Loading...
XOSL
KOMPL
Market cap189mUSD
Apr 29, Last price  
11.55NOK
1D
3.59%
1Q
30.66%
IPO
-79.48%
Name

Komplett ASA

Chart & Performance

D1W1MN
P/E
—
P/S
0.13
EPS
—
Div Yield, %
—
Shrs. gr., 5y
19.27%
Rev. gr., 5y
15.53%
Revenues
15.30b
-1.54%
1,972,065,0002,247,655,0003,403,081,0004,087,172,0003,749,611,0003,808,136,0007,094,101,0007,434,525,0009,764,770,00010,903,000,00014,299,000,00015,541,000,00015,301,000,000
Net income
-192m
L-81.50%
49,304,00066,054,00053,530,000-65,744,00058,852,0006,507,000-482,271,00032,474,000221,000,000300,000,000-42,000,000-1,038,000,000-192,000,000
CFO
1.08b
+24.48%
59,502,00017,429,00016,140,999-32,600,000175,989,00078,115,00028,918,000101,379,000471,918,00065,000,0001,102,000,000866,000,0001,078,000,000
Dividend
Jun 03, 20222.9 NOK/sh
Earnings
Apr 30, 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
FYFYFYFYFYFYFY
2024‑122023‑122022‑122021‑122020‑122019‑122018‑12
Income
Revenues
15,301,000
-1.54%
15,541,000
8.69%
14,299,000
31.15%
Cost of revenue
13,211,000
14,664,000
12,824,000
Unusual Expense (Income)
NOPBT
2,090,000
877,000
1,475,000
NOPBT Margin
13.66%
5.64%
10.32%
Operating Taxes
(44,000)
(12,000)
(56,000)
Tax Rate
NOPAT
2,134,000
889,000
1,531,000
Net income
(192,000)
-81.50%
(1,038,000)
2,371.43%
(42,000)
-114.00%
Dividends
Dividend yield
Proceeds from repurchase of equity
1,000
987,000
BB yield
-0.05%
-65.27%
Debt
Debt current
186,000
180,000
792,000
Long-term debt
1,648,000
1,836,000
1,349,000
Deferred revenue
Other long-term liabilities
308,000
54,000
48,000
Net debt
1,108,000
1,769,000
1,973,400
Cash flow
Cash from operating activities
1,078,000
866,000
1,102,000
CAPEX
(168,000)
(212,000)
(177,000)
Cash from investing activities
(163,000)
(208,000)
(1,701,000)
Cash from financing activities
(419,000)
(578,000)
706,000
FCF
2,545,000
1,248,400
1,055,600
Balance
Cash
726,000
230,000
145,600
Long term investments
17,000
22,000
Excess cash
Stockholders' equity
70,000
(1,020,000)
(245,000)
Invested Capital
4,206,000
5,203,000
5,355,000
ROIC
45.36%
16.84%
41.78%
ROCE
46.69%
19.66%
27.54%
EV
Common stock shares outstanding
175,341
175,337
104,715
Price
8.56
-28.67%
12.00
-16.90%
14.44
-78.73%
Market cap
1,500,920
-28.67%
2,104,047
39.15%
1,512,080
-56.73%
EV
2,608,920
3,873,047
3,485,480
EBITDA
2,474,000
1,212,000
1,731,000
EV/EBITDA
1.05
3.20
2.01
Interest
173,800
100,550
Interest/NOPBT
19.82%
6.82%