Company Valuation: Kimball Electronics, Inc.

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 542.6 499.5 683.1 546.6 468.8 593 - -
Change - -7.94% 36.77% -19.98% -14.23% 26.49% - -
Enterprise Value (EV) 1 502.3 630.2 921.6 763.5 527.1 654.3 731.1 676.7
Change - 25.46% 46.24% -17.16% -30.96% 24.14% 11.74% -7.44%
P/E 9.71x 16.2x 12.4x 27.1x 28.3x 22.8x 25.8x 17.5x
PBR 1.23x 1.12x 1.06x 1.01x 0.82x 1.04x 1.23x 1.13x
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 0.39x 0.37x
EV / Revenue 0.39x 0.47x 0.51x 0.45x 0.35x 0.46x 0.48x 0.42x
EV / EBITDA 5.04x 7.69x 7.67x 6.8x 5.36x 6.69x 7.79x 6.25x
EV / EBIT 7.65x 12x 10.5x 10.3x 8.6x 11.3x 12.3x 10.1x
EV / FCF 5.48x -4.01x -8.93x 28.1x 3.5x -431x 19.1x 10.2x
FCF Yield 18.3% -24.9% -11.2% 3.56% 28.6% -0.23% 5.22% 9.8%
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 24.66 24.66 24.66
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.($)
22.78x0.46x6.69x - 59Cr
20.84x11.72x17.38x0.39% 4,77200Cr
21.39x10.44x14.15x1.19% 1,82600Cr
42.28x17.32x25.5x0.69% 1,81200Cr
11.28x6.81x8.23x0.06% 93TCr
4.79x2.69x3.23x0.37% 78TCr
84.57x14.64x54.06x-.--% 74TCr
-37.28x7.25x20.24x-.--% 44TCr
201.79x43.03x91.32x-.--% 26TCr
32.6x11.82x21.92x2.07% 25TCr
Average 40.50x 12.62x 26.27x 0.53% 1,18000Cr
Weighted average by Cap. 28.53x 12.11x 20.62x 0.52%

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.