-1$16.09B$3.20B$2.35B$255.0M
FQ0$14.35B$2.85B$2.10B$2.44B
PeriodGross %Op %Net %FCF %
FQ-7
FQ-6
FQ-5
FQ-4
FQ-3
FQ-2
FQ-1
FQ0
PeriodAssetsEquityCashDebt
FQ-7$81.02B$37.70B$6.60B
FQ-6$81.57B$39.23B$7.13B
FQ-5$83.59B$42.76B$2.07B
FQ-4$80.85B$42.10B$9.11B
FQ-3$79.35B$38.58B$7.66B
FQ-2$81.38B$40.38B$10.05B
FQ-1$80.38B$42.26B$2.92B
FQ0$83.50B$45.90B$9.21B
PeriodOCFCapExFCFSBC
FQ-7$4.01B-$781.0M$147.0M
FQ-6$6.52B-$1.32B$2.95B
FQ-5$10.46B-$1.86B$367.0M
FQ-4$2.59B-$476.0M$2.50B
FQ-3$4.71B-$1.02B$35.0M
FQ-2$7.59B-$1.43B$2.31B
FQ-1$10.68B-$2.00B$255.0M
FQ0$1.66B-$423.0M$2.44B
Valuation
Market price
Market cap
Enterprise value
P/E
Reported non-GAAP P/E
EV/Revenue
EV/Op income
EV/OCF
P/B
P/Tangible book
Tangible book$37.70B
Net cash-$15.92B
Current ratio2.0
Debt/Equity0.6
ROA2.5%
ROE5.4%
Cash conversion2.0%
CapEx/Revenue-4.7%
SBC/Revenue
Asset intensity
Dilution ratio0.0%
Risk assessment
Dilution riskLow
Liquidity riskMedium
  • Net cash is negative after subtracting total debt.
Industry benchmarks
Activity: Industrial Goods · cohort 2404 companies
MetricEPIRAActivity
Op margin17.7%6.1% medp25 1.1% · p75 11.6%top quartile
Net margin12.4%4.9% medp25 0.8% · p75 9.7%top quartile
Gross margin36.0%24.1% medp25 16.2% · p75 33.5%top quartile
R&D / revenue2.0% medp25 1.6% · p75 3.0%
CapEx / revenue-4.7%-3.9% medp25 -8.6% · p75 -1.8%below median
Debt / equity60.0%24.0% medp25 5.4% · p75 59.8%top quartile
Observations
IR observations
Mean price target256.32 SEK
Median price target258.00 SEK
High price target310.00 SEK
Low price target194.00 SEK
Mean recommendation2.65 (1=strong buy, 5=strong sell)
Strong-buy count3.00
Buy count6.00
Hold count11.00
Sell count2.00
Strong-sell count1.00
Mean EPS estimate8.11 SEK
Last actual EPS7.12 SEK
Source data
Underlying data the analysis-pipeline pulls and audits. Fetch timestamps + content hashes show when each source was last refreshed.
Company fundamentalsperiod FQ-7 · history via verified-market-data
no public URL
2026-05-16 12:38 UTC#25313986
Source: analysis-pipeline (hybrid)Generated: 2026-05-27 21:23 UTCJob: 685c777f