Company Valuation: Kimball Electronics, Inc.

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 542.6 499.5 683.1 546.6 468.8 652.9 - -
Change - -7.94% 36.77% -19.98% -14.23% 39.27% - -
Enterprise Value (EV) 1 502.3 630.2 921.6 763.5 527.1 714.2 791 736.6
Change - 25.46% 46.24% -17.16% -30.96% 35.5% 10.75% -6.88%
P/E 9.71x 16.2x 12.4x 27.1x 28.3x 25.1x 28.4x 19.3x
PBR 1.23x 1.12x 1.06x 1.01x 0.82x 1.15x 1.35x 1.25x
PEG - -0.4x 0.2x -0.4x -1.8x 0.4x -2.4x 0.4x
Capitalization / Revenue 0.42x 0.37x 0.37x 0.32x 0.32x 0.46x 0.43x 0.41x
EV / Revenue 0.39x 0.47x 0.51x 0.45x 0.35x 0.5x 0.52x 0.46x
EV / EBITDA 5.04x 7.69x 7.67x 6.8x 5.36x 7.3x 8.42x 6.81x
EV / EBIT 7.65x 12x 10.5x 10.3x 8.6x 12.3x 13.3x 11x
EV / FCF 5.48x -4.01x -8.93x 28.1x 3.5x -471x 20.7x 11.1x
FCF Yield 18.3% -24.9% -11.2% 3.56% 28.6% -0.21% 4.83% 9%
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 27.15 27.15 27.15
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.($)
25.08x0.5x7.3x - 653M
22.42x12.63x18.7x0.36% 5,133B
21.71x10.62x14.41x1.16% 1,858B
46.43x19x27.96x0.63% 1,989B
12.3x7.44x8.99x0.06% 1,008B
4.51x2.75x3.29x0.23% 805B
96.18x16.7x61.56x-.--% 846B
-43.7x8.41x23.49x-.--% 509B
221.64x48.76x98.76x-.--% 300B
33.37x12.09x22.43x2.03% 259B
Average 44.00x 13.89x 28.69x 0.5% 1,271B
Weighted average by Cap. 31.32x 13.24x 22.78x 0.47%

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.