Valuation Olympus Corporation

Stocks

Market Closed - Japan Exchange 02:30:00 2026-08-19 EDT			5-day change	1st Jan Change
2,131.50 ^JPY	+0.73%		+1.57%	+7.41%

08-13	Olympus Corporation Enters Global Distribution Agreement With Endocision For Respiratory Cryobiopsy System	CI
08-09	Japan Earnings Wrap: Recruit Holdings, Olympus Climb; Mitsui Kinzoku Slides	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	2,265,400	-	-
Change	-	-2.4%	-11.26%	-14.84%	-25.38%	38.22%	-	-
Enterprise Value (EV) ¹	3,061,085	3,076,894	2,537,643	2,172,880	1,690,476	2,347,113	2,343,389	2,332,078
Change	-	0.52%	-17.53%	-14.37%	-22.2%	38.84%	-0.16%	-0.48%
P/E	25.9x	20.5x	11.1x	18.9x	24.3x	22.1x	18.8x	17.2x
PBR	5.84x	4.54x	3.41x	2.92x	2.02x	2.77x	2.57x	2.38x
PEG	-	0.8x	0.1x	-0.4x	-0.6x	0.4x	1.1x	1.83x
Capitalization / Revenue	3.43x	3.3x	2.75x	2.2x	1.62x	2.1x	2.03x	1.95x
EV / Revenue	3.52x	3.49x	2.71x	2.18x	1.67x	2.18x	2.1x	2.01x
EV / EBITDA	14x	12.1x	23.2x	9.49x	10.3x	10.6x	9.73x	9.07x
EV / EBIT	19.9x	16.5x	58.2x	13.4x	17.4x	16.4x	13.8x	12.7x
EV / FCF	31x	76.8x	-66.1x	20.6x	128x	33x	27x	25.5x
FCF Yield	3.22%	1.3%	-1.51%	4.86%	0.78%	3.03%	3.7%	3.92%
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%	1.45%	1.51%	1.6%
EPS ²	90.22	113.2	199.9	103	61.32	96.28	113.2	123.8
Distribution rate	15.5%	14.1%	9%	19.4%	48.9%	32%	28.5%	27.5%
Net sales ¹	868,867	881,923	936,210	997,332	1,010,676	1,077,759	1,115,374	1,160,793
EBITDA ¹	218,513	253,350	109,538	228,918	164,336	221,092	240,932	256,979
EBIT ¹	153,898	186,609	43,598	162,462	97,120	142,751	169,434	184,166
Net income ¹	115,742	143,432	242,566	117,855	68,172	101,851	121,045	131,042
Net Debt ¹	83,555	170,728	-41,317	-23,430	51,538	81,713	77,988	66,678
Reference price ²	2,339.00	2,318.50	2,212.50	1,947.50	1,488.50	2,131.50	2,131.50	2,131.50
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.($)
OLYMPUS CORPORATION	21.98x	2.16x	10.54x	1.46%	14.09B
THERMO FISHER SCIENTIFIC, INC.	29.33x	5.21x	19.98x	0.31%	218B
DANAHER CORPORATION	33.45x	6.1x	19.33x	0.71%	140B
INTUITIVE SURGICAL, INC.	42.92x	11.18x	24.72x	-.--%	138B
BOSTON SCIENTIFIC CORPORATION	18.87x	3.83x	12.45x	-.--%	73.14B
EDWARDS LIFESCIENCES CORPORATION	35.95x	7.22x	22.84x	-.--%	52.44B
SIEMENS HEALTHINEERS AG	19.55x	2.35x	11.73x	2.6%	50.85B
AGILENT TECHNOLOGIES, INC.	28.87x	5.76x	19.69x	0.69%	41.92B
WATERS CORPORATION	85.71x	6.72x	20.37x	-.--%	39.42B
GE HEALTHCARE TECHNOLOGIES INC.	15.55x	1.79x	9.99x	0.22%	32.81B
Average	33.22x	5.23x	17.16x	0.6%	80.1B
Weighted average by Cap.	33.31x	6.13x	19.09x	0.45%