Pandora A/S

PNDORA · CO · Consumer Cyclical / Luxury Goods

933.00DKK-5.00 (-0.53%)

Price History

Full chart

Market Stats

Previous Close938.00

Open926.00

Day Range925.60 – 938.80

52-Week Range430.00 – 944.20

Volume130.69K

Market Cap66.89B

P/E (TTM)13.13

Forward P/E18.80

EPS68.10

Dividend Yield2.39%

Beta1.25

50-Day Avg825.48

200-Day Avg658.91

About

Pandora A/S engages in the design, crafting, and marketing of jewelry worldwide. The company operates in two segments, Core and Fuel With More. It offers charm and carrier products; and lab grown diamonds. The company sells its products through physical stores, online stores, and wholesale and third-party distribution. Pandora A/S was founded in 1982 and is based in Copenhagen, Denmark.

Company Details

SectorConsumer Cyclical
IndustryLuxury Goods
CEOMs. Berta De Pablos-Barbier
Employees39.00K
HeadquartersHavneholmen 17-19, Copenhagen, Denmark, 1561, Denmark
Websitehttps://www.pandoragroup.com

Leadership

Mr. Anders Boyer-SogaardExecutive VP & CFO · b. 1970
Ms. Berta De Pablos-BarbierCEO, Chief Marketing Officer & President · b. 1968
Mr. Per Algot EnevoldsenFounder & Co-Owner
Mr. David WalmsleyChief Digital & Technology Officer
Mr. Bilal Aziz C.F.A.Vice President of Investor Relations & Treasury
Mr. Johan MelchiorVice President of Media Relations & Public Affairs
Ms. Jennie FarmerChief Marketing Officer
Mr. Byron ClaytonChief People & Planet Officer · b. 1975
Mr. Massimo BaseiChief Commercial Officer
Mr. Mads Twomey-MadsenSenior Vice President of Global Communication & Sustainability

Financials

Income Statement

Currency: DKK	2007-12-31	2008-12-31	2009-12-31	2010-12-31	2011-12-31	2012-12-31	2013-12-31	2014-12-31	2015-12-31	2016-12-31	2017-12-31	2018-12-31	2019-12-31	2020-12-31	2021-12-31	2022-12-31	2023-12-31	2024-12-31	2025-12-31

Currency: DKK	2007-12-31	2008-12-31	2009-12-31	2010-12-31	2011-12-31	2012-12-31	2013-12-31	2014-12-31	2015-12-31	2016-12-31	2017-12-31	2018-12-31	2019-12-31	2020-12-31	2021-12-31	2022-12-31	2023-12-31	2024-12-31	2025-12-31
Total Revenue	-	1.64B	3.54B	6.67B	6.66B	6.65B	9.01B	11.94B	16.74B	20.28B	22.78B	22.81B	21.87B	19.01B	23.39B	26.46B	28.14B	31.68B	32.55B
Growth (%)	-	-	+116.33%	+88.09%	-0.12%	-0.09%	+35.45%	+32.54%	+40.15%	+21.17%	+12.33%	+0.11%	-4.11%	-13.07%	+23.07%	+13.12%	+6.32%	+12.60%	+2.74%
Cost of Revenue	-	646.72M	1.07B	1.94B	1.80B	2.22B	3.01B	3.52B	4.54B	5.06B	5.82B	5.86B	5.97B	4.63B	5.59B	6.27B	6.01B	6.39B	7.74B
Gross Profit	-	991.49M	2.47B	4.72B	4.86B	4.43B	6.00B	8.42B	12.19B	15.22B	16.97B	16.94B	15.90B	14.38B	17.80B	20.19B	22.12B	25.29B	24.81B
Gross Margin	-	60.52%	69.72%	70.88%	72.99%	66.58%	66.58%	70.53%	72.85%	75.06%	74.47%	74.29%	72.72%	75.62%	76.10%	76.30%	78.63%	79.83%	76.22%
Operating Expense	-	358.64M	1.05B	2.31B	2.80B	2.95B	3.32B	4.35B	6.38B	7.82B	9.18B	10.51B	12.07B	11.69B	11.96B	13.45B	15.09B	17.31B	17.02B
Operating Income	-4.00K	632.85M	1.42B	2.42B	2.06B	1.48B	2.68B	4.07B	5.81B	7.40B	7.78B	6.43B	3.83B	2.68B	5.84B	6.74B	7.04B	7.98B	7.78B
Operating Margin	-	38.63%	40.18%	36.24%	30.91%	22.17%	29.76%	34.10%	34.74%	36.51%	34.17%	28.20%	17.51%	14.12%	24.96%	25.48%	25.02%	25.18%	23.91%
EBITDA	6.00K	603.48M	1.53B	2.65B	2.68B	1.68B	2.95B	4.30B	6.23B	8.21B	8.51B	7.63B	6.28B	4.97B	7.50B	8.77B	8.96B	10.20B	10.49B
EBITDA Margin	-	36.84%	43.27%	39.78%	40.24%	25.32%	32.71%	35.99%	37.22%	40.49%	37.33%	33.47%	28.71%	26.13%	32.07%	33.13%	31.83%	32.19%	32.23%
Net Income	5.00K	306.33M	1.00B	1.87B	2.04B	1.20B	2.22B	3.10B	3.67B	6.03B	5.77B	5.04B	2.94B	1.94B	4.16B	5.03B	4.74B	5.23B	5.24B
Net Income Margin	-	18.70%	28.35%	28.07%	30.59%	18.07%	24.64%	25.94%	21.95%	29.71%	25.32%	22.12%	13.47%	10.20%	17.78%	19.00%	16.85%	16.50%	16.10%
R&D	-	-	8.04M	12.00M	15.00M	15.00M	-	-	-	-	-	-	-	-	-	-	-	-	-
R&D as % of Total Revenue	-	-	0.23%	0.18%	0.23%	0.23%	-	-	-	-	-	-	-	-	-	-	-	-	-
Interest Expense	0	154.51M	203.71M	218.00M	331.00M	25.00M	5.00M	75.00M	120.00M	45.00M	45.00M	63.00M	186.00M	253.00M	211.00M	321.00M	716.00M	918.00M	992.00M
Interest Expense % of Total Revenue	-	9.43%	5.75%	3.27%	4.97%	0.38%	0.06%	0.63%	0.72%	0.22%	0.20%	0.28%	0.85%	1.33%	0.90%	1.21%	2.54%	2.90%	3.05%

Balance Sheet

Currency: DKK	2007-12-31	2008-12-31	2009-12-31	2010-12-31	2011-12-31	2012-12-31	2013-12-31	2014-12-31	2015-12-31	2016-12-31	2017-12-31	2018-12-31	2019-12-31	2020-12-31	2021-12-31	2022-12-31	2023-12-31	2024-12-31	2025-12-31

Currency: DKK	2007-12-31	2008-12-31	2009-12-31	2010-12-31	2011-12-31	2012-12-31	2013-12-31	2014-12-31	2015-12-31	2016-12-31	2017-12-31	2018-12-31	2019-12-31	2020-12-31	2021-12-31	2022-12-31	2023-12-31	2024-12-31	2025-12-31
Total Assets	270.00K	4.28B	5.82B	8.96B	8.05B	8.41B	9.28B	10.56B	13.31B	15.09B	17.24B	19.24B	21.57B	19.98B	18.54B	22.01B	23.80B	27.76B	29.60B
Total Liabilities	9.00K	3.85B	4.17B	4.64B	2.64B	2.38B	2.81B	3.52B	7.17B	8.29B	10.73B	12.82B	16.32B	12.60B	11.54B	14.85B	18.44B	22.25B	24.32B
Total Equity	261.00K	427.60M	1.45B	4.32B	5.41B	6.04B	6.46B	7.03B	6.14B	6.79B	6.51B	6.42B	5.25B	7.39B	7.00B	7.17B	5.36B	5.51B	5.28B
Cash	270.00K	304.89M	824.21M	1.22B	176.00M	341.00M	686.00M	1.13B	889.00M	897.00M	993.00M	1.39B	1.05B	2.91B	1.04B	794.00M	1.40B	2.39B	1.30B
Total Debt	-	2.99B	2.97B	2.33B	385.00M	158.00M	49.00M	10.00M	2.61B	3.01B	5.45B	6.67B	10.03B	6.06B	3.93B	7.59B	11.17B	13.40B	19.22B
Net Debt	-270.00K	2.69B	2.15B	1.10B	209.00M	-183.00M	-637.00M	-1.12B	1.72B	2.11B	4.45B	5.28B	8.98B	3.15B	2.88B	6.79B	9.77B	11.01B	17.91B

Cash Flow

Currency: DKK	2007-12-31	2008-12-31	2009-12-31	2010-12-31	2011-12-31	2012-12-31	2013-12-31	2014-12-31	2015-12-31	2016-12-31	2017-12-31	2018-12-31	2019-12-31	2020-12-31	2021-12-31	2022-12-31	2023-12-31	2024-12-31	2025-12-31

Currency: DKK	2007-12-31	2008-12-31	2009-12-31	2010-12-31	2011-12-31	2012-12-31	2013-12-31	2014-12-31	2015-12-31	2016-12-31	2017-12-31	2018-12-31	2019-12-31	2020-12-31	2021-12-31	2022-12-31	2023-12-31	2024-12-31	2025-12-31
Operating Cash Flow	10.00K	393.45M	1.07B	1.32B	1.82B	1.34B	2.43B	4.32B	3.38B	6.53B	6.61B	6.62B	6.78B	5.97B	6.23B	4.43B	7.38B	8.72B	7.36B
Investing Cash Flow	-	-2.97B	-207.42M	-304.00M	-364.00M	-231.00M	-543.00M	-632.00M	-1.30B	-1.42B	-3.20B	-2.19B	-877.00M	-484.00M	-631.00M	-1.78B	-1.80B	-1.89B	-2.29B
Financing Cash Flow	-	2.88B	-342.57M	-644.00M	-2.50B	-943.00M	-1.52B	-3.26B	-2.33B	-5.10B	-3.28B	-4.01B	-6.25B	-3.57B	-7.48B	-3.10B	-4.93B	-5.70B	-6.12B
Capital Expenditure	0	47.95M	118.16M	262.00M	269.00M	276.00M	490.00M	455.00M	1.02B	1.17B	1.32B	1.11B	812.00M	504.00M	585.00M	1.19B	1.49B	1.68B	1.91B
Free Cash Flow	10.00K	345.49M	947.56M	1.05B	1.55B	1.06B	1.94B	3.87B	2.36B	5.36B	5.29B	5.52B	5.96B	5.47B	5.64B	3.24B	5.90B	7.04B	5.45B
Dividends Paid	-	-	-	200.00M	650.00M	715.00M	713.00M	820.00M	1.09B	1.51B	4.00B	1.94B	1.76B	825.00M	1.48B	1.51B	1.41B	1.47B	1.57B
FCF to OCF	100.00%	87.81%	88.91%	80.09%	85.24%	79.39%	79.82%	89.47%	69.80%	82.10%	80.06%	83.29%	88.01%	91.56%	90.61%	73.14%	79.85%	80.75%	74.04%
Dividend Paid to FCF	-	-	-	18.98%	41.83%	67.26%	36.79%	21.21%	46.06%	28.11%	75.53%	35.22%	29.45%	15.08%	26.21%	46.69%	23.95%	20.89%	28.75%

Earnings

Report Date	Nov 11, 2010	Mar 15, 2011	May 19, 2011	Aug 2, 2011	Nov 22, 2011	Feb 21, 2012	May 8, 2012	Aug 7, 2012	Nov 6, 2012	Feb 26, 2013	May 14, 2013	Aug 12, 2013	Nov 12, 2013	Feb 18, 2014	May 13, 2014	Aug 12, 2014	Nov 11, 2014	Feb 17, 2015	May 12, 2015	Aug 11, 2015	Nov 10, 2015	Feb 9, 2016	May 10, 2016	Aug 9, 2016	Nov 1, 2016	Feb 7, 2017	May 9, 2017	Aug 8, 2017	Nov 7, 2017	Feb 6, 2018	May 15, 2018	Aug 9, 2018	Nov 6, 2018	Feb 5, 2019	May 7, 2019	Aug 20, 2019	Nov 5, 2019	Feb 4, 2020	May 5, 2020	Aug 17, 2020	Nov 3, 2020	Feb 4, 2021	May 4, 2021	Aug 17, 2021	Nov 3, 2021	Feb 9, 2022	May 4, 2022	Aug 16, 2022	Nov 7, 2022	Feb 7, 2023	May 3, 2023	Aug 15, 2023	Nov 8, 2023	Feb 6, 2024	May 2, 2024	Aug 12, 2024	Nov 6, 2024	Feb 3, 2025	May 6, 2025	Aug 14, 2025	Nov 4, 2025	Feb 4, 2026	May 5, 2026	Aug 12, 2026	Nov 3, 2026	Nov 4, 2026
EPS Estimate	-	-	3.93	3.41	2.18	2.82	-	1.20	1.95	-	2.52	2.69	4.43	5.25	4.77	4.74	6.19	7.80	7.69	7.38	8.83	12.77	10.27	10.42	11.28	17.19	11.47	11.10	12.52	19.25	10.97	9.37	10.01	16.32	7.70	6.54	7.26	19.56	3.08	-0.89	4.79	18.28	6.26	8.39	7.29	21.91	8.97	10.43	7.66	24.61	10.18	9.73	6.34	31.21	10.22	9.60	6.92	35.41	12.60	10.07	6.64	37.51	10.54	8.65	5.53	6.54
EPS Actual	4.44	4.90	4.00	5.00	3.00	5.00	2.60	0.50	2.90	3.22	3.40	3.30	4.70	5.60	5.50	5.30	5.80	8.10	6.05	7.50	8.40	11.60	11.20	10.60	12.30	18.40	12.10	9.80	12.30	17.60	10.50	9.60	8.90	17.90	7.90	5.30	6.68	23.67	3.87	0.05	5.51	20.76	6.30	9.90	6.40	19.10	10.40	9.80	7.80	25.20	10.00	8.80	6.30	29.60	11.80	9.70	7.30	35.60	14.00	10.30	6.30	37.30	12.60	11.70	6.90	-
Surprise	-	-	1.78%	46.63%	37.61%	77.31%	-	-58.33%	48.72%	-	34.92%	22.68%	6.09%	6.67%	15.30%	11.81%	-6.30%	3.85%	-21.33%	1.63%	-4.87%	-9.16%	9.06%	1.73%	9.04%	7.04%	5.49%	-11.71%	-1.76%	-8.57%	-4.28%	2.45%	-11.09%	9.68%	2.60%	-18.96%	-7.99%	21.01%	25.65%	105.62%	15.03%	13.57%	0.64%	18.00%	-12.21%	-12.83%	15.94%	-6.04%	1.83%	2.40%	-1.77%	-9.56%	-0.63%	-5.16%	15.46%	1.04%	5.49%	0.54%	11.11%	2.28%	-5.12%	-0.56%	19.54%	35.26%	24.77%	-
Timing	-	-	After-hours	Pre-market	Pre-market	Pre-market	-	Pre-market	Pre-market	-	Pre-market	After-hours	Pre-market	Pre-market	Pre-market	Pre-market	Pre-market	Pre-market	Pre-market	Pre-market	Pre-market	Pre-market	Pre-market	Pre-market	Pre-market	Pre-market	Pre-market	Pre-market	Pre-market	Pre-market	Pre-market	After-hours	Pre-market	Pre-market	Pre-market	Pre-market	Pre-market	Pre-market	Pre-market	After-hours	Pre-market	Pre-market	Pre-market	Pre-market	Pre-market	Pre-market	Pre-market	After-hours	After-hours	After-hours	Pre-market	Pre-market	Pre-market	After-hours	Pre-market	After-hours	Pre-market	After-hours	After-hours	After-hours	After-hours	After-hours	After-hours	After-hours	After-hours	Pre-market

Key Statistics & Ratios

Market Cap66.89B

Enterprise Value77.68B

Trailing P/E13.13

Forward P/E18.80

PEG Ratio118.66

Price / Sales2.03

Price / Book14.41

EPS68.10

Book Value65.90

Revenue (TTM)32.88B

Gross Profit (TTM)25.95B

EBITDA8.84B

Profit Margin15.76%

Operating Margin12.22%

Return on Equity131.85%

Return on Assets15.98%

Shares Outstanding74.80M

Shares Float64.53M

Beta1.25

Dividend Yield2.39%

Dividend Rate22.00

Payout Ratio32.12%

Dividends

20261×

22.00Mar 12, 2026

20251×

20.00Mar 13, 2025

20241×

18.00Mar 15, 2024

20231×

16.00Mar 17, 2023

20221×

16.00Mar 11, 2022

20213×

5.00Nov 15, 20215.00Aug 27, 20215.00May 12, 2021

20201×

9.00Mar 12, 2020

20192×

9.00Aug 30, 20199.00Mar 14, 2019

20182×

9.00Aug 21, 20189.00Mar 15, 2018

20174×

9.00Nov 14, 20179.00Aug 15, 20179.00May 16, 20179.00Mar 16, 2017

20161×

13.00Mar 17, 2016

20151×

9.00Mar 20, 2015

20141×

6.50Mar 20, 2014

20131×

5.50Mar 21, 2013

20121×

5.50Mar 21, 2012

20111×

5.00Apr 11, 2011