Valuation Olympus Corporation OTC Markets

Stocks

Delayed OTC Markets 11:19:52 2026-09-18 EDT			5-day change	1st Jan Change
12.72 ^USD	-1.79%		-0.64%	+0.38%

09-16	Olympus Corp. Files for Singapore Listing of $500 Million Bonds	MT
09-11	S&P Rates Olympus' Proposed U.S. Dollar Bonds BBB+	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	2,130,953	-	-
Change	-	-2.4%	-11.26%	-14.84%	-25.38%	30.02%	-	-
Enterprise Value (EV) ¹	3,061,085	3,076,894	2,537,643	2,172,880	1,690,476	2,212,666	2,195,040	2,180,767
Change	-	0.52%	-17.53%	-14.37%	-22.2%	30.89%	-0.8%	-0.65%
P/E	25.9x	20.5x	11.1x	18.9x	24.3x	20.3x	17.6x	16x
PBR	5.84x	4.54x	3.41x	2.92x	2.02x	2.54x	2.36x	2.17x
PEG	-	0.8x	0.1x	-0.4x	-0.6x	0.3x	1.1x	1.68x
Capitalization / Revenue	3.43x	3.3x	2.75x	2.2x	1.62x	1.97x	1.9x	1.83x
EV / Revenue	3.52x	3.49x	2.71x	2.18x	1.67x	2.05x	1.96x	1.87x
EV / EBITDA	14x	12.1x	23.2x	9.49x	10.3x	9.95x	8.98x	8.35x
EV / EBIT	19.9x	16.5x	58.2x	13.4x	17.4x	14.7x	12.7x	11.6x
EV / FCF	31x	76.8x	-66.1x	20.6x	128x	35.3x	25.5x	22.9x
FCF Yield	3.22%	1.3%	-1.51%	4.86%	0.78%	2.83%	3.93%	4.37%
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	98.57	114.2	125.1
Distribution rate	15.5%	14.1%	9%	19.4%	48.9%	31.1%	28%	27%
Net sales ¹	868,867	881,923	936,210	997,332	1,010,676	1,080,367	1,121,822	1,166,065
EBITDA ¹	218,513	253,350	109,538	228,918	164,336	222,476	244,374	261,024
EBIT ¹	153,898	186,609	43,598	162,462	97,120	150,051	172,445	187,409
Net income ¹	115,742	143,432	242,566	117,855	68,172	105,383	122,440	132,937
Net Debt ¹	83,555	170,728	-41,317	-23,430	51,538	81,713	64,086	49,814
Reference price ²	2,339.00	2,318.50	2,212.50	1,947.50	1,488.50	2,005.00	2,005.00	2,005.00
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	5/11/22	5/12/23	5/10/24	5/13/25	5/12/26	-	-	-

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.($)
THERMO FISHER SCIENTIFIC, INC.	32.72x	5.73x	21.97x	0.28%	243B
DANAHER CORPORATION	35.84x	6.45x	20.46x	0.66%	149B
INTUITIVE SURGICAL, INC.	41.57x	10.97x	24.21x	-.--%	135B
BOSTON SCIENTIFIC CORPORATION	16.43x	3.37x	10.98x	-.--%	63.11B
EDWARDS LIFESCIENCES CORPORATION	34.87x	6.99x	22.1x	-.--%	50.87B
SIEMENS HEALTHINEERS AG	19.09x	2.3x	11.55x	2.67%	49.1B
AGILENT TECHNOLOGIES, INC.	30.45x	6.04x	20.5x	0.66%	44.08B
WATERS CORPORATION	75.23x	7.15x	21.8x	-.--%	42.22B
ILLUMINA, INC.	49.57x	7.98x	28.17x	-.--%	37.02B
Average	37.31x	6.33x	20.19x	0.47%	90.52B
Weighted average by Cap.	35.66x	6.62x	20.79x	0.4%