Projected Income Statement: Kimball Electronics, Inc.

Forecast Balance Sheet: Kimball Electronics, Inc.

Fiscal Period: June 2022 2023 2024 2025 2026 2027 2028
Net Debt 1 131 238 217 58.3 - 109 56.5
Change - 81.68% -8.82% -73.13% - - -48.17%
Announcement Date 04/08/22 16/08/23 14/08/24 13/08/25 12/08/26 - -
1USD in Million
Estimates

Cash Flow Forecast: Kimball Electronics, Inc.

Fiscal Period: June 2022 2023 2024 2025 2027 2028
CAPEX 1 73.96 89.37 46.07 33.28 57 42.33
Change - 20.84% -48.44% -27.78% - -25.73%
Free Cash Flow (FCF) 1 -157.1 -103.2 27.14 150.7 14.51 51.86
Change - 34.34% 126.31% 455.06% - 257.52%
Announcement Date 04/08/22 16/08/23 14/08/24 13/08/25 - -
1USD in Million
Estimates

Forecast Financial Ratios: Kimball Electronics, Inc.

Fiscal Period: June 2022 2023 2024 2025 2026 2027 2028

Profitability

       
EBITDA Margin (%) 6.07% 6.59% 6.55% 6.62% 7.3% 7% 7.4%
EBIT Margin (%) 3.89% 4.81% 4.33% 4.12% 4.59% 4.26% 4.52%
EBT Margin (%) 3.24% 4.1% 1.47% 1.76% 3.72% 3.09% 3.61%
Net margin (%) 2.32% 3.06% 1.2% 1.14% 1.95% 2.03% 2.5%
FCF margin (%) -11.64% -5.66% 1.58% 10.13% - 0.94% 3.22%
FCF / Net Income (%) -502.78% -184.79% 132.33% 887.08% - 46.26% 129.02%

Profitability

       
ROA - - - - - 3.2% 3.6%
ROE 6.74% 11.44% 3.85% - - 6.35% 7.4%

Financial Health

       
Leverage (Debt/EBITDA) 1.6x 1.99x 1.93x 0.59x - 1.01x 0.47x
Debt / Free cash flow -0.83x -2.31x 7.99x 0.39x - 7.54x 1.09x

Capital Intensity

       
CAPEX / Current Assets (%) 5.48% 4.9% 2.69% 2.24% - 3.69% 2.63%
CAPEX / EBITDA (%) 90.24% 74.38% 41.02% 33.83% - 52.68% 35.55%
CAPEX / FCF (%) -47.07% -86.62% 169.75% 22.09% - 392.95% 81.63%

Items per share

       
Cash flow per share 1 - - - - - - -
Change - - - - - - -
Dividend per Share 1 - - - - - - -
Change - - - - - - -
Book Value Per Share 1 17.99 26.18 21.85 23.53 - 23.29 24.8
Change - 45.5% -16.52% 7.68% - - 6.5%
EPS 1 1.24 2.22 0.81 0.68 1.13 1.25 1.612
Change - 79.03% -63.51% -16.05% 66.18% 10.62% 29%
Nbr of stocks (in thousands) 24,850 24,724 24,869 24,380 24,049 23,967 23,967
Announcement Date 04/08/22 16/08/23 14/08/24 13/08/25 12/08/26 - -
1USD
Estimates
2027 *2028 *
P/E 19.4x 15x
PBR 1.04x 0.98x
EV / Sales 0.45x 0.4x
Yield - -

EPS & Dividend



Y-o-Y evolution of P/E

 
Trader
Investor
Global
Quality
ESG MSCI
AA
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
4
Last Close Price
24.21USD
Average target price
34.25USD
Spread / Average Target
+41.47%

Quarterly revenue - Rate of surprise

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