Financials Lindsay Corporation Börse Stuttgart

Equities

LMF

US5355551061

Heavy Machinery & Vehicles

Market Closed - Börse Stuttgart 10:14:14 2024-06-28 EDT 5-day change 1st Jan Change
118.5 EUR +11.79% Intraday chart for Lindsay Corporation -1.58% -10.02%

Valuation

Fiscal Period: August 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 952 1,083 1,797 1,761 1,366 1,356 - -
Enterprise Value (EV) 1 940.9 1,083 1,797 1,761 1,366 1,356 1,356 1,356
P/E ratio 441 x 28.1 x 42.5 x 27 x 19 x 21.3 x 22 x 20.3 x
Yield 1.4% 1.26% 0.79% 0.83% 1.1% 1.14% 1.15% 1.18%
Capitalization / Revenue 2.14 x 2.28 x 3.17 x 2.28 x 2.03 x 2.26 x 1.96 x 1.94 x
EV / Revenue 2.14 x 2.28 x 3.17 x 2.28 x 2.03 x 2.26 x 1.96 x 1.94 x
EV / EBITDA 25 x 14.7 x 24.5 x 15.3 x 11.2 x 13.6 x 13 x 12.1 x
EV / FCF -49 x 44 x 103 x -140 x 13.5 x 29.5 x 28.7 x 14.6 x
FCF Yield -2.04% 2.27% 0.97% -0.71% 7.39% 3.39% 3.48% 6.86%
Price to Book - - - - - - - -
Nbr of stocks (in thousands) 10,786 10,835 10,907 10,979 11,009 11,038 - -
Reference price 2 88.26 99.93 164.8 160.4 124.1 122.9 122.9 122.9
Announcement Date 10/29/19 10/22/20 10/21/21 10/20/22 10/19/23 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: August 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 444.1 474.7 567.6 770.7 674.1 601.4 690.7 699.6
EBITDA 1 38.04 73.6 73.28 114.8 121.5 99.74 104.1 111.8
EBIT 1 24.02 54.2 54.11 94.64 102.2 78.63 82.93 90.47
Operating Margin 5.41% 11.42% 9.53% 12.28% 15.16% 13.07% 12.01% 12.93%
Earnings before Tax (EBT) 1 2.107 48.84 50.39 87.87 100.4 79.61 83.88 92.74
Net income 1 2.172 38.63 42.57 65.47 72.38 65.01 61.41 67.95
Net margin 0.49% 8.14% 7.5% 8.49% 10.74% 10.81% 8.89% 9.71%
EPS 2 0.2000 3.560 3.880 5.940 6.540 5.768 5.573 6.040
Free Cash Flow 1 -19.41 24.59 17.46 -12.55 100.9 46 47.2 93
FCF margin -4.37% 5.18% 3.08% -1.63% 14.97% 7.65% 6.83% 13.29%
FCF Conversion (EBITDA) - 33.41% 23.82% - 83.09% 46.12% 45.35% 83.21%
FCF Conversion (Net income) - 63.65% 41.01% - 139.45% 70.76% 76.86% 136.87%
Dividend per Share 2 1.240 1.260 1.300 1.330 1.370 1.400 1.415 1.445
Announcement Date 10/29/19 10/22/20 10/21/21 10/20/22 10/19/23 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: August 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2 2025 Q3 2025 Q4
Net sales 1 200.1 214.3 190.2 176.2 166.2 164.6 167.1 161.4 151.5 139.2 148.6 183 172.7 163.3 169.2
EBITDA 1 23.35 40.18 33.03 29.47 32.09 31.73 28.18 26.38 27.36 25.21 20.81 26.7 26.53 24.09 22.33
EBIT 1 18.34 35.16 27.78 24.6 27.26 26.96 23.36 21.07 22.1 19.94 14.28 21.42 21.26 18.82 17.06
Operating Margin 9.16% 16.41% 14.61% 13.96% 16.4% 16.38% 13.98% 13.06% 14.58% 14.32% 9.61% 11.71% 12.31% 11.53% 10.08%
Earnings before Tax (EBT) 1 19.2 35.56 23.63 24 25.73 25.73 24.9 21 22.7 20.17 14.52 21.72 21.56 19.12 17.36
Net income 1 14.57 25.07 17.93 18.22 18.05 16.88 19.23 15.02 18.12 20.38 10.65 16.08 15.95 14.15 12.85
Net margin 7.28% 11.7% 9.43% 10.34% 10.86% 10.26% 11.51% 9.31% 11.96% 14.64% 7.17% 8.78% 9.24% 8.67% 7.59%
EPS 2 1.320 2.280 1.620 1.650 1.630 1.530 1.740 1.360 1.640 1.850 0.9633 1.535 1.470 1.315 1.150
Dividend per Share 2 0.3300 0.3300 0.3400 0.3400 0.3400 0.3400 0.3500 0.3500 0.3500 - 0.3550 0.3500 0.3500 0.3500 0.3500
Announcement Date 4/5/22 6/30/22 10/20/22 1/5/23 4/4/23 6/29/23 10/19/23 1/4/24 4/4/24 6/27/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: August 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - - -
Net Cash position 11.1 - - - - - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 -19.4 24.6 17.5 -12.5 101 46 47.2 93
ROE (net income / shareholders' equity) 0.8% - - - - - - -
ROA (Net income/ Total Assets) 0.43% - - - - - - -
Assets 1 500.1 - - - - - - -
Book Value Per Share - - - - - - - -
Cash Flow per Share - - - - - - - -
Capex 1 23.2 21.4 26.5 15.6 18.8 30.4 34.8 16.7
Capex / Sales 5.23% 4.52% 4.67% 2.02% 2.79% 5.06% 5.04% 2.39%
Announcement Date 10/29/19 10/22/20 10/21/21 10/20/22 10/19/23 - - -
1USD in Million
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
4
Last Close Price
122.9 USD
Average target price
134 USD
Spread / Average Target
+9.05%
Consensus
  1. Stock Market
  2. Equities
  3. LNN Stock
  4. LMF Stock
  5. Financials Lindsay Corporation