Valuation Olympus Corporation

Equities

Market Closed - Japan Exchange Other stock markets 06:30:00 13/03/2026 GMT			5-day change	1st Jan Change
1,310.50 ^JPY	-2.24%		-3.71%	-33.96%

03-11	Olympus Corporation Launches Next-Generation Surgical Imaging Platform in US	CI
02-17	Olympus Corporation Provides Dividend Guidance for the Year Ending March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	2,945,342	2,977,530	2,906,166	2,578,960	2,196,310	1,475,980	-	-
Change	-	1.09%	-2.4%	-11.26%	-14.84%	-32.8%	-	-
Enterprise Value (EV) ¹	3,072,860	3,061,085	3,076,894	2,537,643	2,172,880	1,481,616	1,451,633	1,413,458
Change	-	-0.38%	0.52%	-17.53%	-14.37%	-31.81%	-2.02%	-2.63%
P/E ratio	228x	25.9x	20.5x	11.1x	18.9x	20.3x	14.7x	12.4x
PBR	7.47x	5.84x	4.54x	3.41x	2.92x	1.95x	1.79x	1.64x
PEG	-	0x	0.8x	0.1x	-0.4x	-0.6x	0.4x	0.7x
Capitalization / Revenue	4.03x	3.43x	3.3x	2.75x	2.2x	1.48x	1.41x	1.36x
EV / Revenue	4.21x	3.52x	3.49x	2.71x	2.18x	1.49x	1.39x	1.3x
EV / EBITDA	21.7x	14x	12.1x	23.2x	9.49x	8.6x	6.88x	5.97x
EV / EBIT	37.5x	19.9x	16.5x	58.2x	13.4x	13.2x	9.94x	8.48x
EV / FCF	122x	31x	76.8x	-66.1x	20.6x	23.3x	20.1x	15.1x
FCF Yield	0.82%	3.22%	1.3%	-1.51%	4.86%	4.29%	4.98%	6.63%
Dividend per Share ²	12	14	16	18	20	30	31.64	33.51
Rate of return	0.52%	0.6%	0.69%	0.81%	1.03%	2.24%	2.36%	2.5%
EPS ²	10.05	90.22	113.2	199.9	103	66.15	91.34	107.9
Distribution rate	119%	15.5%	14.1%	9%	19.4%	45.4%	34.6%	31.1%
Net sales ¹	730,544	868,867	881,923	936,210	997,332	995,469	1,046,954	1,087,011
EBITDA ¹	141,922	218,513	253,350	109,538	228,918	172,201	211,135	236,585
EBIT ¹	81,985	153,898	186,609	43,598	162,462	112,641	146,078	166,755
Net income ¹	12,918	115,742	143,432	242,566	117,855	73,894	100,864	118,049
Net Debt ¹	127,518	83,555	170,728	-41,317	-23,430	5,636	-24,348	-62,522
Reference price ²	2,291.00	2,339.00	2,318.50	2,212.50	1,947.50	1,340.50	1,340.50	1,340.50
Nbr of stocks (in thousands)	1,285,614	1,272,993	1,253,468	1,165,632	1,127,759	1,101,067	-	-
Announcement Date	07/05/21	11/05/22	12/05/23	10/05/24	13/05/25	-	-	-

¹JPY in Million²JPY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
OLYMPUS CORPORATION	20.27x	1.49x	8.6x	2.24%	9.27B
THERMO FISHER SCIENTIFIC, INC.	24.4x	4.32x	16.91x	0.39%	177B
INTUITIVE SURGICAL, INC.	54.24x	14.03x	32.64x	-.--%	170B
DANAHER CORPORATION	29.1x	5.53x	17.32x	0.71%	132B
BOSTON SCIENTIFIC CORPORATION	28.01x	4.82x	15.6x	-.--%	102B
SIEMENS HEALTHINEERS AG	19.68x	2.31x	11.47x	2.69%	50.2B
EDWARDS LIFESCIENCES CORPORATION	29.36x	6.69x	21.48x	-.--%	49.14B
RESMED, INC.	21.97x	5.78x	14.85x	1.05%	33.71B
GE HEALTHCARE TECHNOLOGIES INC.	14.55x	1.67x	9.01x	0.23%	32.05B
AGILENT TECHNOLOGIES, INC.	21.41x	4.4x	15.23x	0.92%	31.55B
Average	26.30x	5.10x	16.31x	0.82%	78.63B
Weighted average by Cap.	31.45x	6.63x	19.58x	0.49%