Pandora Future Growth

Future criteria checks 3/6

Pandora is forecast to grow earnings and revenue by 10.8% and 7.1% per annum respectively. EPS is expected to grow by 11.9% per annum. Return on equity is forecast to be 64.4% in 3 years.

Key information

10.8%

Earnings growth rate

11.9%

EPS growth rate

Luxury earnings growth	9.7%
Revenue growth rate	7.1%
Future return on equity	64.4%
Analyst coverage	Good
Last updated	18 Oct 2024

Recent future growth updates

Recent updates

Earnings and Revenue Growth Forecasts

DB:3P70 - Analysts future estimates and past financials data (DKK Millions)
Date	Revenue	Earnings	Free Cash Flow	Cash from Op	Avg. No. Analysts
12/31/2026	37,105	6,736	6,543	9,543	13
12/31/2025	34,349	5,901	5,386	8,425	16
12/31/2024	31,382	5,268	4,679	7,482	16
6/30/2024	29,996	4,837	6,129	7,713	N/A
3/31/2024	29,120	4,816	6,271	7,714	N/A
12/31/2023	28,136	4,740	5,896	7,384	N/A
9/30/2023	27,172	4,576	5,203	6,638	N/A
6/30/2023	26,864	4,767	4,726	6,102	N/A
3/31/2023	26,624	4,923	4,036	5,403	N/A
12/31/2022	26,463	5,029	3,243	4,434	N/A
9/30/2022	25,618	4,567	3,477	4,432	N/A
6/30/2022	25,083	4,468	3,978	4,775	N/A
3/31/2022	24,583	4,527	4,794	5,433	N/A
12/31/2021	23,394	4,160	5,643	6,228	N/A
9/30/2021	22,274	4,050	5,688	6,217	N/A
6/30/2021	21,616	3,758	5,605	6,108	N/A
3/31/2021	19,337	2,590	5,108	5,604	N/A
12/31/2020	19,009	1,938	5,471	5,975	N/A
9/30/2020	19,074	1,885	4,529	5,117	N/A
6/30/2020	19,419	1,423	4,926	5,550	N/A
3/31/2020	21,236	2,124	5,321	6,007	N/A
12/31/2019	21,868	2,945	5,963	6,775	N/A
9/30/2019	21,802	3,095	5,869	6,730	N/A
6/30/2019	22,369	4,165	5,888	6,850	N/A
3/31/2019	22,495	4,683	5,658	6,742	N/A
12/31/2018	22,806	5,045	5,517	6,624	N/A
9/30/2018	22,519	5,100	5,530	6,890	N/A
6/30/2018	22,731	5,515	5,129	6,550	N/A
3/31/2018	22,737	5,566	N/A	5,912	N/A
12/31/2017	22,781	5,768	N/A	6,606	N/A
9/30/2017	21,780	5,915	N/A	6,343	N/A
6/30/2017	21,198	5,954	N/A	6,266	N/A
3/31/2017	20,700	6,080	N/A	6,363	N/A
12/31/2016	20,281	6,025	N/A	6,531	N/A
9/30/2016	19,360	5,307	N/A	5,088	N/A
6/30/2016	18,659	4,908	N/A	4,770	N/A
3/31/2016	17,930	4,597	N/A	3,787	N/A
12/31/2015	16,737	3,674	N/A	3,384	N/A
9/30/2015	15,017	3,306	N/A	3,532	N/A
6/30/2015	13,951	3,025	N/A	3,649	N/A
3/31/2015	12,897	2,777	N/A	4,379	N/A
12/31/2014	11,942	3,098	N/A	4,322	N/A
9/30/2014	10,803	2,830	N/A	3,618	N/A
6/30/2014	10,213	2,717	N/A	3,349	N/A
3/31/2014	9,600	2,486	N/A	2,890	N/A
12/31/2013	9,010	2,220	N/A	2,428	N/A

Analyst Future Growth Forecasts

Earnings vs Savings Rate: 3P70's forecast earnings growth (10.8% per year) is above the savings rate (0.8%).

Earnings vs Market: 3P70's earnings (10.8% per year) are forecast to grow slower than the German market (20.2% per year).

High Growth Earnings: 3P70's earnings are forecast to grow, but not significantly.

Revenue vs Market: 3P70's revenue (7.1% per year) is forecast to grow faster than the German market (5.5% per year).

High Growth Revenue: 3P70's revenue (7.1% per year) is forecast to grow slower than 20% per year.

Earnings per Share Growth Forecasts

Future Return on Equity

Future ROE: 3P70's Return on Equity is forecast to be very high in 3 years time (64.4%).