Atlas Copco AB (ATCO A)

Basic

  • Market Cap

    SEK 745.97B

  • EV

    SEK 769.68B

  • Shares Out

    4,873.21M

  • Revenue

    SEK 167.76B

  • Employees

    52,179

Margins

  • Gross

    43.18%

  • EBITDA

    24.71%

  • Operating

    21.72%

  • Pre-Tax

    21%

  • Net

    16.28%

  • FCF

    12.26%

Returns (5Yr Avg)

  • ROA

    11.94%

  • ROE

    65.98%

  • ROCE

    27.71%

  • ROIC

    21.1%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    SEK 157.27

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    SEK 34.45

  • Earnings (Dil)

    SEK 5.6

  • FCF

    SEK 4.22

  • Book Value

    SEK 18.97

Growth (CAGR)

  • Rev 3Yr

    18.29%

  • Rev 5Yr

    12.6%

  • Rev 10Yr

    6.99%

  • Dil EPS 3Yr

    22.28%

  • Dil EPS 5Yr

    14.24%

  • Dil EPS 10Yr

    8.02%

  • Rev Fwd 2Yr

    11.99%

  • EBITDA Fwd 2Yr

    12.82%

  • EPS Fwd 2Yr

    13.04%

  • EPS LT Growth Est

    5%

Dividends

  • Yield

    —

  • Payout

    41.01%

  • DPS

    SEK 2.3

  • DPS Growth 3Yr

    9.54%

  • DPS Growth 5Yr

    5.62%

  • DPS Growth 10Yr

    5.28%

  • DPS Growth Fwd 2Yr

    9.67%

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Dec '19
Dec '21
LTM
Metric
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Jan '19
Dec '19
Dec '20
Dec '21
Dec '22
LTM

Total Revenues

95,363.0

103,756.0

99,787.0

110,912.0

141,325.0

167,764.0

Total Revenues % Chg.

11.3%

8.8%

-3.8%

11.1%

27.4%

28.3%

Cost of Goods Sold, Total

54,140.0

59,024.0

58,607.0

64,375.0

81,941.0

95,325.0

Gross Profit

41,223.0

44,732.0

41,180.0

46,537.0

59,384.0

72,439.0

Selling General & Admin Expenses, Total

17,249.0

19,362.0

17,674.0

19,438.0

23,530.0

29,070.0

R&D Expenses

3,140.0

3,617.0

3,761.0

4,061.0

5,337.0

6,431.0

Other Operating Expenses

-166.0

-144.0

-148.0

-187.0

-330.0

492.0

Other Operating Expenses, Total

20,223.0

22,835.0

21,287.0

23,312.0

28,537.0

35,993.0

Operating Income

21,000.0

21,897.0

19,893.0

23,225.0

30,847.0

36,446.0

Interest Expense, Total

-686.0

-422.0

-354.0

-358.0

-530.0

-926.0

Interest And Investment Income

82.0

114.0

145.0

158.0

273.0

255.0

Net Interest Expenses

-604.0

-308.0

-209.0

-200.0

-257.0

-671.0

Income (Loss) On Equity Invest.

5.0

16.0

33.0

36.0

29.0

29.0

Currency Exchange Gains (Loss)

465.0

-25.0

-484.0

397.0

-547.0

-547.0

Other Non Operating Income (Expenses)

-159.0

-13.0

-4.0

29.0

136.0

136.0

EBT, Excl. Unusual Items

20,707.0

21,567.0

19,229.0

23,487.0

30,208.0

35,393.0

Merger & Related Restructuring Charges

-22.0

-33.0

-175.0

-25.0

-81.0

-81.0

Gain (Loss) On Sale Of Investments

23.0

24.0

16.0

51.0

6.0

6.0

Gain (Loss) On Sale Of Assets

144.0

28.0

-19.0

1.0

26.0

26.0

Asset Writedown

-8.0

-14.0

-16.0

-104.0

-115.0

-115.0

Other Unusual Items

—

—

-210.0

—

—

—

EBT, Incl. Unusual Items

20,844.0

21,572.0

18,825.0

23,410.0

30,044.0

35,229.0

Income Tax Expense

4,508.0

5,029.0

4,042.0

5,276.0

6,562.0

7,902.0

Earnings From Continuing Operations

16,336.0

16,543.0

14,783.0

18,134.0

23,482.0

27,327.0

Earnings Of Discontinued Operations

90,099.0

—

—

—

—

—

Minority Interest

-271.0

-21.0

-4.0

-4.0

-5.0

-13.0

Net Income

106,164.0

16,522.0

14,779.0

18,130.0

23,477.0

27,314.0

Net Income to Common Incl Extra Items

106,164.0

16,522.0

14,779.0

18,130.0

23,477.0

27,314.0

Net Income to Common Excl. Extra Items

16,065.0

16,522.0

14,779.0

18,130.0

23,477.0

27,314.0

Total Shares Outstanding

4,850.9

4,868.2

4,864.8

4,872.8

4,868.4

4,873.2

Weighted Avg. Shares Outstanding

4,853.9

4,858.8

4,861.7

4,870.9

4,868.4

4,869.9

Weighted Avg. Shares Outstanding Dil

4,861.0

4,863.0

4,868.9

4,882.1

4,875.9

4,877.5

EPS

21.9

3.4

3.0

3.7

4.8

5.6

EPS Diluted

21.8

3.4

3.0

3.7

4.8

5.6

EBITDA

24,402.0

25,043.0

23,371.0

26,826.0

35,003.0

41,459.0