Atlas Copco AB Website

Atlas Copco AB

OM-ATCO A

Basic

  • Market Cap

    SEK 855.59B

  • EV

    SEK 875.44B

  • Shares Out

    4,874.81M

  • Revenue

    SEK 177.12B

  • Employees

    54,153

Margins

  • Gross

    43.3%

  • EBITDA

    25.19%

  • Operating

    22.05%

  • Pre-Tax

    21.11%

  • Net

    16.59%

  • FCF

    17.19%

Returns (5Yr Avg)

  • ROA

    14.65%

  • ROTA

    132.98%

  • ROE

    31.25%

  • ROCE

    28.25%

  • ROIC

    22.9%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • P/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    SEK 194.29

  • P/E

    —

  • PEG

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • P/FCF

    —

Financial Health

  • Cash

    SEK 14.5B

  • Net Debt

    SEK 19.78B

  • Debt/Equity

    0.35

  • EBIT/Interest

    45.62

Growth (CAGR)

  • Rev 3Yr

    19.37%

  • Rev 5Yr

    12.39%

  • Rev 10Yr

    7.42%

  • Dil EPS 3Yr

    21.25%

  • Dil EPS 5Yr

    12.16%

  • Dil EPS 10Yr

    9.41%

  • Rev Fwd 2Yr

    4.9%

  • EBITDA Fwd 2Yr

    5.13%

  • EPS Fwd 2Yr

    6.4%

  • EPS LT Growth Est

    5%

Dividends

  • Yield

    —

  • Payout

    46.43%

  • DPS

    SEK 2.8

  • DPS Growth 3Yr

    15.34%

  • DPS Growth 5Yr

    12.2%

  • DPS Growth 10Yr

    7.37%

  • DPS Growth Fwd 2Yr

    7.4%

Select a metric from the list below to chart it

Dec '14

Dec '15

Dec '16

Dec '17

Jan '19

Dec '19

Dec '20

Dec '21

Dec '22

Dec '23

LTM

Dec '24 (E)

Dec '25 (E)

Dec '26 (E)

Metric
Dec '14
Dec '15
Dec '16
Dec '17
Jan '19
Dec '19
Dec '20
Dec '21
Dec '22
Dec '23
LTM

Total Revenues

103,756

99,787

110,912

141,325

172,664

177,117

Total Revenues % Chg.

8.8%

-3.8%

11.1%

27.4%

22.2%

9.8%

Cost of Goods Sold, Total

59,024

58,607

64,375

81,941

97,547

100,423

Gross Profit

44,732

41,180

46,537

59,384

75,117

76,694

Selling General & Admin Expenses, Total

19,362

17,674

19,438

23,530

30,015

30,850

R&D Expenses

3,617

3,761

4,061

5,337

6,611

6,997

Other Operating Expenses

-144

-148

-187

-330

364

-203

Other Operating Expenses, Total

22,835

21,287

23,312

28,537

36,990

37,644

Operating Income

21,897

19,893

23,225

30,847

38,127

39,050

Interest Expense, Total

-422

-354

-358

-409

-887

-856

Interest And Investment Income

114

145

158

273

393

393

Net Interest Expenses

-308

-209

-200

-136

-494

-463

Income (Loss) On Equity Invest.

16

33

36

29

41

41

Currency Exchange Gains (Loss)

-25

-484

397

-547

-1,191

-1,191

Other Non Operating Income (Expenses)

-13

-4

29

15

38

38

EBT, Excl. Unusual Items

21,567

19,229

23,487

30,208

36,521

37,475

Merger & Related Restructuring Charges

—

—

—

—

-33

-175

-25

-81

-48

-48

Gain (Loss) On Sale Of Investments

—

—

—

24

16

51

-48

9

9

Gain (Loss) On Sale Of Assets

28

-19

1

26

42

42

Asset Writedown

-14

-16

-104

-61

-82

-82

Other Unusual Items

—

—

—

—

—

-210

—

—

—

—

EBT, Incl. Unusual Items

21,572

18,825

23,410

30,044

36,442

37,396

Income Tax Expense

5,029

4,042

5,276

6,562

8,390

7,993

Earnings From Continuing Operations

16,543

14,783

18,134

23,482

28,052

29,403

Earnings Of Discontinued Operations

—

—

—

—

—

—

—

Minority Interest

-21

-4

-4

-5

-12

-12

Net Income

16,522

14,779

18,130

23,477

28,040

29,391

Net Income to Common Incl Extra Items

16,522

14,779

18,130

23,477

28,040

29,391

Net Income to Common Excl. Extra Items

16,522

14,779

18,130

23,477

28,040

29,391

Total Shares Outstanding

4,868.2

4,864.8

4,872.8

4,868.4

4,870.6

4,874.8

Weighted Avg. Shares Outstanding

4,858.8

4,861.7

4,870.9

4,868.4

4,871.4

4,873.5

Weighted Avg. Shares Outstanding Dil

4,863

4,868.9

4,882.1

4,875.9

4,878.9

4,882.1

EPS

3.4

3

3.7

4.8

5.8

6

EPS Diluted

3.4

3

3.7

4.8

5.7

6

EBITDA

25,043

23,371

26,826

35,003

43,213

44,612

Effective Tax Rate

23.3%

21.5%

22.5%

21.8%

23%

21.4%