Company Valuation: LSI Industries Inc.

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 212.3 164.5 345.1 406.8 492.7 724.2 - -
Change - -22.52% 109.84% 17.87% 21.14% 46.97% - -
Enterprise Value (EV) 212.3 164.5 345.1 406.8 492.7 724.2 724.2 724.2
Change - -22.52% 109.84% 17.87% 21.14% 46.97% 0% 0%
P/E 38.1x 11.4x 14.3x 17.4x 21.5x 39.7x 24.2x 14.8x
PBR - - - - - - - -
PEG - 0x 0.2x -3.06x -4.46x -2.6x 2.66x 0.2x
Capitalization / Revenue 0.67x 0.36x 0.69x 0.87x 0.86x 1.37x 0.82x 0.76x
EV / Revenue 0x 0x 0x 0x 0x 1.07x 0.82x 0.76x
EV / EBITDA 0x 0x 0x 0x 0x 10.4x 7.91x 6.36x
EV / EBIT 0x 0x 0x 0x 0x 17.3x 12.3x 8.53x
EV / FCF 0x - 0x 0x 0x 16.5x 13.6x 11x
FCF Yield 12.1% - 13.4% 9.34% 7.03% 6.07% 7.37% 9.13%
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 20.34 20.34 20.34
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.($)
26.42x - - - 72Cr
21.05x2.21x11.67x0.2% 1.02TCr
80.25x - - 1% 257.61Cr
11.45x0.49x4.55x6.32% 211.81Cr
12.61x - - 5.64% 179.43Cr
20.58x - - 2.43% 98Cr
Average 28.73x 1.35x 8.11x 3.12% 306.64Cr
Weighted average by Cap. 27.59x 1.92x 10.44x 1.73%

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.