Company Valuation: LSI Industries Inc.

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 212.3 164.5 345.1 406.8 492.7 716 - -
Change - -22.52% 109.84% 17.87% 21.14% 45.3% - -
Enterprise Value (EV) 212.3 164.5 345.1 406.8 492.7 716 716 716
Change - -22.52% 109.84% 17.87% 21.14% 45.3% 0% 0%
P/E 38.1x 11.4x 14.3x 17.4x 21.5x 39.7x 23.9x 14.7x
PBR - - - - - - - -
PEG - 0x 0.2x -3.06x -4.46x -2.6x 2.63x 0.2x
Capitalization / Revenue 0.67x 0.36x 0.69x 0.87x 0.86x 1.37x 0.81x 0.75x
EV / Revenue 0x 0x 0x 0x 0x 1.06x 0.81x 0.75x
EV / EBITDA 0x 0x 0x 0x 0x 10.3x 7.83x 6.29x
EV / EBIT 0x 0x 0x 0x 0x 17.1x 12.2x 8.43x
EV / FCF 0x - 0x 0x 0x 16.3x 13.4x 10.8x
FCF Yield 12.1% - 13.4% 9.34% 7.03% 4.12% 7.46% 9.23%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 0.21 0.54 0.88 0.83 0.79 0.67 0.84 1.37
Distribution rate - - - - - - - -
Net sales 1 315.6 455.1 497 469.6 573.4 689.4 884.9 952.8
EBITDA 1 19.11 35.09 51.62 51.44 55.07 69.74 91.5 113.9
EBIT 1 8.03 21.2 37.03 35.52 35.77 38.4 58.82 84.94
Net income 1 5.868 15.03 25.76 24.98 24.38 22.58 31.91 52.31
Net Debt - - - - - - - -
Reference price 2 8.01 6.17 12.56 14.47 17.01 20.11 20.11 20.11
Nbr of stocks (in thousands) 26,499 26,655 27,477 28,111 28,967 35,602 - -
Announcement Date 19/08/21 18/08/22 17/08/23 15/08/24 21/08/25 20/08/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
26.12x - - - 716M
20.15x2.12x11.17x0.21% 9.77B
71.87x - - 1.11% 2.31B
11.25x0.48x4.49x6.44% 2.07B
13.04x - - 4.39% 1.71B
20.67x - - 2.42% 987M
Average 27.18x 1.30x 7.83x 2.91% 2.93B
Weighted average by Cap. 25.48x 1.83x 10.00x 1.65%

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. LYTS Stock
  4. Valuation LSI Industries Inc.