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 86780 325--
Entreprise Value (EV)1 32 43535 93271 01884 36284 00582 602
P/E ratio 5,64x9,63x34,2x19,1x16,9x15,1x
Yield 6,78%6,21%1,32%2,16%2,37%2,49%
Capitalization / Revenue 1,19x1,23x3,57x3,52x3,28x3,09x
EV / Revenue 1,42x1,64x3,74x3,70x3,43x3,18x
EV / EBITDA 4,37x5,84x11,5x10,6x9,82x8,86x
Price to Book 4,22x5,13x9,19x10,3x8,90x7,36x
Nbr of stocks (in thousands) 102 35093 01199 65896 638--
Reference price (DKK) 265290681831831831
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 80624 52525 996
EBITDA1 7 4216 1486 1967 9238 5589 324
Operating profit (EBIT)1 6 4315 8543 8815 6596 2346 874
Operating Margin 28,2%26,8%20,4%24,8%25,4%26,4%
Pre-Tax Profit (EBT)1 6 5823 8292 4945 4976 0946 683
Net income1 5 0452 9451 9384 3264 7825 256
Net margin 22,1%13,5%10,2%19,0%19,5%20,2%
EPS2 47,030,119,943,649,355,1
Dividend per Share2 18,018,09,0018,019,720,7
Announcement Date 02/05/201902/04/202002/04/2021---
1 DKK in Million
2 DKK
Income Statement Evolution (Quarterly data)
Fiscal Period: December 2021 Q1 2021 Q2 2021 Q3 2021 Q4 2022 Q1 2022 Q2
Net sales1 4 5005 1554 7288 5536 0074 732
EBITDA1 1 4171 7621 3933 3311 7931 564
Operating profit (EBIT)1 9031 3019572 5111 3051 114
Operating Margin 20,1%25,2%20,2%29,4%21,7%23,5%
Pre-Tax Profit (EBT)1 8111 2808202 4831 0741 144
Net income1 6289926352 000829884
Net margin 14,0%19,2%13,4%23,4%13,8%18,7%
EPS2 6,309,906,4021,36,679,70
Dividend per Share ------
Announcement Date 05/04/202108/17/202111/01/2021---
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 0373 6802 276
Net Cash position1 ------
Leverage (Debt / EBITDA) 0,71x1,46x0,51x0,51x0,43x0,24x
Free Cash Flow1 5 5586 2135 4713 7675 0275 472
ROE (Net Profit / Equities) 78,0%50,5%30,7%54,3%56,8%51,5%
Shareholders' equity1 6 4675 8346 3197 9668 41610 197
ROA (Net Profit / Asset) 27,5%14,4%9,33%21,2%21,0%22,4%
Assets1 18 33620 40720 77720 43322 78923 430
Book Value Per Share2 62,856,574,180,693,4113
Cash Flow per Share2 61,869,261,355,664,673,3
Capex1 1 1078125047341 3311 527
Capex / Sales 4,85%3,71%2,65%3,22%5,43%5,87%
Announcement Date 02/05/201902/04/202002/04/2021---
1 DKK in Million
2 DKK
Key data
Capitalization (DKK) 80 325 184 756
Capitalization (USD) 12 220 382 434
Net sales (DKK) 19 009 000 000
Net sales (USD) 2 890 641 603
Number of employees 26 000
Sales / Employee (DKK) 731 115
Sales / Employee (USD) 111 179
Free-Float 93,2%
Free-Float capitalization (DKK) 74 876 717 835
Free-Float capitalization (USD) 11 391 472 427
Avg. Exchange 20 sessions (DKK) 323 299 809
Avg. Exchange 20 sessions (USD) 49 163 232
Average Daily Capital Traded 0,40%
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA