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 18,636 - -
Change - -12.87% -5.84% 16.95% -8.06% 43% - -
Enterprise Value (EV) 1 15,289 13,447 13,742 16,264 14,920 20,206 19,796 19,539
Change - -12.05% 2.2% 18.35% -8.26% 35.42% -2.03% -1.3%
P/E 32.8x 25.5x 25.1x 30.6x 27.3x 32.7x 27.8x 25.4x
PBR 6.92x 5.71x 4.72x 4.87x 4.34x 5.51x 4.78x 4.33x
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 6.11x 5.81x 5.51x
EV / Revenue 6.47x 5.19x 5.23x 6.05x 5.34x 6.63x 6.17x 5.78x
EV / EBITDA 21.3x 16.7x 16.8x 19.2x 16.6x 20.8x 19.2x 17.6x
EV / EBIT 24.9x 19x 19.4x 22.8x 19.9x 24.2x 22.1x 20.5x
EV / FCF 30.1x 29.1x 22.7x 33.1x 22.6x 29.2x 26.9x 24.7x
FCF Yield 3.32% 3.43% 4.41% 3.02% 4.43% 3.43% 3.71% 4.06%
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% 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% 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 2 254.21 225.00 212.59 247.89 231.95 334.58 334.58 334.58
Nbr of stocks (in thousands) 58,115 57,211 57,014 57,182 56,186 55,699 - -
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.($)
32.66x6.63x20.76x1% 1.86TCr
15.28x1.67x9.53x0.91% 1.75TCr
92.97x8.36x51.67x0.32% 915.83Cr
22.09x2.62x16.04x1.43% 818.43Cr
50.52x5.23x20.51x - 648.15Cr
16.02x1.22x9.1x4.54% 610.46Cr
11.67x0.55x5.08x2.63% 436.55Cr
17.48x2.57x9.63x2.42% 401.31Cr
7.78x1.12x4.79x4.61% 371.98Cr
31.82x4.16x18.36x - 369.8Cr
Average 29.83x 3.41x 16.55x 2.23% 819.09Cr
Weighted average by Cap. 31.77x 3.96x 18.24x 1.61%

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