Ifølge analytiker estimater indsamlet af reuters Thomsen ses fremgang i EPS på knap 3 % i Q3
Ifølge Pandoras hjemmeside er analytikerne aktuelt for Q3 sådan:
| Consensus October 2017 | |||||||||||||||||
| Q3 2017 | Average | Median | High | Low | |||||||||||||
| Revenue | 5.135 | 5.108 | 5.246 | 4.975 | |||||||||||||
| Gross profit | 3.793 | 3.779 | 3.921 | 3.662 | |||||||||||||
| Gross margin | 73,9% | 73,8% | 74,7% | 73,1% | |||||||||||||
| EBITDA | 1.930 | 1.925 | 2.011 | 1.870 | |||||||||||||
| EBITDA margin | 37,6% | 37,5% | 38,8% | 36,3% | |||||||||||||
| EBIT | 1.772 | 1.772 | 1.849 | 1.721 | |||||||||||||
| PTP | 1.763 | 1.758 | 1.830 | 1.732 | |||||||||||||
| Net result | 1.395 | 1.389 | 1.444 | 1.368 | |||||||||||||
| EPS | 12,7 | 12,7 | 13,1 | 12,4 | |||||||||||||
| Like-for-like growth (Group)1 | 9% | 8% | 13% | 6% | |||||||||||||
| Contributions | 9 | ||||||||||||||||
| 1) Like-for-like sales-out growth for PANDORA owned concept stores | |||||||||||||||||
| FY 2017 | Average | Median | High | Low | FY 2018 | Average | Median | High | Low | ||||||||
| Revenue | 23.028 | 23.021 | 23.322 | 22.583 | Revenue | 25.956 | 26.246 | 26.706 | 24.806 | ||||||||
| Gross profit | 17.031 | 17.051 | 17.238 | 16.674 | Gross profit | 19.105 | 19.277 | 19.669 | 18.356 | ||||||||
| Gross margin | 74,0% | 74,0% | 74,4% | 73,4% | Gross margin | 73,6% | 73,8% | 74,9% | 72,5% | ||||||||
| EBITDA | 8.695 | 8.707 | 8.918 | 8.403 | EBITDA | 9.831 | 9.907 | 10.294 | 9.407 | ||||||||
| EBITDA margin | 37,8% | 37,8% | 38,2% | 37,1% | EBITDA margin | 37,9% | 38,0% | 39,2% | 36,8% | ||||||||
| EBIT | 8.036 | 8.044 | 8.221 | 7.772 | EBIT | 9.096 | 9.128 | 9.480 | 8.682 | ||||||||
| PTP | 7.994 | 8.039 | 8.216 | 7.629 | PTP | 8.935 | 8.973 | 9.467 | 8.203 | ||||||||
| Net result | 6.315 | 6.351 | 6.491 | 6.025 | Net result | 7.170 | 7.208 | 7.592 | 6.811 | ||||||||
| EPS | 57,5 | 57,9 | 61,8 | 54,3 | EPS | 66,5 | 66,4 | 70,2 | 63,5 | ||||||||
| Concept stores (year-end) | 2.440 | 2.443 | 2.458 | 2.413 | Concept stores (year-end) | 2.692 | 2.693 | 2.708 | 2.663 | ||||||||
| Contributions | 10 | Contributions | 10 | ||||||||||||||
| FY 2019 | Average | Median | High | Low | FY 2020 | Average | Median | High | Low | ||||||||
| Revenue | 28.906 | 28.989 | 30.308 | 26.790 | Revenue | 30.486 | 30.875 | 32.661 | 28.246 | ||||||||
| Gross profit | 21.294 | 21.379 | 22.327 | 19.825 | Gross profit | 22.457 | 22.771 | 23.940 | 20.337 | ||||||||
| Gross margin | 73,7% | 73,7% | 75,2% | 72,0% | Gross margin | 73,6% | 73,8% | 75,2% | 72,0% | ||||||||
| EBITDA | 11.031 | 11.095 | 11.605 | 10.177 | EBITDA | 11.689 | 11.876 | 12.663 | 10.547 | ||||||||
| EBITDA margin | 38,2% | 38,3% | 39,6% | 36,6% | EBITDA margin | 38,3% | 38,5% | 39,4% | 37,3% | ||||||||
| EBIT | 10.220 | 10.329 | 10.700 | 9.377 | EBIT | 10.798 | 11.127 | 11.627 | 9.648 | ||||||||
| PTP | 10.222 | 10.327 | 11.002 | 9.327 | PTP | 10.847 | 11.147 | 11.864 | 9.629 | ||||||||
| Net result | 8.035 | 8.105 | 8.691 | 7.368 | Net result | 8.446 | 8.675 | 9.372 | 7.318 | ||||||||
| EPS | 75,0 | 75,1 | 80,0 | 69,4 | EPS | 81,0 | 81,6 | 90,5 | 71,9 | ||||||||
| Concept stores (year-end) | 2.878 | 2.893 | 2.928 | 2.793 | Concept stores (year-end) | 2.978 | 2.958 | 3.118 | 2.858 | ||||||||
| Contributions | 9 | Contributions | 6 | ||||||||||||||
| * 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. | |||||||||||||||||
