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	Mar '26 Mar 18, 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 Capitalization	32,818	52,799	103,820	76,748	43,696	78,157
Market Cap Growth	-67.04%	-49.14%	35.27%	75.64%	-44.09%	15.16%
Enterprise Value	46,528	69,953	118,317	89,455	52,871	81,975
Last Close Price	440.10	674.45	1233.05	860.38	438.31	711.88
PE Ratio	6.48	10.07	19.86	16.19	8.69	18.79
Forward PE	7.51	10.45	19.54	15.05	8.96	18.93
PS Ratio	1.01	1.62	3.28	2.73	1.65	3.34
PB Ratio	6.21	10.00	18.85	14.33	6.10	11.16
P/FCF Ratio	5.55	8.93	14.06	12.27	12.15	13.18
P/OCF Ratio	4.46	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	1.43	2.15	3.74	3.18	2.00	3.50
EV/EBITDA Ratio	4.46	7.81	13.17	11.25	6.96	12.39
EV/EBIT Ratio	5.94	8.93	14.84	12.71	7.84	14.18
EV/FCF Ratio	7.87	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
Net Debt / Equity Ratio	2.60	2.60	2.00	1.82	0.95	0.41
Net Debt / EBITDA Ratio	1.53	1.53	1.23	1.23	0.89	0.44
Net Debt / FCF Ratio	2.32	2.32	1.49	1.56	1.89	0.49
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	15.97%	9.93%	5.04%	6.18%	11.51%	5.32%
FCF Yield	18.01%	11.20%	7.11%	8.15%	8.23%	7.59%
Dividend Yield	5.05%	3.26%	1.62%	2.09%	3.65%	2.25%
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	9.65%	7.87%	7.62%	10.22%	9.65%	-0.06%

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