Valuation Lindsay Corporation Berne S.E.

Stocks

Delayed Berne S.E.			5-day change	1st Jan Change
- ^CHF	-.--%		-.--%	-

29/08	Lindsay Corporation Announces Co-Chief Financial Officers Appointments, Effective September 1, 2026	CI
29/08	Lindsay Corporation Appoints Brett Coburn as Principal Accounting Officer, Effective September 1, 2026	CI

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	1,163	-	-
Change	-	-2.02%	-22.4%	-1.16%	10.38%	-21.99%	-	-
Enterprise Value (EV)	1,797	1,761	1,366	1,350	1,491	1,163	1,163	1,163
Change	-	-2.02%	-22.4%	-1.16%	10.38%	-21.99%	0%	0%
P/E	42.5x	27x	19x	20.6x	20.2x	22x	19.6x	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	1.86x	1.82x	1.74x
EV / Revenue	0x	0x	0x	0x	0x	1.86x	1.82x	1.74x
EV / EBITDA	0x	0x	0x	0x	0x	13.7x	12.3x	11.5x
EV / EBIT	0x	0x	0x	0x	0x	18.7x	16.3x	14.7x
EV / FCF	0x	-0x	0x	0x	0x	61.2x	23.1x	15.8x
FCF Yield	0.97%	-0.71%	7.39%	4.95%	6.07%	1.63%	4.33%	6.35%
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%	1.29%	3.2%	3.31%
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	114.35	114.35	114.35
Nbr of stocks (in thousands)	10,907	10,979	11,009	10,886	10,862	10,169	-	-
Announcement Date	21/10/21	20/10/22	19/10/23	24/10/24	23/10/25	-	-	-