Pandora A/S

Pandora A/S

PNDRY
Pandora A/SUS flagOther OTC
14.70
USD
+0.17
- -
8.80BMarket Cap
Pandora A/S
PNDRY
(Other OTC)

Recent

price

14.70

P/E

ratio

- -

div

yld

- -

ROIC.AI

2010
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
TTM
FRC
6.67
6.4
6.4
8.72
12.03
17.58
22.21
25.66
26.65
28.11
24.48
29.6
35.67
41.18
49.13
52.87
50.99
Revenue per Share
1.87
1.96
1.16
2.15
3.12
3.86
6.6
6.5
5.9
3.79
2.5
5.26
6.78
6.94
8.11
8.51
8.42
Basic EPS, GAAP
1.06
1.49
1.02
1.88
3.9
2.48
5.87
5.96
6.45
7.66
7.05
7.14
4.37
8.63
10.92
8.85
9.66
Free Cash Flow per Basic Share
0.2
0.63
0.69
0.69
0.83
1.14
1.65
4.5
2.27
2.26
1.06
1.87
2.04
2.07
2.28
2.55
2.46
Dividend per Share
1.55
2.76
3.33
4.77
6.71
8.15
9.79
7.44
9.35
6.7
8.67
10.26
10.97
11.15
9.77
10.74
7.73
Book Value per Share
-0.18
0.9
1.49
1.79
2.19
0.72
1.13
-0.55
-1.59
-2.82
0.57
-0.12
-0.54
-3.58
-4.22
-5.01
-7.37
Tangible Book Value per Share
999
1,040
1,040
1,033
993
952
913
888
856
778
776
790
742
683
645
616
637
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
32,498
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
24.79
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
2,461
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
5,368
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
23.93
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
16.52
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
-2,815
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
11,693
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
3,550
Total Equity
34.06
27
19.09
32.23
44.37
47.89
60.33
51.37
37.88
20.22
14.24
35.34
37.63
32.68
32.8
29.08
30.84
Return on Invested Capital (%)
50.16
59.36
35.58
51.77
53.25
43.21
54.16
48.19
37.93
20.37
14.7
34.34
37.68
30.3
30.3
28.46
31.92
Return on Capital (%)
132.65
92.38
38
52.95
53.46
50.95
72.17
74.22
69.09
44.58
32.46
56.07
61.91
60.16
75.1
81.16
115.75
Return on Common Equity (%)

Capital Structure

FRC

in mil. unless spec.
Dec'24
Mar'25
Jun'25
ST Debt
1,776
2,853
4,420
LT Borrowings
7,831
8,557
7,767
LT Finance Leases
3,794
3,803
3,926
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
79
78
77
Market Capitalization
109,614
85,093
88,491

Working Capital

FRC

in mil. unless spec.
Dec'24
Mar'25
Jun'25
Total Current Assets
9,226
7,597
8,093
Cash, Cash Equivalents & STI
2,394
744
817
Accounts Receivable, Net
1,217
719
661
Inventories
4,426
4,604
4,735
Total Current Liabilities
9,877
9,444
10,908
Payables & Accruals
- -
- -
- -
ST Debt
1,776
2,853
4,420
Deferred Revenue
- -
- -
- -

Growth Rates

FRC

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

FRC

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
- -
- -
- -
- -

Quarterly Earnings Per Share

FRC

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
1.48
1.21
0.91
4.45
8.11
2025
1.75
1.29
4.62
- -
8.51
2026
1.58
- -
- -
- -
- -

Quarterly Dividends Per Share

FRC

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
2.25
- -
- -
- -
2.28
2025
2.49
- -
- -
- -
2.55
2026
2.75
- -
- -
- -
- -
Business
Pandora A/S designs, manufactures, and markets jewelry under its own brand name Pandora, with a focus on charm bracelets, charms, rings, earrings, necklaces, pendants, and related jewelry components, along with expanded offerings in stones and other decorative elements; it distributes through owned stores, e-commerce, and wholesale channels globally. The company operates primarily in the design, production, and global sale of hand-finished jewelry, leveraging a vertically integrated model that includes product development, manufacturing in Thailand, and global distribution with multi-channel reach across the Americas, Europe, and Asia Pacific. Pandora A/S was founded in 1982 and is headquartered in Copenhagen, Denmark, with significant manufacturing facilities in Thailand and an expanding international retail footprint. The latest major changes include strategic partnerships and expansions in distribution, product line diversification, and ongoing brand initiatives to improve omnichannel capabilities, reinforce sustainability commitments, and optimize store network and e-commerce operations. Pandora continues to pursue growth through direct-to-consumer channels, licensed and wholesale partnerships, and selective product line extensions, including possible enhancements to its core line and premium segments, while maintaining its focus on sustainable sourcing and responsible manufacturing. Founding year and headquarters are explicitly noted, with operations across multiple regions including Europe, North America, Asia Pacific, and the Middle East, and the company maintains subsidiaries and affiliate arrangements to support regional growth and brand presence.

Company News

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

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

  • 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

  • Pandora A/S: Charm At A Deep Discount

  • Dillard's and Pandora Celebrate Pandora's 100th Dillard's Location

  • Transactions in connection with share buyback programme

  • Pandora Jewelry Opens First U.S. Flagship Store Despite Tariff Headwinds

  • Jewelers Likely to Hike Prices Due to Tariffs, Pandora CEO Says

  • Pandora warns U.S. tariffs will spark sweeping jewelry price rises

  • Jewellery group Pandora's first-quarter revenue meets expectations

  • Pandora: Crushed By Guidance, Carried By Fundamentals

  • Pandora: Sustainability, Scale, And A Strong Competitive Moat

  • Pandora CEO on consumer trends, rising costs of precious metals and state of jewelry business

  • Pandora: Reiterating A Buy After A Strong H2 2024

  • Pandora Continues Growth Streak : How Can The Jewelry Brand Continue To Deliver A Difference?