Company Valuation: Kimball Electronics, Inc.

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 542.6 499.5 683.1 546.6 468.8 628.4 - -
Change - -7.94% 36.77% -19.98% -14.23% 34.03% - -
Enterprise Value (EV) 1 502.3 630.2 921.6 763.5 527.1 689.7 766.5 712.1
Change - 25.46% 46.24% -17.16% -30.96% 30.85% 11.14% -7.1%
P/E 9.71x 16.2x 12.4x 27.1x 28.3x 24.1x 27.4x 18.5x
PBR 1.23x 1.12x 1.06x 1.01x 0.82x 1.11x 1.3x 1.2x
PEG - -0.4x 0.2x -0.4x -1.8x 0.4x -2.3x 0.4x
Capitalization / Revenue 0.42x 0.37x 0.37x 0.32x 0.32x 0.44x 0.41x 0.39x
EV / Revenue 0.39x 0.47x 0.51x 0.45x 0.35x 0.48x 0.5x 0.44x
EV / EBITDA 5.04x 7.69x 7.67x 6.8x 5.36x 7.05x 8.16x 6.58x
EV / EBIT 7.65x 12x 10.5x 10.3x 8.6x 11.9x 12.9x 10.6x
EV / FCF 5.48x -4.01x -8.93x 28.1x 3.5x -455x 20.1x 10.7x
FCF Yield 18.3% -24.9% -11.2% 3.56% 28.6% -0.22% 4.98% 9.31%
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 26.13 26.13 26.13
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
24.14x0.48x7.05x - 63Cr
23.69x13.37x19.79x0.34% 5,42400Cr
47.5x19.43x28.59x0.61% 2,03500Cr
22.2x10.85x14.7x1.14% 1,90300Cr
12.09x7.31x8.83x0.06% 99TCr
84.52x15.28x57.45x-.--% 79TCr
4.07x2.44x2.94x0.27% 74TCr
-44.04x8.48x23.67x-.--% 51TCr
223.23x49.13x99.9x-.--% 30TCr
33.66x12.19x22.62x2.01% 26TCr
Average 43.11x 13.90x 28.55x 0.49% 1,29500Cr
Weighted average by Cap. 31.08x 13.60x 23.00x 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.