Valuation Olympus Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-07-07 EDT			5-day change	1st Jan Change
1,790.00 ^JPY	+1.47%		+3.83%	-9.80%

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	1,901,263	-	-
Change	-	-2.4%	-11.26%	-14.84%	-25.38%	16.01%	-	-
Enterprise Value (EV) ¹	3,061,085	3,076,894	2,537,643	2,172,880	1,690,476	1,971,168	1,953,164	1,927,683
Change	-	0.52%	-17.53%	-14.37%	-22.2%	16.6%	-0.91%	-1.3%
P/E	25.9x	20.5x	11.1x	18.9x	24.3x	19.7x	16.4x	15x
PBR	5.84x	4.54x	3.41x	2.92x	2.02x	2.33x	2.17x	2x
PEG	-	0.8x	0.1x	-0.4x	-0.6x	0.4x	0.8x	1.63x
Capitalization / Revenue	3.43x	3.3x	2.75x	2.2x	1.62x	1.78x	1.72x	1.65x
EV / Revenue	3.52x	3.49x	2.71x	2.18x	1.67x	1.85x	1.77x	1.68x
EV / EBITDA	14x	12.1x	23.2x	9.49x	10.3x	9.48x	8.23x	7.65x
EV / EBIT	19.9x	16.5x	58.2x	13.4x	17.4x	14.1x	11.8x	10.8x
EV / FCF	31x	76.8x	-66.1x	20.6x	128x	28.8x	24.3x	22.4x
FCF Yield	3.22%	1.3%	-1.51%	4.86%	0.78%	3.47%	4.12%	4.47%
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%	1.72%	1.8%	1.9%
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	1,790.00	1,790.00	1,790.00
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	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.($)
OLYMPUS CORPORATION	19.42x	1.82x	9.35x	1.75%	11.54B
THERMO FISHER SCIENTIFIC, INC.	25.92x	4.67x	18.01x	0.36%	192B
INTUITIVE SURGICAL, INC.	47.86x	12.49x	27.94x	-.--%	153B
DANAHER CORPORATION	30.85x	-	-	0.75%	137B
BOSTON SCIENTIFIC CORPORATION	16.38x	3.4x	10.99x	-.--%	66.29B
EDWARDS LIFESCIENCES CORPORATION	33.94x	7.61x	24.18x	-.--%	54.8B
SIEMENS HEALTHINEERS AG	18.38x	2.12x	10.9x	2.86%	44.44B
WATERS CORPORATION	45.92x	6.41x	19.6x	-.--%	37.2B
AGILENT TECHNOLOGIES, INC.	25.37x	5.06x	17.37x	0.79%	36.89B
RESMED, INC.	20.61x	5.42x	14x	1.11%	31.5B
Average	28.47x	5.44x	16.93x	0.76%	76.53B
Weighted average by Cap.	31.14x	6.63x	19.42x	0.5%