Company Valuation: Kimball Electronics, Inc.

Data adjusted to current consolidation scope
Fiscal Period: June 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 499.5 683.1 546.6 468.8 615.7 545.5 -
Change - 36.77% -19.98% -14.23% 31.32% -11.4% -
Enterprise Value (EV) 1 630.2 921.6 763.5 527.1 615.7 654.8 602
Change - 46.24% -17.16% -30.96% 16.8% 6.36% -8.06%
P/E 16.2x 12.4x 27.1x 28.3x 22.7x 18.2x 14.1x
PBR 1.12x 1.06x 1.01x 0.82x - 0.98x 0.92x
PEG - 0.2x -0.4x -1.8x 0.3x 1.7x 0.5x
Capitalization / Revenue 0.37x 0.37x 0.32x 0.32x 0.43x 0.35x 0.34x
EV / Revenue 0.47x 0.51x 0.45x 0.35x 0.43x 0.42x 0.37x
EV / EBITDA 7.69x 7.67x 6.8x 5.36x 5.89x 6.05x 5.06x
EV / EBIT 12x 10.5x 10.3x 8.6x 9.37x 9.96x 8.28x
EV / FCF -4.01x -8.93x 28.1x 3.5x - 45.1x 11.6x
FCF Yield -24.9% -11.2% 3.56% 28.6% - 2.22% 8.61%
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 1.24 2.22 0.81 0.68 1.13 1.25 1.612
Distribution rate - - - - - - -
Net sales 1 1,350 1,823 1,715 1,487 1,431 1,545 1,609
EBITDA 1 81.96 120.1 112.3 98.37 104.4 108.2 119.1
EBIT 1 52.55 87.73 74.31 61.27 65.74 65.74 72.68
Net income 1 31.25 55.83 20.51 16.98 27.96 31.36 40.19
Net Debt 1 130.7 238.5 216.9 58.27 - 109.3 56.5
Reference price 2 20.10 27.63 21.98 19.23 25.60 22.76 22.76
Nbr of stocks (in thousands) 24,850 24,724 24,869 24,380 24,049 23,967 -
Announcement Date 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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
18.21x0.42x6.05x - 545M
22.07x12.33x18.15x0.36% 5,049B
22.12x10.84x14.69x1.14% 1,934B
39.84x16.33x24.03x0.73% 1,707B
12.54x7.59x9.18x0.06% 1,028B
4.78x2.97x3.57x0.22% 880B
79.74x14.43x54.24x-.--% 746B
-37.82x7.64x21.24x-.--% 459B
190x41.43x84.46x-.--% 255B
30.44x11.06x20.48x2.22% 236B
Average 38.19x 12.50x 25.61x 0.53% 1,229B
Weighted average by Cap. 27.42x 12.12x 20.35x 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.