Company Valuation: Kimball Electronics, Inc.

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 542.6 499.5 683.1 546.6 468.8 605.8 - -
Change - -7.94% 36.77% -19.98% -14.23% 29.21% - -
Enterprise Value (EV) 1 502.3 630.2 921.6 763.5 527.1 667.1 743.9 689.5
Change - 25.46% 46.24% -17.16% -30.96% 26.56% 11.51% -7.31%
P/E 9.71x 16.2x 12.4x 27.1x 28.3x 22.7x 26.4x 17.9x
PBR 1.23x 1.12x 1.06x 1.01x 0.82x 1.07x 1.25x 1.16x
PEG - -0.4x 0.2x -0.4x -1.8x 0.3x -2.2x 0.4x
Capitalization / Revenue 0.42x 0.37x 0.37x 0.32x 0.32x 0.43x 0.4x 0.38x
EV / Revenue 0.39x 0.47x 0.51x 0.45x 0.35x 0.47x 0.49x 0.43x
EV / EBITDA 5.04x 7.69x 7.67x 6.8x 5.36x 6.82x 7.92x 6.37x
EV / EBIT 7.65x 12x 10.5x 10.3x 8.6x 11.5x 12.5x 10.3x
EV / FCF 5.48x -4.01x -8.93x 28.1x 3.5x -440x 19.5x 10.4x
FCF Yield 18.3% -24.9% -11.2% 3.56% 28.6% -0.23% 5.14% 9.62%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 2.24 1.24 2.22 0.81 0.68 1.13 0.955 1.41
Distribution rate - - - - - - - -
Net sales 1 1,292 1,350 1,823 1,715 1,487 1,431 1,533 1,605
EBITDA 1 99.72 81.96 120.1 112.3 98.37 104.4 93.9 108.2
EBIT 1 65.7 52.55 87.73 74.31 61.27 65.74 59.39 67
Net income 1 56.79 31.25 55.83 20.51 16.98 27.96 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 25.19 25.19 25.19
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 12/08/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
23.31x0.47x6.83x - 61Cr
23x12.97x19.21x0.35% 5,26800Cr
46.2x18.9x27.82x0.63% 1,98000Cr
22.37x10.96x14.83x1.13% 1,92600Cr
11.96x7.23x8.74x0.06% 98TCr
82.94x15x56.36x-.--% 77TCr
4.06x2.45x2.95x0.27% 74TCr
-42.37x8.49x23.66x-.--% 51TCr
213.12x46.79x95.32x-.--% 29TCr
33.09x11.99x22.24x2.04% 26TCr
Average 41.77x 13.52x 27.80x 0.5% 1,27200Cr
Weighted average by Cap. 30.08x 13.22x 22.36x 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.