Fundamentale Kennzahlen Pandora
Gewinn
| Fiskaljahr (Ende: Dezember) | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Nettogewinn in Mio.
|
|||||||||||||||||||
|
Nettogewinn in Mio.
|
306 DKK | 1.005 DKK | 1.871 DKK | 2.037 DKK | 1.202 DKK | 2.220 DKK | 3.098 DKK | 3.674 DKK | 6.025 DKK | 5.768 DKK | 5.045 DKK | 2.945 DKK | 1.938 DKK | 4.160 DKK | 5.029 DKK | 4.740 DKK | 5.227 DKK | 5.242 DKK | - |
|
Gewinn je Aktie
|
|||||||||||||||||||
|
Gewinn je Aktie
|
- | 8,69 DKK | 14,91 DKK | 17,92 DKK | 9,17 DKK | 17,41 DKK | 25,21 DKK | 30,68 DKK | 53,17 DKK | 51,94 DKK | 47,74 DKK | 27,22 DKK | 20,34 DKK | 41,93 DKK | 53,93 DKK | 55,46 DKK | 64,68 DKK | 67,89 DKK | 58,62 DKK |
|
KGV (Kurs-Gewinn-Verhältnis)
|
|||||||||||||||||||
|
KGV (Kurs-Gewinn-Verhältnis)
|
- | - | 21,74 | 2,95 | 13,65 | 17,16 | 19,93 | 28,36 | 17,26 | 12,92 | 5,48 | 10,6 | 32,8 | 19,54 | 9,17 | 16,82 | 20,47 | 10,39 | 7,52 |
|
Gewinnwachstum
|
|||||||||||||||||||
|
Gewinnwachstum
|
- | - | 71,58% | 20,19% | -48,83% | 89,86% | 44,8% | 21,7% | 73,31% | -2,31% | -8,09% | -42,98% | -25,28% | 106,15% | 28,62% | 2,84% | 16,62% | 4,96% | -13,66% |
|
Gewinnrendite
|
|||||||||||||||||||
|
Gewinnrendite
|
- | - | 0,05% | 0,34% | 0,07% | 0,06% | 0,05% | 0,04% | 0,06% | 0,08% | 0,18% | 0,09% | 0,03% | 0,05% | 0,11% | 0,06% | 0,05% | 0,1% | 0,13% |
Dividende
| Fiskaljahr (Ende: Dezember) | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Dividende je Aktie
|
|||||||||||||||||||
|
Dividende je Aktie
|
- | - | - | - | 5,50 DKK | 5,50 DKK | 6,50 DKK | 9,00 DKK | 13,00 DKK | 36,00 DKK | 18,00 DKK | 18,00 DKK | 9,00 DKK | 15,00 DKK | 16,00 DKK | 16,00 DKK | 18,00 DKK | 20,00 DKK | 22,00 DKK |
|
Dividendenrendite
|
|||||||||||||||||||
|
Dividendenrendite
|
- | - | - | - | 7,24% | 3,54% | 1,83% | 1,46% | 1,49% | 5,32% | 3,86% | 5,8% | 3,69% | 1,86% | 2,78% | 2,6% | 1,53% | 1,77% | 4,68% |
|
Dividendenausschüttung in Mio.
|
|||||||||||||||||||
|
Dividendenausschüttung in Mio.
|
- | - | 200 DKK | 650 DKK | 715 DKK | 713 DKK | 820 DKK | 1.088 DKK | 1.507 DKK | 3.995 DKK | 1.943 DKK | 1.756 DKK | 825 DKK | 1.479 DKK | 1.514 DKK | 1.412 DKK | 1.471 DKK | 1.567 DKK | - |
|
Ausschüttungsquote
|
|||||||||||||||||||
|
Ausschüttungsquote
|
- | - | - | - | 0,6% | 0,32% | 0,26% | 0,29% | 0,24% | 0,69% | 0,38% | 0,66% | 0,44% | 0,36% | 0,3% | 0,29% | 0,28% | 0,29% | - |
Cashflow
| Fiskaljahr (Ende: Dezember) | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cashflow je Aktie
|
|||||||||||||||||||
|
Cashflow je Aktie
|
- | 9,22 DKK | 10,49 DKK | 16,04 DKK | 10,22 DKK | 19,04 DKK | 35,17 DKK | 28,26 DKK | 57,64 DKK | 59,48 DKK | 62,69 DKK | 62,63 DKK | 62,71 DKK | 62,77 DKK | 47,55 DKK | 86,39 DKK | 107,91 DKK | 95,34 DKK | - |
|
KCV (Kurs-Cashflow-Verhältnis)
|
|||||||||||||||||||
|
KCV (Kurs-Cashflow-Verhältnis)
|
- | - | 30,89 | 3,3 | 12,25 | 15,69 | 14,29 | 30,79 | 15,92 | 11,28 | 4,17 | 4,61 | 10,64 | 13,06 | 10,4 | 10,8 | 12,27 | 7,4 | - |
|
Operativer Cashflow in Mio.
|
|||||||||||||||||||
|
Operativer Cashflow in Mio.
|
393 DKK | 1.066 DKK | 1.316 DKK | 1.823 DKK | 1.339 DKK | 2.428 DKK | 4.322 DKK | 3.384 DKK | 6.531 DKK | 6.606 DKK | 6.624 DKK | 6.775 DKK | 5.975 DKK | 6.228 DKK | 4.434 DKK | 7.384 DKK | 8.721 DKK | 7.361 DKK | - |
|
Cashflow aus der Finanzierungstätigkeit in Mio.
|
|||||||||||||||||||
|
Cashflow aus der Finanzierungstätigkeit in Mio.
|
2.883 DKK | -343 DKK | -644 DKK | -2.502 DKK | -943 DKK | -1.524 DKK | -3.259 DKK | -2.333 DKK | -5.103 DKK | -3.277 DKK | -4.010 DKK | -6.250 DKK | -3.571 DKK | -7.484 DKK | -3.100 DKK | -4.935 DKK | -5.701 DKK | -6.119 DKK | - |
|
Cashflow aus Investitionen in Mio.
|
|||||||||||||||||||
|
Cashflow aus Investitionen in Mio.
|
-2.972 DKK | -207 DKK | -304 DKK | -364 DKK | -231 DKK | -543 DKK | -632 DKK | -1.296 DKK | -1.423 DKK | -3.196 DKK | -2.191 DKK | -877 DKK | -484 DKK | -631 DKK | -1.785 DKK | -1.800 DKK | -1.889 DKK | -2.286 DKK | - |
|
Free Cashflow in Mio.
|
|||||||||||||||||||
|
Free Cashflow in Mio.
|
345 DKK | 948 DKK | 1.054 DKK | 1.554 DKK | 1.063 DKK | 1.938 DKK | 3.867 DKK | 2.362 DKK | 5.362 DKK | 5.289 DKK | 5.517 DKK | 5.963 DKK | 5.471 DKK | 5.643 DKK | 3.243 DKK | 5.896 DKK | 7.042 DKK | 5.912 DKK | - |
Sales
| Fiskaljahr (Ende: Dezember) | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Umsatz in Mio.
|
|||||||||||||||||||
|
Umsatz in Mio.
|
1.638 DKK | 3.544 DKK | 6.666 DKK | 6.658 DKK | 6.652 DKK | 9.010 DKK | 11.942 DKK | 16.737 DKK | 20.281 DKK | 22.781 DKK | 22.806 DKK | 21.868 DKK | 19.009 DKK | 23.394 DKK | 26.463 DKK | 28.136 DKK | 31.680 DKK | 32.549 DKK | - |
| 1. Quartal | |||||||||||||||||||
| 1. Quartal | - | 662 DKK | 1.238 DKK | 1.745 DKK | 1.424 DKK | 2.002 DKK | 2.592 DKK | 3.547 DKK | 4.740 DKK | 5.159 DKK | 5.115 DKK | 4.804 DKK | 4.172 DKK | 4.500 DKK | 5.689 DKK | 5.850 DKK | 6.834 DKK | 7.347 DKK | - |
| 2. Quartal | |||||||||||||||||||
| 2. Quartal | - | 675 DKK | 1.343 DKK | 1.392 DKK | 1.260 DKK | 1.931 DKK | 2.544 DKK | 3.598 DKK | 4.327 DKK | 4.825 DKK | 4.819 DKK | 4.693 DKK | 2.876 DKK | 5.155 DKK | 5.655 DKK | 5.894 DKK | 6.771 DKK | 7.075 DKK | - |
| 3. Quartal | |||||||||||||||||||
| 3. Quartal | - | 825 DKK | 1.788 DKK | 1.569 DKK | 1.794 DKK | 2.255 DKK | 2.845 DKK | 3.911 DKK | 4.612 DKK | 5.194 DKK | 4.982 DKK | 4.415 DKK | 4.070 DKK | 4.728 DKK | 5.263 DKK | 5.572 DKK | 6.103 DKK | 6.269 DKK | - |
| 4. Quartal | |||||||||||||||||||
| 4. Quartal | - | 1.457 DKK | 2.297 DKK | 1.952 DKK | 2.174 DKK | 2.822 DKK | 3.961 DKK | 5.681 DKK | 6.602 DKK | 7.603 DKK | 7.890 DKK | 7.956 DKK | 7.891 DKK | 9.011 DKK | 9.856 DKK | 10.820 DKK | 11.973 DKK | 11.858 DKK | - |
|
Bruttoertrag vom Umsatz in Mio.
|
|||||||||||||||||||
|
Bruttoertrag vom Umsatz in Mio.
|
991 DKK | 2.471 DKK | 4.725 DKK | 4.860 DKK | 4.429 DKK | 5.999 DKK | 8.423 DKK | 12.193 DKK | 15.223 DKK | 16.966 DKK | 16.942 DKK | 15.902 DKK | 14.375 DKK | 17.804 DKK | 20.190 DKK | 22.124 DKK | 25.289 DKK | 24.808 DKK | - |
|
Umsatz je Aktie
|
|||||||||||||||||||
|
Umsatz je Aktie
|
- | 30,66 DKK | 53,12 DKK | 58,57 DKK | 50,77 DKK | 70,67 DKK | 97,18 DKK | 139,75 DKK | 178,99 DKK | 205,13 DKK | 215,83 DKK | 202,14 DKK | 199,51 DKK | 235,78 DKK | 283,79 DKK | 329,18 DKK | 392,00 DKK | 421,57 DKK | - |
|
KUV (Kurs-Umsatz-Verhältnis)
|
|||||||||||||||||||
|
KUV (Kurs-Umsatz-Verhältnis)
|
- | - | 6,1 | 0,9 | 2,46 | 4,23 | 5,17 | 6,23 | 5,13 | 3,27 | 1,21 | 1,43 | 3,34 | 3,48 | 1,74 | 2,83 | 3,38 | 1,67 | - |
|
Umsatzwachstum
|
|||||||||||||||||||
|
Umsatzwachstum
|
- | 116,33% | 88,09% | -0,12% | -0,09% | 35,45% | 32,54% | 40,15% | 21,17% | 12,33% | 0,11% | -4,11% | -13,07% | 23,07% | 13,12% | 6,32% | 12,6% | 2,74% | - |
|
Umsatzquote
|
|||||||||||||||||||
|
Umsatzquote
|
- | - | 16,39% | 110,62% | 40,57% | 23,65% | 19,34% | 16,06% | 19,51% | 30,57% | 82,51% | 70,07% | 29,9% | 28,77% | 57,4% | 35,28% | 29,61% | 59,78% | - |
Buchwert
| Fiskaljahr (Ende: Dezember) | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Buchwert je Aktie
|
|||||||||||||||||||
|
Buchwert je Aktie
|
- | 12,55 DKK | 34,38 DKK | 47,60 DKK | 46,08 DKK | 50,68 DKK | 57,23 DKK | 51,26 DKK | 59,96 DKK | 58,65 DKK | 60,75 DKK | 48,52 DKK | 77,55 DKK | 70,56 DKK | 76,86 DKK | 62,65 DKK | 68,15 DKK | 68,41 DKK | - |
|
KBV (Kurs-Buchwert-Verhältnis)
|
|||||||||||||||||||
|
KBV (Kurs-Buchwert-Verhältnis)
|
- | - | 9,43 | 1,11 | 2,72 | 5,9 | 8,78 | 16,97 | 15,3 | 11,44 | 4,31 | 5,95 | 8,6 | 11,61 | 6,43 | 14,89 | 19,42 | 10,31 | - |
Bilanz
| Fiskaljahr (Ende: Dezember) | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Bilanzsumme in Mio.
|
|||||||||||||||||||
|
Bilanzsumme in Mio.
|
4.282 DKK | 5.816 DKK | 8.959 DKK | 8.051 DKK | 8.414 DKK | 9.275 DKK | 10.556 DKK | 13.311 DKK | 15.085 DKK | 17.240 DKK | 19.244 DKK | 21.571 DKK | 19.984 DKK | 18.542 DKK | 22.013 DKK | 23.798 DKK | 27.758 DKK | 29.603 DKK | - |
|
Eigenkapitalquote
|
|||||||||||||||||||
|
Eigenkapitalquote
|
9,99% | 24,95% | 48,16% | 67,21% | 71,76% | 69,67% | 66,62% | 46,12% | 45,04% | 37,78% | 33,36% | 24,33% | 36,97% | 37,76% | 32,56% | 22,5% | 19,84% | 17,84% | - |
|
Verschuldungsgrad
|
|||||||||||||||||||
|
Verschuldungsgrad
|
901,37% | 287,22% | 107,62% | 48,79% | 39,35% | 43,53% | 50,11% | 116,83% | 122,03% | 164,66% | 199,8% | 310,95% | 170,46% | 164,85% | 207,14% | 344,41% | 403,96% | 460,45% | - |
|
Fremdkapitalquote
|
|||||||||||||||||||
|
Fremdkapitalquote
|
90,01% | 71,66% | 51,84% | 32,79% | 28,24% | 30,33% | 33,38% | 53,88% | 54,96% | 62,22% | 66,64% | 75,67% | 63,03% | 62,24% | 67,44% | 77,5% | 80,16% | 82,16% | - |
|
Working Capital in Mio.
|
|||||||||||||||||||
|
Working Capital in Mio.
|
- | - | - | - | - | - | - | - | - | 2.433 DKK | 1.967 DKK | -1.281 DKK | -2.818 DKK | -2.258 DKK | -3.450 DKK | -55 DKK | -651 DKK | -1.026 DKK | - |
|
CapEx (Investitionen)
|
|||||||||||||||||||
|
CapEx (Investitionen)
|
48 DKK | 118 DKK | 262 DKK | 269 DKK | 276 DKK | 490 DKK | 455 DKK | 1.022 DKK | 1.169 DKK | 1.317 DKK | 1.107 DKK | 812 DKK | 504 DKK | 585 DKK | 1.191 DKK | 1.488 DKK | 1.679 DKK | 1.449 DKK | - |
|
Liquidität 1. Grades
|
|||||||||||||||||||
|
Liquidität 1. Grades
|
- | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
|
Liquidität 2. Grades
|
|||||||||||||||||||
|
Liquidität 2. Grades
|
- | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
|
Liquidität 3. Grades
|
|||||||||||||||||||
|
Liquidität 3. Grades
|
- | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
|
Deckungsgrad A
|
|||||||||||||||||||
|
Deckungsgrad A
|
12,45% | 37,8% | 86,32% | 105,11% | 116,68% | 118,83% | 115,73% | 79,48% | 77,83% | 62,06% | 54,47% | 34,98% | 56,79% | 55,76% | 50,18% | 33,89% | 29,72% | 27,26% | - |
|
Deckungsgrad B
|
|||||||||||||||||||
|
Deckungsgrad B
|
89,94% | 108,24% | 86,32% | 112,39% | 119,59% | 118,83% | 115,73% | 109,9% | 112,29% | 112,4% | 108,95% | 69,35% | 56,79% | 64,05% | 57,3% | 78,03% | 71,98% | 67,15% | - |
|
Deckungsgrad C
|
|||||||||||||||||||
|
Deckungsgrad C
|
86,34% | 97,26% | 68,81% | 85,63% | 95,32% | 93,27% | 90,62% | 84,21% | 85,55% | 89,2% | 85,93% | 60,7% | 49,39% | 51,73% | 44,25% | 61,74% | 58,1% | 53,63% | - |
Marktkapitalisierung
| Fiskaljahr (Ende: Dezember) | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Aktien im Umlauf in Mio.
|
|||||||||||||||||||
|
Aktien im Umlauf in Mio.
|
- | 116 | 126 | 114 | 131 | 128 | 123 | 120 | 113 | 111 | 106 | 108 | 95 | 99 | 93 | 85 | 81 | 77 | - |
|
Marktkapitalisierung in Mio.
|
|||||||||||||||||||
|
Marktkapitalisierung in Mio.
|
- | - | 40.672 DKK | 6.018 DKK | 16.398 DKK | 38.094 DKK | 61.745 DKK | 104.197 DKK | 103.972 DKK | 74.510 DKK | 27.640 DKK | 31.208 DKK | 63.565 DKK | 81.310 DKK | 46.100 DKK | 79.755 DKK | 106.984 DKK | 54.449 DKK | - |
|
Marktkapitalisierung/Umsatz
|
|||||||||||||||||||
|
Marktkapitalisierung/Umsatz
|
- | - | 6,1 | 0,9 | 2,47 | 4,23 | 5,17 | 6,23 | 5,13 | 3,27 | 1,21 | 1,43 | 3,34 | 3,48 | 1,74 | 2,83 | 3,38 | 1,67 | - |
|
Marktkapitalisierung/Mitarbeiter
|
|||||||||||||||||||
|
Marktkapitalisierung/Mitarbeiter
|
|||||||||||||||||||
|
Marktkapitalisierung/EBIT
|
|||||||||||||||||||
|
Marktkapitalisierung/EBIT
|
- | - | 17,43 | 3,31 | 11,19 | 14,21 | 14,62 | 17,1 | 13,97 | 9,57 | 4,26 | 7,88 | 23,68 | 13,93 | 6,84 | 11,33 | 13,42 | 7 | - |
|
Marktkapitalisierung/EBITDA
|
|||||||||||||||||||
|
Marktkapitalisierung/EBITDA
|
- | - | 15,34 | 2,25 | 9,74 | 12,93 | 14,37 | 16,72 | 13,06 | 8,76 | 3,7 | 4,97 | 12,8 | 10,84 | 5,29 | 8,9 | 10,49 | 5,25 | - |
Rentabilität
| Fiskaljahr (Ende: Dezember) | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Eigenkapitalrendite
|
|||||||||||||||||||
|
Eigenkapitalrendite
|
71,64% | 69,24% | 43,36% | 37,65% | 19,91% | 34,35% | 44,06% | 59,85% | 88,68% | 88,55% | 78,59% | 56,11% | 26,23% | 59,42% | 70,17% | 88,52% | 94,9% | 99,24% | - |
|
Umsatzrendite
|
|||||||||||||||||||
|
Umsatzrendite
|
18,7% | 28,35% | 28,07% | 30,59% | 18,07% | 24,64% | 25,94% | 21,95% | 29,71% | 25,32% | 22,12% | 13,47% | 10,2% | 17,78% | 19% | 16,85% | 16,5% | 16,1% | - |
|
Gesamtkapitalrendite
|
|||||||||||||||||||
|
Gesamtkapitalrendite
|
7,15% | 17,27% | 20,88% | 25,3% | 14,29% | 23,94% | 29,35% | 27,6% | 39,94% | 33,46% | 26,22% | 13,65% | 9,7% | 22,44% | 22,85% | 19,92% | 18,83% | 17,71% | - |
|
Arbeitsintensität
|
|||||||||||||||||||
|
Arbeitsintensität
|
20% | 34% | 44% | 36% | 38% | 41% | 42% | 42% | 42% | 39% | 39% | 30% | 35% | 32% | 35% | 34% | 33% | 35% | - |
|
Anlagenintensität
|
|||||||||||||||||||
|
Anlagenintensität
|
80% | 66% | 56% | 64% | 62% | 59% | 58% | 58% | 58% | 61% | 61% | 70% | 65% | 68% | 65% | 66% | 67% | 65% | - |
Quelle: Leeway