Company Valuation: Lindsay Corporation

Data adjusted to current consolidation scope
Fiscal Period: August 2021 2022 2023 2024 2025 2026 2027 2028
Capitalization 1 1,797 1,761 1,366 1,350 1,491 1,126 - -
Change - -2.02% -22.4% -1.16% 10.38% -24.48% - -
Enterprise Value (EV) 1,797 1,761 1,366 1,350 1,491 1,126 1,126 1,126
Change - -2.02% -22.4% -1.16% 10.38% -24.48% 0% 0%
P/E ratio 42.5x 27x 19x 20.6x 20.2x 21.3x 17.1x 16.9x
PBR - - - - - - - -
PEG - 0.5x 1.9x -2.54x 1.6x -0.8x 0.7x 16.91x
Capitalization / Revenue 3.17x 2.28x 2.03x 2.22x 2.2x 1.8x 1.71x 1.62x
EV / Revenue 0x 0x 0x 0x 0x 1.8x 1.71x 1.62x
EV / EBITDA 0x 0x 0x 0x 0x 13.4x 11.6x 10.8x
EV / EBIT 0x 0x 0x 0x 0x 18.5x 15.3x 14.2x
EV / FCF 0x -0x 0x 0x 0x 23.1x 17x 15.9x
FCF Yield 0.97% -0.71% 7.39% 4.95% 6.07% 4.33% 5.88% 6.28%
Dividend per Share 2 1.3 1.33 1.37 1.41 1.45 1.475 1.505 1.48
Rate of return 0.79% 0.83% 1.1% 1.14% 1.06% 1.36% 1.39% 1.37%
EPS 2 3.88 5.94 6.54 6.01 6.78 5.08 6.337 6.4
Distribution rate 33.5% 22.4% 20.9% 23.5% 21.4% 29% 23.8% 23.1%
Net sales 1 567.6 770.7 674.1 607.1 676.4 626.5 656.5 696
EBITDA 1 73.28 114.8 121.5 97.81 109 83.74 97.46 104.1
EBIT 1 54.11 94.64 102.2 76.61 88.12 60.89 73.48 79.4
Net income 1 42.57 65.47 72.38 66.26 74.05 53.75 63.1 67.1
Net Debt - - - - - - - -
Reference price 2 164.75 160.36 124.10 124.05 137.23 108.29 108.29 108.29
Nbr of stocks (in thousands) 10,907 10,979 11,009 10,886 10,862 10,396 - -
Announcement Date 10/21/21 10/20/22 10/19/23 10/24/24 10/23/25 - - -
1USD in Million2USD
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
21.32x - - 1.36% 1.13B
33.01x5.19x29.75x1.13% 159B
20.81x - - 1.71% 9.01B
18.1x1.02x9.08x3.06% 4.49B
27.02x2.88x22.03x1.27% 3.98B
8.5x0.77x9.72x4.34% 1.77B
27.96x0.83x6.7x2.86% 1.1B
9.65x - - 2.88% 988M
Average 20.79x 2.14x 15.46x 2.33% 22.74B
Weighted average by Cap. 31.44x 4.95x 28.67x 1.26%

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. Equities
  3. LNN Stock
  4. Valuation Lindsay Corporation