Download PDF

1. Company Snapshot

1.a. Company Description

Epiroc AB (publ), together with its subsidiaries, develops and produces equipment for use in surface and underground applications in Sweden.It operates through Equipment & Service and Tools & Attachments segments.The Equipment & Service segment provides equipment and solutions for rock drilling, mechanical rock excavation, rock reinforcement, loading and haulage, exploration drilling, and ventilation systems, as well as drilling equipment for water and energy; and related spare parts, services, and solutions.


This segment also provides solutions for automation, digitalization, and electrification.The Tools & Attachments segment offers rock drilling tools and hydraulic attachments that are used primarily for drilling, deconstruction, recycling, and rock excavation.The company was founded in 1873 and is headquartered in Nacka, Sweden.

Show Full description

1.b. Last Insights on EPI

Epiroc AB's recent performance has been positively driven by growing confidence in its fundamentals, particularly in the mining equipment sector. The company's presence in the market for autonomous surface blast-hole drills, alongside Caterpillar, has been noted, with Epiroc capturing a significant share. Additionally, Epiroc is a key player in the underground mining tele-remote and autonomous equipment market, alongside Sandvik and Caterpillar. The global mining equipment market is expected to grow, driven by demand for critical minerals and sustainability initiatives. Epiroc's participation in the Deutsche Bank's Depositary Receipts Virtual Investor Conference also highlights its visibility.

1.c. Company Highlights

2. Epiroc's Record-Breaking Performance in 2024

Epiroc achieved record highs for orders received and revenues in 2024, driven by strong demand for equipment and services, particularly in mining. The growth was supported by acquisitions and the development of strategic growth areas such as service agreements, circular services, and digital and automation solutions. The company reported an 11% increase in group revenues to NOK 17.3 billion and a 19.7% adjusted EBIT margin.

Publication Date: Feb -11

📋 Highlights
  • Record Highs in Orders and Revenues: Epiroc achieved record highs for orders received and revenues in 2024, driven by strong demand for equipment and services, particularly in mining.
  • Efficiency Actions and Recurring Revenue Streams: The company executed efficiency actions, reducing the workforce by 1,135 employees, and increased its portion of recurring and resilient revenue streams through service agreements and closer collaboration with customers.
  • Strong Mining Demand and Weak Construction: Mining customer demand remained strong, with orders received increasing 12% to SEK 16.2 billion, while construction customers remained weak.
  • Record High Operating Cash Flow: Epiroc's operating cash flow was a record high, increasing more than 60% year-over-year to SEK 4 billion, with a cash conversion rate of 104% and a net debt-to-EBITDA ratio of 0.93%.
  • Outlook: Mining Demand to Remain High, Construction Weak: Looking ahead, mining demand is expected to remain high, while construction demand is expected to remain weak, with the company focused on smaller bolt-on acquisitions and inventory reduction.

Financial Highlights

The operating cash flow was a record high, increasing more than 60% year-over-year to SEK 4 billion. The cash conversion rate was 104%, and the net debt-to-EBITDA ratio was 0.93%. The company proposed a dividend per share of SEK 3.80 to be paid in two equal installments. "We executed efficiency actions according to plan and reduced the workforce by 1,135 employees in 2024," said Helena Hedblom, CEO.

Segment Performance

The segment results show a 5% increase in orders for Equipment & Service, driven by strong mining demand. Tools & Attachment had mixed demand, with a 39% increase in orders mainly due to the acquisition of Stanley Infrastructure. The aftermarket represented 63% of the group's revenue, and orders were driven by a high mining activity level.

Outlook and Guidance

Looking ahead, mining demand is expected to remain high, while construction demand is expected to remain weak. The company's acquisition strategy is focused on smaller bolt-on acquisitions, and it does not expect any big acquisitions in software and construction. "We have a solid platform now for organic growth in software and construction," said Helena Hedblom.

Valuation

With a PE ratio of 28.87, the stock is trading at a premium to its peers. The price-to-sales ratio of 3.79 indicates that the market is pricing in strong revenue growth. The dividend yield of 1.82% provides a relatively attractive yield for investors. Analyst estimates suggest a revenue growth of 6.0% next year.

3. NewsRoom

Card image cap

Epiroc (OM:EPI A): Is the Recent Pullback Creating a Valuation Opportunity?

Nov -08

Card image cap

Deutsche Bank ADR Virtual Investor Conference: Presentations Now Available for Online Viewing

Nov -05

Card image cap

CORRECTION -- International companies to host live webcasts at Deutsche Bank’s Depositary Receipts Virtual Investor Conference on November 04, 2025

Oct -31

Card image cap

International companies to host live webcasts at Deutsche Bank’s Depositary Receipts Virtual Investor Conference on November 04, 2025

Oct -30

Card image cap

Global Mining Autonomous Surface Blast-hole Drills Development Research Report: Australia Leads in Deployment, with Anglo American As a Top User

Sep -30

Card image cap

Mining Equipment Global Industry Report 2024-2030: Caterpillar, Komatsu, Epiroc, Sandvik, Liebherr Lead the Future $81 Billion Market

Sep -22

Card image cap

Global Underground Mining Tele-remote and Autonomous Equipment Development Analysis Report 2025 | Leading OEM is Sandvik, Who with Caterpillar and Epiroc, Account for the Vast Majority of the Market

Sep -10

Card image cap

Epiroc (OM:EPI A): Exploring Whether Recent Gains Reflect True Value

Sep -09

4. Business Breakdown

4.a. Revenues by Country

4.b. Revenues by Segment

5. Expected revenues mid-term growth (5.91%)

6. Segments

Equipment & Service

Expected Growth: 6.4%

Increasing demand for Epiroc's sustainable and autonomous mining equipment, driven by growing environmental concerns and need for operational efficiency, will drive growth. Expansion in emerging markets and investments in digitalization and electrification will further boost demand for Epiroc's services and equipment.

Tools & Attachments

Expected Growth: 4.3%

Epiroc AB's tools and attachments for drilling and mining is driven by increasing demand for electrification and automation in mining, growing need for efficient and sustainable mining practices, and rising investments in infrastructure development.

Common Group Functions

Expected Growth: 4.3%

Epiroc’s common group functions support overall operations, driving growth through efficient resource allocation, technology innovation, and enhanced customer experience, ultimately contributing to the company's long-term success.

Eliminations

Expected Growth: 4.5%

Epiroc AB's growth is driven by its focus on sustainability and digitalization, leading to increased demand for its drilling equipment and services.

7. Detailed Products

Drill Rigs

Epiroc's drill rigs are designed for mining, quarrying, and construction applications, offering high productivity and reliability.

Loaders and Trucks

Epiroc's loaders and trucks are designed for efficient and safe transportation of materials in mining, quarrying, and construction applications.

Rock Drilling Tools

Epiroc's rock drilling tools are designed for drilling and blasting in mining, quarrying, and construction applications, offering high performance and durability.

Exploration Drilling Equipment

Epiroc's exploration drilling equipment is designed for geological exploration and mining applications, offering high precision and reliability.

In-Situ Rock Reinforcement

Epiroc's in-situ rock reinforcement solutions are designed for stabilizing rock formations in mining, quarrying, and construction applications.

Ventilation Systems

Epiroc's ventilation systems are designed for improving air quality and reducing heat in mining, quarrying, and construction applications.

Digital Solutions

Epiroc's digital solutions are designed for optimizing mining, quarrying, and construction operations, offering real-time data analytics and automation.

8. Epiroc AB (publ)'s Porter Forces

Forces Ranking

Threat Of Substitutes

The threat of substitutes for Epiroc AB (publ) is medium due to the availability of alternative products and services in the mining and construction industries.

Bargaining Power Of Customers

The bargaining power of customers for Epiroc AB (publ) is low due to the company's strong brand reputation and the lack of buyer concentration in the industry.

Bargaining Power Of Suppliers

The bargaining power of suppliers for Epiroc AB (publ) is medium due to the presence of multiple suppliers in the market and the company's moderate dependence on them.

Threat Of New Entrants

The threat of new entrants for Epiroc AB (publ) is low due to the high barriers to entry in the industry, including the need for significant capital investment and technological expertise.

Intensity Of Rivalry

The intensity of rivalry for Epiroc AB (publ) is high due to the presence of several established competitors in the industry, leading to a highly competitive market.

9. SWOT Analysis

10. Capital Structure

10.a. Balance Sheet

10.b. Weighted Average Cost of capital

Value
Debt Weight 27.51%
Debt Cost 8.40%
Equity Weight 72.49%
Equity Cost 8.40%
WACC 8.40%
Leverage 37.95%

11. Quality Control: Epiroc AB (publ) passed 6 out of 9 key points

12.a Historical Valuation

12.b Price/Earnings Ratio

12.c Margin Valuation

12.d Peers Valuation

Peers Group Analysis

Stock-Card
Vinci

A-Score: 6.6/10

Value: 6.3

Growth: 6.2

Quality: 4.6

Yield: 6.9

Momentum: 6.0

Volatility: 9.3

1-Year Total Return ->

Stock-Card
Volvo

A-Score: 6.1/10

Value: 4.7

Growth: 6.4

Quality: 4.4

Yield: 9.4

Momentum: 5.0

Volatility: 6.7

1-Year Total Return ->

Stock-Card
PACCAR

A-Score: 6.0/10

Value: 3.7

Growth: 6.7

Quality: 6.1

Yield: 8.0

Momentum: 3.0

Volatility: 8.3

1-Year Total Return ->

Stock-Card
BAE Systems

A-Score: 5.7/10

Value: 2.4

Growth: 6.9

Quality: 4.8

Yield: 4.4

Momentum: 9.5

Volatility: 6.3

1-Year Total Return ->

Stock-Card
Daimler Truck

A-Score: 5.0/10

Value: 6.2

Growth: 4.8

Quality: 3.1

Yield: 6.9

Momentum: 4.0

Volatility: 5.0

1-Year Total Return ->

Stock-Card
Epiroc

A-Score: 4.6/10

Value: 1.8

Growth: 6.2

Quality: 7.0

Yield: 3.1

Momentum: 4.0

Volatility: 5.7

1-Year Total Return ->

Peers Metrics

12.e Scoring Insights

12.f DCF BETA

Parameters

Short Term Growth

Short term Time

Long-Term Growth

WACC

Target Price

186.7$

Current Price

186.7$

Potential

-0.00%

Expected Cash-Flows