Pandora A/S
PNDRY | OTC
$15.71
+$0.60 (+3.97%)
Nov 2, 2026, 1:18 PM ET · Market open
Market Data
Market Cap $9.4B
Enterprise Value $74.81B
Beta 1.25
Average Volume 27.58K
Shares Outstanding (Diluted) 70.58M
Shares Change YoY -9.46%
Institutional Ownership N/A
Exchange OTC
ISIN US6983413021
Price Performance
Price Change 1M 5.7%
Price Change 3M -2.7%
Price Change 6M 62.3%
Price Change YTD 14.0%
Price Change 1Y -1.3%
Price Change 3Y 7.6%
Price Change 5Y -10.6%
1M CAGR (ann.) 0.7%
1Y CAGR (ann.) -8.8%
5Y CAGR (ann.) 0.6%
All-Time CAGR 3.5%
Valuation
PE Ratio 1.41
Forward PE 16.16
PEG Ratio 11.82
Forward PEG -3.07
PS Ratio 1.78
Forward PS 1.70
PB Ratio 13.74
P/FCF Ratio 8.81
P/Adj. FCF Ratio 8.78
P/OCF Ratio 0.84
EV/Sales 2.31
EV/EBIT 9.51
EV/EBITDA 7.09
EV/FCF 11.38
Earnings Yield 68.0%
FCF Yield 10.9%
Adj. FCF Yield 11.0%
Financial Health
Net Debt kr10.94B
Total Debt kr16.55B
Cash & Short-Term Investments kr908M
Total Assets kr29.23B
Current Ratio 0.84
Quick Ratio 0.28
Debt / Equity Ratio 3.84
Debt / EBITDA 1.57
Debt / FCF 2.52
OCF / Debt 0.49
Interest Coverage 7.66
Altman Z-Score 3.56
Piotroski F-Score 5
Margins & Profitability
Gross Profit Margin 79.2%
Operating Profit Margin 24.1%
EBITDA Margin 32.5%
Net Profit Margin 15.9%
FCF Margin 20.3%
Adj. FCF Margin 20.3%
SBC / Revenue -0.1%
SBC Impact (per share) -0.3%
Returns
Return on Assets 17.6%
Return on Equity 124.8%
Return on Invested Capital 27.1%
Return on Capital Employed 41.3%
Return on Tangible Assets 24.9%
Historical Growth (CAGR)
Revenue CAGR 3Y 6.5%
Revenue CAGR 5Y 8.5%
Revenue CAGR 10Y 5.7%
EPS CAGR 3Y 9.6%
EPS CAGR 5Y 12.1%
EPS CAGR 10Y 5.1%
FCF CAGR 3Y 11.6%
FCF CAGR 5Y 3.3%
FCF CAGR 10Y 6.1%
Analyst Forecasts
Analyst Rating Hold
Analyst Count 0
EPS Growth Next 3Y -45.6%
Revenue Growth Next 3Y 6.5%
Earnings Date Nov 4, 2026
EPS Estimate (next Q) $0.02
EPS Growth Est (next Q) -14.9%
Revenue Est (next Q) $149.07M
Revenue Growth Est (next Q) 2.9%
Fair Value Estimates
Graham Number $46.81
Graham Upside 209.8%
Lynch Fair Value $129.21
Lynch Upside 755.1%
Price Target $0.00
Price Target Upside N/A
Cash Flow
Operating Cash Flow kr8.13B
Free Cash Flow kr6.57B
Adj. Free Cash Flow kr6.6B
FCF Per Share $93.14
OCF Per Share $115.24
OCF/S Ratio 25.1%
Income Statement
Revenue kr32.46B
Gross Profit kr25.69B
Operating Income kr7.8B
EBITDA kr10.56B
Net Income kr5.16B
EPS (Diluted) $68.38
Revenue / Employee $767.6K
Profit / Employee $121.92K
Employees 42,281
Dividends
Annual Dividend $0.42
Dividend Yield 2.78%
Payout Ratio 0.6%
FCF Payout Ratio 25.0%
Adj. FCF Payout Ratio 24.9%
Dividend Growth (YoY) 15.5%
Pay Frequency Annual
Ex-Dividend Date Mar 13, 2026
Add to Watchlist
Select watchlists to add or remove PNDRY