Loading...
XCSE
PNDORA
Market cap12bUSD
Apr 02, Last price  
1,062.50DKK
1D
0.14%
1Q
-19.51%
Jan 2017
14.99%
IPO
316.67%
Name

Pandora A/S

Chart & Performance

D1W1MN
P/E
16.02
P/S
2.64
EPS
66.32
Div Yield, %
1.69%
Shrs. gr., 5y
-3.75%
Rev. gr., 5y
7.69%
Revenues
31.68b
+12.60%
01,638,205,0003,543,974,0006,666,000,0006,658,000,0006,652,000,0009,010,000,00011,942,000,00016,737,000,00020,281,000,00022,781,000,00022,806,000,00021,868,000,00019,009,000,00023,394,000,00026,463,000,00028,136,000,00031,680,000,000
Net income
5.23b
+10.27%
5,000306,326,0001,004,599,0001,871,000,0002,037,000,0001,202,000,0002,220,000,0003,098,000,0003,674,000,0006,025,000,0005,768,000,0005,045,000,0002,945,000,0001,938,000,0004,160,000,0005,029,000,0004,740,000,0005,227,000,000
CFO
8.72b
+18.11%
10,000393,446,0001,065,716,0001,316,000,0001,823,000,0001,339,000,0002,428,000,0004,322,000,0003,384,000,0006,531,000,0006,606,000,0006,624,000,0006,775,000,0005,975,000,0006,228,000,0004,434,000,0007,384,000,0008,721,000,000
Dividend
Mar 15, 202418 DKK/sh
Earnings
Apr 30, 2025

Profile

Pandora A/S designs, manufactures, and markets hand-finished and contemporary jewelry worldwide. The company's jewelry material includes silver and gold; gold and rose gold plated; man-made stones, natural stones, synthetic stones, pearls, and diamonds; as well as enamel, glass, leather, and textile products. Its products primarily include charms, bracelets, rings, earrings, necklaces, and pendants. The company operates through a network of 2,619 concept stores, which include 1,423 company owned stores, 700 franchise owned stores, and 496 third party distribution; and 4,154 other points of sale, as well as eSTOREs. Pandora A/S was founded in 1982 and is headquartered in Copenhagen, Denmark.
URL
https://pandoragroup.com/
IPO date
Oct 05, 2010
Employees
32,000
Domiciled in
DK
Incorporated in
DK

Valuation

Title
DKK in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
31,680,000
12.60%
28,136,000
6.32%
26,463,000
13.12%
Cost of revenue
23,706,000
21,098,000
19,720,000
Unusual Expense (Income)
NOPBT
7,974,000
7,038,000
6,743,000
NOPBT Margin
25.17%
25.01%
25.48%
Operating Taxes
1,699,000
1,494,000
1,504,000
Tax Rate
21.31%
21.23%
22.30%
NOPAT
6,275,000
5,544,000
5,239,000
Net income
5,227,000
10.27%
4,740,000
-5.75%
5,029,000
20.89%
Dividends
(1,471,000)
(1,412,000)
(1,514,000)
Dividend yield
1.38%
1.76%
3.31%
Proceeds from repurchase of equity
(4,013,000)
(5,022,000)
(3,527,000)
BB yield
3.77%
6.25%
7.71%
Debt
Debt current
1,776,000
1,430,000
4,458,000
Long-term debt
16,798,000
13,618,000
6,193,000
Deferred revenue
1,000
Other long-term liabilities
646,000
489,000
363,000
Net debt
16,180,000
13,651,000
9,608,000
Cash flow
Cash from operating activities
8,721,000
7,384,000
4,434,000
CAPEX
(1,336,000)
(1,488,000)
(1,191,000)
Cash from investing activities
(1,889,000)
(1,800,000)
(1,785,000)
Cash from financing activities
(5,701,000)
(4,935,000)
(3,100,000)
FCF
4,889,000
3,875,000
3,073,000
Balance
Cash
2,394,000
1,397,000
794,000
Long term investments
249,000
Excess cash
810,000
Stockholders' equity
6,301,000
9,708,000
9,058,000
Invested Capital
18,745,000
17,011,000
14,050,000
ROIC
35.10%
35.70%
43.13%
ROCE
40.57%
40.98%
47.41%
EV
Common stock shares outstanding
80,915
86,080
93,696
Price
1,317.00
41.13%
933.20
91.19%
488.10
-40.14%
Market cap
106,565,611
32.66%
80,330,277
75.65%
45,733,209
-43.73%
EV
122,745,611
93,981,277
55,341,209
EBITDA
10,327,000
9,117,000
8,716,000
EV/EBITDA
11.89
10.31
6.35
Interest
801,000
716,000
262,000
Interest/NOPBT
10.05%
10.17%
3.89%