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 16,362 - -
Change - -12.87% -5.84% 16.95% -8.06% 25.55% - -
Enterprise Value (EV) 1 15,289 13,447 13,742 16,264 14,920 17,977 17,652 17,531
Change - -12.05% 2.2% 18.35% -8.26% 20.49% -1.81% -0.68%
P/E 32.8x 25.5x 25.1x 30.6x 27.3x 28.9x 26.1x 24x
PBR 6.92x 5.71x 4.72x 4.87x 4.34x 4.8x 4.22x 3.78x
PEG - 1.8x -6.32x -7.4x 5.54x 1.5x 2.4x 2.71x
Capitalization / Revenue 6.25x 4.97x 4.61x 5.27x 4.67x 5.49x 5.21x 4.93x
EV / Revenue 6.47x 5.19x 5.23x 6.05x 5.34x 6.03x 5.62x 5.28x
EV / EBITDA 21.3x 16.7x 16.8x 19.2x 16.6x 18.8x 17.4x 16.4x
EV / EBIT 24.9x 19x 19.4x 22.8x 19.9x 22.4x 20.5x 19x
EV / FCF 30.1x 29.1x 22.7x 33.1x 22.6x 26.4x 25x 22.9x
FCF Yield 3.32% 3.43% 4.41% 3.02% 4.43% 3.78% 4.01% 4.37%
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% 1.24% 1.33%
EPS 2 7.74 8.81 8.46 8.11 8.51 10.15 11.25 12.24
Distribution rate 21.8% 24.7% 31.1% 34.8% 37.1% 33.1% 32.3% 32%
Net sales 1 2,362 2,590 2,629 2,690 2,792 2,982 3,139 3,319
EBITDA 1 719 807.2 819 849.2 899.5 956.3 1,017 1,071
EBIT 1 615.1 707.3 707.1 713 749 800.8 861.8 924.9
Net income 1 454.4 513.1 487.5 467.3 484.5 566.5 626.3 675.3
Net Debt 1 515.9 574.4 1,621 2,089 1,888 1,615 1,290 1,169
Reference price 2 254.21 225.00 212.59 247.89 231.95 293.66 293.66 293.66
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.($)
28.93x6.03x18.8x1.14% 16.36B
19.22x1.93x10.69x0.82% 20.06B
74.76x8.86x51.91x0.23% 10.5B
25.01x3x18.16x1.3% 9.1B
56.04x5.92x23.53x - 7.21B
25.25x3.36x12.97x1.84% 4.68B
11.72x0.98x7.03x6.43% 4.48B
11.05x0.52x4.79x2.73% 4.11B
38.41x4.73x20.39x - 3.87B
7.65x1.22x5.03x4.7% 4.01B
Average 29.81x 3.65x 17.33x 2.4% 8.44B
Weighted average by Cap. 31.66x 4.10x 19.12x 1.59%

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