Loading...
XOSLKOMPL
Market cap133mUSD
Dec 20, Last price  
8.80NOK
1D
3.53%
1Q
-0.23%
IPO
-84.37%
Name

Komplett ASA

Chart & Performance

D1W1MN
XOSL:KOMPL chart
P/E
—
P/S
0.10
EPS
—
Div Yield, %
0.00%
Shrs. gr., 5y
19.27%
Rev. gr., 5y
16.98%
Revenues
15.54b
+8.69%
1,972,065,0002,247,655,0003,403,081,0004,087,172,0003,749,611,0003,808,136,0007,094,101,0007,434,525,0009,764,770,00010,903,000,00014,299,000,00015,541,000,000
Net income
-1.04b
L+2,371.43%
49,304,00066,054,00053,530,000-65,744,00058,852,0006,507,000-482,271,00032,474,000221,000,000300,000,000-42,000,000-1,038,000,000
CFO
866m
-21.42%
59,502,00017,429,00016,140,999-32,600,000175,989,00078,115,00028,918,000101,379,000471,918,00065,000,0001,102,000,000866,000,000
Dividend
Jun 03, 20222.9 NOK/sh
Earnings
Feb 13, 2025

Profile

Komplett ASA operates as an online retailer of electronics and IT products in Norway, Sweden, and Denmark. The company operates through three segments: B2C, B2B, and Distribution. It offers consumer electronics and business solutions, including computer components, gaming, PCs, household electronics, and other computer-related products, as well as brown and white goods, and cloud-based IT solutions and services. It operates four webshops under the Komplett brand; and 18 retail stores under the Webhallen brand. The company's B2B operations include sales to companies and public entities/institutions under the Komplett Bedrift and Komplett Företag. It also distributes products to resellers and other entities under the Itegra brand. The company was formerly known as Norkom ASA and changed its name to Komplett ASA in December 2002. Komplett ASA was founded in 1991 and is headquartered in Sandefjord, Norway.
URL
https://www.komplettgroup.com/
IPO date
Jun 21, 2021
Employees
1,955
Domiciled in
NO
Incorporated in
NO

Valuation

Title
NOK in thousands, except ratios and share amounts
FYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑12
Income
Revenues
15,541,000
8.69%
14,299,000
31.15%
10,903,000
11.66%
Cost of revenue
14,664,000
12,824,000
9,581,000
Unusual Expense (Income)
NOPBT
877,000
1,475,000
1,322,000
NOPBT Margin
5.64%
10.32%
12.13%
Operating Taxes
(12,000)
(56,000)
48,000
Tax Rate
3.63%
NOPAT
889,000
1,531,000
1,274,000
Net income
(1,038,000)
2,371.43%
(42,000)
-114.00%
300,000
35.75%
Dividends
(420,000)
Dividend yield
12.02%
Proceeds from repurchase of equity
1,000
987,000
BB yield
-0.05%
-65.27%
Debt
Debt current
180,000
792,000
287,000
Long-term debt
1,836,000
1,349,000
940,000
Deferred revenue
Other long-term liabilities
54,000
48,000
49,000
Net debt
1,769,000
1,973,400
1,141,800
Cash flow
Cash from operating activities
866,000
1,102,000
65,000
CAPEX
(212,000)
(177,000)
(56,000)
Cash from investing activities
(208,000)
(1,701,000)
(114,000)
Cash from financing activities
(578,000)
706,000
36,000
FCF
1,248,400
1,055,600
87,447
Balance
Cash
230,000
145,600
40,200
Long term investments
17,000
22,000
45,000
Excess cash
Stockholders' equity
(1,020,000)
(245,000)
(269,000)
Invested Capital
5,203,000
5,355,000
1,973,000
ROIC
16.84%
41.78%
79.25%
ROCE
19.66%
27.54%
77.58%
EV
Common stock shares outstanding
175,337
104,715
51,465
Price
12.00
-16.90%
14.44
-78.73%
67.90
 
Market cap
2,104,047
39.15%
1,512,080
-56.73%
3,494,476
 
EV
3,873,047
3,485,480
4,636,276
EBITDA
1,212,000
1,731,000
1,451,000
EV/EBITDA
3.20
2.01
3.20
Interest
173,800
100,550
28,160
Interest/NOPBT
19.82%
6.82%
2.13%