Company Valuation: OSI Systems, Inc.

Data adjusted to current consolidation scope
Fiscal Period: June 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 1,456 1,971 2,345 3,775 3,605 3,230 - -
Change - 35.35% 18.95% 61.02% -4.51% -10.41% - -
Enterprise Value (EV) 1 1,745 2,254 2,771 4,318 4,246 3,694 3,696 3,230
Change - 29.14% 22.93% 55.85% -1.67% -12.99% 0.03% -12.61%
P/E 13.2x 22.1x 18.6x 25.8x 24.4x 19.3x 17x -
PBR 2.26x 2.8x 2.76x 4.06x 4.54x 3.36x 3.01x -
PEG - -1.3x 0.5x 1.4x 8.86x 1.1x 1.2x -
Capitalization / Revenue 1.23x 1.54x 1.52x 2.2x 2.02x 1.69x 1.59x 1.48x
EV / Revenue 1.48x 1.76x 1.8x 2.52x 2.38x 1.94x 1.82x 1.48x
EV / EBITDA 8.9x 10.7x 10.4x 14.5x 13.9x 11.7x 10.5x 8.84x
EV / EBIT 14.3x 16.7x 14.7x 19.9x 19.4x 14.9x 13.1x -
EV / FCF 35.7x 28.5x -25.3x 58.5x 17.3x 17.9x 25.8x -
FCF Yield 2.8% 3.51% -3.96% 1.71% 5.78% 5.57% 3.87% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 6.45 5.34 7.38 8.71 8.95 10.47 11.93 -
Distribution rate - - - - - - - -
Net sales 1 1,183 1,278 1,539 1,713 1,786 1,908 2,031 2,182
EBITDA 1 196 210.5 266.4 298.4 304.6 315.7 353.2 365.5
EBIT 1 121.7 135.3 189.1 217.5 219 247.5 281.5 -
Net income 1 115.3 91.78 128.2 149.6 154.7 177.9 202.3 -
Net Debt 1 289 282.8 426.2 543.2 641.2 464.7 465.9 -
Reference price 2 85.44 117.83 137.52 224.86 218.70 202.59 202.59 202.59
Nbr of stocks (in thousands) 17,044 16,728 17,049 16,789 16,483 15,942 - -
Announcement Date 8/18/22 8/24/23 8/22/24 8/21/25 8/20/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
19.34x1.94x11.7x-.--% 3.23B
32.43x11.46x20.93x0.85% 118B
48.5x8.11x35.16x1.52% 54.35B
26.25x1.22x13.86x-.--% 39.9B
20.73x1.76x8.65x1.46% 34.67B
29.47x2.08x14.45x1.58% 29.55B
28.6x4.37x17.44x-.--% 27.74B
10.22x5.74x15.91x1.46% 25.61B
29.78x4.57x18.21x0.77% 17.43B
23.13x2.95x12.37x-.--% 16.21B
Average 26.85x 4.42x 16.87x 0.76% 36.7B
Weighted average by Cap. 30.30x 6.46x 19.38x 0.9%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. OSIS Stock
  4. Valuation OSI Systems, Inc.
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!