investorscraft@gmail.com

Intrinsic ValueKimball Electronics, Inc. (KE)

Previous Close$30.21
Intrinsic Value
Upside potential
Previous Close
$30.21

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Kimball Electronics, Inc. operates as a specialized contract electronics manufacturer, serving industries such as automotive, medical, industrial, and public safety. The company generates revenue primarily through the design, engineering, and production of customized electronic assemblies and systems. Its vertically integrated capabilities span printed circuit board assembly, system integration, and supply chain management, positioning it as a critical partner for OEMs requiring high-reliability solutions. Kimball Electronics differentiates itself through a focus on low-to-mid volume, high-mix production, which allows it to cater to niche markets with stringent quality and regulatory requirements. The company’s market position is reinforced by long-term customer relationships and a global manufacturing footprint, including facilities in North America, Europe, and Asia. This geographic diversification mitigates regional risks while enabling proximity to key clients. Unlike high-volume commoditized manufacturers, Kimball targets complex, engineered solutions, often involving stringent certifications like ISO 13485 for medical devices or IATF 16949 for automotive applications. Its ability to navigate regulatory landscapes and deliver tailored solutions strengthens its competitive moat in fragmented but high-growth end markets.

Revenue Profitability And Efficiency

Kimball Electronics reported revenue of $1.71 billion for FY 2024, with net income of $20.5 million, reflecting a net margin of approximately 1.2%. Operating cash flow stood at $73.2 million, underscoring solid cash conversion despite capital expenditures of $47 million. The diluted EPS of $0.81 indicates modest earnings power relative to its revenue scale, suggesting room for operational leverage improvement.

Earnings Power And Capital Efficiency

The company’s capital efficiency is evidenced by its ability to generate positive operating cash flow, which exceeds net income, indicating non-cash adjustments or working capital management. However, the modest net income margin highlights cost pressures or competitive dynamics in its contract manufacturing segments. Further analysis of ROIC or asset turnover would clarify capital allocation effectiveness.

Balance Sheet And Financial Health

Kimball Electronics maintains a balanced financial position, with $78 million in cash and equivalents against $294.8 million in total debt. The debt level appears manageable given its cash flow generation, though liquidity metrics such as the current ratio would provide additional context. The absence of dividends suggests reinvestment priorities in growth or operational needs.

Growth Trends And Dividend Policy

Revenue growth trends are not explicitly provided, but the company’s focus on high-mix, low-volume niches may limit scalability while offering pricing power. The lack of dividends aligns with its capital-light model and reinvestment strategy, though shareholder returns could be evaluated via buybacks or future profitability expansion.

Valuation And Market Expectations

With a market cap implied by its share count and EPS, the P/E ratio would hinge on the stock price, but the modest EPS suggests investors may prioritize cash flow or growth potential over near-term earnings. Sector comparisons to peers like Benchmark Electronics or Plexus could contextualize valuation multiples.

Strategic Advantages And Outlook

Kimball’s strategic advantages lie in its specialized manufacturing expertise and regulatory compliance capabilities, which are critical in its target markets. The outlook depends on demand trends in automotive and medical electronics, though supply chain resilience and customer diversification may mitigate cyclical risks. Operational efficiency gains could further enhance margins.

Sources

10-K filing, CIK 0001606757

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount