Pandora Ratios and Metrics

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

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Feb '26 Feb 12, 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	5,388	7,070	13,921	10,297	5,874	10,512
Market Cap Growth	-62.22%	-49.22%	35.20%	75.28%	-44.12%	15.29%
Enterprise Value	7,223	9,367	15,865	12,002	7,108	11,025
Last Close Price	72.32	94.40	-	66.97	66.97	100.36
PE Ratio	7.68	10.07	19.86	16.19	8.69	18.79
PS Ratio	1.24	1.62	3.28	2.73	1.65	3.34
PB Ratio	7.62	10.00	18.85	14.33	6.10	11.16
P/FCF Ratio	6.81	8.93	14.06	12.27	12.15	13.18
P/OCF Ratio	5.47	7.17	11.91	10.39	9.86	12.55
EV/Sales Ratio	1.66	2.15	3.74	3.18	2.00	3.50
EV/EBITDA Ratio	5.18	7.81	13.17	11.25	6.96	12.39
EV/EBIT Ratio	6.89	8.93	14.84	12.71	7.84	14.18
EV/FCF Ratio	9.12	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	13.03%	9.93%	5.04%	6.18%	11.51%	5.32%
FCF Yield	14.69%	11.20%	7.11%	8.15%	8.23%	7.59%
Dividend Yield	27.66%	3.12%	-	3.61%	3.21%	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	32.26%	7.72%	6.00%	11.73%	9.21%	-0.17%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.