Company Valuation: Nordson Corporation

Data adjusted to current consolidation scope
Fiscal Period: October 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 14,773 12,872 12,121 14,175 13,032 17,173 - -
Change - -12.87% -5.84% 16.95% -8.06% 31.77% - -
Enterprise Value (EV) 1 15,289 13,447 13,742 16,264 14,920 18,742 18,333 18,076
Change - -12.05% 2.2% 18.35% -8.26% 25.62% -2.19% -1.4%
P/E 32.8x 25.5x 25.1x 30.6x 27.3x 30.1x 25.6x 23.4x
PBR 6.92x 5.71x 4.72x 4.87x 4.34x 5.07x 4.4x 3.99x
PEG - 1.8x -6.32x -7.4x 5.54x 1.5x 1.5x 2.51x
Capitalization / Revenue 6.25x 4.97x 4.61x 5.27x 4.67x 5.63x 5.36x 5.08x
EV / Revenue 6.47x 5.19x 5.23x 6.05x 5.34x 6.15x 5.72x 5.35x
EV / EBITDA 21.3x 16.7x 16.8x 19.2x 16.6x 19.3x 17.8x 16.3x
EV / EBIT 24.9x 19x 19.4x 22.8x 19.9x 22.5x 20.5x 19x
EV / FCF 30.1x 29.1x 22.7x 33.1x 22.6x 27.1x 24.9x 22.8x
FCF Yield 3.32% 3.43% 4.41% 3.02% 4.43% 3.69% 4.01% 4.38%
Dividend per Share 2 1.69 2.18 2.63 2.82 3.16 3.54 3.618 4.083
Rate of return 0.66% 0.97% 1.24% 1.14% 1.36% 1.15% 1.17% 1.32%
EPS 2 7.74 8.81 8.46 8.11 8.51 10.24 12.03 13.15
Distribution rate 21.8% 24.7% 31.1% 34.8% 37.1% 34.6% 30.1% 31.1%
Net sales 1 2,362 2,590 2,629 2,690 2,792 3,049 3,206 3,381
EBITDA 1 719 807.2 819 849.2 899.5 973.3 1,031 1,108
EBIT 1 615.1 707.3 707.1 713 749 833.5 894.8 952.4
Net income 1 454.4 513.1 487.5 467.3 484.5 577.2 659.2 727.5
Net Debt 1 515.9 574.4 1,621 2,089 1,888 1,570 1,160 903.3
Reference price 2 254.21 225.00 212.59 247.89 231.95 308.31 308.31 308.31
Nbr of stocks (in thousands) 58,115 57,211 57,014 57,182 56,186 55,699 - -
Announcement Date 15/12/21 14/12/22 13/12/23 11/12/24 10/12/25 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
30.7x6.26x19.61x1.13% 17.52B
15.05x1.67x9.32x0.91% 18.4B
76.49x6.57x38.4x0.36% 7.81B
20.47x2.34x14.51x1.4% 7.24B
49.17x5.1x19.99x - 6.31B
15.81x1.21x9.11x4.6% 6.01B
11.1x0.52x4.79x2.76% 4.14B
15.2x2.29x8.41x2.63% 3.84B
7.44x1.06x4.53x4.82% 3.56B
24.8x1.77x13.92x1.34% 3.34B
Average 26.62x 2.88x 14.26x 2.22% 7.82B
Weighted average by Cap. 27.88x 3.44x 15.55x 1.67%

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. NDSN Stock
  4. Valuation Nordson Corporation
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!