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 1,183 - -
Change - -2.02% -22.4% -1.16% 10.38% -20.63% - -
Enterprise Value (EV) 1,797 1,761 1,366 1,350 1,491 1,183 1,183 1,183
Change - -2.02% -22.4% -1.16% 10.38% -20.63% 0% 0%
P/E 42.5x 27x 19x 20.6x 20.2x 22.3x 19.9x 18.4x
PBR - - - - - - - -
PEG - 0.5x 1.9x -2.54x 1.6x -1x 1.6x 2.18x
Capitalization / Revenue 3.17x 2.28x 2.03x 2.22x 2.2x 1.89x 1.85x 1.77x
EV / Revenue 0x 0x 0x 0x 0x 1.89x 1.85x 1.77x
EV / EBITDA 0x 0x 0x 0x 0x 13.9x 12.5x 11.7x
EV / EBIT 0x 0x 0x 0x 0x 19.1x 16.6x 15x
EV / FCF 0x -0x 0x 0x 0x 62.3x 23.5x 16x
FCF Yield 0.97% -0.71% 7.39% 4.95% 6.07% 1.61% 4.25% 6.24%
Dividend per Share 2 1.3 1.33 1.37 1.41 1.45 1.48 3.66 3.78
Rate of return 0.79% 0.83% 1.1% 1.14% 1.06% 1.27% 3.15% 3.25%
EPS 2 3.88 5.94 6.54 6.01 6.78 5.207 5.847 6.34
Distribution rate 33.5% 22.4% 20.9% 23.5% 21.4% 28.4% 62.6% 59.6%
Net sales 1 567.6 770.7 674.1 607.1 676.4 624.6 640.6 669.8
EBITDA 1 73.28 114.8 121.5 97.81 109 84.9 94.32 100.9
EBIT 1 54.11 94.64 102.2 76.61 88.12 62.05 71.36 79.02
Net income 1 42.57 65.47 72.38 66.26 74.05 54.51 59.62 65.25
Net Debt - - - - - - - -
Reference price 2 164.75 160.36 124.10 124.05 137.23 116.35 116.35 116.35
Nbr of stocks (in thousands) 10,907 10,979 11,009 10,886 10,862 10,169 - -
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.($)
22.35x - - 1.27% 118.31Cr
37.27x5.76x32.06x0.97% 18TCr
23.44x - - 1.68% 877.72Cr
19.36x0.98x9.26x3.13% 392.95Cr
22.82x2.3x19.23x1.61% 339.57Cr
9.68x0.88x10.85x3.74% 208.13Cr
10.13x - - 2.56% 114.72Cr
50.52x0.79x6.48x0.89% 90Cr
Average 24.45x 2.14x 15.58x 1.98% 2.55TCr
Weighted average by Cap. 35.62x 5.52x 31.02x 1.09%

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% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!