Log in
E-mail
Password
Show password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
New member
Sign up for FREE
New customer
Discover our services
Settings
Settings
Dynamic quotes 
OFFON
  1. Homepage
  2. Equities
  3. Denmark
  4. Nasdaq Copenhagen
  5. Pandora A/S
  6. Financials
    PNDORA   DK0060252690

PANDORA A/S

(PNDORA)
  Report
SummaryQuotesChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Valuation
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization1 27 15326 95567 86784 794--
Entreprise Value (EV)1 32 43535 93271 01888 98488 22687 344
P/E ratio 5,64x9,63x34,2x20,2x17,5x15,6x
Yield 6,78%6,21%1,32%1,95%2,06%2,38%
Capitalization / Revenue 1,19x1,23x3,57x3,76x3,48x3,29x
EV / Revenue 1,42x1,64x3,74x3,95x3,62x3,39x
EV / EBITDA 4,37x5,84x11,5x11,5x10,4x9,54x
Price to Book 4,22x5,13x9,19x10,2x8,86x7,17x
Nbr of stocks (in thousands) 102 35093 01199 65898 142--
Reference price (DKK) 265290681864864864
Announcement Date 02/05/201902/04/202002/04/2021---
1 DKK in Million
Estimates
Income Statement Evolution (Annual data)
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales1 22 80621 86819 00922 53724 37125 789
EBITDA1 7 4216 1486 1967 7368 5219 151
Operating profit (EBIT)1 6 4315 8543 8815 5096 2006 791
Operating Margin 28,2%26,8%20,4%24,4%25,4%26,3%
Pre-Tax Profit (EBT)1 6 5823 8292 4945 3736 1296 657
Net income1 5 0452 9451 9384 2214 8115 242
Net margin 22,1%13,5%10,2%18,7%19,7%20,3%
EPS2 47,030,119,942,849,555,5
Dividend per Share2 18,018,09,0016,917,820,6
Announcement Date 02/05/201902/04/202002/04/2021---
1 DKK in Million
2 DKK
Income Statement Evolution (Quarterly data)
Fiscal Period: December 2020 Q4 2021 Q1 2021 Q2 2021 Q3 2021 Q4 2022 Q1
Net sales1 7 8914 5005 1554 6508 3605 207
EBITDA1 3 1931 4171 7621 4723 3861 574
Operating profit (EBIT)1 2 5089031 3019112 4021 070
Operating Margin 31,8%20,1%25,2%19,6%28,7%20,6%
Pre-Tax Profit (EBT)1 2 3088111 2808692 2861 066
Net income1 1 7946289927141 835823
Net margin 22,7%14,0%19,2%15,4%21,9%15,8%
EPS2 18,46,309,906,9520,86,67
Dividend per Share ------
Announcement Date 02/04/202105/04/202108/17/2021---
1 DKK in Million
2 DKK
Previous periodNext period
Balance Sheet Analysis
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt1 5 2828 9773 1514 1903 4312 550
Net Cash position1 ------
Leverage (Debt / EBITDA) 0,71x1,46x0,51x0,54x0,40x0,28x
Free Cash Flow1 5 5586 2135 4713 8265 1565 617
ROE (Net Profit / Equities) 78,0%50,5%30,7%52,3%52,9%52,6%
Shareholders' equity1 6 4675 8346 3198 0669 1049 975
ROA (Net Profit / Asset) 27,5%14,4%9,33%19,8%21,4%22,0%
Assets1 18 33620 40720 77721 27022 51223 836
Book Value Per Share2 62,856,574,184,597,6121
Cash Flow per Share2 61,869,261,348,965,073,3
Capex1 1 1078125049011 4771 560
Capex / Sales 4,85%3,71%2,65%4,00%6,06%6,05%
Announcement Date 02/05/201902/04/202002/04/2021---
1 DKK in Million
2 DKK
Key data
Capitalization (DKK) 84 794 329 440
Capitalization (USD) 13 220 524 591
Net sales (DKK) 19 009 000 000
Net sales (USD) 2 957 477 247
Number of employees 26 000
Sales / Employee (DKK) 731 115
Sales / Employee (USD) 113 749
Free-Float 93,2%
Free-Float capitalization (DKK) 79 042 719 899
Free-Float capitalization (USD) 12 323 774 821
Avg. Exchange 20 sessions (DKK) 264 624 032
Avg. Exchange 20 sessions (USD) 41 171 001
Average Daily Capital Traded 0,31%
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA