PNDZF Dividend: Pandora A/S Yield Insights

Income

Balance sheet

Cash flow

Annual

Quarterly

PNDZF Income

Financials in millions USD. Fiscal year is February - January.

Breakdown	TTM	12/31/2024	12/31/2023	12/31/2022	12/31/2021	12/31/2020
Revenue	32,664	31,680	28,136	26,463	23,394	19,009
Revenue Growth (YoY)	7%	13%	6%	13%	23%	-13%
Cost of Revenue	6,626	6,391	6,012	6,273	5,590	4,475
Gross Profit	26,038	25,289	22,124	20,190	17,804	14,534
Selling, General & Admin	18,082	16,441	14,335	12,801	11,325	11,042
Research & Development	--	--	--	--	--	--
Operating Expenses	18,081	17,315	15,085	13,447	12,021	11,803
Other Non Operating Income (Expenses)	1	-116	-72	-59	-78	-94
Pretax Income	6,917	6,926	6,234	6,533	5,378	2,494
Income Tax Expense	1,655	1,699	1,494	1,504	1,218	556
Net Income	5,262	5,227	4,740	5,029	4,160	1,938
Net Income Growth	8%	10%	-6%	21%	114.99%	-34%
Shares Outstanding (Diluted)	77.61	80.91	86.08	93.69	99.67	97.42
Shares Change (YoY)	-5%	-6%	-8%	-6%	2%	-1%
EPS (Diluted)	67.79	64.59	55.06	53.67	41.73	19.89
EPS Growth	13%	17%	3%	28.99%	110%	-34%
Free Cash Flow	5,892	7,042	5,896	3,243	5,643	5,471
Free Cash Flow Per Share	75.9	87.02	68.49	34.61	56.61	56.15
Gross Margin	79.71%	79.82%	78.63%	76.29%	76.1%	76.45%
Operating Margin	24.36%	25.17%	25.01%	25.48%	24.72%	14.36%
Profit Margin	16.1%	16.49%	16.84%	19%	17.78%	10.19%
Free Cash Flow Margin	18.03%	22.22%	20.95%	12.25%	24.12%	28.78%
EBITDA	10,471	10,327	9,118	8,716	7,782	5,046
EBITDA Margin	32.05%	32.59%	32.4%	32.93%	33.26%	26.54%
D&A For EBITDA	2,514	2,353	2,079	1,973	1,999	2,315
EBIT	7,957	7,974	7,039	6,743	5,783	2,731
EBIT Margin	24.36%	25.17%	25.01%	25.48%	24.72%	14.36%
Effective Tax Rate	23.92%	24.53%	23.96%	23.02%	22.64%	22.29%