PNDX-BNasdaq StockholmReal EstateIFRS · SEK

Pandox

Pandox AB is a Swedish hotel property company that owns, develops, and leases hotel properties across Europe. Its business combines hotel real estate ownership with two operating models: revenue-based leases to hotel operators and direct hotel operations through its own operations segment.

Revenue3,935m SEK
−44.9 %y/y
Net income3,174m SEK
+86.0 %y/y

Fiscal year 2025 · change from previous year

Development 2021–2025

02,0004,0006,0008,000m SEK2021: 3,273 m SEK20212022: 5,654 m SEK20222023: 6,849 m SEK20232024: 7,136 m SEK20242025: 3,935 m SEK20253,935
RevenueOperating profit (EBIT)

Business

Share of revenue
Leases55 %

Hotel properties leased to operators under revenue-based lease structures.

Own Operations45 %

Hotels operated directly by Pandox through its own operating platform.

Customers

Pandox serves hotel operators as tenants in its leased properties and hotel guests through its own-operated hotels. The business model also depends on lenders, property partners, and brand/operators that support hotel development and financing. Demand comes from both business and leisure travel, with hotel performance tied to occupancy, room rates, and local market conditions.

Hotel operators / tenants

Operators lease hotel properties from Pandox and pay rent linked to hotel performance.

Hotel guests

Guests stay in hotels within the Own Operations segment, generating operating revenue.

Corporate and business travelers

Business travel demand supports city-center and airport hotel occupancy and room rates.

Leisure travelers

Leisure demand supports resort, destination, and weekend hotel performance.

Hotel brands and operating partners

Brands and operators collaborate on hotel positioning, standards, and management.

Strategy

Pandox’s strategy is to own, develop, and actively manage a diversified hotel property portfolio across attractive European markets. The company uses a flexible operating model, moving between leasing and direct operations to capture value from hotel real estate and operating performance. Its priorities center on portfolio quality, development potential, and long-term partnerships with hotel operators and brands.

Expand and refine the hotel property portfolioMedium term

Portfolio scale and quality are central to value creation in a fragmented hotel market.

Use a flexible lease-and-operations modelMedium term

Different operating structures allow Pandox to adapt to market conditions and capture value.

Upgrade and climate-adapt propertiesLong term

Better buildings and resource-efficient hotels support long-term asset relevance and tenant demand.

Geography

Pandox is headquartered in Stockholm, Sweden, and its portfolio is concentrated in Europe. The company’s revenue is spread across key hotel markets including the UK, Sweden, Germany, Belgium, Norway, Finland, Denmark, Ireland, and the Netherlands, reflecting a diversified European footprint. Geography matters because hotel demand, regulation, and valuation yields vary materially by country and city.

Risks

Pandox is exposed to hotel-cycle volatility, valuation yield changes, and refinancing and liquidity risk because its business depends on property values, lease income, and capital access. Operationally, the company faces tenant performance risk, hotel demand swings, and execution risk in property development and hotel operations. Sustainability, safety, labor, and climate-related risks also matter because hotel assets and operations are embedded in local communities and depend on workforce quality and guest confidence.

Sorted by severity
LowMediumHighLowMediumHighImpact →Likelihood →Economic downturn and weaker hotel demand1Valuation yield and interest rate sensitivity2Refinancing and liquidity risk3Tenant/operator underperformance4Climate and physical damage to properties5Workforce and human-rights issues in hotel operations6
Impact is the risk’s severity and likelihood how probable it is over the next few years, both assessed from the company’s reports. Numbers match the list.
  1. Economic downturn and weaker hotel demandImpact: HighLikelihood: Medium

    Hotel occupancy and room rates typically fall when travel demand softens.

    Exposure: Lease income and own-operation performance

  2. Valuation yield and interest rate sensitivityImpact: HighLikelihood: Medium

    Hotel property values are measured using discounted cash flow and market yields.

    Exposure: Investment property valuations and net asset value

  3. Refinancing and liquidity riskImpact: HighLikelihood: Medium

    The portfolio is capital intensive and depends on access to debt markets.

    Exposure: Property financing and acquisitions

  4. Tenant/operator underperformanceImpact: MediumLikelihood: Medium

    Revenue-based leases depend on hotel operators generating sufficient trading income.

    Exposure: Leases segment

  5. Climate and physical damage to propertiesImpact: MediumLikelihood: Medium

    Floods, storms, heatwaves, and water shortages can affect hotel assets and guest comfort.

    Exposure: European hotel portfolio

  6. Workforce and human-rights issues in hotel operationsImpact: MediumLikelihood: Medium

    The hospitality sector has exposure to discrimination, forced labor, and guest safety issues.

    Exposure: Own Operations and supply chain

Accounting

Judgemental items
Fair value of hotel properties

Property revaluations can materially change reported asset values and earnings.

Impact: Quarterly valuation movements affect the balance sheet and income statement

Valuation yield assumptions

Small changes in discount rates and yields can have large effects on property values.

Impact: Net asset value and leverage metrics

Derivatives and interest rate swaps

Pandox uses swaps to manage interest rate exposure and must mark them to market.

Impact: Financial income/expense and OCI volatility

Depreciation and impairment of operating properties

Own-operated hotels are not fair-valued in the same way as investment properties.

Impact: Earnings and asset carrying values

Lease accounting and revenue-based leases

Lease structures affect timing and classification of revenue and receivables.

Impact: Revenue recognition and lease income presentation

Publicly listed companies with a comparable business focus.

Last updated: 24/09/2026

Pandox (PNDX-B) Revenue, Earnings & Financials 2025 – Clarifo