KOGAN.COM LIMITED (KGN)
Share Price Analysis and Chart

Enter the company code or Name for stock analysis:

KGN - KOGAN.COM LIMITED

FNArena Sector : Retailing
Year End: June
GICS Industry Group : Retailing
Debt/EBITDA: 0.62
Index: ASX300 | ALL-ORDS

Australia's number one online retailer, founded by Ruslan Kogan from his parents' Melbourne garage in 2006, at the age of 23. The company listed in mid-2016 and has shown a habit of propping up the share price with positive press releases prior to directors selling shares. CEO Kogan and CFO David Shafer have sold circa $350m worth in shares over the past four years (up until late 2020).

LAST PRICE CHANGE +/- CHANGE % VOLUME

$4.97

20 Nov
2024

0.150

OPEN

$4.85

3.11%

HIGH

$4.99

363,549

LOW

$4.83

TARGET
$5.067 1.9% upside
Franking for last dividend paid out: 100%
OTHER COMPANIES IN THE SAME SECTOR
ATG . LOV . TOY .
FNARENA'S MARKET CONSENSUS FORECASTS
KGN: 1
Title FY23
Actual		 FY24
Actual		 FY25
Forecast		 FY26
Forecast
EPS (cps) xxx 0.1 21.3 xxx
DPS (cps) xxx 15.0 16.6 xxx
EPS Growth xxx N/A 100.0% xxx
DPS Growth xxx N/A 10.7% xxx
PE Ratio xxx N/A 22.9 xxx
Dividend Yield xxx N/A 3.4% xxx
Div Pay Ratio(%) xxx 18750.0% 77.9% xxx

Dividend yield today if purchased 3 years ago: 1.68%

DIVIDEND YIELD CALCULATOR

Dividend Yield Today On Last Actual Payout :

 3.07

Estimated Dividend Growth
(Average Of Past Three Years)

  %

Amount Invested

 $ 

Tell Me The Dividend After This Many Years
Past performance is no guarantee for the future. Investors should take into account that heavy swings in share price or exceptional circumstances (a la 2009) can have a significant impact on short term calculations and averages

Last ex-div: 11/09 - ex-div 7.5c (franking 100%)

HISTORICAL DATA ARE ALL IN AUD
Copyright © 2024 FactSet UK Limited. All rights reserved
Title 201920202021202220232024
EPS Basic xxxxxxxxxxxxxxx0.1
DPS All xxxxxxxxxxxxxxx15.0
Sales/Revenue xxxxxxxxxxxxxxx459.3 M
Book Value Per Share xxxxxxxxxxxxxxx122.8
Net Operating Cash Flow xxxxxxxxxxxxxxx28.2 M
Net Profit Margin xxxxxxxxxxxxxxx0.02 %

EPS Basic

DPS All

Sales/Revenue

Book Value Per Share

Net Operating Cash Flow

Net Profit Margin

Title 201920202021202220232024
Return on Capital Employed xxxxxxxxxxxxxxx0.06 %
Return on Invested Capital xxxxxxxxxxxxxxx0.05 %
Return on Assets xxxxxxxxxxxxxxx0.03 %
Return on Equity xxxxxxxxxxxxxxx0.06 %
Return on Total Capital xxxxxxxxxxxxxxx13.31 %
Free Cash Flow ex dividends xxxxxxxxxxxxxxx20.1 M

Return on Capital Employed

Return on Invested Capital

Return on Assets

Return on Equity

Return on Total Capital

Free Cash Flow ex dividends

Title 201920202021202220232024
Short-Term Debt xxxxxxxxxxxxxxx8 M
Long Term Debt xxxxxxxxxxxxxxx15 M
Total Debt xxxxxxxxxxxxxxx23 M
Goodwill - Gross xxxxxxxxxxxxxxx46 M
Cash & Equivalents - Generic xxxxxxxxxxxxxxx41 M
Price To Book Value xxxxxxxxxxxxxxx3.39

Short-Term Debt

Long Term Debt

Total Debt

Goodwill - Gross

Cash & Equivalents - Generic

Price To Book Value

Title 201920202021202220232024
Capex xxxxxxxxxxxxxxx5.0 M
Capex % of Sales xxxxxxxxxxxxxxx1.09 %
Cost of Goods Sold xxxxxxxxxxxxxxx291 M
Selling, General & Admin. Exp & Other xxxxxxxxxxxxxxx146 M
Research & Development xxxxxxxxxxxxxxx-
Investments - Total xxxxxxxxxxxxxxx0 M

Capex

Capex % of Sales

Cost of Goods Sold

Selling, General & Admin. Exp & Other

Research & Development

Investments - Total

EXPERT VIEWS
Display All Commentary

Sentiment Indicator

-0.3

No. Of Recommendations

3
BROKER DATE RATING RECOMMENDATION TARGET PRICE % TO REACH TARGET COMMENTARY

Bell Potter

xx/xx/xxxx

3

xxxxxxxxxx xx xxxxxxxx xxxx xxxx

$xx.xx

xx.xx%

Broker commentary and detailed analysis is available for Full Members Only.
Login above or Get a Free Trial

Citi

10/09/2024

5

Sell

$4.20

-15.49%

Temple & Webster is Citi's top pick among Australian Online Retailers on the ASX, followed by City Chic Collective, Adore Beauty and Sell-rated Kogan.com.

The broker sees limited risk of softening top-line growth in FY25 for Temple & Webster given market share gains, encouraging signs in B2B, and growing app usage.

The analysts highlight negative impacts for Kogan.com from declining web traffic and app usage. It's also felt the Kogan First program fails to offer compelling value to subscribers.

Sell. Target $4.20.

FORECAST
Citi forecasts a full year FY25 dividend of 15.00 cents and EPS of 18.70 cents.
Citi forecasts a full year FY26 dividend of 16.00 cents and EPS of 20.10 cents.

UBS

xx/xx/xxxx

3

xxxxxxx

$xx.xx

xx.xx%

Broker commentary and detailed analysis is available for Full Members Only.
Login above or Get a Free Trial
Access Stockbroker Research History >
EXTRA COVERAGE
Display All Commentary

No. Of Recommendations

2

Please note: unlike Broker Call Report, BC Extra is not updated daily. The info you see might not be the latest. FNArena does its best to update ASAP.

BROKER DATE RATING RECOMMENDATION TARGET PRICE % TO REACH TARGET COMMENTARY

Canaccord Genuity

xx/xx/xxxx

1

xxx

$xx.xx

xx.xx%

Broker commentary and detailed analysis is available for Full Members Only.
Login above or Get a Free Trial

Jarden

02/09/2024

4

Underweight

$4.70

-5.43%

FY24 results from Kogan.com were largely pre-announced. A strong trading update in July was a surprise to Jarden, with EBITDA up 53% and sales returning to growth after 10 consecutive quarters of declines.

The broker remains concerned about the growing threat from Amazon, particularly given FY24 EBITDA only grew through subscription memberships.

Along with poor disclosure and several ongoing governance concerns the broker reiterates an Underweight rating. Outer year forecasts are also reduced amid concerns the company is losing market share. Target is raised to $4.70 from $4.30.

FORECAST
Jarden forecasts a full year FY25 dividend of 0.00 cents and EPS of 24.40 cents.
Jarden forecasts a full year FY26 dividend of 0.00 cents and EPS of 27.40 cents.
Access Extra Coverage Research History >

KGN STOCK CHART

FNArena News on KGN

1
Rudi’s View: Banks, Miners & Quality Small Caps

Sep 26 2024 - Rudi's View
2
August Result Season 2024: The Wrap

Sep 24 2024 - Feature Stories
3
Rudi’s View: Key Picks, Best Buys & Conviction Calls

Sep 12 2024 - Rudi's View
4
Australian Broker Call *Extra* Edition – Sep 04, 2024

Sep 04 2024 - Daily Market Reports
5
Caution & Gyrations Dominated August Results

Sep 02 2024 - Australia

Latest Retailing News

1
Infomedia Confident Turnaround Is Happening

Nov 13 2024 - Small Caps
2
A Break-Out Opportunity From JB Hi-Fi

Nov 12 2024 - Technicals
3
Breville Takes On Trump’s Tariffs

Nov 12 2024 - Australia
4
In Brief: Retailers That Rock, James Hardie & Infomedia

Nov 08 2024 - Weekly Reports
5
Structural Demand Favours ARB, Amotiv & Bapcor

Oct 31 2024 - Australia
6
Nick Scali’s Transitory Freight Headwind

Oct 24 2024 - Small Caps
7
ARB Corp Investing For US Growth

Oct 21 2024 - Australia
8
Amotiv’s Potential Going Unnoticed

Oct 02 2024 - Small Caps
9
Breville’s Replacement Cycle Tailwind

Oct 02 2024 - Australia
10
Universal Stores Dressed For Youthful Success

Sep 25 2024 - Small Caps