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 18,578 - -
Change - -12.87% -5.84% 16.95% -8.06% 42.55% - -
Enterprise Value (EV) 1 15,289 13,447 13,742 16,264 14,920 20,148 19,738 19,481
Change - -12.05% 2.2% 18.35% -8.26% 35.04% -2.03% -1.3%
P/E 32.8x 25.5x 25.1x 30.6x 27.3x 32.6x 27.7x 25.4x
PBR 6.92x 5.71x 4.72x 4.87x 4.34x 5.49x 4.76x 4.31x
PEG - 1.8x -6.32x -7.4x 5.54x 1.6x 1.6x 2.73x
Capitalization / Revenue 6.25x 4.97x 4.61x 5.27x 4.67x 6.08x 5.78x 5.44x
EV / Revenue 6.47x 5.19x 5.23x 6.05x 5.34x 6.59x 6.14x 5.71x
EV / EBITDA 21.3x 16.7x 16.8x 19.2x 16.6x 20.7x 19.1x 17.6x
EV / EBIT 24.9x 19x 19.4x 22.8x 19.9x 24x 22x 20.2x
EV / FCF 30.1x 29.1x 22.7x 33.1x 22.6x 29.1x 26.5x 24x
FCF Yield 3.32% 3.43% 4.41% 3.02% 4.43% 3.44% 3.78% 4.16%
Dividend per Share 2 1.69 2.18 2.63 2.82 3.16 3.54 3.618 4.083
Rate of return 0.66% 0.97% 1.24% 1.14% 1.36% 1.06% 1.08% 1.22%
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% 34.6% 30.1% 31.1%
Net sales 1 2,362 2,590 2,629 2,690 2,792 3,057 3,215 3,413
EBITDA 1 719 807.2 819 849.2 899.5 973.3 1,031 1,108
EBIT 1 615.1 707.3 707.1 713 749 838.3 899 963.2
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 2 254.21 225.00 212.59 247.89 231.95 333.54 333.54 333.54
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
32.56x6.59x20.7x1.06% 18.58B
31.16x5.43x19.69x0.83% 123B
34.94x5.49x20.8x1.54% 97.45B
45.06x9.14x26.74x-.--% 65.48B
27.58x3.15x18.22x0.75% 60.3B
40.2x6.25x27.6x1.93% 58.24B
27.51x5.07x17.77x2.19% 35.94B
20.6x1.76x12.69x2.28% 29.97B
30.09x4.01x15.13x0.11% 29.52B
21.04x3.65x11.66x1.45% 29.28B
Average 31.07x 5.05x 19.10x 1.21% 54.74B
Weighted average by Cap. 32.69x 5.36x 20.26x 1.13%

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