|
Delayed
Japan Exchange
11:45:53 18/09/26 am AEST
|
5-day change | 1st Jan Change | ||
| 1,989.50 JPY | -1.70% |
|
+0.94% | +0.20% |
| 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 | 2,977,530 | 2,906,166 | 2,578,960 | 2,196,310 | 1,638,938 | 2,151,147 | - | - |
| Change | - | -2.4% | -11.26% | -14.84% | -25.38% | 31.25% | - | - |
| Enterprise Value (EV) 1 | 3,061,085 | 3,076,894 | 2,537,643 | 2,172,880 | 1,690,476 | 2,232,860 | 2,215,233 | 2,200,961 |
| Change | - | 0.52% | -17.53% | -14.37% | -22.2% | 32.08% | -0.79% | -0.64% |
| P/E | 25.9x | 20.5x | 11.1x | 18.9x | 24.3x | 20.6x | 17.8x | 16.3x |
| PBR | 5.84x | 4.54x | 3.41x | 2.92x | 2.02x | 2.56x | 2.4x | 2.21x |
| PEG | - | 0.8x | 0.1x | -0.4x | -0.6x | 0.3x | 1.1x | 1.73x |
| Capitalization / Revenue | 3.43x | 3.3x | 2.75x | 2.2x | 1.62x | 1.99x | 1.92x | 1.85x |
| EV / Revenue | 3.52x | 3.49x | 2.71x | 2.18x | 1.67x | 2.07x | 1.98x | 1.9x |
| EV / EBITDA | 14x | 12.1x | 23.2x | 9.49x | 10.3x | 10x | 9.11x | 8.5x |
| EV / EBIT | 19.9x | 16.5x | 58.2x | 13.4x | 17.4x | 15x | 12.9x | 11.9x |
| EV / FCF | 31x | 76.8x | -66.1x | 20.6x | 128x | 33.7x | 25.6x | 23.1x |
| FCF Yield | 3.22% | 1.3% | -1.51% | 4.86% | 0.78% | 2.97% | 3.91% | 4.33% |
| 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% | 1.52% | 1.59% | 1.68% |
| 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 | 2,024.00 | 2,024.00 | 2,024.00 |
| 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 | 11/5/22 | 12/5/23 | 10/5/24 | 13/5/25 | 12/5/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 20.24x | 2.03x | 9.85x | 1.55% | 13.6B | |
| 32.22x | 5.65x | 21.67x | 0.28% | 240B | |
| 35.15x | 6.34x | 20.11x | 0.68% | 146B | |
| 41.43x | 10.93x | 24.13x | -.--% | 135B | |
| 16.57x | 3.39x | 11.06x | -.--% | 63.64B | |
| 19.06x | 2.3x | 11.54x | 2.67% | 49.27B | |
| 35.28x | 7.08x | 22.38x | -.--% | 51.46B | |
| 29.94x | 5.94x | 20.16x | 0.67% | 43.33B | |
| 73.29x | 6.98x | 21.29x | -.--% | 41.13B | |
| 46.29x | 7.45x | 26.3x | -.--% | 34.57B | |
| Average | 34.95x | 5.81x | 18.85x | 0.58% | 81.83B | |
| Weighted average by Cap. | 34.79x | 6.46x | 20.31x | 0.43% |
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
