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 1,127 - -
Change - -2.02% -22.4% -1.16% 10.38% -24.4% - -
Enterprise Value (EV) 1,797 1,761 1,366 1,350 1,491 1,127 1,127 1,127
Change - -2.02% -22.4% -1.16% 10.38% -24.4% 0% 0%
P/E 42.5x 27x 19x 20.6x 20.2x 21.5x 18.7x 17.9x
PBR - - - - - - - -
PEG - 0.5x 1.9x -2.54x 1.6x -1x 1.3x 3.69x
Capitalization / Revenue 3.17x 2.28x 2.03x 2.22x 2.2x 1.8x 1.74x 1.68x
EV / Revenue 0x 0x 0x 0x 0x 1.8x 1.74x 1.68x
EV / EBITDA 0x 0x 0x 0x 0x 13.3x 11.9x 11.2x
EV / EBIT 0x 0x 0x 0x 0x 18.2x 15.9x 14.3x
EV / FCF 0x -0x 0x 0x 0x 59.3x 22.4x 15.3x
FCF Yield 0.97% -0.71% 7.39% 4.95% 6.07% 1.69% 4.46% 6.55%
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% 1.31% 3.23% 3.34%
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 2 164.75 160.36 124.10 124.05 137.23 113.19 113.19 113.19
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.($)
21.07x - - 1.34% 112.69Cr
32.74x5.19x29.49x1.16% 16TCr
20.63x - - 1.72% 874.87Cr
17.7x0.95x8.67x3.32% 387.02Cr
24.74x2.58x20.67x1.46% 361.67Cr
9.09x0.87x10.71x4.06% 193.34Cr
9.79x - - 2.84% 99Cr
67.87x0.84x8.95x0.94% 87Cr
Average 25.45x 2.08x 15.70x 2.1% 2.26TCr
Weighted average by Cap. 31.39x 4.96x 28.51x 1.28%

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