Valuation Olympus Corporation

Stocks

Delayed Japan Exchange Other stock markets 10:30:00 02/07/2026 +04			5-day change	1st Jan Change
1,718.00 ^JPY	+4.37%		+5.04%	-13.43%

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	1,748,312	-	-
Change	-	-2.4%	-11.26%	-14.84%	-25.38%	6.67%	-	-
Enterprise Value (EV) ¹	3,061,085	3,076,894	2,537,643	2,172,880	1,690,476	1,818,217	1,800,213	1,774,732
Change	-	0.52%	-17.53%	-14.37%	-22.2%	7.56%	-0.99%	-1.42%
P/E	25.9x	20.5x	11.1x	18.9x	24.3x	18.1x	15.1x	13.8x
PBR	5.84x	4.54x	3.41x	2.92x	2.02x	2.14x	1.99x	1.84x
PEG	-	0.8x	0.1x	-0.4x	-0.6x	0.4x	0.7x	1.5x
Capitalization / Revenue	3.43x	3.3x	2.75x	2.2x	1.62x	1.64x	1.58x	1.52x
EV / Revenue	3.52x	3.49x	2.71x	2.18x	1.67x	1.71x	1.63x	1.54x
EV / EBITDA	14x	12.1x	23.2x	9.49x	10.3x	8.75x	7.58x	7.05x
EV / EBIT	19.9x	16.5x	58.2x	13.4x	17.4x	13x	10.9x	9.92x
EV / FCF	31x	76.8x	-66.1x	20.6x	128x	26.6x	22.4x	20.6x
FCF Yield	3.22%	1.3%	-1.51%	4.86%	0.78%	3.76%	4.46%	4.86%
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%	1.87%	1.96%	2.07%
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	1,646.00	1,646.00	1,646.00
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	11/05/22	12/05/23	10/05/24	13/05/25	12/05/26	-	-	-

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	18.12x	1.71x	8.75x	1.87%	10.76B
THERMO FISHER SCIENTIFIC, INC.	25.7x	4.64x	17.88x	0.36%	191B
INTUITIVE SURGICAL, INC.	44.19x	11.57x	25.88x	-.--%	143B
DANAHER CORPORATION	30.86x	-	-	0.74%	137B
BOSTON SCIENTIFIC CORPORATION	15.82x	3.3x	10.63x	-.--%	64B
EDWARDS LIFESCIENCES CORPORATION	32.8x	7.33x	23.32x	-.--%	52.97B
SIEMENS HEALTHINEERS AG	18.17x	2.1x	10.76x	2.9%	43.82B
AGILENT TECHNOLOGIES, INC.	25.91x	5.17x	17.86x	0.77%	37.67B
WATERS CORPORATION	45.83x	6.41x	19.77x	-.--%	37.13B
GE HEALTHCARE TECHNOLOGIES INC.	14.58x	1.62x	9.08x	0.24%	29.5B
Average	27.20x	4.87x	15.99x	0.69%	74.62B
Weighted average by Cap.	29.86x	6.11x	18.48x	0.47%