Pandora Ratios and Metrics

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

Millions DKK. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Apr '26 Apr 8, 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
Market Cap	35,152	52,776	103,803	76,718	43,634	78,065
Market Cap Growth	-58.24%	-49.16%	35.30%	75.82%	-44.11%	15.00%
Enterprise Value	48,862	63,393	113,034	85,058	45,970	79,787
Last Close Price	471.40	707.60	1317.00	933.20	488.10	815.40
PE Ratio	6.94	10.42	20.39	16.94	9.09	19.55
Forward PE	8.07	10.45	19.54	15.05	8.96	18.93
PEG Ratio	-	1.63	1.37	0.85	0.58	1.18
PS Ratio	1.08	1.62	3.28	2.73	1.65	3.34
PB Ratio	6.66	9.99	18.85	14.33	6.09	11.15
P/TBV Ratio	6.95	10.34	19.35	15.00	6.38	11.61
P/FCF Ratio	5.95	8.93	14.06	12.27	12.13	13.16
P/OCF Ratio	4.78	7.17	11.90	10.39	9.84	12.53
EV/Sales Ratio	1.50	1.95	3.57	3.02	1.74	3.41
EV/EBITDA Ratio	4.69	6.11	10.95	9.33	5.27	10.18
EV/EBIT Ratio	6.23	8.15	14.18	12.08	6.82	13.66
EV/FCF Ratio	8.26	10.72	15.31	13.60	12.78	13.45
Debt / Equity Ratio	2.26	2.26	2.11	1.82	0.44	0.39
Debt / EBITDA Ratio	1.45	1.45	1.30	1.23	0.87	0.50
Debt / FCF Ratio	2.54	2.54	1.82	1.79	2.11	0.66
Net Debt / Equity Ratio	2.60	2.60	2.00	1.82	0.95	0.41
Net Debt / EBITDA Ratio	1.32	1.32	1.07	1.07	0.78	0.37
Net Debt / FCF Ratio	2.32	2.32	1.49	1.56	1.89	0.49
Asset Turnover	1.13	1.13	1.23	1.23	1.31	1.21
Inventory Turnover	1.46	1.46	1.49	1.44	1.74	2.26
Quick Ratio	0.32	0.32	0.46	0.46	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)	20.57%	20.58%	23.35%	23.37%	25.60%	23.45%
Return on Invested Capital (ROIC)	26.14%	26.15%	29.60%	28.71%	32.12%	32.15%
Return on Capital Employed (ROCE)	42.96%	42.96%	47.43%	52.97%	63.83%	56.99%
Earnings Yield	14.91%	9.60%	4.91%	5.90%	11.00%	5.11%
FCF Yield	16.82%	11.20%	7.11%	8.15%	8.24%	7.60%
Dividend Yield	4.68%	2.88%	1.39%	1.77%	3.34%	1.84%
Payout Ratio	29.90%	29.90%	28.14%	29.79%	30.11%	35.55%
Buyback Yield / Dilution	4.61%	4.61%	6.00%	8.13%	6.00%	-2.31%
Total Shareholder Return	9.29%	7.48%	7.39%	9.90%	9.34%	-0.47%

Updated Dec 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.