Company Valuation: Kimball Electronics, Inc.

Data adjusted to current consolidation scope
Fiscal Period: June 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 499.5 683.1 546.6 468.8 615.7 655 -
Change - 36.77% -19.98% -14.23% 31.32% 6.39% -
Enterprise Value (EV) 1 630.2 921.6 763.5 527.1 642.9 764.3 711.5
Change - 46.24% -17.16% -30.96% 21.97% 18.88% -6.91%
P/E 16.2x 12.4x 27.1x 28.3x 22.7x 21.9x 16.9x
PBR 1.12x 1.06x 1.01x 0.82x 1.05x 1.17x 1.1x
PEG - 0.2x -0.4x -1.8x 0.3x 2.1x 0.6x
Capitalization / Revenue 0.37x 0.37x 0.32x 0.32x 0.43x 0.42x 0.41x
EV / Revenue 0.47x 0.51x 0.45x 0.35x 0.45x 0.49x 0.44x
EV / EBITDA 7.69x 7.67x 6.8x 5.36x 6.16x 7.06x 5.98x
EV / EBIT 12x 10.5x 10.3x 8.6x 9.78x 11.6x 9.79x
EV / FCF -4.01x -8.93x 28.1x 3.5x 30.9x 52.7x 13.7x
FCF Yield -24.9% -11.2% 3.56% 28.6% 3.23% 1.9% 7.29%
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 27.28 109.3 56.5
Reference price 2 20.10 27.63 21.98 19.23 25.60 27.33 27.33
Nbr of stocks (in thousands) 24,850 24,724 24,869 24,380 24,049 23,967 -
Announcement Date 8/4/22 8/16/23 8/14/24 8/13/25 8/12/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
21.86x0.49x7.06x - 655M
22.91x13.02x19.72x0.33% 5,515B
23.05x11.33x15.35x1.09% 2,018B
38.06x16.05x23.58x0.74% 1,676B
14.5x8.9x10.7x0.05% 1,203B
107.02x19.38x73.67x-.--% 999B
5.04x3.25x3.93x0.2% 956B
-52.09x10.37x28.88x-.--% 632B
229.76x50.43x102.72x-.--% 309B
Average 45.57x 14.80x 31.74x 0.3% 1,479B
Weighted average by Cap. 30.36x 13.29x 24.01x 0.41%

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.