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 1,157 - -
Change - -2.02% -22.4% -1.16% 10.38% -22.35% - -
Enterprise Value (EV) 1,797 1,761 1,366 1,350 1,491 1,157 1,157 1,157
Change - -2.02% -22.4% -1.16% 10.38% -22.35% 0% 0%
P/E 42.5x 27x 19x 20.6x 20.2x 21.6x 18.8x 18x
PBR - - - - - - - -
PEG - 0.5x 1.9x -2.54x 1.6x -1x 1.3x 3.71x
Capitalization / Revenue 3.17x 2.28x 2.03x 2.22x 2.2x 1.85x 1.79x 1.73x
EV / Revenue 0x 0x 0x 0x 0x 1.85x 1.79x 1.73x
EV / EBITDA 0x 0x 0x 0x 0x 13.6x 12.3x 11.5x
EV / EBIT 0x 0x 0x 0x 0x 18.7x 16.4x 14.6x
EV / FCF 0x -0x 0x 0x 0x 60.9x 23x 15.7x
FCF Yield 0.97% -0.71% 7.39% 4.95% 6.07% 1.64% 4.35% 6.38%
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% 1.29% 3.22% 3.32%
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 2 164.75 160.36 124.10 124.05 137.23 113.82 113.82 113.82
Nbr of stocks (in thousands) 10,907 10,979 11,009 10,886 10,862 10,169 - -
Announcement Date 10/21/21 10/20/22 10/19/23 10/24/24 10/23/25 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
32.42x5.13x29.02x1.11% 158B
20.95x - - 1.69% 8.89B
16.94x0.92x8.21x3.49% 3.87B
23.58x2.43x19.34x1.37% 3.45B
9.55x - - 2.91% 957M
50.96x0.81x6.62x0.88% 937M
Average 25.73x 2.32x 15.80x 1.91% 29.42B
Weighted average by Cap. 31.30x 4.95x 28.21x 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. LMF Stock
  5. Valuation Lindsay Corporation