Pandora A/S (CPH:PNDORA)
Denmark · Delayed Price · Currency is DKK 851.20
-18.80 (-2.16%)
Sep 2, 2026, 4:59 PM CET
Pandora Financials Overview
Financials in millions DKK. Fiscal year is January - December.
Millions DKK. Fiscal year is Jan - Dec.
| Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
| Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Revenue Revenue Growth | 32,456 | 32,549 | 31,680 | 28,136 | 26,463 | 23,394 |
Revenue Growth | -0.12% | 2.74% | 12.60% | 6.32% | 13.12% | 23.07% |
Gross Profit Gross Profit Growth | 25,563 | 25,801 | 25,289 | 22,124 | 20,190 | 17,804 |
Operating Income Operating Income Growth | 7,681 | 7,837 | 7,974 | 7,038 | 6,743 | 5,783 |
Net Income Net Income Growth | 5,154 | 5,241 | 5,227 | 4,740 | 5,029 | 4,160 |
Earnings Per Share EPS Growth | 68.21 | 67.90 | 64.60 | 55.10 | 53.70 | 41.70 |
EPS Growth | 0.04% | 5.11% | 17.24% | 2.61% | 28.78% | 109.55% |
| Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
| Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Core Moments Core Moments Growth | 19,568 | 19,812 | 19,934 | 18,369 | 17,727 | 15,939 |
Core Collabs Core Collabs Growth | 3,164 | 3,114 | 2,564 | 2,681 | 2,614 | 1,911 |
Core ME Core ME Growth | 1,365 | 1,309 | 1,044 | 900 | 815 | 656 |
Fuel With More Timeless Fuel With More Timeless Growth | 6,719 | 6,516 | 6,339 | 4,787 | 3,847 | 3,532 |
Fuel With More Signature Fuel With More Signature Growth | 500 | 623 | 910 | 1,129 | 1,248 | 1,308 |
Pandora Essence Pandora Essence Growth | 811 | 819 | 574 | 5 | - | - |
Fuel With More Pandora Lab-Grown Diamonds Fuel With More Pandora Lab-Grown Diamonds Growth | 327 | 357 | 315 | 265 | 213 | 48 |
Revenue (Total) Revenue (Total) Growth | 32,456 | 32,549 | 31,680 | 28,136 | 26,463 | 23,394 |
| Fiscal Year | Current | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
| Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Cash & Investments Cash & Investments Growth | 912 | 1,314 | 2,394 | 1,397 | 794 | 1,043 |
Total Debt Total Debt Growth | 16,551 | 15,024 | 13,401 | 11,167 | 7,588 | 3,926 |
Net Cash (Debt) Net Cash Growth | -15,639 | -13,710 | -11,007 | -9,770 | -6,794 | -2,883 |
Net Cash Growth | - | - | - | - | - | - |
Net Cash Per Share Net Cash Per Share Growth | -206.98 | -177.62 | -136.03 | -113.50 | -72.51 | -28.92 |
| Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
| Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Operating Cash Flow Operating Cash Flow Growth | 8,134 | 7,361 | 8,721 | 7,384 | 4,434 | 6,228 |
Capital Expenditures CapEx Growth | -1,439 | -1,449 | -1,336 | -1,129 | -838 | -296 |
Free Cash Flow Free Cash Flow Growth | 6,695 | 5,912 | 7,385 | 6,255 | 3,596 | 5,932 |
Free Cash Flow Growth | 1.38% | -19.95% | 18.07% | 73.94% | -39.38% | 5.91% |
| Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
| Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Gross Margin | 78.76% | 79.27% | 79.83% | 78.63% | 76.30% | 76.11% |
Operating Margin | 23.67% | 24.08% | 25.17% | 25.01% | 25.48% | 24.72% |
Pretax Margin | 21.20% | 21.24% | 21.86% | 22.16% | 24.69% | 22.99% |
Profit Margin | 15.88% | 16.10% | 16.50% | 16.85% | 19.00% | 17.78% |
FCF Margin | 20.63% | 18.16% | 23.31% | 22.23% | 13.59% | 25.36% |
| Fiscal Year | Current | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
| Period Ending | Sep '26 Sep 2, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Dividend Per Share Dividend Per Share Growth | 22.000 | 22.000 | 20.000 | 18.000 | 16.000 | 16.000 |
Dividend Per Share Growth | 10.00% | 10.00% | 11.11% | 12.50% | 0% | - |
Dividend Yield | 2.75% | 3.26% | 1.62% | 2.09% | 3.65% | 2.25% |
| Fiscal Year | Current | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
| Period Ending | Sep '26 Sep 2, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
PE Ratio | 12.48 | 10.07 | 19.86 | 16.19 | 8.69 | 18.79 |
Forward PE | 15.18 | 10.45 | 19.54 | 15.05 | 8.96 | 18.93 |
P/FCF Ratio | 8.97 | 8.93 | 14.06 | 12.27 | 12.15 | 13.18 |
PS Ratio | 1.85 | 1.62 | 3.28 | 2.73 | 1.65 | 3.34 |