Epiroc AB (publ) (EPI-A.ST)

Sweden · Industrial & Consumer Products · SEK

Key financials

ROE: 20.24%; 2025 (actual)
ROA: 10.49%; 2025 (actual)
Gross Margin: 37.06%; 2025 (actual)
Net Margin: 13.87%; 2025 (actual)
Total Assets: SEK 80,377.00M; 2025 (actual)
Net Income: SEK 8,602.00M; 2025 (actual)
Valuation: SEK 250,309.62M; 2025 (actual)
Stock Price: SEK 206.88; 2025 (actual)

Historical & projected performance

Reported figures and Equlion model projections for the next 5 years.

Metric	2025 (actual)	2026	2027	2028	2029	2030
ROE	20.24%	18.23%	19.67%	19.31%	18.14%	15.92%
Sector average	103.09%	-4.7%	10.06%	9.79%	16.99%	21.11%
ROA	10.49%	10.01%	11.45%	11.64%	11.35%	10.42%
Sector average	-2.38%	-4.96%	-11.32%	-13.19%	-13.87%	-14.36%
Gross Margin	37.06%	37.06%	37.06%	37.06%

Amounts in SEK (millions); stock price per share. Values that are missing or fail Equlion's automated data-quality checks are shown as “-”. Stock price and valuation carry no data date: they are the Equlion model's estimate for 2025. Projections are model estimates, not investment advice.

Want the full financial forecast report for Epiroc AB (publ)? It covers the balance sheet, income statement and Equlion model projections.

Total Assets	SEK 80,377.00M	SEK 88,902.70M	SEK 104,413.83M	SEK 122,610.00M	SEK 141,090.00M	SEK 157,882.78M
Sector average	SEK 19,145.09M	SEK 20,092.56M	SEK 22,231.05M	SEK 25,423.78M	SEK 28,653.41M	SEK 31,315.20M

Net Income	SEK 8,602.00M	SEK 8,476.50M	SEK 11,070.42M	SEK 13,213.76M	SEK 14,963.73M	SEK 15,569.46M
Sector average	SEK 962.34M	SEK 1,005.54M	SEK 1,253.75M	SEK 1,471.95M	SEK 1,710.99M	SEK 1,833.05M

Valuation	SEK 250,309.62M	SEK 256,164.49M	SEK 261,526.76M	SEK 266,547.70M	SEK 271,361.22M	SEK 276,334.60M
Sector average	SEK 19,146.44M	SEK 26,182.43M	SEK 26,737.90M	SEK 27,294.34M	SEK 27,811.91M	SEK 28,326.84M

Stock Price	SEK 206.88	SEK 211.72	SEK 216.15	SEK 220.30	SEK 224.28	SEK 228.39
Sector average	SEK 111.99	SEK 97.72	SEK 99.72	SEK 102.25	SEK 104.49	SEK 106.55