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 16,480 - -
Change - -12.87% -5.84% 16.95% -8.06% 26.45% - -
Enterprise Value (EV) 1 15,289 13,447 13,742 16,264 14,920 18,077 17,716 17,586
Change - -12.05% 2.2% 18.35% -8.26% 21.16% -2% -0.74%
P/E 32.8x 25.5x 25.1x 30.6x 27.3x 29.1x 26.2x 23.8x
PBR 6.92x 5.71x 4.72x 4.87x 4.34x 4.84x 4.25x 3.81x
PEG - 1.8x -6.32x -7.4x 5.54x 1.5x 2.4x 2.3x
Capitalization / Revenue 6.25x 4.97x 4.61x 5.27x 4.67x 5.53x 5.25x 4.97x
EV / Revenue 6.47x 5.19x 5.23x 6.05x 5.34x 6.06x 5.65x 5.31x
EV / EBITDA 21.3x 16.7x 16.8x 19.2x 16.6x 18.9x 17.4x 16.4x
EV / EBIT 24.9x 19x 19.4x 22.8x 19.9x 22.6x 20.6x 19x
EV / FCF 30.1x 29.1x 22.7x 33.1x 22.6x 26.6x 25.1x 23x
FCF Yield 3.32% 3.43% 4.41% 3.02% 4.43% 3.76% 3.99% 4.35%
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% 1.14% 1.23% 1.33%
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 2 254.21 225.00 212.59 247.89 231.95 295.77 295.77 295.77
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
29.07x6.06x18.89x1.14% 16.48B
16.98x1.8x10.55x0.83% 18.64B
21.09x2.51x15.16x1.54% 7.75B
52.89x6.14x35.97x0.32% 7.45B
54.48x5.8x23.03x - 7.05B
15.88x1.2x8.75x5.09% 5.64B
21.68x2.85x11.01x2.31% 4B
7.8x1.25x5.13x4.61% 4.09B
11.02x0.52x4.77x2.74% 4.06B
36.47x4.51x19.44x - 3.68B
Average 26.74x 3.26x 15.27x 2.32% 7.89B
Weighted average by Cap. 26.95x 3.57x 16.00x 1.71%

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