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 16,592 - -
Change - -12.87% -5.84% 16.95% -8.06% 27.31% - -
Enterprise Value (EV) 1 15,289 13,447 13,742 16,264 14,920 18,189 17,828 17,698
Change - -12.05% 2.2% 18.35% -8.26% 21.91% -1.98% -0.73%
P/E 32.8x 25.5x 25.1x 30.6x 27.3x 29.3x 26.4x 23.9x
PBR 6.92x 5.71x 4.72x 4.87x 4.34x 4.87x 4.27x 3.83x
PEG - 1.8x -6.32x -7.4x 5.54x 1.5x 2.4x 2.4x
Capitalization / Revenue 6.25x 4.97x 4.61x 5.27x 4.67x 5.56x 5.28x 4.97x
EV / Revenue 6.47x 5.19x 5.23x 6.05x 5.34x 6.1x 5.68x 5.3x
EV / EBITDA 21.3x 16.7x 16.8x 19.2x 16.6x 19x 17.5x 16.4x
EV / EBIT 24.9x 19x 19.4x 22.8x 19.9x 22.7x 20.7x 19x
EV / FCF 30.1x 29.1x 22.7x 33.1x 22.6x 27.2x 25.6x 23.3x
FCF Yield 3.32% 3.43% 4.41% 3.02% 4.43% 3.68% 3.9% 4.3%
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% 1.13% 1.22% 1.32%
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 2,983 3,140 3,340
EBITDA 1 719 807.2 819 849.2 899.5 957.6 1,018 1,078
EBIT 1 615.1 707.3 707.1 713 749 800 862 929.8
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 2 254.21 225.00 212.59 247.89 231.95 297.78 297.78 297.78
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.($)
29.27x6.1x19x1.13% 16.59B
16.68x1.77x10.38x0.84% 18.81B
22.3x2.65x16.06x1.46% 8.19B
51.23x5.47x21.72x - 6.63B
43.31x4.95x28.96x0.4% 6.14B
14.71x1.14x8.6x4.95% 5.54B
8.06x1.3x5.33x4.46% 4.24B
10.93x0.51x4.67x2.8% 4.05B
30.55x3.29x15.09x - 3.63B
21.4x2.81x10.85x2.34% 4.05B
Average 24.84x 3.00x 14.06x 2.3% 7.79B
Weighted average by Cap. 24.98x 3.34x 14.79x 1.72%

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