Pandora A/S (CPH:PNDORA)

Pandora Ratios and Metrics

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

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 17, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Market Capitalization	53,418	103,820	76,748	43,696	78,157	67,867
Market Cap Growth	-39.03%	35.27%	75.64%	-44.09%	15.16%	151.78%
Enterprise Value	70,572	118,317	89,455	52,871	81,975	74,729
Last Close Price	713.80	1293.66	902.67	459.85	746.87	612.24
PE Ratio	10.61	19.86	16.19	8.69	18.79	35.02
Forward PE	10.54	19.54	15.05	8.96	18.93	22.33
PS Ratio	1.64	3.28	2.73	1.65	3.34	3.57
PB Ratio	18.29	18.85	14.33	6.10	11.16	9.19
P/TBV Ratio	-	-	-	-	-	152.17
P/FCF Ratio	8.40	14.06	12.27	12.15	13.18	12.12
P/OCF Ratio	6.86	11.91	10.39	9.86	12.55	11.36
PEG Ratio	1.50	1.37	0.85	0.58	1.18	-
EV/Sales Ratio	2.16	3.74	3.18	2.00	3.50	3.93
EV/EBITDA Ratio	6.74	13.17	11.25	6.96	12.39	15.71
EV/EBIT Ratio	8.87	14.84	12.71	7.84	14.18	20.03
EV/FCF Ratio	11.10	16.02	14.30	14.70	13.82	13.34
Debt / Equity Ratio	6.14	2.43	2.09	1.06	0.56	0.82
Debt / EBITDA Ratio	1.71	1.30	1.22	0.87	0.51	1.04
Debt / FCF Ratio	2.82	1.82	1.79	2.11	0.66	1.08
Asset Turnover	1.21	1.23	1.23	1.31	1.21	0.92
Inventory Turnover	1.29	1.49	1.44	1.74	2.26	2.19
Quick Ratio	0.21	0.47	0.47	0.29	0.35	0.47
Current Ratio	0.70	0.93	0.99	0.69	0.73	0.71
Return on Equity (ROE)	163.52%	96.23%	75.71%	70.99%	57.82%	30.67%
Return on Assets (ROA)	18.43%	19.33%	19.20%	20.78%	18.76%	11.22%
Return on Capital (ROIC)	25.16%	28.13%	28.13%	32.82%	29.65%	16.23%
Return on Capital Employed (ROCE)	50.30%	44.60%	44.70%	62.30%	56.20%	36.60%
Earnings Yield	9.85%	5.04%	6.18%	11.51%	5.32%	2.86%
FCF Yield	11.90%	7.11%	8.15%	8.23%	7.59%	8.25%
Dividend Yield	2.89%	1.55%	1.99%	3.48%	2.14%	-
Payout Ratio	29.78%	28.14%	29.79%	30.10%	-	42.57%
Buyback Yield / Dilution	4.70%	6.00%	8.13%	6.00%	-2.31%	0.53%
Total Shareholder Return	7.59%	7.55%	10.12%	9.48%	-0.17%	0.53%

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.