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 15,982 - -
Change - -12.87% -5.84% 16.95% -8.06% 22.63% - -
Enterprise Value (EV) 1 15,289 13,447 13,742 16,264 14,920 17,579 17,218 17,088
Change - -12.05% 2.2% 18.35% -8.26% 17.82% -2.05% -0.76%
P/E 32.8x 25.5x 25.1x 30.6x 27.3x 28.3x 25.5x 23.1x
PBR 6.92x 5.71x 4.72x 4.87x 4.34x 4.71x 4.13x 3.7x
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 5.1x 4.82x
EV / Revenue 6.47x 5.19x 5.23x 6.05x 5.34x 5.9x 5.49x 5.16x
EV / EBITDA 21.3x 16.7x 16.8x 19.2x 16.6x 18.4x 16.9x 16x
EV / EBIT 24.9x 19x 19.4x 22.8x 19.9x 22x 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% 4.1% 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% 1.26% 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 2 254.21 225.00 212.59 247.89 231.95 287.77 287.77 287.77
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.($)
28.19x5.9x18.37x1.17% 15.98B
16.61x1.76x9.82x0.88% 18.43B
68.97x8.14x47.69x0.25% 9.72B
22.71x2.71x16.38x1.43% 8.31B
54.54x5.77x22.9x - 7.02B
11.83x0.98x7.09x6.37% 4.53B
22.37x2.94x11.37x2.07% 4.16B
10.49x0.49x4.5x2.88% 3.89B
37.46x4.62x19.93x - 3.78B
Average 30.35x 3.70x 17.56x 2.15% 8.42B
Weighted average by Cap. 30.70x 4.02x 18.56x 1.51%

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