Pandora A/S

Pandora A/S

821.40
DKK
-5.40
(-0.65%)
71.78EPS
10.45P/E
56.15BMarket Cap
Nov 04Next Earn
Pandora A/S
CPH:PNDORA
(Nasdaq Copenhagen)

Recent

price

821.40

P/E

ratio

10.45

div

yld

2.63%

ROIC.AI

2010
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
TTM
DKK
53.38
51.23
51.18
69.78
96.23
140.67
177.65
205.3
213.23
224.86
195.87
236.84
285.33
329.43
393.03
422.94
436.96
Revenue per Share
14.98
15.67
9.25
17.19
24.97
30.88
52.78
51.98
47.17
30.28
19.97
42.12
54.22
55.5
64.85
68.1
71.83
Basic EPS, GAAP
8.44
11.96
8.18
15.01
31.16
19.85
46.97
47.66
51.58
61.32
56.37
57.13
34.97
69.03
87.37
70.82
87.41
Free Cash Flow per Basic Share
1.6
5
5.5
5.52
6.61
9.14
13.2
36
18.17
18.06
8.5
14.97
16.32
16.53
18.25
20.36
21.62
Dividend per Share
33.2
41.64
46.46
51.04
58.16
52.82
60.7
59.43
62.62
56.48
74.13
72.88
80.63
65.14
69.88
70.82
57.55
Book Value per Share
-1.35
7.19
11.93
14.57
17.97
5.94
9.18
-4.42
-13.26
-23.63
4.47
-0.97
-4.5
-29.75
-34.56
-41.32
-56.55
Tangible Book Value per Share
125
130
130
129
124
119
114
111
107
97
97
99
93
85
81
77
76
Basic Weighted Avg Shares
6,666
6,658
6,652
9,010
11,942
16,737
20,281
22,781
22,806
21,868
19,009
23,394
26,463
28,136
31,680
32,549
33,262
Sales/Revenue/Turnover
36.24
30.91
22.17
29.76
34.1
34.74
36.51
34.17
28.2
17.51
14.12
24.96
25.48
25.02
25.17
23.91
24.69
Operating Margin (%)
265
221
180
200
222
400
518
721
990
2,319
2,315
1,999
1,973
2,079
2,353
2,586
2,668
Depreciation Expense
1,871
2,037
1,202
2,220
3,098
3,674
6,025
5,768
5,045
2,945
1,938
4,160
5,029
4,740
5,227
5,241
5,468
Net Income, GAAP
16.92
14.01
18.73
19.04
19.99
31.26
21.24
24.77
23.35
23.09
22.29
22.65
23.02
23.97
24.53
24.17
25.08
Effective Tax Rate (%)
28.07
30.59
18.07
24.64
25.94
21.95
29.71
25.32
22.12
13.47
10.2
17.78
19
16.85
16.5
16.1
16.44
Profit Margin (%)
476
1,256
1,575
1,533
1,447
1,505
1,960
2,433
1,967
-1,281
-2,818
-2,258
-3,450
-55
-651
-1,026
-1,703
Working Capital
- -
375
151
- -
- -
2,350
3,008
5,283
6,421
7,962
2,066
2,765
3,130
9,737
11,625
11,922
13,891
LT Debt
4,315
5,411
6,038
6,462
7,032
6,139
6,794
6,514
6,419
5,249
7,389
7,001
7,168
5,355
5,508
5,282
4,305
Total Equity
34.06
27
19.09
32.23
44.37
47.89
60.33
51.37
37.88
20.23
14.24
35.35
37.63
32.68
32.8
29.08
29.71
Return on Invested Capital (%)
37
33.99
20.39
35.01
45.76
46.63
65.15
53.15
40.46
21.47
14.35
34.97
40.73
33.44
32.92
30
31.92
Return on Capital (%)
64.89
41.89
21
35.52
45.92
55.79
93.17
86.68
78.02
50.48
30.67
57.82
70.99
75.7
96.23
97.15
134.38
Return on Common Equity (%)

Capital Structure

DKK

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
ST Debt
3,102
2,523
2,660
LT Borrowings
7,729
9,988
9,184
LT Finance Leases
4,193
4,406
4,707
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
75
75
75
Market Capitalization
52,776
33,833
56,145

Working Capital

DKK

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
Total Current Assets
10,226
9,104
8,633
Cash, Cash Equivalents & STI
1,305
826
908
Accounts Receivable, Net
1,163
813
714
Inventories
4,883
5,283
5,761
Total Current Liabilities
11,252
9,584
10,336
Payables & Accruals
- -
- -
- -
ST Debt
3,102
2,523
2,660
Deferred Revenue
- -
- -
- -

Growth Rates

DKK

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
-0.18%
-5.88%
-4.1%
Free Cash Flow
16.9%
7.85%
-22.61%
Net Income, GAAP
11.17%
28.07%
0.27%
Sales/Revenue/Turnover
7.43%
11.57%
2.74%
Total Cash Common Dividend
17.52%
17.12%
6.53%

Quarterly Revenue

DKK

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
6,834
6,771
6,103
11,973
31,680
2025
7,347
7,075
- -
11,859
32,549
2026
7,109
7,219
- -
- -
- -

Quarterly Earnings Per Share

DKK

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
11.8
9.7
7.3
35.6
64.85
2025
14
10.3
- -
37
68.1
2026
12.6
11.7
- -
- -
- -

Quarterly Dividends Per Share

DKK

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
17.99
- -
- -
- -
18.25
2025
19.93
- -
- -
- -
20.36
2026
22.02
- -
- -
- -
- -
Business
Pandora A/S designs, manufactures, markets and distributes hand-finished modern jewelry made primarily from sterling silver and gold, along with lab-grown diamonds. The company operates through two segments, Core, which focuses on customizable charms, bracelets and carriers emphasizing collectability, and Fuel with More, which offers modern classics such as rings, earrings, necklaces, pendants and lab-grown diamond jewelry; products include brands like Pandora Moments, Pandora MI, Pandora Talisman and Pandora Minis, sold in sterling silver, 14k gold-plated and 14k rose gold-plated finishes. Pandora A/S markets its products globally through approximately 6,700 points of sale in more than 100 countries across six continents, including about 2,700 concept stores, shop-in-shops and online channels, with manufacturing based in Thailand and primary customer segments comprising women seeking personalized self-expression jewelry. Founded in 1982 and headquartered in Copenhagen, Denmark, the company employs over 26,000 people worldwide. In recent developments, Pandora A/S launched Pandora Talisman and Pandora Minis collections in August 2025 to reinvent its core charm offerings with modern storytelling innovation; the company announced in September 2025 plans for a new distribution center in Anne Arundel County, Maryland, set to open in the first half of 2026 to support US expansion by nearly 80% in distribution capacity. Further strategic moves include establishing an Asia headquarters in Singapore in November 2025 to drive growth in Japan, South Korea and India; acquiring 46 concept stores in Q2 2025, primarily in the US, Italy, Canada and Puerto Rico as part of forward integration; and initiating a DKK 4.0 billion share buyback program in February 2025 through January 2026. Additionally, CEO Alexander Lacik plans to retire in March 2026, with Chief Marketing Officer Berta de Pablos-Barbier succeeding as President and CEO, while the company reported 6% organic revenue growth in Q3 2025 amid robust like-for-like sales in the US and network expansion contributions.

Company News

  • Denmark's Pandora opens world's largest jewellery factory in Vietnam

  • As Trump and Xi meet, Chinese automakers could be a Pandora's box for U.S. auto industry

  • AI is a Pandora's box that some CEOs seem wary of opening — at least with investors

  • Pandora A/S (PNDRY) Q2 2026 Earnings Call Transcript

  • Pandora CEO says new jewellery collections driving growth

  • Pandora delivers 3% organic growth in Q2 - guidance upgraded

  • Pandora A/S (PNDRY) Q1 2026 Earnings Call Transcript

  • Pandora A/S: The Pivot To Platinum Looks Like A Brilliant Move

  • Pandora's platinum push plays right into customers' feelings — but it's also a smart investment, experts say

  • Pandora A/S (PNDRY) Q4 2025 Earnings Call Transcript

  • Pandora Shares Slide 28% as Sales Outlook Weakens, Buybacks Paused

  • Pandora has a silver problem

  • Pandora's New CEO Turns to Platinum Jewelry to Offset Silver Volatility

  • Pandora delivers 6% organic growth in 2025

  • DWS CROCI (R) International Fund Buys 8,058 Shares of Pandora AS (OCSE:PNDORA)

  • Pandora A/S (PNDRY) Q4 2025 Guidance Call Transcript

  • Pandora Sales Growth Disappoints After Weak Holiday Period

  • Pandora A/S (OTCMKTS:PANDY) Stock Price Crosses Above 200 Day Moving Average – Time to Sell?

  • Pandora A/S (OTCMKTS:PANDY) Stock Price Passes Above 200-Day Moving Average – Here’s What Happened

  • World's biggest jeweller Pandora braces for fierce Black Friday competition