|
Delayed
Japan Exchange
07:41:35 27/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 1,750.00 JPY | -0.09% |
|
+1.16% | -11.82% |
| 10-21 | Olympus Says US FDA Import Alerts Won't Hit Financials | MT |
| 10-15 | Olympus Corporation Announces U.S. Launch Of New Peripheral EBUS Bronchoscope | CI |
Company Valuation: Olympus Corporation
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 | 1,861,529 | - | - |
| Change | - | -2.4% | -11.26% | -14.84% | -25.38% | 13.58% | - | - |
| Enterprise Value (EV) 1 | 3,061,085 | 3,076,894 | 2,537,643 | 2,172,880 | 1,690,476 | 1,945,548 | 1,927,021 | 1,924,966 |
| Change | - | 0.52% | -17.53% | -14.37% | -22.2% | 15.09% | -0.95% | -0.11% |
| P/E | 25.9x | 20.5x | 11.1x | 18.9x | 24.3x | 17.9x | 15.4x | 14x |
| PBR | 5.84x | 4.54x | 3.41x | 2.92x | 2.02x | 2.22x | 2.05x | 1.88x |
| PEG | - | 0.8x | 0.1x | -0.4x | -0.6x | 0.3x | 1x | 1.46x |
| Capitalization / Revenue | 3.43x | 3.3x | 2.75x | 2.2x | 1.62x | 1.72x | 1.66x | 1.6x |
| EV / Revenue | 3.52x | 3.49x | 2.71x | 2.18x | 1.67x | 1.8x | 1.72x | 1.65x |
| EV / EBITDA | 14x | 12.1x | 23.2x | 9.49x | 10.3x | 8.93x | 7.91x | 7.4x |
| EV / EBIT | 19.9x | 16.5x | 58.2x | 13.4x | 17.4x | 12.9x | 11.2x | 10.3x |
| EV / FCF | 31x | 76.8x | -66.1x | 20.6x | 128x | 31.1x | 22.9x | 20.9x |
| FCF Yield | 3.22% | 1.3% | -1.51% | 4.86% | 0.78% | 3.22% | 4.36% | 4.79% |
| Dividend per Share 2 | 14 | 16 | 18 | 20 | 30 | 30.64 | 32 | 33.8 |
| Rate of return | 0.6% | 0.69% | 0.81% | 1.03% | 2.02% | 1.75% | 1.83% | 1.93% |
| EPS 2 | 90.22 | 113.2 | 199.9 | 103 | 61.32 | 98.05 | 113.9 | 124.8 |
| Distribution rate | 15.5% | 14.1% | 9% | 19.4% | 48.9% | 31.2% | 28.1% | 27.1% |
| Net sales 1 | 868,867 | 881,923 | 936,210 | 997,332 | 1,010,676 | 1,082,401 | 1,122,850 | 1,166,778 |
| EBITDA 1 | 218,513 | 253,350 | 109,538 | 228,918 | 164,336 | 217,811 | 243,721 | 260,272 |
| EBIT 1 | 153,898 | 186,609 | 43,598 | 162,462 | 97,120 | 150,457 | 171,664 | 186,517 |
| Net income 1 | 115,742 | 143,432 | 242,566 | 117,855 | 68,172 | 105,508 | 121,744 | 132,206 |
| Net Debt 1 | 83,555 | 170,728 | -41,317 | -23,430 | 51,538 | 84,020 | 65,492 | 63,437 |
| Reference price 2 | 2,339.00 | 2,318.50 | 2,212.50 | 1,947.50 | 1,488.50 | 1,751.50 | 1,751.50 | 1,751.50 |
| 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 | 11/05/22 | 12/05/23 | 10/05/24 | 13/05/25 | 12/05/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.53x | 1.77x | 8.77x | 1.78% | 11.65B | |
| 34.53x | 5.85x | 22.47x | 0.28% | 249B | |
| 36.99x | 6.96x | 21.81x | 0.63% | 162B | |
| 51.68x | 12.65x | 27.12x | -.--% | 157B | |
| 17.34x | 3.44x | 11.18x | -.--% | 66.22B | |
| 49.46x | 12.26x | 27.02x | -.--% | 52.3B | |
| 20.5x | 2.46x | 12.41x | 2.46% | 52.18B | |
| 35.31x | 7.06x | 22.32x | -.--% | 51.34B | |
| 33.72x | 6.68x | 22.73x | 0.59% | 48.79B | |
| 79.42x | 7.56x | 22.95x | -.--% | 44.57B | |
| Average | 37.65x | 6.67x | 19.88x | 0.57% | 89.51B | |
| Weighted average by Cap. | 38.78x | 7.39x | 21.86x | 0.39% |
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
- Stock Market
- Stocks
- 7733 Stock
- Valuation Olympus Corporation
Select your edition
All financial news and data tailored to specific country editions
