PNDO
COM:PANDORAGROUP
Pandora A/S
- Stock
Last Close
1,120.00
25/11 09:40
Market Cap
82.97B
Beta: -
Volume Today
11.37K
Avg: -
Preview
Full access to financials is available to subscribers only. Please support our work and get full access to all features. You can cancel anytime. If you'd like a demo, free trial or have any questions, please checkout the help page
Dec '13 | Dec '14 | Dec '15 | Dec '16 | Dec '17 | Dec '18 | Dec '19 | Dec '20 | Dec '21 | Dec '22 | Dec '23 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenue | 9.01B - | 11.94B 32.54% | 16.74B 40.15% | 20.28B 21.17% | 22.78B 12.33% | 22.81B 0.11% | 21.87B 4.11% | 19.01B 13.07% | 23.39B 23.07% | 26.46B 13.12% | 28.14B 6.32% | |
cost of revenue | 3.01B - | 3.52B 16.87% | 4.54B 29.13% | 5.06B 11.31% | 5.82B 14.97% | 5.86B 0.84% | 5.97B 1.74% | 4.63B 22.33% | 5.59B 20.63% | 6.27B 12.22% | 6.01B 4.16% | |
gross profit | 6.00B - | 8.42B 40.41% | 12.19B 44.76% | 15.22B 24.85% | 16.97B 11.45% | 16.94B 0.14% | 15.90B 6.14% | 14.38B 9.60% | 17.80B 23.85% | 20.19B 13.40% | 22.12B 9.58% | |
selling and marketing expenses | 2.40B - | 3.10B 29.33% | 4.72B 52.32% | 5.84B 23.63% | 7.04B 20.67% | 8.22B 16.71% | 9.30B 13.17% | 9.15B 1.61% | 9.94B 8.56% | 11.32B 13.91% | 12.71B 12.23% | |
general and administrative expenses | 921M - | 1.25B 35.83% | 1.66B 32.45% | 1.98B 19.55% | 2.14B 7.87% | 2.29B 7.11% | 2.77B 21.01% | 2.54B 8.45% | 2.03B 20.11% | 2.13B 4.89% | 2.38B 11.95% | |
selling general and administrative expenses | 3.32B - | 4.35B 31.13% | 6.38B 46.61% | 7.82B 22.57% | 9.18B 17.43% | 10.51B 14.47% | 12.07B 14.88% | 11.69B 3.18% | 11.96B 2.34% | 13.45B 12.39% | 15.09B 12.19% | |
research and development expenses | ||||||||||||
other expenses | ||||||||||||
cost and expenses | 6.33B - | 7.87B 24.35% | 10.92B 38.79% | 12.88B 17.89% | 15.00B 16.46% | 16.38B 9.19% | 18.04B 10.17% | 16.32B 9.51% | 17.55B 7.53% | 19.72B 12.33% | 21.10B 6.99% | |
operating expenses | 3.32B - | 4.35B 31.13% | 6.38B 46.61% | 7.82B 22.57% | 9.18B 17.43% | 10.51B 14.47% | 12.07B 14.88% | 11.69B 3.18% | 11.96B 2.34% | 13.45B 12.39% | 15.09B 12.19% | |
interest expense | 5M - | 4M 20% | 10M 150% | 23M 130% | 21M 8.70% | 30M 42.86% | 131M 336.67% | 158M 20.61% | 133M 15.82% | 262M 96.99% | 644M 145.80% | |
ebitda | 2.95B - | 4.15B 40.75% | 5.95B 43.49% | 8.00B 34.46% | 8.30B 3.70% | 7.53B 9.27% | 6.22B 17.38% | 4.89B 21.46% | 7.74B 58.47% | 8.92B 15.24% | 9.05B 1.45% | |
operating income | 2.68B - | 4.07B 51.88% | 5.81B 42.78% | 7.40B 27.35% | 7.78B 5.13% | 6.43B 17.38% | 3.83B 40.46% | 2.68B 29.90% | 5.84B 117.55% | 6.74B 15.48% | 7.04B 4.39% | |
depreciation and amortization | 266M - | 76M 71.43% | 138M 81.58% | 599M 334.06% | 515M 14.02% | 1.10B 113.40% | 2.39B 117.65% | 2.20B 7.94% | 1.90B 13.53% | 2.18B 14.50% | 2.08B 4.63% | |
total other income expenses net | 61M - | -200M 427.87% | -469M 134.50% | 246M 152.45% | -117M 147.56% | 151M 229.06% | -2.03B 1,445.03% | -190M 90.65% | -461M 142.63% | -210M 54.45% | -805M 283.33% | |
income before tax | 2.74B - | 3.87B 41.21% | 5.34B 38.04% | 7.65B 43.12% | 7.67B 0.22% | 6.58B 14.15% | 3.83B 41.83% | 2.49B 34.87% | 5.38B 115.64% | 6.53B 21.48% | 6.23B 4.58% | |
income tax expense | 522M - | 774M 48.28% | 1.67B 115.89% | 1.63B 2.75% | 1.90B 16.86% | 1.54B 19.06% | 884M 42.49% | 556M 37.10% | 1.22B 119.06% | 1.50B 23.48% | 1.49B 0.66% | |
net income | 2.22B - | 3.10B 39.55% | 3.67B 18.59% | 6.03B 63.99% | 5.77B 4.27% | 5.04B 12.53% | 2.94B 41.63% | 1.94B 34.19% | 4.16B 114.65% | 5.03B 20.89% | 4.74B 5.75% | |
weighted average shs out | 129.12M - | 124.09M 3.89% | 118.98M 4.12% | 114.16M 4.05% | 110.96M 2.80% | 106.96M 3.61% | 97.25M 9.07% | 97.05M 0.21% | 98.78M 1.78% | 92.75M 6.10% | 85.41M 7.91% | |
weighted average shs out dil | 130.49M - | 125.48M 3.85% | 119.80M 4.52% | 114.74M 4.22% | 111.38M 2.94% | 107.23M 3.72% | 97.94M 8.66% | 97.42M 0.53% | 99.67M 2.31% | 93.70M 6.00% | 86.08M 8.13% | |
eps | 17.20 - | 25 45.35% | 30.90 23.60% | 52.80 70.87% | 52 1.52% | 47.17 9.29% | 30.28 35.81% | 19.97 34.05% | 42.10 110.82% | 54.20 28.74% | 55.50 2.40% | |
epsdiluted | 17 - | 24.70 45.29% | 30.70 24.29% | 52.50 71.01% | 51.80 1.33% | 47.05 9.17% | 30.07 36.09% | 19.89 33.85% | 41.70 109.65% | 53.70 28.78% | 55.10 2.61% |
All numbers in DKK (except ratios and percentages)