Financhill
Sell
30

NDSN Quote, Financials, Valuation and Earnings

Last price:
$200.43
Seasonality move :
5.77%
Day range:
$200.34 - $206.45
52-week range:
$196.83 - $279.38
Dividend yield:
1.51%
P/E ratio:
25.50x
P/S ratio:
4.32x
P/B ratio:
3.97x
Volume:
300.1K
Avg. volume:
353K
1-year change:
-26.98%
Market cap:
$11.4B
Revenue:
$2.7B
EPS (TTM):
$7.86
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Revenue $2.1B $2.4B $2.6B $2.6B $2.7B
Revenue Growth (YoY) -3.33% 11.37% 9.66% 1.48% 2.33%
 
Cost of Revenues $990.6M $1B $1.2B $1.2B $1.2B
Gross Profit $1.1B $1.3B $1.4B $1.4B $1.5B
Gross Profit Margin 53.3% 56.05% 55.07% 54.23% 55.25%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $693.6M $709M $724.2M $752.6M $812.1M
Other Inc / (Exp) -$104.9M -$17.6M -$32.7M -$597K -$4.5M
Operating Expenses $693.6M $709M $724.2M $752.6M $812.1M
Operating Income $436.9M $615.1M $702.4M $672.8M $674M
 
Net Interest Expenses $30.5M $23.3M $20.4M $56.8M $84M
EBT. Incl. Unusual Items $301.5M $574.2M $649.3M $615.3M $585.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $52M $119.8M $136.2M $127.8M $118.2M
Net Income to Company $249.5M $454.4M $513.1M $487.5M $467.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $249.5M $454.4M $513.1M $487.5M $467.3M
 
Basic EPS (Cont. Ops) $4.32 $7.82 $8.90 $8.54 $8.17
Diluted EPS (Cont. Ops) $4.27 $7.74 $8.81 $8.46 $8.11
Weighted Average Basic Share $57.8M $58.1M $57.6M $57.1M $57.2M
Weighted Average Diluted Share $58.5M $58.7M $58.2M $57.6M $57.6M
 
EBITDA $447M $703.6M $771.6M $786.7M $810.6M
EBIT $333.6M $599.7M $671.7M $674.8M $674.4M
 
Revenue (Reported) $2.1B $2.4B $2.6B $2.6B $2.7B
Operating Income (Reported) $436.9M $615.1M $702.4M $672.8M $674M
Operating Income (Adjusted) $333.6M $599.7M $671.7M $674.8M $674.4M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Revenue $526.6M $609.2M $610.5M $633.2M $615.4M
Revenue Growth (YoY) 6.4% 15.69% 0.22% 3.72% -2.81%
 
Cost of Revenues $236.6M $269M $281.6M $284.8M $279.5M
Gross Profit $290M $340.1M $328.9M $348.4M $335.9M
Gross Profit Margin 55.07% 55.84% 53.87% 55.03% 54.58%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $180.9M $184.3M $184.6M $189M $194.9M
Other Inc / (Exp) -$4.7M $1.3M -$3.2M -$338K $1.5M
Operating Expenses $180.9M $184.3M $184.6M $189M $194.9M
Operating Income $109M $155.9M $144.2M $159.4M $140.9M
 
Net Interest Expenses $6.6M $5.2M $9.9M $20.4M $25.6M
EBT. Incl. Unusual Items $97.8M $152M $131.1M $138.7M $116.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $20.2M $31.6M $26.8M $29.1M $22.2M
Net Income to Company $77.6M $120.4M $104.3M $109.6M $94.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $77.6M $120.4M $104.3M $109.6M $94.7M
 
Basic EPS (Cont. Ops) $1.34 $2.07 $1.82 $1.92 $1.66
Diluted EPS (Cont. Ops) $1.32 $2.05 $1.81 $1.90 $1.65
Weighted Average Basic Share $58.1M $58.2M $57.2M $57.1M $57.1M
Weighted Average Diluted Share $58.8M $58.8M $57.8M $57.6M $57.5M
 
EBITDA $130.8M $183M $168M $193.7M $180.4M
EBIT $104.7M $157.6M $141.6M $160.1M $143.4M
 
Revenue (Reported) $526.6M $609.2M $610.5M $633.2M $615.4M
Operating Income (Reported) $109M $155.9M $144.2M $159.4M $140.9M
Operating Income (Adjusted) $104.7M $157.6M $141.6M $160.1M $143.4M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Revenue $2.2B $2.4B $2.6B $2.7B $2.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $995.5M $1.1B $1.2B $1.2B $1.2B
Gross Profit $1.2B $1.4B $1.4B $1.4B $1.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $686.4M $712.3M $724.6M $757M $818.1M
Other Inc / (Exp) -$106.8M -$11.7M -$37.2M $2.3M -$2.6M
Operating Expenses $686.4M $712.3M $724.6M $757M $818.1M
Operating Income $470.8M $662M $690.7M $688M $655.5M
 
Net Interest Expenses $27.9M $22M $25.1M $67.3M $89.2M
EBT. Incl. Unusual Items $336.2M $628.3M $628.4M $623M $563.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $61.1M $131.1M $131.4M $130.2M $111.3M
Net Income to Company $275.1M $497.2M $497M $492.8M $452.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $275.1M $497.2M $497M $492.8M $452.4M
 
Basic EPS (Cont. Ops) $4.77 $8.56 $8.66 $8.63 $7.92
Diluted EPS (Cont. Ops) $4.70 $8.47 $8.58 $8.55 $7.86
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $476.3M $755.8M $756.7M $812.4M $797.3M
EBIT $365.6M $652.5M $655.7M $693.4M $657.7M
 
Revenue (Reported) $2.2B $2.4B $2.6B $2.7B $2.7B
Operating Income (Reported) $470.8M $662M $690.7M $688M $655.5M
Operating Income (Adjusted) $365.6M $652.5M $655.7M $693.4M $657.7M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Revenue $526.6M $609.2M $610.5M $633.2M $615.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $236.6M $269M $281.6M $284.8M $279.5M
Gross Profit $290M $340.1M $328.9M $348.4M $335.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $180.9M $184.3M $184.6M $189M $194.9M
Other Inc / (Exp) -$4.7M $1.3M -$3.2M -$338K $1.5M
Operating Expenses $180.9M $184.3M $184.6M $189M $194.9M
Operating Income $109M $155.9M $144.2M $159.4M $140.9M
 
Net Interest Expenses $6.6M $5.2M $9.9M $20.4M $25.6M
EBT. Incl. Unusual Items $97.8M $152M $131.1M $138.7M $116.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $20.2M $31.6M $26.8M $29.1M $22.2M
Net Income to Company $77.6M $120.4M $104.3M $109.6M $94.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $77.6M $120.4M $104.3M $109.6M $94.7M
 
Basic EPS (Cont. Ops) $1.34 $2.07 $1.82 $1.92 $1.66
Diluted EPS (Cont. Ops) $1.32 $2.05 $1.81 $1.90 $1.65
Weighted Average Basic Share $58.1M $58.2M $57.2M $57.1M $57.1M
Weighted Average Diluted Share $58.8M $58.8M $57.8M $57.6M $57.5M
 
EBITDA $130.8M $183M $168M $193.7M $180.4M
EBIT $104.7M $157.6M $141.6M $160.1M $143.4M
 
Revenue (Reported) $526.6M $609.2M $610.5M $633.2M $615.4M
Operating Income (Reported) $109M $155.9M $144.2M $159.4M $140.9M
Operating Income (Adjusted) $104.7M $157.6M $141.6M $160.1M $143.4M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Cash and Equivalents $208.3M $300M $163.5M $115.7M $116M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $445.4M $479.6M $502.1M $548.4M $561.6M
Inventory $277M $327.2M $383.4M $454.8M $476.9M
Prepaid Expenses $43.8M $48.3M -- -- --
Other Current Assets -- -- $48.8M $68M $87.5M
Total Current Assets $1B $1.2B $1.1B $1.2B $1.3B
 
Property Plant And Equipment $480.7M $466.4M $455.7M $499M $638.2M
Long-Term Investments -- -- -- -- --
Goodwill $1.7B $1.7B $1.8B $2.8B $3.3B
Other Intangibles $407.6M $357.4M $329.4M $672.7M $740.8M
Other Long-Term Assets $42.5M $77.8M $87.1M $50.5M $54.8M
Total Assets $3.7B $3.8B $3.8B $5.3B $6B
 
Accounts Payable $70.9M $91.7M $99.3M $106.3M $97.8M
Accrued Expenses $144.3M $183.3M $175.8M $165.6M $186.6M
Current Portion Of Long-Term Debt $38M $34.2M $392.5M $115.7M $103.9M
Current Portion Of Capital Lease Obligations $22.9M $23M $20.6M $21.8M $22.3M
Other Current Liabilities $13.1M -- $11.7M $10.4M $16.2M
Total Current Liabilities $363.1M $445.4M $834.2M $582.1M $528.5M
 
Long-Term Debt $1.1B $781.7M $345.3M $1.6B $2.1B
Capital Leases -- -- -- -- --
Total Liabilities $1.9B $1.6B $1.5B $2.7B $3.1B
 
Common Stock $12.3M $12.3M $12.3M $12.3M $12.3M
Other Common Equity Adj -$226.1M -$175.8M -$207.8M -$196.4M -$184.8M
Common Equity $1.8B $2.2B $2.3B $2.6B $2.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.8B $2.2B $2.3B $2.6B $2.9B
 
Total Liabilities and Equity $3.7B $3.8B $3.8B $5.3B $6B
Cash and Short Terms $208.3M $300M $163.5M $115.7M $116M
Total Debt $1.1B $815.9M $737.9M $1.7B $2.2B
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Cash and Equivalents $225.7M $170.5M $122M $136.2M $130.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $455.4M $465.7M $546.6M $537.7M $531.3M
Inventory $282.4M $366.4M $447.7M $451.2M $472.2M
Prepaid Expenses $45.1M $51.6M -- -- --
Other Current Assets -- -- $62M $83M $92.1M
Total Current Assets $1B $1.1B $1.2B $1.2B $1.2B
 
Property Plant And Equipment $481.7M $473.3M $472.8M $499.8M $626.3M
Long-Term Investments -- -- -- -- --
Goodwill $1.7B $1.8B $2.1B $2.8B $3.2B
Other Intangibles $396.9M $374.1M $377.8M $666.5M $704.5M
Other Long-Term Assets $43.9M $78.1M $89.2M $48.4M $60.7M
Total Assets $3.7B $3.8B $4.2B $5.2B $5.9B
 
Accounts Payable $74.1M $96.5M $90.6M $103.2M $88.5M
Accrued Expenses $150.8M $159.2M $156.9M $182.9M $182.1M
Current Portion Of Long-Term Debt $38M $34.1M $420.9M $116.6M $101.1M
Current Portion Of Capital Lease Obligations $23.3M $23.1M $22.2M $21.9M $21.8M
Other Current Liabilities $14.2M -- -- -- --
Total Current Liabilities $359.6M $429.5M $825.5M $551.7M $484.1M
 
Long-Term Debt $981.3M $773.2M $595.2M $1.5B $2.1B
Capital Leases -- -- -- -- --
Total Liabilities $1.8B $1.6B $1.8B $2.5B $3B
 
Common Stock $12.3M $12.3M $12.3M $12.3M $12.3M
Other Common Equity Adj -$194.7M -$186.1M -$131.5M -$153M -$236M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.9B $2.2B $2.4B $2.7B $2.9B
 
Total Liabilities and Equity $3.7B $3.8B $4.2B $5.2B $5.9B
Cash and Short Terms $225.7M $170.5M $122M $136.2M $130.4M
Total Debt $1B $807.3M $1B $1.6B $2.2B
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Net Income to Stockholders $249.5M $454.4M $513.1M $487.5M $467.3M
Depreciation & Amoritzation $113.3M $103.9M $99.9M $111.9M $136.2M
Stock-Based Compensation $12.9M $22.8M $30.7M $22.7M $19M
Change in Accounts Receivable $50.1M -$13.7M -$72.9M $18.2M $14M
Change in Inventories $5.8M -$50.6M -$69.1M $22.4M $46.6M
Cash From Operations $502.4M $545.9M $513.1M $641.3M $556.2M
 
Capital Expenditures $50.5M $38.3M $51.4M $34.6M $64.4M
Cash Acquisitions -$142.4M -- -$171.6M -$1.4B -$790M
Cash From Investing -$194.1M -$33.2M -$222.8M -$1.4B -$844.4M
 
Dividends Paid (Ex Special Dividend) -$88.3M -$97.7M -$125.9M -$150.4M -$161.4M
Special Dividend Paid
Long-Term Debt Issued $165.7M $9.4M $63.1M $2.2B $783M
Long-Term Debt Repaid -$327.2M -$305.5M -$102.4M -$1.2B -$324.8M
Repurchase of Common Stock -$52.6M -$61M -$262.9M -$89.7M -$33.3M
Other Financing Activities -- -- -- -- --
Cash From Financing -$251.5M -$422.9M -$416M $750.5M $294.5M
 
Beginning Cash (CF) $151.2M $208.3M $300M $163.5M $115.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $56.8M $89.8M -$125.6M -$45.1M $6.3M
Ending Cash (CF) $208.3M $300M $163.5M $115.7M $116M
 
Levered Free Cash Flow $451.9M $507.6M $461.7M $606.7M $491.8M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Net Income to Stockholders $77.6M $120.4M $104.3M $109.6M $94.7M
Depreciation & Amoritzation $26M $25.4M $26.4M $33.5M $37M
Stock-Based Compensation $10.1M $8.4M $6.2M $4.7M $4.6M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $143.3M $118.1M $123.3M $172.4M $159.1M
 
Capital Expenditures $7.9M $12.5M $9.3M $7.5M $21.4M
Cash Acquisitions -- -$171.6M -$377.8M -- --
Cash From Investing -$7.9M -$184.1M -$387.1M -$5.7M -$14.3M
 
Dividends Paid (Ex Special Dividend) -$22.7M -$29.7M -$37.2M -$38.9M -$44.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $361K $567M $805K $1.7M
Long-Term Debt Repaid -$101.7M -$3.3M -$316M -$109.5M -$25.5M
Repurchase of Common Stock -$5.3M -$35M -$6.9M -$7.4M -$60.1M
Other Financing Activities -- -- -- -- --
Cash From Financing -$122.3M -$61.9M $215.7M -$140.5M -$127.6M
 
Beginning Cash (CF) $208.3M $300M $163.5M $115.7M $116M
Foreign Exchange Rate Adjustment $4.3M -$1.5M $6.6M -$5.6M -$2.8M
Additions / Reductions $13.1M -$127.9M -$48.1M $26.1M $17.3M
Ending Cash (CF) $225.7M $170.5M $122M $136.2M $130.4M
 
Levered Free Cash Flow $135.4M $105.6M $114M $164.8M $137.7M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Net Income to Stockholders $275.1M $497.2M $497M $492.8M $452.4M
Depreciation & Amoritzation $110.7M $103.3M $101M $119M $139.7M
Stock-Based Compensation $16.9M $21M $28.6M $21.1M $18.9M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $529.4M $520.7M $518.4M $690.3M $543M
 
Capital Expenditures $44.6M $42.9M $48.2M $32.8M $78.3M
Cash Acquisitions -$142.4M -$171.6M -$377.8M -$1B -$790M
Cash From Investing -$188.2M -$209.4M -$425.8M -$1.1B -$852.9M
 
Dividends Paid (Ex Special Dividend) -$89.1M -$104.7M -$133.4M -$152M -$167.2M
Special Dividend Paid
Long-Term Debt Issued $165.7M $9.8M $629.7M $1.6B $783.9M
Long-Term Debt Repaid -$300.5M -$207M -$415.2M -$1B -$240.9M
Repurchase of Common Stock -$53.6M -$90.7M -$234.7M -$90.2M -$86.1M
Other Financing Activities -- -- -- -- --
Cash From Financing -$235.6M -$362.5M -$138.4M $394.3M $307.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $105.7M -$51.2M -$45.8M $29.2M -$2.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $484.9M $477.8M $470.1M $657.5M $464.7M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Net Income to Stockholders $77.6M $120.4M $104.3M $109.6M $94.7M
Depreciation & Amoritzation $26M $25.4M $26.4M $33.5M $37M
Stock-Based Compensation $10.1M $8.4M $6.2M $4.7M $4.6M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $143.3M $118.1M $123.3M $172.4M $159.1M
 
Capital Expenditures $7.9M $12.5M $9.3M $7.5M $21.4M
Cash Acquisitions -- -$171.6M -$377.8M -- --
Cash From Investing -$7.9M -$184.1M -$387.1M -$5.7M -$14.3M
 
Dividends Paid (Ex Special Dividend) -$22.7M -$29.7M -$37.2M -$38.9M -$44.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $361K $567M $805K $1.7M
Long-Term Debt Repaid -$101.7M -$3.3M -$316M -$109.5M -$25.5M
Repurchase of Common Stock -$5.3M -$35M -$6.9M -$7.4M -$60.1M
Other Financing Activities -- -- -- -- --
Cash From Financing -$122.3M -$61.9M $215.7M -$140.5M -$127.6M
 
Beginning Cash (CF) $208.3M $300M $163.5M $115.7M $116M
Foreign Exchange Rate Adjustment $4.3M -$1.5M $6.6M -$5.6M -$2.8M
Additions / Reductions $13.1M -$127.9M -$48.1M $26.1M $17.3M
Ending Cash (CF) $225.7M $170.5M $122M $136.2M $130.4M
 
Levered Free Cash Flow $135.4M $105.6M $114M $164.8M $137.7M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is JHX Stock a Buy Sell or Hold?
Is JHX Stock a Buy Sell or Hold?

James Hardie Industries (NYSE:JHX) is a manufacturer of outside building…

Why Did Buffett Sell the S&P 500?
Why Did Buffett Sell the S&P 500?

Warren Buffett has always been an advocate of investing in…

Will SoundHound AI Stock Recover?
Will SoundHound AI Stock Recover?

SoundHound AI (NASDAQ:SOUN) is a leading maker of artificial intelligence…

Stock Ideas

Buy
53
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 36x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Sell
41
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 37x

Alerts

Buy
78
AJINY alert for Mar 29

Ajinomoto [AJINY] is up 99.61% over the past day.

Buy
69
AGX alert for Mar 29

Argan [AGX] is up 19.83% over the past day.

Sell
24
AIR alert for Mar 29

AAR [AIR] is down 16.36% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock