Valuation Olympus Corporation

Stocks

Market Closed - Japan Exchange 09:30:00 11/09/2026 +03			5-day change	1st Jan Change
1,970.00 ^JPY	+2.42%		-4.42%	-0.73%

09-11	S&P Rates Olympus' Proposed U.S. Dollar Bonds BBB+	MT
08-27	Jefferies Adjusts Olympus' Price Target to 3,300 Yen From 2,300 Yen, Keeps at Buy	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	2,093,755	-	-
Change	-	-2.4%	-11.26%	-14.84%	-25.38%	27.75%	-	-
Enterprise Value (EV) ¹	3,061,085	3,076,894	2,537,643	2,172,880	1,690,476	2,175,467	2,157,841	2,143,568
Change	-	0.52%	-17.53%	-14.37%	-22.2%	28.69%	-0.81%	-0.66%
P/E	25.9x	20.5x	11.1x	18.9x	24.3x	20.1x	17.3x	15.8x
PBR	5.84x	4.54x	3.41x	2.92x	2.02x	2.49x	2.34x	2.15x
PEG	-	0.8x	0.1x	-0.4x	-0.6x	0.3x	1.1x	1.67x
Capitalization / Revenue	3.43x	3.3x	2.75x	2.2x	1.62x	1.94x	1.87x	1.8x
EV / Revenue	3.52x	3.49x	2.71x	2.18x	1.67x	2.01x	1.93x	1.85x
EV / EBITDA	14x	12.1x	23.2x	9.49x	10.3x	9.78x	8.88x	8.28x
EV / EBIT	19.9x	16.5x	58.2x	13.4x	17.4x	14.6x	12.6x	11.5x
EV / FCF	31x	76.8x	-66.1x	20.6x	128x	32.8x	24.9x	22.5x
FCF Yield	3.22%	1.3%	-1.51%	4.86%	0.78%	3.05%	4.02%	4.45%
Dividend per Share ²	14	16	18	20	30	30.75	32.17	34
Rate of return	0.6%	0.69%	0.81%	1.03%	2.02%	1.56%	1.63%	1.73%
EPS ²	90.22	113.2	199.9	103	61.32	98.09	113.7	124.4
Distribution rate	15.5%	14.1%	9%	19.4%	48.9%	31.4%	28.3%	27.3%
Net sales ¹	868,867	881,923	936,210	997,332	1,010,676	1,080,367	1,117,805	1,161,185
EBITDA ¹	218,513	253,350	109,538	228,918	164,336	222,476	243,068	258,981
EBIT ¹	153,898	186,609	43,598	162,462	97,120	149,301	171,326	185,625
Net income ¹	115,742	143,432	242,566	117,855	68,172	104,959	121,686	131,826
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	1,970.00	1,970.00	1,970.00
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 A	5/12/23 A	5/10/24 A	5/13/25 A	5/12/26 A	-	-	-

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	19.61x	1.97x	9.56x	1.6%	13.63B
THERMO FISHER SCIENTIFIC, INC.	29.98x	5.3x	20.33x	0.31%	225B
DANAHER CORPORATION	33.82x	6.13x	19.45x	0.7%	141B
INTUITIVE SURGICAL, INC.	39.06x	10.28x	22.68x	-.--%	130B
BOSTON SCIENTIFIC CORPORATION	16.26x	3.34x	10.87x	-.--%	62.29B
EDWARDS LIFESCIENCES CORPORATION	34.29x	6.86x	21.7x	-.--%	48.63B
SIEMENS HEALTHINEERS AG	19.09x	2.3x	11.55x	2.67%	49.39B
AGILENT TECHNOLOGIES, INC.	27.88x	5.54x	18.81x	0.72%	41.42B
WATERS CORPORATION	70.32x	6.73x	20.5x	-.--%	40.12B
RESMED, INC.	18.81x	5.24x	13.54x	1.21%	31.23B
Average	30.91x	5.37x	16.90x	0.72%	78.33B
Weighted average by Cap.	32.00x	6.06x	18.81x	0.5%