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 17,732 - -
Change - -12.87% -5.84% 16.95% -8.06% 36.06% - -
Enterprise Value (EV) 1 15,289 13,447 13,742 16,264 14,920 19,302 18,892 18,636
Change - -12.05% 2.2% 18.35% -8.26% 29.37% -2.12% -1.36%
P/E 32.8x 25.5x 25.1x 30.6x 27.3x 31.1x 26.5x 24.2x
PBR 6.92x 5.71x 4.72x 4.87x 4.34x 5.24x 4.54x 4.12x
PEG - 1.8x -6.32x -7.4x 5.54x 1.5x 1.5x 2.6x
Capitalization / Revenue 6.25x 4.97x 4.61x 5.27x 4.67x 5.82x 5.53x 5.25x
EV / Revenue 6.47x 5.19x 5.23x 6.05x 5.34x 6.33x 5.89x 5.51x
EV / EBITDA 21.3x 16.7x 16.8x 19.2x 16.6x 19.8x 18.3x 16.8x
EV / EBIT 24.9x 19x 19.4x 22.8x 19.9x 23.2x 21.1x 19.6x
EV / FCF 30.1x 29.1x 22.7x 33.1x 22.6x 27.9x 25.7x 23.5x
FCF Yield 3.32% 3.43% 4.41% 3.02% 4.43% 3.59% 3.89% 4.25%
Dividend per Share 2 1.69 2.18 2.63 2.82 3.16 3.36 3.618 4.083
Rate of return 0.66% 0.97% 1.24% 1.14% 1.36% 1.06% 1.14% 1.28%
EPS 2 7.74 8.81 8.46 8.11 8.51 10.24 12.03 13.15
Distribution rate 21.8% 24.7% 31.1% 34.8% 37.1% 32.8% 30.1% 31.1%
Net sales 1 2,362 2,590 2,629 2,690 2,792 3,049 3,206 3,381
EBITDA 1 719 807.2 819 849.2 899.5 973.3 1,031 1,108
EBIT 1 615.1 707.3 707.1 713 749 833.5 894.8 952.4
Net income 1 454.4 513.1 487.5 467.3 484.5 577.2 659.2 727.5
Net Debt 1 515.9 574.4 1,621 2,089 1,888 1,570 1,160 903.3
Reference price 2 254.21 225.00 212.59 247.89 231.95 318.36 318.36 318.36
Nbr of stocks (in thousands) 58,115 57,211 57,014 57,182 56,186 55,699 - -
Announcement Date 12/15/21 12/14/22 12/13/23 12/11/24 12/10/25 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
31.08x6.33x19.83x1.06% 17.73B
14.82x1.65x9.35x0.92% 17.83B
78x6.63x39.24x0.36% 7.96B
21.78x2.51x15.54x1.31% 7.71B
48.59x5.04x19.77x - 6.23B
16.12x1.22x9.15x4.51% 6.13B
11.51x0.55x5x2.66% 4.3B
15.61x2.36x8.66x2.56% 3.88B
7.65x1.09x4.69x4.68% 3.66B
29.78x3.19x14.64x - 3.53B
Average 27.49x 3.06x 14.59x 2.26% 7.9B
Weighted average by Cap. 28.48x 3.54x 15.88x 1.65%

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