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 1,158 - -
Change - -2.02% -22.4% -1.16% 10.38% -22.3% - -
Enterprise Value (EV) 1,797 1,761 1,366 1,350 1,491 1,158 1,158 1,158
Change - -2.02% -22.4% -1.16% 10.38% -22.3% 0% 0%
P/E 42.5x 27x 19x 20.6x 20.2x 21.9x 19.5x 18x
PBR - - - - - - - -
PEG - 0.5x 1.9x -2.54x 1.6x -0.9x 1.6x 2.13x
Capitalization / Revenue 3.17x 2.28x 2.03x 2.22x 2.2x 1.85x 1.81x 1.73x
EV / Revenue 0x 0x 0x 0x 0x 1.85x 1.81x 1.73x
EV / EBITDA 0x 0x 0x 0x 0x 13.6x 12.3x 11.5x
EV / EBIT 0x 0x 0x 0x 0x 18.7x 16.2x 14.7x
EV / FCF 0x -0x 0x 0x 0x 61x 23x 15.7x
FCF Yield 0.97% -0.71% 7.39% 4.95% 6.07% 1.64% 4.34% 6.37%
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% 1.3% 3.21% 3.32%
EPS 2 3.88 5.94 6.54 6.01 6.78 5.207 5.847 6.34
Distribution rate 33.5% 22.4% 20.9% 23.5% 21.4% 28.4% 62.6% 59.6%
Net sales 1 567.6 770.7 674.1 607.1 676.4 624.6 640.6 669.8
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 62.05 71.36 79.02
Net income 1 42.57 65.47 72.38 66.26 74.05 54.51 59.62 65.25
Net Debt - - - - - - - -
Reference price 2 164.75 160.36 124.10 124.05 137.23 113.90 113.90 113.90
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
21.88x - - 1.3% 1.16B
38.05x5.85x31.88x0.95% 186B
24.54x - - 1.61% 9.19B
19.48x0.97x9.25x3.11% 3.85B
21.57x2.16x18.06x1.71% 3.19B
8.81x0.79x9.78x4.1% 1.91B
10.41x - - 2.49% 1.15B
115.87x0.87x10.75x3.03% 833M
Average 32.57x 2.13x 15.94x 2.29% 25.9B
Weighted average by Cap. 36.65x 5.62x 30.91x 1.08%

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