Valuation Pandora LIQUIDNET SYSTEMS

Stocks

Delayed LIQUIDNET SYSTEMS Other stock markets			5-day change	1st Jan Change
- ^DKK	-.--%		-.--%	-

06-26	BofA Says Pandora Starting to See EPS Cycle Inflection; Rating Double Upgraded	MT
06-26	U.S. Futures Mixed, European Stocks Fall	DJ

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	78,157	43,696	76,748	103,820	52,799	52,448	-	-
Change	-	-44.09%	75.64%	35.27%	-49.14%	-0.67%	-	-
Enterprise Value (EV) ¹	81,039	50,490	86,518	114,828	66,518	65,991	65,534	64,608
Change	-	-37.7%	71.36%	32.72%	-42.07%	-0.79%	-0.69%	-1.41%
P/E	19.6x	9.09x	16.9x	20.4x	10.4x	12.3x	19.3x	14.1x
PBR	11.2x	6.09x	14.3x	18.8x	10.3x	7x	6.12x	4.91x
PEG	-	0.3x	6.48x	1.2x	2.04x	-1.1x	-0.5x	0.4x
Capitalization / Revenue	3.34x	1.65x	2.73x	3.28x	1.62x	1.6x	1.53x	1.46x
EV / Revenue	3.46x	1.91x	3.08x	3.62x	2.04x	2.01x	1.91x	1.8x
EV / EBITDA	10.3x	5.79x	9.49x	11.1x	6.45x	6.7x	8.35x	7x
EV / EBIT	13.9x	7.49x	12.4x	14.4x	8.55x	9.27x	13.5x	10.3x
EV / FCF	14.4x	15.6x	14.7x	16.3x	12.2x	22.4x	19x	12.1x
FCF Yield	6.96%	6.42%	6.81%	6.13%	8.19%	4.47%	5.27%	8.24%
Dividend per Share ²	16	16	16	20	22	20.29	16.71	20
Rate of return	1.96%	3.28%	1.71%	1.52%	3.11%	2.73%	2.25%	2.69%
EPS ²	41.7	53.7	55.1	64.6	67.9	60.36	38.45	52.52
Distribution rate	38.4%	29.8%	29%	31%	32.4%	33.6%	43.5%	38.1%
Net sales ¹	23,394	26,463	28,100	31,680	32,549	32,855	34,246	35,955
EBITDA ¹	7,838	8,716	9,118	10,327	10,316	9,853	7,853	9,224
EBIT ¹	5,839	6,743	7,000	7,974	7,783	7,120	4,865	6,256
Net income ¹	4,160	5,029	4,740	5,227	5,241	4,578	2,956	3,973
Net Debt ¹	2,882	6,794	9,770	11,008	13,719	13,543	13,086	12,160
Reference price ²	815.40	488.10	933.20	1,317.00	707.60	743.20	743.20	743.20
Nbr of stocks (in thousands)	95,851	89,522	82,242	78,830	74,617	70,570	-	-
Announcement Date	09/02/22	08/02/23	07/01/24	04/02/25	04/02/26	-	-	-

¹DKK in Million²DKK

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
COMPAGNIE FINANCIERE RICHEMONT	28.91x	4.53x	16.11x	2.05%	136B
TITAN COMPANY LIMITED	77.78x	5.41x	51.05x	0.34%	40.37B
CHOW TAI FOOK JEWELLERY GROUP LIMITED	10.66x	1.22x	7.83x	6.91%	14.2B
LAOPU GOLD CO., LTD.	6.64x	1.38x	5.02x	10.46%	8.36B
LAO FENG XIANG CO., LTD.	10.84x	0.17x	2.83x	5.51%	2.12B
CHOW TAI SENG JEWELLERY CO., LTD.	10.01x	1.17x	6.1x	8.67%	1.83B
CHINA NATIONAL GOLD GROUP GOLD JEWELLERY CO.,LTD.	19.14x	-	-	-	1.7B
BEIJING CAISHIKOU DEPARTMENT STORE CO.,LTD.	8.78x	-	-	6.78%	1.59B
DR CORPORATION LIMITED	55.47x	-	-	1.67%	1.55B
Average	25.36x	2.31x	14.83x	5.3%	23.08B
Weighted average by Cap.	35.88x	4.27x	21.80x	2.52%