Pandora
PNDORA.COPandora A/S Price (PNDORA.CO)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
80,915,422
(6.0002)%Revenue and Profitability
| Year | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 1,638,205,000 | 3,543,974,000 | 6,666,000,000 | 6,658,000,000 | 6,652,000,000 | 9,010,000,000 | 11,942,000,000 | 16,737,000,000 | 20,281,000,000 | 22,781,000,000 | 22,806,000,000 | 21,868,000,000 | 19,009,000,000 | 23,394,000,000 | 26,463,000,000 | 28,136,000,000 | 31,680,000,000 |
| Net Income | 5,000 | 306,326,000 | 1,004,599,000 | 1,871,000,000 | 2,037,000,000 | 1,202,000,000 | 2,220,000,000 | 3,098,000,000 | 3,674,000,000 | 6,025,000,000 | 5,768,000,000 | 5,045,000,000 | 2,945,000,000 | 1,938,000,000 | 4,160,000,000 | 5,029,000,000 | 4,740,000,000 | 5,227,000,000 |
| FCF USD | 10,000 | 345,494,000 | 947,557,000 | 1,054,000,000 | 1,554,000,000 | 1,063,000,000 | 1,938,000,000 | 3,867,000,000 | 2,362,000,000 | 5,362,000,000 | 5,289,000,000 | 5,517,000,000 | 5,963,000,000 | 5,471,000,000 | 5,643,000,000 | 3,243,000,000 | 5,896,000,000 | 7,042,000,000 |
| OCF USD | 10,000 | 393,446,000 | 1,065,716,000 | 1,316,000,000 | 1,823,000,000 | 1,339,000,000 | 2,428,000,000 | 4,322,000,000 | 3,384,000,000 | 6,531,000,000 | 6,606,000,000 | 6,624,000,000 | 6,775,000,000 | 5,975,000,000 | 6,228,000,000 | 4,434,000,000 | 7,384,000,000 | 8,721,000,000 |
Financial Health - DEBT
| Year | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| YTPD | 0.00 | 6.48 | 2.27 | 0.00 | 0.13 | 0.10 | 0.00 | 0.00 | 0.44 | 0.39 | 0.69 | 0.98 | 2.08 | 0.63 | 0.47 | 0.46 | 1.38 | 1.46 |
| D/E | 0.00 | 7.00 | 2.05 | 0.54 | 0.07 | 0.03 | 0.01 | 0.00 | 0.42 | 0.44 | 0.84 | 1.04 | 1.91 | 0.82 | 0.56 | 1.06 | 2.09 | 2.43 |
| CA/CL | 30.00 | 1.48 | 2.20 | 1.14 | 1.76 | 1.95 | 1.67 | 1.48 | 1.37 | 1.45 | 1.56 | 1.36 | 0.84 | 0.71 | 0.73 | 0.69 | 0.99 | 0.93 |
| TA/TL | 30.00 | 1.11 | 1.40 | 1.93 | 3.05 | 3.54 | 3.30 | 3.00 | 1.86 | 1.82 | 1.61 | 1.50 | 1.32 | 1.59 | 1.61 | 1.48 | 1.29 | 1.25 |
| Total Debt | 0 | 2,992,398,000 | 2,974,850,000 | 2,326,000,000 | 385,000,000 | 158,000,000 | 49,000,000 | 10,000,000 | 2,607,000,000 | 3,011,000,000 | 5,447,000,000 | 6,669,000,000 | 10,031,000,000 | 6,062,000,000 | 3,926,000,000 | 7,588,000,000 | 11,167,000,000 | 13,401,000,000 |
Management Performance
| Year | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ROIC | -1.28% | 11.63% | 23.20% | 25.73% | 27.59% | 17.74% | 30.92% | 43.25% | 42.13% | 54.54% | 44.73% | 35.21% | 18.65% | 14.70% | 36.59% | 33.95% | 31.16% | 30.61% |
| ROE | 1.92% | 71.64% | 69.24% | 43.36% | 37.65% | 19.91% | 34.35% | 44.06% | 59.85% | 88.68% | 88.55% | 78.59% | 56.11% | 26.23% | 59.42% | 70.17% | 88.52% | 94.90% |
| ROA | 0.00% | 9.71% | 20.44% | 25.14% | 29.42% | 17.58% | 29.56% | 36.68% | 40.15% | 50.71% | 44.47% | 34.20% | 17.75% | 13.43% | 31.49% | 30.63% | 29.58% | 28.73% |
| NM % | - | 18.70% | 28.35% | 28.07% | 30.59% | 18.07% | 24.64% | 25.94% | 21.95% | 29.71% | 25.32% | 22.12% | 13.47% | 10.20% | 17.78% | 19.00% | 16.85% | 16.50% |
| FCF / R% | 0.00% | 21.09% | 26.74% | 15.81% | 23.34% | 15.98% | 21.51% | 32.38% | 14.11% | 26.44% | 23.22% | 24.19% | 27.27% | 28.78% | 24.12% | 12.25% | 20.96% | 22.23% |
| FCF / NI% | 166.67% | 83.09% | 79.70% | 46.80% | 65.60% | 71.87% | 70.68% | 99.87% | 44.19% | 70.09% | 68.98% | 83.82% | 155.73% | 203.84% | 96.64% | 48.09% | 83.76% | 88.31% |
| Operating Margin (OM) | - | 0.19 | 0.36 | 0.21 | 0.41 | 0.50 | 0.53 | 0.55 | 0.46 | 0.44 | 0.28 | 0.35 | 0.23 | 0.35 | 0.41 | 0.30 | 0.32 | 0.20 |
Per Share
| Year | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| EPS | 0.00 | 2.50 | 8.29 | 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 | 55.50 | 64.85 |
| SPS | 0.00 | 13.35 | 29.25 | 53.38 | 51.23 | 51.18 | 69.78 | 96.23 | 140.67 | 177.65 | 205.30 | 213.23 | 224.86 | 195.87 | 236.84 | 285.33 | 329.43 | 393.03 |
| OCPS | 0.00 | 3.21 | 8.79 | 10.54 | 14.03 | 10.30 | 18.80 | 34.83 | 28.44 | 57.21 | 59.53 | 61.93 | 69.67 | 61.57 | 63.05 | 47.81 | 86.46 | 108.20 |
| FCPS | 0.00 | 2.82 | 7.82 | 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 |
| BVPS | 0.00 | 3.48 | 13.60 | 34.55 | 41.64 | 46.46 | 50.05 | 56.67 | 51.60 | 59.51 | 58.70 | 60.02 | 53.97 | 76.14 | 70.88 | 77.28 | 62.70 | 68.33 |
Per Share - CAGR
| Year | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| CAGR-EPS | 0.00 | 2.50 | 8.29 | 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 | 55.50 | 64.85 |
| CAGR-SPS | 0.00 | 13.35 | 29.25 | 53.38 | 51.23 | 51.18 | 69.78 | 96.23 | 140.67 | 177.65 | 205.30 | 213.23 | 224.86 | 195.87 | 236.84 | 285.33 | 329.43 | 393.03 |
| CAGR-OCPS | 0.00 | 3.21 | 8.79 | 10.54 | 14.03 | 10.30 | 18.80 | 34.83 | 28.44 | 57.21 | 59.53 | 61.93 | 69.67 | 61.57 | 63.05 | 47.81 | 86.46 | 108.20 |
| CAGR-FCPS | 0.00 | 2.82 | 7.82 | 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 |
| CAGR-BVPS | 0.00 | 3.48 | 13.60 | 34.55 | 41.64 | 46.46 | 50.05 | 56.67 | 51.60 | 59.51 | 58.70 | 60.02 | 53.97 | 76.14 | 70.88 | 77.28 | 62.70 | 68.33 |