Valuation Olympus Corporation

Stocks

Delayed Japan Exchange Other stock markets 07:30:00 15/07/2026 BST			5-day change	1st Jan Change
1,747.00 ^JPY	-2.62%		-2.40%	-11.97%

06-24	Olympus Announces Federal Healthcare Facility Distribution Agreement with First Nation Group	CI
06-17	Japan's Nikkei closes at record high near 70,000 on AI boost	RE

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	1,855,590	-	-
Change	-	-2.4%	-11.26%	-14.84%	-25.38%	13.22%	-	-
Enterprise Value (EV) ¹	3,061,085	3,076,894	2,537,643	2,172,880	1,690,476	1,925,495	1,907,491	1,882,010
Change	-	0.52%	-17.53%	-14.37%	-22.2%	13.9%	-0.94%	-1.34%
P/E	25.9x	20.5x	11.1x	18.9x	24.3x	19.2x	16x	14.6x
PBR	5.84x	4.54x	3.41x	2.92x	2.02x	2.27x	2.11x	1.95x
PEG	-	0.8x	0.1x	-0.4x	-0.6x	0.4x	0.8x	1.59x
Capitalization / Revenue	3.43x	3.3x	2.75x	2.2x	1.62x	1.74x	1.68x	1.61x
EV / Revenue	3.52x	3.49x	2.71x	2.18x	1.67x	1.81x	1.72x	1.64x
EV / EBITDA	14x	12.1x	23.2x	9.49x	10.3x	9.26x	8.04x	7.47x
EV / EBIT	19.9x	16.5x	58.2x	13.4x	17.4x	13.8x	11.5x	10.5x
EV / FCF	31x	76.8x	-66.1x	20.6x	128x	28.2x	23.7x	21.8x
FCF Yield	3.22%	1.3%	-1.51%	4.86%	0.78%	3.55%	4.21%	4.58%
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%	1.76%	1.85%	1.95%
EPS ²	90.22	113.2	199.9	103	61.32	90.83	109.3	119.4
Distribution rate	15.5%	14.1%	9%	19.4%	48.9%	33.9%	29.5%	28.5%
Net sales ¹	868,867	881,923	936,210	997,332	1,010,676	1,065,185	1,106,534	1,149,785
EBITDA ¹	218,513	253,350	109,538	228,918	164,336	207,841	237,386	251,898
EBIT ¹	153,898	186,609	43,598	162,462	97,120	139,778	165,190	178,858
Net income ¹	115,742	143,432	242,566	117,855	68,172	98,471	117,555	127,098
Net Debt ¹	83,555	170,728	-41,317	-23,430	51,538	69,905	51,901	26,420
Reference price ²	2,339.00	2,318.50	2,212.50	1,947.50	1,488.50	1,747.00	1,747.00	1,747.00
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
OLYMPUS CORPORATION	19.75x	1.85x	9.5x	1.72%	11.77B
THERMO FISHER SCIENTIFIC, INC.	26.74x	4.8x	18.5x	0.35%	198B
INTUITIVE SURGICAL, INC.	41.97x	10.88x	24.33x	-.--%	134B
DANAHER CORPORATION	32.21x	6.24x	19.63x	0.72%	141B
BOSTON SCIENTIFIC CORPORATION	15.66x	3.27x	10.53x	-.--%	63.36B
EDWARDS LIFESCIENCES CORPORATION	32.12x	7.17x	22.81x	-.--%	51.87B
SIEMENS HEALTHINEERS AG	18.18x	2.1x	10.88x	2.89%	43.77B
AGILENT TECHNOLOGIES, INC.	26.29x	5.24x	17.89x	0.76%	38.18B
WATERS CORPORATION	45.62x	6.37x	19.56x	-.--%	36.96B
GE HEALTHCARE TECHNOLOGIES INC.	13.86x	1.56x	8.73x	0.25%	28.05B
Average	27.24x	4.95x	16.24x	0.67%	74.77B
Weighted average by Cap.	29.76x	5.97x	18.45x	0.47%