Pandora A/S : Post-Q1 collected consensus - PDF

Consensus - Post-Q1 2026 results - May 2026

DKK million

Q2 2026

FY 2026

Average

Median

High

Low

# of contr.

Average

Median

High

Low

# of contr.

Reported revenue

7,167

7,146

7,252

7,098

13

32,802

32,865

33,235

32,410

14

Revenue growth, local currency, %

2%

2%

3%

1%

12

2%

2%

4%

1%

13

Organic growth, %

2%

2%

3%

1%

12

2%

2%

4%

0%

13

Like-for-Like, %

0%

0%

1%

-1%

12

0%

0%

2%

-2%

13

Gross profit

5,557

5,559

5,690

5,402

13

25,419

25,540

25,782

24,842

15

Gross margin, %

77.5%

77.6%

78.8%

75.6%

13

77.5%

77.7%

78.2%

76.5%

15

Operating profit (EBIT)

1,095

1,083

1,196

1,022

13

7,076

7,076

7,349

6,801

15

EBIT margin, %

15.4%

15.1%

16.7%

14.3%

13

21.7%

21.6%

23.0%

21.0%

15

Net profit

624

626

709

571

13

4,539

4,538

4,729

4,274

15

Earnings per share, basic

8.3

8.2

9.5

7.6

12

60

60

63

57

14

Dividend per share

n/a

20

20

24

18

15

Free cash flow*

n/a

2,335

2,054

5,281

487

13

DKK million

FY 2027

FY 2028

Average

Median

High

Low

# of contr.

Average

Median

High

Low

# of contr.

Reported revenue

34,106

34,119

35,561

32,807

15

35,719

35,680

38,050

34,063

14

Revenue growth, local currency, %

4%

4%

7%

1%

13

5%

5%

7%

3%

13

Organic growth, %

4%

4%

6%

1%

13

4%

4%

6%

3%

13

Like-for-Like, %

2%

2%

4%

-1%

13

2%

2%

4%

1%

13

Gross profit

23,913

23,818

24,901

22,543

15

26,185

25,992

28,667

24,700

15

Gross margin, %

70.2%

70.0%

72.2%

68.2%

15

73.3%

73.1%

76.9%

71.5%

15

Operating profit (EBIT)

4,548

4,558

4,992

3,956

15

6,318

6,213

7,979

5,232

15

EBIT margin, %

14.0%

14.0%

16.0%

12.1%

15

17.7%

17.4%

21.4%

15.2%

15

Net profit

2,681

2,674

3,187

2,261

15

4,032

3,885

5,231

3,246

15

Earnings per share, basic

36

35

43

30

14

53

51

67

43

14

Dividend per share

17

17

26

10

15

19

19

25

0

15

Free cash flow*

3,127

3,236

5,187

837

13

4,453

4,343

5,759

2,975

13

*Including lease payments

Estimates based on Visible Alpha consensus dated 26.05.2026

Disclaimer: The above consensus estimates have been calculated by Pandora based on (i) information provided by Visible Alpha to Pandora, and (ii) estimates collected by Pandora and made by independent analysts who cover Pandora. Please note that any opinions, estimates or forecasts regarding Pandora's performance made by analysts (and therefore the average estimate numbers) are theirs and do not represent opinions, forecasts or predictions of Pandora or its management. Pandora does not by its reference above or distribution imply its endorsement of or concurrence with such information, conclusions or recommendations.

Furthermore, the information above is provided "as is" and "as available" without warranty of any kind. Use of any data is at a user's own risk and Pandora and Visible Alpha disclaims any liability for use of the data. Although the information is obtained or compiled from reliable sources Pandora and Visible Alpha neither can nor do guarantee or make any representation or warranty, either express or implied, as to the accuracy, validity, sequence, timeliness, completeness or continued availability of any information or data, including third-party content, made available herein. In no event shall Pandora and Visible Alpha be liable for any decision made or action or inaction taken in reliance on any information or data, including third-party content. Pandora and Visible Alpha further explicitly disclaims, to the fullest extent permitted by applicable law, any warranty of any kind, whether express or implied, including warranties of merchantability, fitness for a particular purpose and non-infringement.

Figures are in million DKK, except for EPS and Dividend per share which are in DKK.