Pandox Future Growth

Future criteria checks 2/6

Pandox is forecast to grow earnings and revenue by 15.3% and 5.2% per annum respectively. EPS is expected to grow by 15.3% per annum. Return on equity is forecast to be 7.2% in 3 years.

Key information

15.3%

Earnings growth rate

15.3%

EPS growth rate

Real Estate earnings growth	20.9%
Revenue growth rate	5.2%
Future return on equity	7.2%
Analyst coverage	Low
Last updated	07 Apr 2025

Recent future growth updates

Recent updates

Is Pandox (STO:PNDX B) Using Too Much Debt?

Apr 26

Pandox's (STO:PNDX B) Solid Profits Have Weak Fundamentals

Feb 14

New Acquisitions And Sustainability Initiatives Will Boost Future Earnings Stability

Feb 09 Strategic acquisitions and investments are aimed at improving earnings quality and enhancing net margins through high-performing properties.

Industry Analysts Just Upgraded Their Pandox AB (publ) (STO:PNDX B) Revenue Forecasts By 16%

Oct 28

Is Pandox (STO:PNDX B) Using Too Much Debt?

Sep 26

We Think Pandox (STO:PNDX B) Is Taking Some Risk With Its Debt

May 30

Earnings and Revenue Growth Forecasts

OM:PNDX B - Analysts future estimates and past financials data (SEK Millions)
Date	Revenue	Earnings	Free Cash Flow	Cash from Op	Avg. No. Analysts
12/31/2027	8,383	2,742	836	1,399	2
12/31/2026	8,085	2,283	1,025	1,582	2
12/31/2025	7,723	2,042	668	1,593	2
12/31/2024	7,136	1,689	1,780	1,826	N/A
9/30/2024	7,078	-2	1,699	1,746	N/A
6/30/2024	7,089	495	1,736	1,783	N/A
3/31/2024	6,997	78	1,596	1,643	N/A
12/31/2023	6,849	-585	2,146	2,193	N/A
9/30/2023	6,774	648	2,190	2,222	N/A
6/30/2023	6,478	1,876	2,603	2,635	N/A
3/31/2023	6,014	2,959	2,579	2,611	N/A
12/31/2022	5,537	4,217	2,345	2,377	N/A
9/30/2022	4,740	4,355	2,037	2,134	N/A
6/30/2022	4,069	2,988	1,308	1,405	N/A
3/31/2022	3,389	1,611	827	924	N/A
12/31/2021	3,247	610	333	430	N/A
9/30/2021	2,968	51	394	461	N/A
6/30/2021	2,850	-368	350	417	N/A
3/31/2021	2,821	-691	83	150	N/A
12/31/2020	3,178	-1,399	393	460	N/A
9/30/2020	3,946	198	368	478	N/A
6/30/2020	4,598	543	841	951	N/A
3/31/2020	5,453	1,632	1,313	1,423	N/A
12/31/2019	5,553	2,706	1,824	1,934	N/A
9/30/2019	5,473	2,185	2,283	2,348	N/A
6/30/2019	5,363	2,776	1,823	1,888	N/A
3/31/2019	5,263	2,777	2,010	2,075	N/A
12/31/2018	5,124	2,820	1,645	1,710	N/A
9/30/2018	4,848	3,232	N/A	1,685	N/A
6/30/2018	4,559	2,945	N/A	1,877	N/A
3/31/2018	4,326	3,068	N/A	1,678	N/A
12/31/2017	4,269	3,140	N/A	1,693	N/A
9/30/2017	4,247	2,719	N/A	1,306	N/A
6/30/2017	4,235	2,761	N/A	1,286	N/A
3/31/2017	4,112	2,349	N/A	1,242	N/A
12/31/2016	3,945	2,201	N/A	1,195	N/A
9/30/2016	3,769	2,115	N/A	1,155	N/A
6/30/2016	3,661	1,951	N/A	1,237	N/A
3/31/2016	3,658	2,131	N/A	1,056	N/A
12/31/2015	3,529	2,131	N/A	864	N/A
9/30/2015	3,432	1,575	N/A	1,057	N/A
6/30/2015	3,281	1,390	N/A	830	N/A
3/31/2015	3,112	1,276	N/A	830	N/A
12/31/2014	3,076	1,253	N/A	881	N/A

Analyst Future Growth Forecasts

Earnings vs Savings Rate: PNDX B's forecast earnings growth (15.3% per year) is above the savings rate (1.3%).

Earnings vs Market: PNDX B's earnings (15.3% per year) are forecast to grow slower than the Swedish market (16.8% per year).

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

Revenue vs Market: PNDX B's revenue (5.2% per year) is forecast to grow faster than the Swedish market (4.5% per year).

High Growth Revenue: PNDX B's revenue (5.2% per year) is forecast to grow slower than 20% per year.

Earnings per Share Growth Forecasts

Future Return on Equity

Future ROE: PNDX B's Return on Equity is forecast to be low in 3 years time (7.2%).

Discover growth companies

Company Analysis and Financial Data Status

Data	Last Updated (UTC time)
Company Analysis	2025/04/27 10:10
End of Day Share Price	2025/04/25 00:00
Earnings	2024/12/31
Annual Earnings	2024/12/31

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

Package	Data	Timeframe	Example US Source ^*
Company Financials	10 years	Income statement Cash flow statement Balance sheet	SEC Form 10-K SEC Form 10-Q
Analyst Consensus Estimates	+3 years	Forecast financials Analyst price targets	Analyst Research Reports Blue Matrix
Market Prices	30 years	Stock prices Dividends, Splits and Actions	ICE Market Data SEC Form S-1
Ownership	10 years	Top shareholders Insider trading	SEC Form 4 SEC Form 13D
Management	10 years	Leadership team Board of directors	SEC Form 10-K SEC Form DEF 14A
Key Developments	10 years	Company announcements	SEC Form 8-K

^* Example for US securities, for non-US equivalent regulatory forms and sources are used.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the world class team who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on Github.

Analyst Sources

Pandox AB (publ) is covered by 9 analysts. 3 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

Analyst	Institution
null null	ABG Sundal Collier
null null	ABG Sundal Collier Sponsored
Erik Granström	Carnegie Investment Bank AB

Pandox Future Growth

Future criteria checks 2/6

Key information

Recent future growth updates

Consensus EPS estimates fall by 18%

Consensus EPS estimates increase by 17%

Price target increased by 8.7% to kr188

Consensus EPS estimates fall by 13%

Consensus EPS estimates fall by 31%

Price target decreased by 13% to kr143

Recent updates

Is Pandox (STO:PNDX B) Using Too Much Debt?

Investor sentiment deteriorates as stock falls 17%

Upcoming dividend of kr4.25 per share

Pandox AB (publ) (OM:PNDX B) completed the acquisition of Hotel Pullman Cologne from Hotel Manage To Core Fonds, a fund managed by Art-Invest Real Estate Management GmbH & Co KG.

Insider recently bought kr569k worth of stock

Full year 2024 earnings: EPS exceeds analyst expectations

Pandox AB (publ) (OM:PNDX B) signed an agreement to acquire Hotel Pullman Cologne from Hotel Manage To Core Fonds, a fund managed by Art-Invest Real Estate Management GmbH & Co KG for €66 million.

Insider recently bought kr3.0m worth of stock

Consensus EPS estimates fall by 18%

Pandox's (STO:PNDX B) Solid Profits Have Weak Fundamentals

Dividend increased to kr4.25

New Acquisitions And Sustainability Initiatives Will Boost Future Earnings Stability

Full year 2024 earnings: EPS exceeds analyst expectations

Pandox AB (publ) to Report Fiscal Year 2024 Final Results on Mar 13, 2025

Pandox AB (publ) (OM:PNDX B) completed the acquisition of Radisson Blu Hotel Tromsø from DNB Eiendom AS.

Here's Why Pandox (STO:PNDX B) Has A Meaningful Debt Burden

Pandox AB (Publ) Appoints Mikael Hultqvist as SVP Property Management

Third quarter 2024 earnings: EPS misses analyst expectations

Pandox AB (publ) (OM:PNDX B) completed the acquisition of DoubleTree by Hilton Edinburgh.

New minor risk - Shareholder dilution

Chief Executive Officer recently bought kr504k worth of stock

Pandox AB (publ) has completed a Follow-on Equity Offering in the amount of SEK 2.000058 billion.

Pandox AB (publ), Annual General Meeting, Apr 09, 2025

Pandox AB (publ) (OM:PNDX B) entered into an agreement to acquire DoubleTree by Hilton Edinburgh for £49 million.

Pandox AB (publ) (OM:PNDX B) entered into an agreement to acquire DoubleTree by Hilton Edinburgh for £49 million.

Insider recently sold kr485m worth of stock

Consensus EPS estimates increase by 17%

Second quarter 2024 earnings: EPS and revenues exceed analyst expectations

Price target increased by 8.7% to kr188

Pandox AB (publ) to Report Q1, 2025 Results on Apr 29, 2025

Some Investors May Be Willing To Look Past Pandox's (STO:PNDX B) Soft Earnings

First quarter 2024 earnings released

An unknown buyer completed the acquisition of DoubleTree by Hilton Montreal from Pandox AB (publ) (OM:PNDX B).

Pandox AB (Publ) Approves Dividend

Upcoming dividend of kr4.00 per share

Pandox's (STO:PNDX B) Dividend Will Be Increased To SEK4.00

Full year 2023 earnings: EPS misses analyst expectations

Dividend increased to kr4.00

Pandox AB (publ) to Report Fiscal Year 2023 Results on Mar 08, 2024

Pandox AB (publ) Proposes a Dividend

Full year 2023 earnings: EPS misses analyst expectations

We Think Pandox (STO:PNDX B) Is Taking Some Risk With Its Debt

Pandox AB (publ) to Report Fiscal Year 2024 Results on Feb 06, 2025

Third quarter 2023 earnings released: EPS: kr2.48 (vs kr9.16 in 3Q 2022)

Pandox (STO:PNDX B) Takes On Some Risk With Its Use Of Debt

Pandox AB (publ), Annual General Meeting, Apr 10, 2024

Consensus EPS estimates fall by 13%

New minor risk - Profit margin trend

Second quarter 2023 earnings: Revenues exceed analyst expectations

Consensus EPS estimates fall by 31%

Does Pandox (STO:PNDX B) Have A Healthy Balance Sheet?

Price target decreased by 13% to kr143

Insider recently bought kr895k worth of stock

First quarter 2023 earnings: Revenues miss analyst expectations

Less than half of directors are independent

Upcoming dividend of kr2.50 per share at 2.0% yield

Key Executive recently bought kr536k worth of stock

With EPS Growth And More, Pandox (STO:PNDX B) Makes An Interesting Case

Insider recently bought kr429k worth of stock

Chief Commercial Officer recently bought kr282k worth of stock

Chief Executive Officer recently bought kr490k worth of stock

Consensus EPS estimates fall by 12%

Full year 2022 earnings: EPS and revenues miss analyst expectations

Pandox AB (publ) Proposes Dividend for 2022

An unknown buyer acquired InterContinental from Montreal Pandox AB (publ) (OM:PNDX B) for CAD 80 million.

Is Now An Opportune Moment To Examine Pandox AB (publ) (STO:PNDX B)?

Pandox AB (publ) to Report Fiscal Year 2022 Results on Mar 10, 2023

Second quarter 2022 earnings released: EPS: kr7.45 (vs kr0.038 loss in 2Q 2021)

Consensus EPS estimates increase by 44%