Epiroc - Public Comps and Valuation Multiples

Epiroc Overview

About Epiroc

Epiroc is a global manufacturer of niche equipment and services used by mining and infrastructure customers. The company’s products include hard rock drilling equipment and excavation technologies for underground and surface mining, as well as servicing and spare parts. Approximately 69% of group sales are from the aftermarket, which includes services and the sale of spare parts and consumables. Epiroc was spun out of Atlas Copco and listed as a stand-alone company on Nasdaq Stockholm in 2018.

Founded

1942

HQ

Employees

18.9K+

Website

epirocgroup.com

Sectors

Machinery
Construction & Engineering

Financials

LTM Revenue $6.7B

LTM EBITDA $1.7B

EV

$26.7B

Valuation Multiples

Multiples.vc

Valuation Multiples for 15K+ Public Comps

Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.

Browse Valuation Multiples

Epiroc Financials

As of August 2025, Epiroc reported last 12-month revenue of $6.7B and EBITDA of $1.7B.

In the same period, Epiroc generated $2.5B in LTM gross profit and $947M in net income.

See Epiroc valuation multiples based on analyst estimates

Epiroc P&L

In the most recent fiscal year, Epiroc reported revenue of $6.8B and EBITDA of $1.6B.

Epiroc expects next 12-month revenue of XXX and NTM EBITDA of XXX

See Epiroc valuation multiples based on analyst estimates

	LTM	NTM	Last FY	FY 2025	FY 2026	FY 2027
Revenue	$6.7B	XXX	$6.8B	XXX	XXX	XXX
Gross Profit	$2.5B	XXX	$2.4B	XXX	XXX	XXX
Gross Margin	38%	XXX	36%	XXX	XXX	XXX
EBITDA	$1.7B	XXX	$1.6B	XXX	XXX	XXX
EBITDA Margin	25%	XXX	24%	XXX	XXX	XXX
EBIT	$1.3B	XXX	$1.3B	XXX	XXX	XXX
EBIT Margin	20%	XXX	19%	XXX	XXX	XXX
Net Profit	$947M	XXX	$930M	XXX	XXX	XXX
Net Margin	14%	XXX	14%	XXX	XXX	XXX
Net Debt	XXX	XXX	$1.2B	XXX	XXX	XXX

Financial data powered by Morningstar, Inc.

.seo-only-financials-wrapper { position: static; left: auto; width: auto; height: auto; overflow: visible; }

Financial performance metrics for Epiroc including revenue, profitability, and margin analysis across different time periods. The company reported last twelve months revenue of $6.7B. EBITDA for the last twelve months was $1.7B. In the most recent fiscal year, Epiroc achieved $6.8B in revenue and $1.6B in EBITDA.
Financial Metric	Last Twelve Months (LTM)	Next Twelve Months (NTM)	Most Recent Fiscal Year	Current Fiscal Year (2025)	Next Fiscal Year (2026)	Two Years Forward (2027)
Total Revenue	$6.7B	Analyst estimates available to subscribers	$6.8B	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Gross Profit	$2.5B	Analyst estimates available to subscribers	$2.4B	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Gross Profit Margin	37.8% gross margin	Analyst estimates available to subscribers	36.1% gross profit margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBITDA (Earnings Before Interest, Taxes, Depreciation, Amortization)	$1.7B	Analyst estimates available to subscribers	$1.6B	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBITDA Margin	24.7% EBITDA margin	Analyst estimates available to subscribers	24.3% EBITDA margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBIT (Earnings Before Interest and Taxes)	$1.3B	Analyst estimates available to subscribers	$1.3B	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBIT Margin	19.9% EBIT margin	Analyst estimates available to subscribers	18.6% EBIT margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Net Income (Net Profit)	$947M	Analyst estimates available to subscribers	$930M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Net Profit Margin	14.1% net profit margin	Analyst estimates available to subscribers	13.7% net profit margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Net Debt Position	Detailed debt information available to subscribers	Detailed debt information available to subscribers	$1.2B	Detailed debt information available to subscribers	Detailed debt information available to subscribers	Detailed debt information available to subscribers

Financial Performance Summary for Epiroc

This financial data table provides comprehensive performance metrics for Epiroc, a company based in Sweden. The metrics include revenue, profitability measures, and operational efficiency indicators across multiple time periods.

Recent Performance Highlights

Epiroc generated $6.7B in revenue over the last twelve months.
The company achieved $1.7B in EBITDA over the last twelve months.
Gross profit for the last twelve months was $2.5B.
Net income over the last twelve months reached $947M.

Fiscal Year Performance

In the most recent fiscal year, Epiroc reported $6.8B in total revenue.
Fiscal year EBITDA was $1.6B.
The company maintained a gross profit margin of 36.1% in the most recent fiscal year.
EBITDA margin for the fiscal year was 24.3%.
Net profit margin reached 13.7% in the most recent fiscal year.

This financial data is sourced from Morningstar, Inc. and represents the most recent available information for Epiroc. Forward-looking estimates and detailed financial projections are available through our premium subscription service.

Epiroc Stock Performance

Epiroc has current market cap of SEK 239B (or $25.4B), and EV of SEK 251B (or $26.7B).

Market Cap Evolution

Epiroc Stock Data

As of September 12, 2025, Epiroc's stock price is SEK 197 (or $21).

See Epiroc trading valuation data

EV	Market Cap	Price 1D	Price 1M	Price 3M	Price 12M	EPS
$26.7B	$25.4B	XXX	XXX	XXX	XXX	$0.81

Benchmark Trading Valuation Multiples by Industry

Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more

Start Free Trial

Epiroc Valuation Multiples

Epiroc's trades at 3.9x EV/Revenue multiple, and 16.2x EV/EBITDA.

See valuation multiples for Epiroc and 15K+ public comps

Epiroc Financial Valuation Multiples

As of September 12, 2025, Epiroc has market cap of $25.4B and EV of $26.7B.

Equity research analysts estimate Epiroc's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX

Epiroc has a P/E ratio of 26.8x.

	LTM	NTM	Last FY	FY 2025	FY 2026	FY 2027
Market cap (current)	$25.4B	XXX	$25.4B	XXX	XXX	XXX
EV (current)	$26.7B	XXX	$26.7B	XXX	XXX	XXX
EV/Revenue	4.0x	XXX	3.9x	XXX	XXX	XXX
EV/EBITDA	16.1x	XXX	16.2x	XXX	XXX	XXX
EV/EBIT	19.9x	XXX	21.3x	XXX	XXX	XXX
EV/Gross Profit	10.5x	XXX	n/a	XXX	XXX	XXX
P/E	26.8x	XXX	27.3x	XXX	XXX	XXX
EV/FCF	28.6x	XXX	29.2x	XXX	XXX	XXX

Valuation data powered by FactSet, Inc. and Morningstar, Inc.

Get Epiroc Valuation Multiples

Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.

Start Free Trial

Epiroc Margins & Growth Rates

Epiroc's last 12 month revenue growth is 3%

Epiroc's revenue per employee in the last FY averaged $0.4M, while opex per employee averaged $0.1M for the same period.

Epiroc's rule of 40 is 29% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).

Epiroc's rule of X is 33% (created by Bessemer, rule of X is another metric relevant for SaaS companies only, ~1.5x stronger vs. the traditional Rule of 40, counted as revenue growth rate multiplied by 2.5 plus EBITDA margin).

See operational valuation multiples for Epiroc and other 15K+ public comps

Epiroc Operational Valuation Multiples

	LTM	NTM	Last FY	FY 2025	FY 2026	FY 2027
Revenue Growth	3%	XXX	2%	XXX	XXX	XXX
EBITDA Margin	25%	XXX	24%	XXX	XXX	XXX
EBITDA Growth	5%	XXX	0%	XXX	XXX	XXX
Rule of 40	29%	XXX	28%	XXX	XXX	XXX
Bessemer Rule of X	XXX	XXX	33%	XXX	XXX	XXX
Revenue per Employee	XXX	XXX	$0.4M	XXX	XXX	XXX
Opex per Employee	XXX	XXX	$0.1M	XXX	XXX	XXX
S&M Expenses to Revenue	XXX	XXX	7%	XXX	XXX	XXX
G&A Expenses to Revenue	XXX	XXX	n/a	XXX	XXX	XXX
R&D Expenses to Revenue	XXX	XXX	4%	XXX	XXX	XXX
Opex to Revenue	XXX	XXX	18%	XXX	XXX	XXX

Valuation data powered by FactSet, Inc. and Morningstar, Inc.

Valuation Multiples Across 220+ Verticals

Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!

Digital Therapeutics

Pharma Analytics

Private Equity

ERP Software

Developer Tools

Consumer SaaS

Streaming Platforms

Explore Valuation Multiples by Industry

Start Free Trial