For AI assistants & researchers — machine-readable summary of this page
What this page is: Delvantic's full research page for Nordson Corporation (NDSN) — AI-driven forensic equity research: mechanical valuation models (DCF, EPV, anchored-PE, scenario) plus three independent AI lenses (Quality / Value / Sentiment). Everything below is rendered server-side; you are not missing content that requires JavaScript. All scores are predictions and research opinions, not financial advice.
Page map (sections in order; each card carries a stable
reference-name attribute you can cite):
profile-header/price-overview— company profile, live quote, market capextended-analysis— the core: three AI lens reads with findings, scores, and the analyst memofuture-predictions— our forward price-band predictionsmarket-narrative/ai-findings/gpt-critique— narrative context, cross-model findings, and an adversarial critique of our own analysis (near the end of the document)- Members-only sections (render as login gates for anonymous readers):
price-history,income-trend,key-metrics,financials(statement tables),insider-trading. The analysis above is public; the raw data tables require a free account.
More for machine readers: site briefing at
/llms.txt ·
any ticker resolves at delvantic.com/stock/TICKER ·
raw inputs are public-company filings and market data (via licensed data feeds);
every model, score, lens read, and prediction on this page is Delvantic's own analysis.
Nordson Corporation
NDSN NASDAQNordson Corporation is a precision technology company that designs, manufactures, and markets equipment and systems used to dispense, apply, control, inspect, test, treat, and cure materials in industrial and medical settings. Nordson’s product portfolio includes solutions for adhesives, coatings, sealants, polymers, biomaterials, and other specialty fluids, along with related parts, consumables, and service support. The company serves a broad range of current end markets, including packaging, electronics, medical devices, appliances, transportation, energy, construction, nonwovens, and general product assembly and finishing. Its business is organized around precision dispensing, fluid management, test and inspection, and surface treatment technologies, making Nordson a key supplier to manufacturers that require consistent material performance and process control. Headquartered in Westlake, Ohio, Nordson operates globally and supports customers through direct sales and technical application expertise.
Price Overview
Price History (1 Year)
Revenue & Net Income Trend
| Period | Revenue | Net Income | Net Margin | YoY/QoQ |
|---|
Key Metrics TTM · through Jul 31, 2026
EPS (Diluted): 9.90
Total Equity: $3.27B
Shares: 56,084,667
Total Debt: $1.74B
Cash: $113.43M
EBITDA: $696.15M
Total Debt: $1.74B
Cash: $113.43M
Revenue: $2.98B
Revenue: $2.98B
Revenue: $2.98B
Total Equity: $3.27B
Tax Rate: 17.7%
Equity: $3.27B
Total Debt: $1.74B
Cash: $113.43M
Current Liabilities: $728.47M
Long-Term Debt: $1.54B
Total Debt: $1.74B
Total Equity: $3.27B
Shares: 56,084,667
Shares: 56,084,667
CapEx: -$49.37M
Shares: 56,084,667
Stock Price: $318.36
Net Income: $555.18M
Industry Benchmarks
Income Statement (Annual)
Last updated: Sep 6, 2026 4:36pm (31d ago)| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | $2.4B | $2.6B | $2.6B | $2.7B | $2.8B |
| Cost of Revenue | $1.0B | $1.2B | $1.2B | $1.2B | $1.3B |
| Gross Profit | $1.3B | $1.4B | $1.4B | $1.5B | $1.5B |
| Operating Expenses | $709.0M | $724.2M | $752.6M | $812.1M | $828.1M |
| Operating Income | $615.1M | $702.4M | $672.8M | $674.0M | $711.7M |
| Net Income | $454.4M | $513.1M | $487.5M | $467.3M | $484.5M |
| EBITDA | $719.0M | $802.3M | $784.7M | $810.2M | $791.0M |
| EPS | $7.82 | $8.90 | $8.54 | $8.17 | $8.56 |
| EPS (Diluted) | $7.74 | $8.81 | $8.46 | $8.11 | $8.51 |
Balance Sheet (Annual)
Last updated: Sep 6, 2026 4:36pm (31d ago)| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Cash & Equivalents | $300.0M | $163.5M | $115.7M | $116.0M | $108.4M |
| Total Current Assets | $1.2B | $1.1B | $1.2B | $1.3B | $1.2B |
| Total Assets | $3.8B | $3.8B | $5.3B | $6.0B | $5.9B |
| Current Liabilities | $445.4M | $834.2M | $582.1M | $528.5M | $758.3M |
| Long-Term Debt | $796.7M | $356.5M | $1.6B | $2.1B | $1.7B |
| Total Liabilities | $1.6B | $1.5B | $2.7B | $3.1B | $2.9B |
| Total Equity | $2.2B | $2.3B | $2.6B | $2.9B | $3.0B |
| Retained Earnings | $3.3B | $3.7B | $4.0B | $4.3B | $4.6B |
Cash Flow (Annual)
Last updated: Sep 6, 2026 4:36pm (31d ago)| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Operating Cash Flow | $545.9M | $513.1M | $641.3M | $556.2M | $719.2M |
| Capital Expenditure | -$38.3M | -$51.4M | -$34.6M | -$64.4M | -$58.1M |
| Free Cash Flow | $507.6M | $461.7M | $606.7M | $491.8M | $661.1M |
| Acquisitions (net) | $0 | -$171.6M | -$1.4B | -$790.0M | — |
| Net Debt Issued / (Repaid) | -$289.4M | -$33.9M | $976.0M | $464.4M | -$224.1M |
| Dividends Paid | -$97.7M | -$125.9M | -$150.4M | -$161.4M | -$179.1M |
| Stock Buybacks | -$61.0M | -$262.9M | -$89.7M | -$33.3M | -$306.4M |
| Net Change in Cash | $91.7M | -$136.5M | -$47.8M | $273,000 | -$7.5M |
Growth Trends (YoY %)
Last updated: Sep 6, 2026 4:36pm (31d ago)| Metric | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Revenue Growth | +9.7% | +1.5% | +2.3% | +3.8% |
| Gross Profit Growth | +7.7% | -0.1% | +4.3% | +3.6% |
| Operating Income Growth | +14.2% | -4.2% | +0.2% | +5.6% |
| Net Income Growth | +12.9% | -5.0% | -4.1% | +3.7% |
| EBITDA Growth | +11.6% | -2.2% | +3.3% | -2.4% |
Dividend History (Last 20)
Last updated: Sep 6, 2026 4:36pm (31d ago)| Date | Dividend | Declaration | Record | Payment |
|---|---|---|---|---|
| 2026-09-10 | $0.94 | — | — | — |
| 2026-06-18 | $0.82 | — | — | — |
| 2026-03-19 | $0.82 | — | — | — |
| 2025-12-17 | $0.82 | — | — | — |
| 2025-09-11 | $0.82 | — | — | — |
| 2025-06-18 | $0.78 | — | — | — |
| 2025-03-20 | $0.78 | — | — | — |
| 2025-01-02 | $0.78 | — | — | — |
| 2024-08-27 | $0.78 | — | — | — |
| 2024-05-20 | $0.68 | — | — | — |
| 2024-02-16 | $0.68 | — | — | — |
| 2023-12-18 | $0.68 | — | — | — |
| 2023-08-21 | $0.68 | — | — | — |
| 2023-05-22 | $0.65 | — | — | — |
| 2023-02-17 | $0.65 | — | — | — |
| 2022-12-19 | $0.65 | — | — | — |
| 2022-08-22 | $0.65 | — | — | — |
| 2022-05-23 | $0.51 | — | — | — |
| 2022-02-18 | $0.51 | — | — | — |
| 2021-12-20 | $0.51 | — | — | — |
Deep Analysis
Risk : Reward — upside vs downside from this company's own quarters
Not computed yetNarrative Economics
market-narrative step).
Claude Reading
Let me start with the numbers that matter and the ones the models underweight. Nordson's net margin has been *compressing*, not expanding: 19.8% in FY2022, 18.5% in FY2023, 17.4% in both FY2024 and FY2025. Operating margin slid from 27.1% to 25.5% over the same window. The quarterly data confirms the wobble — April 2026 printed a 15.8% net margin on $740.8M of revenue, the second-worst in eight quarters, before July 2026 recovered to 18.7% on $817.7M. That's a business where the margin floor is real and the ceiling is soft. Against that, the market is paying 32x trailing earnings (TTM NI of roughly $555M across the last four quarters) and 27x trailing FCF ($661M). For a company whose five-year revenue CAGR is 3.1% and whose earnings CAGR is *negative* at -0.3%, that multiple is not a quality premium; it is a growth premium for growth that the income statement does not yet show. The FCF yield of 3.7% is fine, not great, and the 13.5% ROIC, while respectable, does not clear the hurdle for a 32x multiple in any regime I can construct.
The prior models largely agree on the diagnosis — the synthesis lands at $184 fair value, the thesis engine scores -13, the narrative layer calls the 73% premium to DCF "strong intensity, moderate durability" — and I agree with the direction. But I think the synthesis is too punitive. A 17x earnings anchor ($184) treats Nordson like a commodity industrial, and it is not. Fifty-five percent gross margins, 24% FCF margins, 136% FCF-to-earnings conversion, a $1.89B net debt load on a $3.04B equity base, and a consumables-and-service annuity that smooths the machinery lumpiness all argue for a quality premium. I would anchor fair value at 22-25x TTM earnings, which puts the stock at $219-$249. That is still 22-31% below the $318.36 price, so the overvaluation call stands, but the magnitude is closer to a 25% correction than a 42% one. The synthesis's own caveat — "methods disagree, treat the composite with caution" — is doing a lot of work, and I think the DCF is being dragged down by a terminal growth rate that is too low for a business with a genuine recurring-revenue component.
Where I part ways with the secondary signals is the "unusual insider selling" flag. The last ten transactions total roughly 5,500 shares, the largest being a 1,900-share option-exercise-and-immediate-sale on April 17. At $318, that is about $600,000. On a $17.7B market cap, this is noise — routine tax-related liquidation and small in-kind transfers. Calling it "unusual" inflates a non-signal. What is actually interesting in the insider data is the *absence* of open-market buying, which is consistent with a stock that insiders consider fully valued, but it is not a red flag. The more meaningful data point the models underweight is the quarterly revenue acceleration: $669.5M → $740.8M → $817.7M is +10.7% and +10.4% quarter-over-quarter. Three quarters is not a trend, and it could reflect lumpy project orders or seasonality in the medical and electronics segments, but it is the single most bullish number in the file. If that run-rate holds into the next two quarters, the 3-4% CAGR narrative collapses and the 32x multiple becomes defensible. The contrarian case is not that Nordson is a 29% FCF compounder (the thesis engine's top bear point is correct that the market is pricing in growth far above the 4.4% FCF CAGR), but that the AI advanced-packaging and medical-device dispensing tailwinds are in the early innings, and the consumables mix is shifting the revenue base from lumpy to recurring faster than the trailing CAGR captures.
The data is thin in ways that matter. There is no segment breakdown, no consumables-versus-equipment split, no backlog or order-trend data, no guidance, and no competitive positioning detail. The "accelerating" quarterly trend rests on three data points. The AI/semiconductor story is real but the addressable slice of a $2.8B revenue base is small enough that a single capex wobble in the semiconductor cycle could deflate the narrative quickly, exactly as the bear story in the narrative layer describes. The 33% payout ratio and 1.07% dividend yield leave room for capital return, but at 5.46x book and 5.99x sales, the balance sheet is not the value driver here. I am not committing to a buy at $318, but I am not selling at $184 either. The stock is overvalued by a meaningful margin, the quality is real, and the inflection question is whether the next two quarterly prints show the acceleration is structural or a one-time order spike.
GPT Reading
Grok Reading
Advanced Analysis Forensic deep-dive · separate lenses
Nordson generates roughly $2.8B in revenue with a 55.2 percent gross margin and 25.5 percent operating margin, producing $661M in free cash flow in 2025 (about 24 percent of revenue). Over four years revenue grew from $2.36B to $2.79B, a roughly 4 percent CAGR, with operating margin drifting modestly from 27.1 percent to 25.5 percent. Earnings quality is clean: OCF/NI of 1.24x, negative accruals of -2.2 percent of assets, Beneish M of -2.59, and Altman Z of 5.76 all point to reported numbers that are backed by real cash. The company is self-funding and does not need external capital, though it carries $1.63B in net debt and $202M in short-term obligations against only $113M of liquid cash, a gap that FCF easily covers but that is a structural constraint rather than a cushion.
Verify before trusting this (5)
- Customer concentration: does any single end-market (e.g., semiconductor, automotive) represent more than 20 percent of revenue, and is that share growing or shrinking?
- Convertible or hybrid debt terms behind the $1.63B net debt: maturity schedule, covenants, and whether any tranches carry equity-conversion features that could dilute.
- Segment-level revenue and margin detail from the 10-K to confirm whether the 55 percent blended gross margin is being supported by a high-margin niche or eroded by a lower-margin volume segment.
- R&D spend as a percentage of revenue and its trend, to assess whether the proprietary-technology moat is being maintained or is at risk of commoditization.
- Backlog or order-trend commentary in the latest earnings call to gauge whether the 4 percent revenue CAGR is a floor or a ceiling.
The e2e composite fair value is $180.69 (signal-adjusted $183.99) against a price of $318.36, implying the stock trades roughly 73% above the model's deserved value. The DCF at $161.95 is the most telling number: for a business with 24% FCF margin and single-digit growth, the present value of those cash flows supports a share price less than half of where it trades. The anchored-PE method at $334.49 is the one input that actually sits above the current price, meaning on a pure earnings-multiple basis the stock is roughly fair. But a PE multiple is a snapshot; the DCF is asking whether the growth trajectory justifies paying that multiple, and at 3-5% revenue growth the answer is a reluctant no. The EPV floor of $64.36 is a liquidation number and not relevant to a going concern, so I discount it heavily.
The bull narrative (AI chip packaging, medical device consumables, EV assembly) is real but the consumables-and-service annuity is still a minority of revenue, and the core is lumpy project-based machinery. The market is pricing in a re-rating toward a higher-growth profile that the base case does not yet support. Earnings quality is high (score 3), so no haircut is warranted, and the zero-dilution, buyback-shrinking share count is a genuine plus that lifts deserved value modestly. But a solid business at a full-to-rich price is not a mispricing in your favor.
To justify $318.36, you need sustained mid-single-digit-to-low-double-digit growth with expanding consumables mix, and the DCF would need to be re-run with a materially higher terminal growth rate. That is not heroic, but it is a specific outcome the base case does not guarantee.
Verify before trusting this (5)
- Latest 10-Q: what percentage of revenue is now recurring consumables and service vs project-based equipment, and is the mix shifting quarter over quarter
- Management guidance on semiconductor and medical end-market growth for next two quarters - is the AI capex tailwind visible in order backlog or still narrative
- Net debt trajectory: is the $1.6B overhang being paid down at a pace that meaningfully improves FCF available to equity holders
- Buyback authorization remaining and execution pace - at what rate is the share count actually shrinking
- Any one-time charges or restructuring costs in the last two quarters that are inflating the PE multiple denominator
This lens hasn't been run for this ticker yet.
This lens hasn't been run for this ticker yet.