NASDAQ: NDSN - Nordson Corporation

Yield per half year: -12.89%
Dividend yield: +1.15%
Sector: Industrials

Reporting Nordson Corporation

Capitalization

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Капитализация, млрд $
4.5 5 7.09 7.84 6.92 9.44 13.44 12.64 13.59 13.24
Выручка, млрд $
1.81 2.07 2.26 2.19 2.12 2.36 2.59 2.63 2.69 2.69
Чистая прибыль, млрд $
0.272 0.296 0.377 0.337 0.25 0.454 0.5131 0.4875 0.4673 0.4673
EV, млрд $
5.92 8.58 8.96 10.41 12.21 14.09 13.68 13.97 16.63 16.63
EBIT, млрд $
0.2532 0.3884 0.3649 0.4577 0.4831 0.3495 0.6151 0.6717 0.6748 0.6722
EBITDA, млрд $
0.4388 0.548 0.607 0.588 0.447 0.704 0.7716 0.7867 0.674 0.674
Баланс стоимость, млрд $
0.8516 2.16 2.49 2.75 2.91 3.27 2.29 2.6 0.8144 0.8144
FCF, млрд $
0.27 0.278 0.415 0.319 0.452 0.508 0.4617 0.6067 0.4918 0.4918
Операционный денежный поток, млрд $
0.3312 0.3497 0.5046 0.3829 0.5024 0.5459 0.5131 0.6413 0.5562 0.5562
Операционная прибыль, млрд $
0.399 0.46 0.495 0.483 0.437 0.615 0.7024 0.6728 0.674 0.674
Операционные расходы, млрд $
0.5943 0.6789 0.7414 0.709 0.6936 0.709 0.7242 0.7526 0.8121 0.8121
CAPEX, млрд $
0.061 0.072 0.09 0.064 0.051 0.038 0.0514 0.0346 0.0644 0.0644


Balance sheet

IFRS
Reporting Annual Quarterly
2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Наличность, млрд $
0.0672 0.0904 0.0957 0.1512 0.2083 0.3 0.1635 0.1157 0.116 0.116
Short Term Investments $
0.000328 0.000215 0.0000 0.0000 0 0.0000 0.0078 0.0078 0.000279 0.000279
Total Receivables $
0.4286 0.5051 0.4914 0.5308 0.4719 0.4894 0.5373 0.5909 0.5947 0.5947
Total Current Assets $
0.7456 0.8884 0.8841 1.01 1.02 1.16 1.13 1.23 1.28 1.28
Чистые активы, млрд $
0.2499 0.2731 1.16 1.45 1.58 1.76 2.16 0.4557 2.45 1.13
Активы, млрд $
2.42 3.41 3.42 3.52 3.67 3.79 3.82 5.25 6 6
Short Term Debt $
0.0402 0.3266 0.0287 0.1687 0.038 0.0342 0.4132 0.1374 0.1039 0.1039
Long Term Debt $
1.09 0.9446 1.26 1.29 1.08 1.07 0.7817 0.3453 1.62 1.62
Задолженность, млрд $
1.57 2.26 1.97 1.94 1.92 1.63 1.53 2.65 3.07 3.07
Чистый долг, млрд $
0.9175 1.49 1.22 1.09 0.8977 0.6516 0.5744 1.75 2.2 2.2
Долг, млрд $
0.9848 1.58 0.0287 0.1687 0.038 0.9516 0.7379 1.86 2.32 2.32
Interest income $
0.0175 0.000728 0.0011 0.0014 0.0018 0.0017 0.0022 0.002 0.0022
Расходы на обслуживание долга $
0.0206 0.0366 0.0496 0.0471 0.0322 0.0255 0.0204 0.0595 0.0889 0.0889
Чист. проц. доходы, млрд $
-0.0206 0.0011 0.0014 0.0018 0.0017 0.0022 0.002 0.0022 0.0022
Goodwill $
1.05 1.08 1.11 1.59 1.61 1.61 1.71 1.71 1.8 2.78
Амортизация, млрд $
0.0652 0.000657 0.0909 0.1084 0.1035 0.1831 0.0863 0.0999 0.1119 0.1119
Себестоимость, млрд $
0.8155 0.928 1.02 1 0.9906 1.04 1.16 1.2 1.2 1.2
Товарно материальные запасы $
0.2204 0.2643 0.2645 0.2834 0.277 0.3272 0.3834 0.4548 0.4769 0.4769


Share

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
EPS 4.73 5.08 6.4 5.79 4.27 7.74 8.81 8.46 8.11 8.11
Цена акции ао 112.05 146.4 119.35 162.84 200.95 220.32 264.16 209.24 218.07 218.07
Число акций ао, млн 58 58 58 58 58 58 58.25 57.63 57.62 57.62
FCF/акцию 4.66 4.78 7.04 5.47 7.73 8.64 7.93 10.53 8.54 8.54


Efficiency

IFRS
Reporting Annual Quarterly
2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
ROE, % 35.97 29.48 28.96 22.24 14.94 23.19 23.04 19.93 27.39 27.39 20.92
ROA, % 11.37 10.14 11.04 9.72 6.94 12.17 13.48 10.75 8.31 8.31 8.62
ROIC, % 12.72 15.76 13.94 15.11 13.26 9.4 15.46 21.88 14.55 16.42 13.90
ROS, % 22.1 22.09 21.8 15.73 25.39 19.81 18.55 17.37 17.37 17.37 18.37
ROCE, % 38.36 45.61 31.58 16.54 15.9 10.56 18.39 22.49 14.45 25.87 22.67
Рентаб EBITDA, % 24.26 26.5 26.9 26.82 21.07 25.77 29.79 29.93 25.06 25.06 34.11
Чистая рентаб, % 22.1 22.3 21.9 22 20.6 26 19.81 18.55 17.37 17.37 18.37
Operation Margin, % 22.26 21.93 22.02 20.6 26.04 27.12 25.59 25.06 25.06 25.06 22.66
Чистая процентная маржа, % 14.38 14.48 12.5 15.03 14.31 16.74 15.36 11.76 19.23 19.38 17.91
Доходность FCF, % 5.05 4.44 5.41 3.92 5.29 3.89 4.34 3.84 3.56 4.53


Coefficients

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
P/E
23.7 28.8 18.7 28.1 47.2 33 25.54 25.08 30.87 30.87 34.39
P/BV
7.5 7.3 4.8 5.9 6.6 6.9 5.71 4.71 4.92 4.92 7.21
P/S
3.6 4.1 3.1 4.3 5.5 6.3 5.06 4.65 5.36 5.36 5.84
P/FCF
29.84 16.48 29.58 25.96 29.58 28.13 21.82 26.92 26.92 26.92 66.54
E/P
0.0417 0.0481 0.0411 0.024 0.0344 0.0395 0.0364 0.0353 0.0353 0.0353 0.04
EV/EBITDA
16.44 16.19 14.45 17.68 27.31 20.03 17.73 17.76 24.67 24.67 27.86
EV/Ebit
36.59 25.76 20.37 20.71 20.6 24.74 24.74
EV/S
4.15 4.02 4.24 5.33 5.81 5.28 5.32 6.18 6.18 6.18 6.59
EV/FCF
30.85 21.84 29.16 25.02 27.02 29.63 23.03 33.82 33.82 33.82 84.48
Debt/EBITDA
2.89 2.17 2.11 2.47 1.35 0.9563 2.37 3.44 3.44 3.44 2.03
Netdebt/Ebitda
2.92 2.19 2.02 2.16 0.79 0.7444 2.22 3.27 3.27 3.27 1.59
Debt/Ratio
0.66 0.58 0.55 0.52 0.43 0.1931 0.3547 0.3867 0.3867 0.3867 0.25
Debt/Equity
1.96 1.36 1.22 1.09 0.76 0.3216 0.717 2.85 2.05 2.05 0.49
Debt/Net Income
5.35 3.48 3.69 4.43 1.8 1.44 3.82 4.97 4.97 4.97 4.60
Бета
0.98 0.91 1.11 -1.42 -1.5 -1.5 3.20
Индекс Альтмана
4.22 4.43 5.27 5.87 6.18 7.65 4.44 4.45 3.76 3.76 4.32


Dividends

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM Industry average 5 year average CAGR 5
Див.выплата, млрд
0.0548 0.0638 0.0724 0.0821 0.0883 0.0977 0.1047 0.1504 0.1614 0.1334
Дивиденд
0.99 1.11 1.25 1.43 1.53 1.68 2.46 2.69 2.24 2.92
Див доход, ао, %
0.91 0.78 1.09 0.9 0.77 0.71 1.12 1.01 1.34 1.15 0.44
Дивиденды / прибыль, %
22.5 21.4 19.1 25.4 26.6 25.3 24.54 30.84 34.55 34.55 8.47


Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS
Reporting Annual Quarterly
2018 2019 2020 2021 2022 2023 2024 CAGR 5
Всего задолженность
0.3503 0.4776 0.3631
ebit_margin
15.73 25.39 25.93 25.67
Персонал, чел
7100 7200 7900