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 1,176 - -
Change - -2.02% -22.4% -1.16% 10.38% -21.1% - -
Enterprise Value (EV) 1,797 1,761 1,366 1,350 1,491 1,176 1,176 1,176
Change - -2.02% -22.4% -1.16% 10.38% -21.1% 0% 0%
P/E 42.5x 27x 19x 20.6x 20.2x 22x 19.1x 18.2x
PBR - - - - - - - -
PEG - 0.5x 1.9x -2.54x 1.6x -1x 1.3x 3.75x
Capitalization / Revenue 3.17x 2.28x 2.03x 2.22x 2.2x 1.88x 1.82x 1.76x
EV / Revenue 0x 0x 0x 0x 0x 1.88x 1.82x 1.76x
EV / EBITDA 0x 0x 0x 0x 0x 13.9x 12.5x 11.7x
EV / EBIT 0x 0x 0x 0x 0x 19x 16.6x 14.9x
EV / FCF 0x -0x 0x 0x 0x 61.9x 23.4x 15.9x
FCF Yield 0.97% -0.71% 7.39% 4.95% 6.07% 1.62% 4.28% 6.28%
Dividend per Share 2 1.3 1.33 1.37 1.41 1.45 1.47 3.66 3.78
Rate of return 0.79% 0.83% 1.1% 1.14% 1.06% 1.27% 3.16% 3.27%
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% 27.9% 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 2 164.75 160.36 124.10 124.05 137.23 115.65 115.65 115.65
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
21.99x - - 1.27% 117.6Cr
32.56x5.15x29.26x1.1% 16TCr
21.1x - - 1.68% 895.06Cr
17.13x0.93x8.32x3.46% 391.34Cr
23.4x2.43x19.46x1.54% 339.38Cr
9.51x - - 2.92% 95Cr
51.22x0.85x7.11x0.88% 94Cr
Average 25.27x 2.34x 16.04x 1.84% 2.55TCr
Weighted average by Cap. 31.38x 4.97x 28.45x 1.2%

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