Stock PNDORA PANDORA A/S
Add to a list
To use this feature you must be a member
Log inSign up

Financials Pandora A/S

Equities

PNDORA

DK0060252690

Apparel & Accessories

Market Closed - Nasdaq Copenhagen
Other stock markets
 10:59:36 2024-04-26 am EDT 		5-day change 1st Jan Change
1,100 DKK +2.04% Intraday chart for Pandora A/S +1.66% +17.87%
Apr. 15 Denmark's Pandora Cancels DKK7 Million of Treasury Shares MT
Mar. 14 Pandora A/S Approves Dividend for the Year 2023 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 26,955 67,867 78,157 43,696 76,748 89,356 - -
Enterprise Value (EV) 1 35,932 71,018 81,039 50,490 86,518 100,593 101,685 102,409
P/E ratio 9.63 x 34.2 x 19.6 x 9.09 x 16.9 x 17.4 x 14.9 x 13.1 x
Yield 6.21% 1.32% 1.96% 3.28% 1.71% 1.77% 2.07% 2.49%
Capitalization / Revenue 1.23 x 3.57 x 3.34 x 1.65 x 2.73 x 2.89 x 2.66 x 2.46 x
EV / Revenue 1.64 x 3.74 x 3.46 x 1.91 x 3.08 x 3.25 x 3.03 x 2.82 x
EV / EBITDA 5.84 x 11.5 x 10.3 x 5.79 x 9.49 x 9.96 x 9.2 x 8.35 x
EV / FCF 5.78 x 13 x 14.4 x 15.6 x 14.7 x 19.9 x 17.9 x 15.6 x
FCF Yield 17.3% 7.7% 6.96% 6.42% 6.81% 5.01% 5.58% 6.42%
Price to Book 5.13 x 9.19 x 11.2 x 6.09 x - 14.7 x 11.6 x 8.16 x
Nbr of stocks (in thousands) 93,011 99,658 95,851 89,522 82,242 81,233 - -
Reference price 2 289.8 681.0 815.4 488.1 933.2 1,100 1,100 1,100
Announcement Date 2/4/20 2/4/21 2/9/22 2/8/23 1/7/24 - - -
1DKK in Million2DKK
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 21,868 19,009 23,394 26,463 28,100 30,913 33,594 36,310
EBITDA 1 6,148 6,196 7,838 8,716 9,118 10,098 11,054 12,271
EBIT 1 5,854 3,881 5,839 6,743 7,000 7,767 8,597 9,582
Operating Margin 26.77% 20.42% 24.96% 25.48% 24.91% 25.13% 25.59% 26.39%
Earnings before Tax (EBT) 1 3,829 2,494 5,378 6,533 6,234 6,875 7,786 8,908
Net income 1 2,945 1,938 4,160 5,029 4,740 5,207 5,888 6,690
Net margin 13.47% 10.2% 17.78% 19% 16.87% 16.84% 17.53% 18.43%
EPS 2 30.10 19.90 41.70 53.70 55.10 63.14 74.00 84.28
Free Cash Flow 1 6,213 5,471 5,643 3,243 5,896 5,044 5,673 6,570
FCF margin 28.41% 28.78% 24.12% 12.25% 20.98% 16.32% 16.89% 18.09%
FCF Conversion (EBITDA) 101.06% 88.3% 72% 37.21% 64.66% 49.95% 51.32% 53.54%
FCF Conversion (Net income) 210.97% 282.3% 135.65% 64.49% 124.39% 96.87% 96.35% 98.2%
Dividend per Share 2 18.00 9.000 16.00 16.00 16.00 19.51 22.80 27.37
Announcement Date 2/4/20 2/4/21 2/9/22 2/8/23 1/7/24 - - -
1DKK in Million2DKK
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2020 S1 2021 Q3 2021 Q4 2021 S2 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2022 S2 2023 Q1 2023 Q2 2023 S1 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4
Net sales 1 7,048 4,728 9,011 - 5,689 5,655 5,263 9,856 15,119 5,850 5,894 11,745 5,572 10,800 6,609 6,479 5,974 11,555
EBITDA 1 1,724 1,393 3,267 4,660 1,771 1,737 1,496 3,711 5,207 1,753 1,690 3,444 1,447 4,228 1,901 1,887 1,608 4,533
EBIT 1 671 957 2,678 - 1,310 1,249 978 3,206 4,184 1,256 1,188 2,445 920 3,700 1,332 1,373 1,083 3,825
Operating Margin 9.52% 20.24% 29.72% - 23.03% 22.09% 18.58% 32.53% 27.67% 21.47% 20.16% 20.82% 16.51% 34.26% 20.16% 21.19% 18.13% 33.1%
Earnings before Tax (EBT) 1 - 820 2,467 3,287 1,300 1,221 960 3,051 4,011 1,162 1,017 2,180 709 3,345 1,155 - - -
Net income 1 - 635 1,904 2,539 995 934 734 2,365 3,099 889 778 1,667 543 2,530 873 - - -
Net margin - 13.43% 21.13% - 17.49% 16.52% 13.95% 24% 20.5% 15.2% 13.2% 14.19% 9.75% 23.43% 13.21% - - -
EPS 2 - 6.400 19.10 25.50 10.40 9.800 7.800 25.20 - 10.00 8.800 18.90 6.300 29.60 10.33 10.12 7.460 36.04
Dividend per Share - - - - - - - - - - - - - - - - - 16.00
Announcement Date 8/17/20 11/1/21 2/9/22 2/9/22 5/4/22 8/16/22 11/8/22 2/8/23 2/8/23 5/3/23 8/15/23 8/15/23 11/8/23 1/7/24 - - - -
1DKK in Million2DKK
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 8,977 3,151 2,882 6,794 9,770 11,237 12,329 13,052
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 1.46 x 0.5086 x 0.3677 x 0.7795 x 1.072 x 1.113 x 1.115 x 1.064 x
Free Cash Flow 1 6,213 5,471 5,643 3,243 5,896 5,044 5,673 6,570
ROE (net income / shareholders' equity) 50.5% 30.7% 57.8% 71% 75.7% 95.7% 96.4% 85.1%
ROA (Net income/ Total Assets) 14.4% 9.33% 21.6% 24.8% 20.7% 21.4% 21.5% 22.3%
Assets 1 20,407 20,777 19,263 20,277 22,906 24,306 27,376 29,938
Book Value Per Share 2 56.50 74.10 73.10 80.20 - 74.60 95.00 135.0
Cash Flow per Share 2 69.20 61.30 62.50 47.30 85.80 82.80 91.90 111.0
Capex 1 812 504 585 1,191 1,488 2,005 2,123 2,256
Capex / Sales 3.71% 2.65% 2.5% 4.5% 5.3% 6.49% 6.32% 6.21%
Announcement Date 2/4/20 2/4/21 2/9/22 2/8/23 1/7/24 - - -
1DKK in Million2DKK
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Pandora A/S

Trading Rating
Investor Rating
ESG Refinitiv
A-
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
15
Last Close Price
1,100 DKK
Average target price
1,179 DKK
Spread / Average Target
+7.21%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Jewelry

1st Jan change Capi.
PANDORA A/S Stock Pandora A/S
+17.87% 12.8B
TITAN COMPANY LIMITED Stock Titan Company Limited
-2.49% 38.16B
CHOW TAI FOOK JEWELLERY GROUP LIMITED Stock Chow Tai Fook Jewellery Group Limited
-6.02% 13.93B
LAO FENG XIANG CO., LTD. Stock Lao Feng Xiang Co., Ltd.
+11.43% 4.19B
CHOW TAI SENG JEWELLERY CO., LTD. Stock Chow Tai Seng Jewellery Co., Ltd.
+6.65% 2.43B
CHINA NATIONAL GOLD GROUP GOLD JEWELLERY CO.,LTD. Stock China National Gold Group Gold Jewellery Co.,Ltd.
+7.50% 2.46B
BEIJING CAISHIKOU DEPARTMENT STORE CO.,LTD. Stock Beijing Caishikou Department Store Co.,Ltd.
-6.25% 1.5B
DR CORPORATION LIMITED Stock DR Corporation Limited
-20.28% 1.3B
RAJESH EXPORTS LIMITED Stock Rajesh Exports Limited
-13.01% 1.13B
BEIJING KINGEE CULTURE DEVELOPMENT CO., LTD. Stock Beijing Kingee Culture Development Co., Ltd.
0.00% 1.05B
Jewelry
  1. Stock Market
  2. Equities
  3. PNDORA Stock
  4. Financials Pandora A/S