Company Valuation: Lindsay Corporation

Data adjusted to current consolidation scope
Fiscal Period: August 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,797 1,761 1,366 1,350 1,491 1,238 - -
Change - -2.02% -22.4% -1.16% 10.38% -16.94% - -
Enterprise Value (EV) 1,797 1,761 1,366 1,350 1,491 1,238 1,238 1,238
Change - -2.02% -22.4% -1.16% 10.38% -16.94% 0% 0%
P/E 42.5x 27x 19x 20.6x 20.2x 23.4x 18.8x 18.6x
PBR - - - - - - - -
PEG - 0.5x 1.9x -2.54x 1.6x -0.9x 0.8x 18.61x
Capitalization / Revenue 3.17x 2.28x 2.03x 2.22x 2.2x 1.98x 1.89x 1.79x
EV / Revenue 0x 0x 0x 0x 0x 1.98x 1.89x 1.79x
EV / EBITDA 0x 0x 0x 0x 0x 14.8x 12.7x 11.9x
EV / EBIT 0x 0x 0x 0x 0x 20.3x 16.8x 15.2x
EV / FCF 0x -0x 0x 0x 0x 25.3x 23.5x 16.9x
FCF Yield 0.97% -0.71% 7.39% 4.95% 6.07% 3.95% 4.25% 5.92%
Dividend per Share 2 1.3 1.33 1.37 1.41 1.45 1.475 1.505 1.48
Rate of return 0.79% 0.83% 1.1% 1.14% 1.06% 1.24% 1.26% 1.24%
EPS 2 3.88 5.94 6.54 6.01 6.78 5.08 6.337 6.4
Distribution rate 33.5% 22.4% 20.9% 23.5% 21.4% 29% 23.8% 23.1%
Net sales 1 567.6 770.7 674.1 607.1 676.4 626.6 656.6 692.5
EBITDA 1 73.28 114.8 121.5 97.81 109 83.81 97.31 104.1
EBIT 1 54.11 94.64 102.2 76.61 88.12 60.92 73.65 81.2
Net income 1 42.57 65.47 72.38 66.26 74.05 53.75 63.1 67.1
Net Debt - - - - - - - -
Reference price 2 164.75 160.36 124.10 124.05 137.23 119.10 119.10 119.10
Nbr of stocks (in thousands) 10,907 10,979 11,009 10,886 10,862 10,396 - -
Announcement Date 21/10/21 20/10/22 19/10/23 24/10/24 23/10/25 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
23.44x - - 1.24% 1.24B
32.55x5.15x29.11x1.1% 159B
20.79x - - 1.71% 8.82B
17.2x0.93x8.27x3.46% 3.91B
23.13x2.42x18.51x1.48% 3.35B
7.02x0.67x7.28x5.26% 1.57B
24.04x0.68x5.89x3.51% 970M
9.65x - - 2.88% 969M
Average 19.73x 1.97x 13.81x 2.58% 22.49B
Weighted average by Cap. 31.01x 4.93x 28.08x 1.25%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. LNN Stock
  4. Valuation Lindsay Corporation
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!