Company Valuation: Kimball Electronics, Inc.

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 542.6 499.5 683.1 546.6 468.8 618.8 - -
Change - -7.94% 36.77% -19.98% -14.23% 31.98% - -
Enterprise Value (EV) 1 502.3 630.2 921.6 763.5 527.1 680.1 756.9 702.5
Change - 25.46% 46.24% -17.16% -30.96% 29.02% 11.29% -7.19%
P/E 9.71x 16.2x 12.4x 27.1x 28.3x 23.8x 26.9x 18.2x
PBR 1.23x 1.12x 1.06x 1.01x 0.82x 1.09x 1.28x 1.18x
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 0.43x 0.4x 0.39x
EV / Revenue 0.39x 0.47x 0.51x 0.45x 0.35x 0.47x 0.49x 0.44x
EV / EBITDA 5.04x 7.69x 7.67x 6.8x 5.36x 6.95x 8.06x 6.49x
EV / EBIT 7.65x 12x 10.5x 10.3x 8.6x 11.7x 12.7x 10.5x
EV / FCF 5.48x -4.01x -8.93x 28.1x 3.5x -448x 19.8x 10.6x
FCF Yield 18.3% -24.9% -11.2% 3.56% 28.6% -0.22% 5.05% 9.44%
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 25.73 25.73 25.73
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.($)
23.77x0.47x6.95x - 62Cr
21.86x12.3x18.22x0.37% 5,00500Cr
22.18x10.86x14.74x1.14% 1,89000Cr
43.56x17.83x26.25x0.67% 1,86600Cr
11.43x6.89x8.33x0.06% 94TCr
4.53x2.71x3.25x0.25% 80TCr
89.89x15.6x57.7x-.--% 79TCr
-39.42x7.63x21.29x-.--% 46TCr
188.85x41.44x83.93x-.--% 26TCr
31.65x11.48x21.3x2.13% 25TCr
Average 39.83x 12.72x 26.19x 0.51% 1,22500Cr
Weighted average by Cap. 29.06x 12.51x 21.27x 0.49%

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.