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 1,291 - -
Change - -2.02% -22.4% -1.16% 10.38% -13.36% - -
Enterprise Value (EV) 1,797 1,761 1,366 1,350 1,491 1,291 1,291 1,291
Change - -2.02% -22.4% -1.16% 10.38% -13.36% 0% 0%
P/E 42.5x 27x 19x 20.6x 20.2x 24.5x 19.6x 19.4x
PBR - - - - - - - -
PEG - 0.5x 1.9x -2.54x 1.6x -1x 0.8x 19.41x
Capitalization / Revenue 3.17x 2.28x 2.03x 2.22x 2.2x 2.06x 1.97x 1.86x
EV / Revenue 0x 0x 0x 0x 0x 2.06x 1.97x 1.86x
EV / EBITDA 0x 0x 0x 0x 0x 15.4x 13.3x 12.4x
EV / EBIT 0x 0x 0x 0x 0x 21.2x 17.5x 15.9x
EV / FCF 0x -0x 0x 0x 0x 26.4x 24.6x 17.6x
FCF Yield 0.97% -0.71% 7.39% 4.95% 6.07% 3.78% 4.07% 5.68%
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% 1.19% 1.21% 1.19%
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 2 164.75 160.36 124.10 124.05 137.23 124.23 124.23 124.23
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
34.62x5.39x30.48x1.04% 169B
21.93x - - 1.62% 9.3B
17.05x0.93x8.27x3.46% 3.91B
23.41x2.31x18.45x1.4% 3.43B
9.79x - - 2.84% 979M
50.55x0.81x6.57x0.89% 936M
Average 26.22x 2.36x 15.94x 1.87% 31.28B
Weighted average by Cap. 33.37x 5.21x 29.63x 1.13%

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. LMF Stock
  5. Valuation Lindsay Corporation