Valuation Olympus Corporation

Stocks

Delayed Japan Exchange 07:30:00 13/10/2026 BST			5-day change	1st Jan Change
2,032.50 ^JPY	+1.62%		+1.12%	+2.42%

10-02	Olympus Corporation Of The Americas Initiates Recall Of Olympus BiCOAG Hemostasis Probe 10Fr Fixed Pin Connector	CI
09-29	Olympus Corporation Announces Board and Committee Changes, Effective September 29, 2026	CI

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	2,125,639	-	-
Change	-	-2.4%	-11.26%	-14.84%	-25.38%	29.7%	-	-
Enterprise Value (EV) ¹	3,061,085	3,076,894	2,537,643	2,172,880	1,690,476	2,209,509	2,191,131	2,189,026
Change	-	0.52%	-17.53%	-14.37%	-22.2%	30.7%	-0.83%	-0.1%
P/E	25.9x	20.5x	11.1x	18.9x	24.3x	20.4x	17.6x	16x
PBR	5.84x	4.54x	3.41x	2.92x	2.02x	2.53x	2.34x	2.15x
PEG	-	0.8x	0.1x	-0.4x	-0.6x	0.3x	1.1x	1.67x
Capitalization / Revenue	3.43x	3.3x	2.75x	2.2x	1.62x	1.96x	1.89x	1.82x
EV / Revenue	3.52x	3.49x	2.71x	2.18x	1.67x	2.04x	1.95x	1.88x
EV / EBITDA	14x	12.1x	23.2x	9.49x	10.3x	10.1x	8.99x	8.41x
EV / EBIT	19.9x	16.5x	58.2x	13.4x	17.4x	14.7x	12.8x	11.7x
EV / FCF	31x	76.8x	-66.1x	20.6x	128x	35.3x	26.1x	23.7x
FCF Yield	3.22%	1.3%	-1.51%	4.86%	0.78%	2.83%	3.83%	4.21%
Dividend per Share ²	14	16	18	20	30	30.64	32	33.8
Rate of return	0.6%	0.69%	0.81%	1.03%	2.02%	1.53%	1.6%	1.69%
EPS ²	90.22	113.2	199.9	103	61.32	98.04	113.9	124.8
Distribution rate	15.5%	14.1%	9%	19.4%	48.9%	31.3%	28.1%	27.1%
Net sales ¹	868,867	881,923	936,210	997,332	1,010,676	1,082,210	1,122,825	1,166,751
EBITDA ¹	218,513	253,350	109,538	228,918	164,336	217,778	243,746	260,290
EBIT ¹	153,898	186,609	43,598	162,462	97,120	150,424	171,689	186,535
Net income ¹	115,742	143,432	242,566	117,855	68,172	105,490	121,762	132,224
Net Debt ¹	83,555	170,728	-41,317	-23,430	51,538	83,870	65,492	63,387
Reference price ²	2,339.00	2,318.50	2,212.50	1,947.50	1,488.50	2,000.00	2,000.00	2,000.00
Nbr of stocks (in thousands)	1,272,993	1,253,468	1,165,632	1,127,759	1,101,067	1,062,820	-	-
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	20.4x	2.04x	10.15x	1.53%	13.39B
THERMO FISHER SCIENTIFIC, INC.	32.91x	5.77x	22.11x	0.28%	245B
DANAHER CORPORATION	37.62x	6.68x	21.16x	0.64%	156B
INTUITIVE SURGICAL, INC.	45.68x	12.29x	27.13x	-.--%	151B
BOSTON SCIENTIFIC CORPORATION	16.58x	3.3x	10.78x	-.--%	63.53B
EDWARDS LIFESCIENCES CORPORATION	34.75x	6.83x	21.67x	-.--%	49.8B
SIEMENS HEALTHINEERS AG	19.49x	2.36x	11.96x	2.58%	49.28B
AGILENT TECHNOLOGIES, INC.	33.37x	6.6x	22.42x	0.6%	48.3B
VEEVA SYSTEMS INC.	45.3x	11.07x	24.4x	-.--%	47.9B
WATERS CORPORATION	75.65x	7.17x	21.83x	-.--%	42.45B
Average	36.17x	6.41x	19.36x	0.56%	86.61B
Weighted average by Cap.	36.74x	7.11x	21.32x	0.4%