Valuation Olympus Corporation Deutsche Boerse AG

Stocks

OLY1

JP3201200007

Advanced Medical Equipment & Technology

Real-time Estimate Tradegate 12:36:08 29/09/2026 am IST			5-day change	1st Jan Change
11.30 ^EUR	+0.71%		+0.91%	+3.63%

16/09	Olympus Corp. Files for Singapore Listing of $500 Million Bonds	MT
11/09	S&P Rates Olympus' Proposed U.S. Dollar Bonds BBB+	MT

Company Valuation: Olympus Corporation

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	29,77,530	29,06,166	25,78,960	21,96,310	16,38,938	21,46,896	-	-
Change	-	-2.4%	-11.26%	-14.84%	-25.38%	30.99%	-	-
Enterprise Value (EV) ¹	30,61,085	30,76,894	25,37,643	21,72,880	16,90,476	22,30,765	22,12,388	22,10,283
Change	-	0.52%	-17.53%	-14.37%	-22.2%	31.96%	-0.82%	-0.1%
P/E	25.9x	20.5x	11.1x	18.9x	24.3x	20.6x	17.7x	16.2x
PBR	5.84x	4.54x	3.41x	2.92x	2.02x	2.54x	2.36x	2.17x
PEG	-	0.8x	0.1x	-0.4x	-0.6x	0.3x	1.1x	1.69x
Capitalization / Revenue	3.43x	3.3x	2.75x	2.2x	1.62x	1.98x	1.91x	1.84x
EV / Revenue	3.52x	3.49x	2.71x	2.18x	1.67x	2.06x	1.97x	1.89x
EV / EBITDA	14x	12.1x	23.2x	9.49x	10.3x	10.2x	9.07x	8.48x
EV / EBIT	19.9x	16.5x	58.2x	13.4x	17.4x	14.8x	12.9x	11.8x
EV / FCF	31x	76.8x	-66.1x	20.6x	128x	35.6x	26.3x	24x
FCF Yield	3.22%	1.3%	-1.51%	4.86%	0.78%	2.81%	3.8%	4.17%
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%	1.52%	1.58%	1.67%
EPS ²	90.22	113.2	199.9	103	61.32	98.08	114.1	125.1
Distribution rate	15.5%	14.1%	9%	19.4%	48.9%	31.2%	28%	27%
Net sales ¹	8,68,867	8,81,923	9,36,210	9,97,332	10,10,676	10,82,317	11,23,572	11,67,610
EBITDA ¹	2,18,513	2,53,350	1,09,538	2,28,918	1,64,336	2,17,666	2,43,957	2,60,570
EBIT ¹	1,53,898	1,86,609	43,598	1,62,462	97,120	1,50,439	1,72,028	1,86,954
Net income ¹	1,15,742	1,43,432	2,42,566	1,17,855	68,172	1,05,501	1,22,031	1,32,528
Net Debt ¹	83,555	1,70,728	-41,317	-23,430	51,538	83,870	65,492	63,387
Reference price ²	2,339.00	2,318.50	2,212.50	1,947.50	1,488.50	2,020.00	2,020.00	2,020.00
Nbr of stocks (in thousands)	12,72,993	12,53,468	11,65,632	11,27,759	11,01,067	10,62,820	-	-
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

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.($)
THERMO FISHER SCIENTIFIC, INC.	33.55x	5.86x	22.46x	0.27%	25TCr
DANAHER CORPORATION	37.86x	6.77x	21.47x	0.63%	16TCr
INTUITIVE SURGICAL, INC.	43.91x	11.62x	25.64x	-.--%	14TCr
BOSTON SCIENTIFIC CORPORATION	16.61x	3.4x	11.09x	-.--%	6.37TCr
EDWARDS LIFESCIENCES CORPORATION	34.1x	6.82x	21.58x	-.--%	4.97TCr
AGILENT TECHNOLOGIES, INC.	33.66x	6.66x	22.6x	0.59%	4.87TCr
SIEMENS HEALTHINEERS AG	18.61x	2.27x	11.47x	2.71%	4.79TCr
WATERS CORPORATION	75.9x	7.23x	22.05x	-.--%	4.26TCr
ILLUMINA, INC.	54.59x	8.79x	31.04x	-.--%	4.08TCr
Average	38.75x	6.60x	21.04x	0.47%	9.38TCr
Weighted average by Cap.	37.18x	6.93x	21.68x	0.39%