Company Valuation: Kimball Electronics, Inc.

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 542.6 499.5 683.1 546.6 468.8 576.5 - -
Change - -7.94% 36.77% -19.98% -14.23% 22.95% - -
Enterprise Value (EV) 1 502.3 630.2 921.6 763.5 527.1 637.8 714.6 660.2
Change - 25.46% 46.24% -17.16% -30.96% 20.99% 12.04% -7.61%
P/E 9.71x 16.2x 12.4x 27.1x 28.3x 22.1x 25.1x 17x
PBR 1.23x 1.12x 1.06x 1.01x 0.82x 1.02x 1.19x 1.1x
PEG - -0.4x 0.2x -0.4x -1.8x 0.4x -2.1x 0.4x
Capitalization / Revenue 0.42x 0.37x 0.37x 0.32x 0.32x 0.4x 0.38x 0.36x
EV / Revenue 0.39x 0.47x 0.51x 0.45x 0.35x 0.44x 0.47x 0.41x
EV / EBITDA 5.04x 7.69x 7.67x 6.8x 5.36x 6.52x 7.61x 6.1x
EV / EBIT 7.65x 12x 10.5x 10.3x 8.6x 11x 12x 9.85x
EV / FCF 5.48x -4.01x -8.93x 28.1x 3.5x -420x 18.7x 9.96x
FCF Yield 18.3% -24.9% -11.2% 3.56% 28.6% -0.24% 5.35% 10%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 2.24 1.24 2.22 0.81 0.68 1.082 0.955 1.41
Distribution rate - - - - - - - -
Net sales 1 1,292 1,350 1,823 1,715 1,487 1,433 1,533 1,605
EBITDA 1 99.72 81.96 120.1 112.3 98.37 97.86 93.9 108.2
EBIT 1 65.7 52.55 87.73 74.31 61.27 58.12 59.39 67
Net income 1 56.79 31.25 55.83 20.51 16.98 26.71 26.2 35.7
Net Debt 1 -40.23 130.7 238.5 216.9 58.27 61.3 138.1 83.7
Reference price 2 21.74 20.10 27.63 21.98 19.23 23.97 23.97 23.97
Nbr of stocks (in thousands) 24,957 24,850 24,724 24,869 24,380 24,049 - -
Announcement Date 4/8/21 4/8/22 16/8/23 14/8/24 13/8/25 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
22.14x0.44x6.52x - 576M
21.46x12.08x17.91x0.37% 4,912B
21.42x10.41x14.13x1.16% 1,833B
40.94x16.87x24.83x0.7% 1,764B
11.67x7.06x8.54x0.06% 959B
5.69x3.28x3.94x0.31% 903B
91.78x16.02x59.98x-.--% 808B
-249.09x8.44x25.13x-.--% 478B
220.75x47.07x99.71x-.--% 285B
36.78x12.64x24.29x2.03% 258B
Average 22.35x 13.43x 28.50x 0.52% 1,220B
Weighted average by Cap. 21.39x 12.42x 21.69x 0.5%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. KE Stock
  4. Valuation Kimball Electronics, Inc.