Company Valuation: Kimball Electronics, Inc.

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 542.6 499.5 683.1 546.6 468.8 589.2 - -
Change - -7.94% 36.77% -19.98% -14.23% 25.67% - -
Enterprise Value (EV) 1 502.3 630.2 921.6 763.5 527.1 644.3 613.4 564.1
Change - 25.46% 46.24% -17.16% -30.96% 22.23% -4.8% -8.04%
P/E 9.71x 16.2x 12.4x 27.1x 28.3x 22.1x 23.3x 17.6x
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 -4.55x 0.5x
Capitalization / Revenue 0.42x 0.37x 0.37x 0.32x 0.32x 0.41x 0.4x 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 6.81x 6.65x 5.45x
EV / EBIT 7.65x 12x 10.5x 10.3x 8.6x 11.3x 11.4x 9.4x
EV / FCF 5.48x -4.01x -8.93x 28.1x 3.5x 117x 17.2x 12.1x
FCF Yield 18.3% -24.9% -11.2% 3.56% 28.6% 0.85% 5.81% 8.23%
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 24.50 24.50 24.50
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.($)
22.14x0.45x6.81x - 589M
20.56x11.5x17.13x0.39% 4,663B
23.73x11.18x15.24x1.05% 1,904B
40.24x16.61x24.45x0.72% 1,737B
15.62x9.55x11.51x0.05% 1,279B
8.52x4.97x6.07x0.21% 1,235B
97.09x16.94x63.52x-.--% 850B
-370.18x11.2x33.34x-.--% 645B
274.32x59x125.09x-.--% 357B
9.6x5.01x6.15x1.04% 311B
Average 14.16x 14.64x 30.93x 0.38% 1,298B
Weighted average by Cap. 14.34x 12.81x 22.78x 0.44%

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.