Company Valuation: Kimball Electronics, Inc.

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 542.6 499.5 683.1 546.6 468.8 586.8 - -
Change - -7.94% 36.77% -19.98% -14.23% 25.16% - -
Enterprise Value (EV) 1 502.3 630.2 921.6 763.5 527.1 648.1 724.9 670.5
Change - 25.46% 46.24% -17.16% -30.96% 22.95% 11.85% -7.5%
P/E 9.71x 16.2x 12.4x 27.1x 28.3x 22.5x 25.5x 17.3x
PBR 1.23x 1.12x 1.06x 1.01x 0.82x 1.03x 1.21x 1.12x
PEG - -0.4x 0.2x -0.4x -1.8x 0.4x -2.2x 0.4x
Capitalization / Revenue 0.42x 0.37x 0.37x 0.32x 0.32x 0.41x 0.38x 0.37x
EV / Revenue 0.39x 0.47x 0.51x 0.45x 0.35x 0.45x 0.47x 0.42x
EV / EBITDA 5.04x 7.69x 7.67x 6.8x 5.36x 6.62x 7.72x 6.2x
EV / EBIT 7.65x 12x 10.5x 10.3x 8.6x 11.2x 12.2x 10x
EV / FCF 5.48x -4.01x -8.93x 28.1x 3.5x -427x 19x 10.1x
FCF Yield 18.3% -24.9% -11.2% 3.56% 28.6% -0.23% 5.27% 9.89%
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 24.40 24.40 24.40
Nbr of stocks (in thousands) 24,957 24,850 24,724 24,869 24,380 24,049 - -
Announcement Date 04/08/21 04/08/22 16/08/23 14/08/24 13/08/25 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
22.85x0.46x6.71x - 59Cr
22.54x12.69x18.83x0.36% 5,02300Cr
24.25x11.6x15.63x1.05% 1,98400Cr
43.53x17.92x26.38x0.66% 1,78100Cr
12.44x7.55x9.14x0.06% 96TCr
6.43x3.77x4.53x0.27% 91TCr
98.13x17.14x64.17x-.--% 82TCr
-265.29x9.13x27.15x-.--% 49TCr
228.86x48.83x103.43x-.--% 28TCr
39.03x13.39x25.72x1.91% 27TCr
Average 23.28x 14.25x 30.17x 0.48% 1,25100Cr
Weighted average by Cap. 22.54x 13.19x 22.94x 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.