Valuation Olympus Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 07:30:00 04/08/2026 BST			5-day change	1st Jan Change
1,814.00 ^JPY	-0.27%		+0.03%	-8.59%

07-17	Olympus Corporation Announces Management Changes, Effective August 1, 2026	CI
07-17	Olympus Appoints Chief Quality Officer	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	2,977,530	2,906,166	2,578,960	2,196,310	1,638,938	1,926,755	-	-
Change	-	-2.4%	-11.26%	-14.84%	-25.38%	17.56%	-	-
Enterprise Value (EV) ¹	3,061,085	3,076,894	2,537,643	2,172,880	1,690,476	1,992,511	1,983,285	1,965,438
Change	-	0.52%	-17.53%	-14.37%	-22.2%	17.87%	-0.46%	-0.9%
P/E	25.9x	20.5x	11.1x	18.9x	24.3x	19.9x	16.6x	15.3x
PBR	5.84x	4.54x	3.41x	2.92x	2.02x	2.36x	2.2x	2.03x
PEG	-	0.8x	0.1x	-0.4x	-0.6x	0.4x	0.8x	1.68x
Capitalization / Revenue	3.43x	3.3x	2.75x	2.2x	1.62x	1.8x	1.74x	1.67x
EV / Revenue	3.52x	3.49x	2.71x	2.18x	1.67x	1.87x	1.79x	1.71x
EV / EBITDA	14x	12.1x	23.2x	9.49x	10.3x	9.6x	8.39x	7.83x
EV / EBIT	19.9x	16.5x	58.2x	13.4x	17.4x	14.2x	12.1x	11x
EV / FCF	31x	76.8x	-66.1x	20.6x	128x	29.1x	24.7x	22.8x
FCF Yield	3.22%	1.3%	-1.51%	4.86%	0.78%	3.43%	4.05%	4.39%
Dividend per Share ²	14	16	18	20	30	30.83	32.25	34
Rate of return	0.6%	0.69%	0.81%	1.03%	2.02%	1.7%	1.78%	1.87%
EPS ²	90.22	113.2	199.9	103	61.32	91.03	109	118.9
Distribution rate	15.5%	14.1%	9%	19.4%	48.9%	33.9%	29.6%	28.6%
Net sales ¹	868,867	881,923	936,210	997,332	1,010,676	1,067,879	1,107,957	1,151,460
EBITDA ¹	218,513	253,350	109,538	228,918	164,336	207,617	236,261	251,138
EBIT ¹	153,898	186,609	43,598	162,462	97,120	140,169	164,565	178,073
Net income ¹	115,742	143,432	242,566	117,855	68,172	98,686	117,163	126,529
Net Debt ¹	83,555	170,728	-41,317	-23,430	51,538	65,756	56,530	38,683
Reference price ²	2,339.00	2,318.50	2,212.50	1,947.50	1,488.50	1,814.00	1,814.00	1,814.00
Nbr of stocks (in thousands)	1,272,993	1,253,468	1,165,632	1,127,759	1,101,067	1,062,158	-	-
Announcement Date	11/05/22	12/05/23	10/05/24	13/05/25	12/05/26	-	-	-

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	19.98x	1.87x	9.62x	1.7%	12.32B
THERMO FISHER SCIENTIFIC, INC.	28.59x	5.1x	19.54x	0.32%	212B
DANAHER CORPORATION	33.1x	6.03x	19.11x	0.74%	139B
INTUITIVE SURGICAL, INC.	41.19x	10.71x	23.67x	-.--%	133B
BOSTON SCIENTIFIC CORPORATION	17.99x	3.72x	12.09x	-.--%	70.19B
EDWARDS LIFESCIENCES CORPORATION	35.1x	7.05x	22.3x	-.--%	51.14B
SIEMENS HEALTHINEERS AG	19.89x	2.33x	11.77x	2.58%	50.09B
AGILENT TECHNOLOGIES, INC.	27.19x	5.41x	18.48x	0.73%	39.48B
WATERS CORPORATION	45.45x	6.34x	19.48x	-.--%	36.79B
ILLUMINA, INC.	40.69x	6.53x	23.1x	-.--%	29.92B
Average	30.92x	5.51x	17.92x	0.61%	77.37B
Weighted average by Cap.	31.53x	6.13x	19.10x	0.45%