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 16,101 - -
Change - -12.87% -5.84% 16.95% -8.06% 23.55% - -
Enterprise Value (EV) 1 15,289 13,447 13,742 16,264 14,920 17,699 17,338 17,207
Change - -12.05% 2.2% 18.35% -8.26% 18.63% -2.04% -0.75%
P/E 32.8x 25.5x 25.1x 30.6x 27.3x 28.4x 25.6x 23.2x
PBR 6.92x 5.71x 4.72x 4.87x 4.34x 4.73x 4.15x 3.72x
PEG - 1.8x -6.32x -7.4x 5.54x 1.5x 2.3x 2.3x
Capitalization / Revenue 6.25x 4.97x 4.61x 5.27x 4.67x 5.4x 5.13x 4.86x
EV / Revenue 6.47x 5.19x 5.23x 6.05x 5.34x 5.94x 5.53x 5.19x
EV / EBITDA 21.3x 16.7x 16.8x 19.2x 16.6x 18.5x 17.1x 16.1x
EV / EBIT 24.9x 19x 19.4x 22.8x 19.9x 22.1x 20.1x 18.6x
EV / FCF 30.1x 29.1x 22.7x 33.1x 22.6x 26x 24.5x 22.5x
FCF Yield 3.32% 3.43% 4.41% 3.02% 4.43% 3.84% 4.07% 4.44%
Dividend per Share 2 1.69 2.18 2.63 2.82 3.16 3.362 3.632 3.92
Rate of return 0.66% 0.97% 1.24% 1.14% 1.36% 1.16% 1.26% 1.36%
EPS 2 7.74 8.81 8.46 8.11 8.51 10.18 11.3 12.44
Distribution rate 21.8% 24.7% 31.1% 34.8% 37.1% 33% 32.1% 31.5%
Net sales 1 2,362 2,590 2,629 2,690 2,792 2,982 3,137 3,314
EBITDA 1 719 807.2 819 849.2 899.5 956.8 1,016 1,071
EBIT 1 615.1 707.3 707.1 713 749 800.5 860.8 923.2
Net income 1 454.4 513.1 487.5 467.3 484.5 567.3 629.1 684.5
Net Debt 1 515.9 574.4 1,621 2,089 1,888 1,598 1,237 1,106
Reference price 2 254.21 225.00 212.59 247.89 231.95 288.98 288.98 288.98
Nbr of stocks (in thousands) 58,115 57,211 57,014 57,182 56,186 55,718 - -
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
28.4x5.94x18.5x1.16% 16.1B
15.73x1.68x9.84x0.89% 17.41B
55.58x6.47x37.93x0.31% 7.82B
20.46x2.42x14.62x1.59% 7.49B
52.99x5.62x22.28x - 6.82B
13.2x1.02x7.47x6.13% 4.71B
7.78x1.25x5.13x4.62% 4.09B
10.77x0.5x4.64x2.8% 3.99B
21.24x2.78x10.76x2.18% 3.95B
31.17x3.31x15.61x - 3.67B
Average 25.73x 3.10x 14.68x 2.46% 7.61B
Weighted average by Cap. 26.50x 3.51x 15.80x 1.77%

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