Valuation Olympus Corporation

Stocks

7733

JP3201200007

Advanced Medical Equipment & Technology

Delayed Japan Exchange 06:44:15 14/08/2026 am IST			5-day change	1st Jan Change
2,101.00 ^JPY	+1.62%		+10.20%	+5.85%

10/08	Japan Earnings Wrap: Recruit Holdings, Olympus Climb; Mitsui Kinzoku Slides	MT
07/08	Olympus' Attributable Profit Soars 113% in Fiscal Q1	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	21,97,380	-	-
Change	-	-2.4%	-11.26%	-14.84%	-25.38%	34.07%	-	-
Enterprise Value (EV) ¹	30,61,085	30,76,894	25,37,643	21,72,880	16,90,476	22,79,889	22,72,636	22,55,340
Change	-	0.52%	-17.53%	-14.37%	-22.2%	34.87%	-0.32%	-0.76%
P/E	25.9x	20.5x	11.1x	18.9x	24.3x	21.9x	18.3x	16.7x
PBR	5.84x	4.54x	3.41x	2.92x	2.02x	2.69x	2.49x	2.29x
PEG	-	0.8x	0.1x	-0.4x	-0.6x	0.4x	0.9x	1.82x
Capitalization / Revenue	3.43x	3.3x	2.75x	2.2x	1.62x	2.04x	1.97x	1.89x
EV / Revenue	3.52x	3.49x	2.71x	2.18x	1.67x	2.12x	2.04x	1.94x
EV / EBITDA	14x	12.1x	23.2x	9.49x	10.3x	10.3x	9.44x	8.79x
EV / EBIT	19.9x	16.5x	58.2x	13.4x	17.4x	16x	13.4x	12.3x
EV / FCF	31x	76.8x	-66.1x	20.6x	128x	32x	26.2x	24.6x
FCF Yield	3.22%	1.3%	-1.51%	4.86%	0.78%	3.12%	3.81%	4.06%
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%	1.49%	1.56%	1.64%
EPS ²	90.22	113.2	199.9	103	61.32	94.38	113.2	123.6
Distribution rate	15.5%	14.1%	9%	19.4%	48.9%	32.7%	28.5%	27.5%
Net sales ¹	8,68,867	8,81,923	9,36,210	9,97,332	10,10,676	10,77,759	11,15,374	11,60,793
EBITDA ¹	2,18,513	2,53,350	1,09,538	2,28,918	1,64,336	2,20,825	2,40,654	2,56,452
EBIT ¹	1,53,898	1,86,609	43,598	1,62,462	97,120	1,42,573	1,69,177	1,83,683
Net income ¹	1,15,742	1,43,432	2,42,566	1,17,855	68,172	1,01,722	1,20,848	1,30,674
Net Debt ¹	83,555	1,70,728	-41,317	-23,430	51,538	82,510	75,256	57,960
Reference price ²	2,339.00	2,318.50	2,212.50	1,947.50	1,488.50	2,067.50	2,067.50	2,067.50
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

Sector Comparison:

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
OLYMPUS CORPORATION	22.32x	2.14x	10.52x	1.49%	1.39TCr
THERMO FISHER SCIENTIFIC, INC.	30.03x	5.32x	20.39x	0.31%	22TCr
DANAHER CORPORATION	34.49x	6.25x	19.81x	0.71%	14TCr
INTUITIVE SURGICAL, INC.	44.03x	11.48x	25.39x	-.--%	14TCr
BOSTON SCIENTIFIC CORPORATION	19.23x	3.9x	12.66x	-.--%	7.45TCr
EDWARDS LIFESCIENCES CORPORATION	36.77x	7.4x	23.4x	-.--%	5.36TCr
SIEMENS HEALTHINEERS AG	19.55x	2.33x	11.7x	2.61%	5.01TCr
AGILENT TECHNOLOGIES, INC.	28.83x	5.75x	19.66x	0.69%	4.19TCr
WATERS CORPORATION	88.89x	6.94x	21.06x	-.--%	4.09TCr
GE HEALTHCARE TECHNOLOGIES INC.	15.48x	1.78x	9.95x	0.22%	3.26TCr
Average	33.96x	5.33x	17.45x	0.6%	8.17TCr
Weighted average by Cap.	34.23x	6.29x	19.53x	0.44%