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 15,969 - -
Change - -12.87% -5.84% 16.95% -8.06% 22.53% - -
Enterprise Value (EV) 1 15,289 13,447 13,742 16,264 14,920 17,567 17,206 17,075
Change - -12.05% 2.2% 18.35% -8.26% 17.74% -2.06% -0.76%
P/E 32.8x 25.5x 25.1x 30.6x 27.3x 28.2x 25.4x 23x
PBR 6.92x 5.71x 4.72x 4.87x 4.34x 4.69x 4.11x 3.69x
PEG - 1.8x -6.32x -7.4x 5.54x 1.4x 2.3x 2.3x
Capitalization / Revenue 6.25x 4.97x 4.61x 5.27x 4.67x 5.36x 5.09x 4.82x
EV / Revenue 6.47x 5.19x 5.23x 6.05x 5.34x 5.89x 5.49x 5.15x
EV / EBITDA 21.3x 16.7x 16.8x 19.2x 16.6x 18.4x 16.9x 15.9x
EV / EBIT 24.9x 19x 19.4x 22.8x 19.9x 21.9x 20x 18.5x
EV / FCF 30.1x 29.1x 22.7x 33.1x 22.6x 25.8x 24.4x 22.3x
FCF Yield 3.32% 3.43% 4.41% 3.02% 4.43% 3.87% 4.11% 4.48%
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% 1.17% 1.27% 1.37%
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 2 254.21 225.00 212.59 247.89 231.95 286.60 286.60 286.60
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.($)
28.17x5.89x18.36x1.17% 15.97B
17.59x1.78x9.86x0.9% 18.45B
77.9x9.25x54.2x0.22% 10.96B
23.93x2.85x17.27x1.36% 8.71B
54.34x5.75x22.85x - 6.99B
24.08x3.19x12.32x1.92% 4.49B
11.7x0.98x7.02x6.44% 4.48B
10.47x0.49x4.49x2.88% 3.88B
37.91x4.68x20.14x - 3.82B
Average 31.79x 3.87x 18.50x 2.13% 8.64B
Weighted average by Cap. 32.96x 4.27x 20.07x 1.47%

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