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 1,197 - -
Change - -2.02% -22.4% -1.16% 10.38% -19.69% - -
Enterprise Value (EV) 1,797 1,761 1,366 1,350 1,491 1,197 1,197 1,197
Change - -2.02% -22.4% -1.16% 10.38% -19.69% 0% 0%
P/E 42.5x 27x 19x 20.6x 20.2x 22.4x 19.5x 18.6x
PBR - - - - - - - -
PEG - 0.5x 1.9x -2.54x 1.6x -1x 1.3x 3.83x
Capitalization / Revenue 3.17x 2.28x 2.03x 2.22x 2.2x 1.91x 1.85x 1.79x
EV / Revenue 0x 0x 0x 0x 0x 1.91x 1.85x 1.79x
EV / EBITDA 0x 0x 0x 0x 0x 14.1x 12.7x 11.9x
EV / EBIT 0x 0x 0x 0x 0x 19.3x 16.9x 15.1x
EV / FCF 0x -0x 0x 0x 0x 63x 23.8x 16.2x
FCF Yield 0.97% -0.71% 7.39% 4.95% 6.07% 1.59% 4.2% 6.16%
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% 1.26% 3.11% 3.21%
EPS 2 3.88 5.94 6.54 6.01 6.78 5.26 6.047 6.34
Distribution rate 33.5% 22.4% 20.9% 23.5% 21.4% 28.1% 60.5% 59.6%
Net sales 1 567.6 770.7 674.1 607.1 676.4 626.2 646.1 669.8
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 61.92 70.7 79.02
Net income 1 42.57 65.47 72.38 66.26 74.05 54.35 58.32 65.25
Net Debt - - - - - - - -
Reference price 2 164.75 160.36 124.10 124.05 137.23 117.73 117.73 117.73
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.($)
22.38x - - 1.26% 119.72Cr
34.1x5.35x30.4x1.11% 17TCr
22.25x - - 1.59% 943.63Cr
18.61x0.95x8.88x3.2% 387.42Cr
24.32x2.48x20.61x1.55% 364.75Cr
8.95x0.86x10.66x4.12% 192.69Cr
10.16x - - 2.73% 104.5Cr
47.28x0.75x6.13x0.95% 86Cr
Average 23.51x 2.08x 15.34x 2.06% 2.36TCr
Weighted average by Cap. 32.60x 5.12x 29.40x 1.22%

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