Company Valuation: Kimball Electronics, Inc.

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 542.6 499.5 683.1 546.6 468.8 586.4 - -
Change - -7.94% 36.77% -19.98% -14.23% 25.08% - -
Enterprise Value (EV) 1 502.3 630.2 921.6 763.5 527.1 641.5 610.6 561.3
Change - 25.46% 46.24% -17.16% -30.96% 21.71% -4.82% -8.07%
P/E 9.71x 16.2x 12.4x 27.1x 28.3x 22x 23.2x 17.5x
PBR 1.23x 1.12x 1.06x 1.01x 0.82x 1.03x 1x 0.95x
PEG - -0.4x 0.2x -0.4x -1.8x 0.4x -4.53x 0.5x
Capitalization / Revenue 0.42x 0.37x 0.37x 0.32x 0.32x 0.41x 0.39x 0.38x
EV / Revenue 0.39x 0.47x 0.51x 0.45x 0.35x 0.45x 0.41x 0.36x
EV / EBITDA 5.04x 7.69x 7.67x 6.8x 5.36x 6.79x 6.62x 5.43x
EV / EBIT 7.65x 12x 10.5x 10.3x 8.6x 11.2x 11.3x 9.35x
EV / FCF 5.48x -4.01x -8.93x 28.1x 3.5x 117x 17.1x 12.1x
FCF Yield 18.3% -24.9% -11.2% 3.56% 28.6% 0.86% 5.84% 8.27%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 2.24 1.24 2.22 0.81 0.68 1.107 1.05 1.395
Distribution rate - - - - - - - -
Net sales 1 1,292 1,350 1,823 1,715 1,487 1,432 1,488 1,551
EBITDA 1 99.72 81.96 120.1 112.3 98.37 94.54 92.17 103.4
EBIT 1 65.7 52.55 87.73 74.31 61.27 57.08 53.81 60.03
Net income 1 56.79 31.25 55.83 20.51 16.98 27.12 25.96 35.62
Net Debt 1 -40.23 130.7 238.5 216.9 58.27 55.1 24.2 -25.1
Reference price 2 21.74 20.10 27.63 21.98 19.23 24.38 24.38 24.38
Nbr of stocks (in thousands) 24,957 24,850 24,724 24,869 24,380 24,049 - -
Announcement Date 8/4/21 A 8/4/22 A 8/16/23 A 8/14/24 A 8/13/25 A - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
22.03x0.45x6.79x - 586M
20.9x11.69x17.43x0.39% 4,741B
24.24x11.43x15.58x1.03% 1,948B
41.77x17.24x25.37x0.69% 1,803B
9.3x5.46x6.68x0.19% 1,341B
16.8x10.26x12.37x0.04% 1,371B
99.14x17.3x64.87x-.--% 868B
-383.31x11.59x34.5x-.--% 668B
285.35x61.4x130.19x-.--% 371B
10.82x5.69x6.97x0.92% 351B
Average 14.70x 15.25x 32.07x 0.36% 1,346B
Weighted average by Cap. 14.63x 13.20x 23.38x 0.43%

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.