Pandora A/S (CPH:PNDORA)

Pandora Ratios and Metrics

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

Total Valuation

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Nov 4, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Market Capitalization	64,910	52,799	103,820	76,748	43,696	78,157
Market Cap Growth	4.22%	-49.14%	35.27%	75.64%	-44.09%	15.16%
Enterprise Value	80,549	69,953	118,317	89,455	52,871	81,975
Last Close Price	919.80	674.45	1233.05	860.38	438.31	711.88

Price Ratios

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Nov 4, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
PE Ratio	13.48	10.07	19.86	16.19	8.69	18.79
Forward PE	17.54	10.45	19.54	15.05	8.96	18.93
PS Ratio	2.00	1.62	3.28	2.73	1.65	3.34
PB Ratio	15.08	10.00	18.85	14.33	6.10	11.16
P/FCF Ratio	9.70	8.93	14.06	12.27	12.15	13.18
P/OCF Ratio	7.98	7.17	11.91	10.39	9.86	12.55
PEG Ratio	-	1.63	1.37	0.85	0.58	1.18

EV Ratios

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Nov 4, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
EV/Sales Ratio	2.48	2.15	3.74	3.18	2.00	3.50
EV/EBITDA Ratio	7.77	7.81	13.17	11.25	6.96	12.39
EV/EBIT Ratio	10.49	8.93	14.84	12.71	7.84	14.18
EV/FCF Ratio	12.03	11.83	16.02	14.30	14.70	13.82

Financial Efficiency

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Nov 4, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Debt / Equity Ratio	3.59	2.84	2.43	2.09	1.06	0.56
Debt / EBITDA Ratio	1.70	1.44	1.30	1.22	0.87	0.51
Debt / FCF Ratio	3.05	2.54	1.82	1.79	2.11	0.66
Net Debt / Equity Ratio	3.41	2.60	2.00	1.82	0.95	0.41
Net Debt / EBITDA Ratio	1.90	1.53	1.23	1.23	0.89	0.44
Net Debt / FCF Ratio	2.90	2.32	1.49	1.56	1.89	0.49
Asset Turnover	1.10	1.14	1.23	1.23	1.31	1.21
Inventory Turnover	1.10	1.45	1.49	1.44	1.74	2.26
Quick Ratio	0.23	0.32	0.47	0.47	0.29	0.35
Current Ratio	0.87	0.91	0.93	0.99	0.69	0.73
Return on Equity (ROE)	131.85%	97.15%	96.23%	75.71%	70.99%	57.82%
Return on Assets (ROA)	15.98%	17.08%	19.33%	19.20%	20.78%	18.76%
Return on Invested Capital (ROIC)	27.34%	33.47%	38.04%	36.80%	43.54%	43.81%
Return on Capital Employed (ROCE)	38.60%	42.70%	44.60%	44.70%	62.30%	56.20%

Yields

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Nov 4, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Earnings Yield	7.42%	9.93%	5.04%	6.18%	11.51%	5.32%
FCF Yield	10.31%	11.20%	7.11%	8.15%	8.23%	7.59%
Dividend Yield	2.39%	3.11%	1.52%	1.93%	3.27%	1.96%
Payout Ratio	31.94%	29.90%	28.14%	29.79%	30.10%	-
Buyback Yield / Dilution	4.01%	4.61%	6.00%	8.13%	6.00%	-2.31%
Total Shareholder Return	6.40%	7.71%	7.52%	10.06%	9.27%	-0.35%

Data Source: S&P Global Market Intelligence Last updated: Nov 4, 2026

Financial data is provided by S&P Global Market Intelligence and updates within hours after each earnings release, which is every three months for this company.

Update frequency:

Quarterly

Last checked:

Nov 4, 2026

Data Sources Report a data error