Pandora post-Q3 2022 collected consensus
Print
Consensus - Post-Q3 2022 results - November
Q4 2022 FY 2022
DKK million Average Median High Low # of contr. Average Median High Low # of contr.
Reported revenue 9,637 9,692 9,960 9,281 12 26,242 26,299 26,567 25,888 12
Revenue growth, % local currency 2% 2% 9% -1% 12 7% 7% 13% 5% 12
Organic revenue growth, % 1% 1% 4% -2% 12 5% 5% 7% 4% 12
Sell-out growth incl. temporarily closed stores -1% -1% 3% -4% 9 4% 3% 5% 2% 10
Gross profit 7,351 7,352 7,532 7,100 12 20,030 20,031 20,211 19,779 12
Gross margin 76.3% 76.3% 77.4% 75.4% 12 76.3% 76.3% 76.7% 76.0% 12
EBIT (After IFRS 16) 3,092 3,082 3,321 2,971 12 6,629 6,619 6,858 6,508 12
EBIT margin 32.1% 32.1% 33.3% 30.6% 12 25.3% 25.2% 25.8% 24.7% 12
Net profit 2,317 2,343 2,486 2,132 12 4,979 5,007 5,148 4,795 12
Earnings per share, basic 25 25 26 23 11 53 53 55 51 12
Dividend per share n/a n/a n/a n/a 0 18 19 21 16 12
Free cash flow* n/a n/a n/a n/a 0 3,867 3,920 5,501 1,280 12
FY 2023 FY 2024
DKK million Average Median High Low # of contr. Average Median High Low # of contr.
Reported revenue 26,970 27,366 28,229 24,555 12 28,101 28,566 29,450 24,981 12
Revenue growth, % local currency 2% 3% 7% -7% 12 4% 5% 6% 2% 12
Organic revenue growth, % 1% 3% 7% -8% 12 4% 4% 5% 1% 12
Sell-out growth incl. temporarily closed stores -0% 2% 3% -10% 10 3% 3% 5% 0% 10
Gross profit 20,687 21,015 21,623 18,981 12 21,638 21,878 22,529 19,310 12
Gross margin 76.7% 76.9% 77.5% 74.8% 12 77.0% 77.0% 78.3% 75.8% 12
EBIT (After IFRS 16) 6,787 6,950 7,472 5,476 12 7,219 7,254 7,761 5,696 12
EBIT margin 25.1% 25.3% 26.5% 22.3% 12 25.7% 25.5% 27.1% 22.8% 12
Net profit 5,070 5,203 5,665 4,074 12 5,398 5,414 5,896 4,234 12
Earnings per share, basic 57 59 63 44 12 64 65 70 46 12
Dividend per share 21 20 24 16 12 22 22 28 18 12
Free cash flow* 4,679 4,767 5,796 3,303 12 5,282 5,341 5,997 4,057 12
*Including lease payments
Disclaimer: Mean earnings estimates are calculated by Pandora based on earnings projections made by the analysts who cover Pandora. Please note that any opinions, estimates or forecasts regarding Pandora's performance made by these 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. Figures are in million DKK, except for EPS which is in DKK.

&1#&"Calibri"&12&K000000Classification: Pandora Internal

Attachments

Disclaimer

Pandora A/S published this content on 22 November 2022 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 22 November 2022 13:15:08 UTC.