Pandora A/S (CPH:PNDORA)

Pandora Ratios and Metrics

Market cap in millions DKK. Fiscal year is January - December.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Feb 6, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Market Capitalization	40,357	52,799	103,820	76,748	43,696	78,157
Market Cap Growth	-59.94%	-49.14%	35.27%	75.64%	-44.09%	15.16%
Enterprise Value	54,067	69,953	118,317	89,455	52,871	81,975
Last Close Price	541.20	707.60	1293.66	902.67	459.85	746.87
PE Ratio	7.97	10.07	19.86	16.19	8.69	18.79
Forward PE	9.08	10.45	19.54	15.05	8.96	18.93
PS Ratio	1.24	1.62	3.28	2.73	1.65	3.34
PB Ratio	7.64	10.00	18.85	14.33	6.10	11.16
P/FCF Ratio	6.83	8.93	14.06	12.27	12.15	13.18
P/OCF Ratio	5.48	7.17	11.91	10.39	9.86	12.55
PEG Ratio	-	1.63	1.37	0.85	0.58	1.18
EV/Sales Ratio	1.66	2.15	3.74	3.18	2.00	3.50
EV/EBITDA Ratio	5.19	7.81	13.17	11.25	6.96	12.39
EV/EBIT Ratio	6.90	8.93	14.84	12.71	7.84	14.18
EV/FCF Ratio	9.15	11.83	16.02	14.30	14.70	13.82
Debt / Equity Ratio	2.84	2.84	2.43	2.09	1.06	0.56
Debt / EBITDA Ratio	1.44	1.44	1.30	1.22	0.87	0.51
Debt / FCF Ratio	2.54	2.54	1.82	1.79	2.11	0.66
Asset Turnover	1.14	1.14	1.23	1.23	1.31	1.21
Inventory Turnover	1.45	1.45	1.49	1.44	1.74	2.26
Quick Ratio	0.32	0.32	0.47	0.47	0.29	0.35
Current Ratio	0.91	0.91	0.93	0.99	0.69	0.73
Return on Equity (ROE)	97.15%	97.15%	96.23%	75.71%	70.99%	57.82%
Return on Assets (ROA)	17.08%	17.08%	19.33%	19.20%	20.78%	18.76%
Return on Invested Capital (ROIC)	30.42%	33.47%	38.04%	36.80%	43.54%	43.81%
Return on Capital Employed (ROCE)	42.70%	42.70%	44.60%	44.70%	62.30%	56.20%
Earnings Yield	12.99%	9.93%	5.04%	6.18%	11.51%	5.32%
FCF Yield	14.65%	11.20%	7.11%	8.15%	8.23%	7.59%
Dividend Yield	4.07%	3.11%	1.55%	1.99%	3.48%	2.14%
Payout Ratio	29.90%	29.90%	28.14%	29.79%	30.10%	-
Buyback Yield / Dilution	4.61%	4.61%	6.00%	8.13%	6.00%	-2.31%
Total Shareholder Return	8.90%	7.71%	7.55%	10.12%	9.48%	-0.17%

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.