Valuation Olympus Corporation Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 14:05:25 07/09/2026 HKT			5-day change	1st Jan Change
11.00 ^EUR	-1.65%		-3.17%	+2.37%

08-27	Jefferies Adjusts Olympus' Price Target to 3,300 Yen From 2,300 Yen, Keeps at Buy	MT
08-13	Olympus Corporation Enters Global Distribution Agreement With Endocision For Respiratory Cryobiopsy System	CI

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	2,143,707	-	-
Change	-	-2.4%	-11.26%	-14.84%	-25.38%	30.8%	-	-
Enterprise Value (EV) ¹	3,061,085	3,076,894	2,537,643	2,172,880	1,690,476	2,225,420	2,207,793	2,193,521
Change	-	0.52%	-17.53%	-14.37%	-22.2%	31.64%	-0.79%	-0.65%
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	2.55x	2.39x	2.2x
PEG	-	0.8x	0.1x	-0.4x	-0.6x	0.3x	1.1x	1.72x
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	2.06x	1.98x	1.89x
EV / EBITDA	14x	12.1x	23.2x	9.49x	10.3x	9.94x	9.11x	8.47x
EV / EBIT	19.9x	16.5x	58.2x	13.4x	17.4x	15x	12.9x	11.8x
EV / FCF	31x	76.8x	-66.1x	20.6x	128x	33.6x	25.5x	23x
FCF Yield	3.22%	1.3%	-1.51%	4.86%	0.78%	2.98%	3.93%	4.34%
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%	1.53%	1.6%	1.69%
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%	28.4%	27.3%
Net sales ¹	868,867	881,923	936,210	997,332	1,010,676	1,079,250	1,116,897	1,161,185
EBITDA ¹	218,513	253,350	109,538	228,918	164,336	223,774	242,468	258,981
EBIT ¹	153,898	186,609	43,598	162,462	97,120	148,770	170,734	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	2,017.00	2,017.00	2,017.00
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

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.($)
THERMO FISHER SCIENTIFIC, INC.	30.5x	5.4x	20.72x	0.3%	227B
DANAHER CORPORATION	35.03x	6.31x	20.02x	0.69%	146B
INTUITIVE SURGICAL, INC.	40.22x	10.44x	23.09x	-.--%	130B
BOSTON SCIENTIFIC CORPORATION	17.84x	3.65x	11.85x	-.--%	69.27B
EDWARDS LIFESCIENCES CORPORATION	35.52x	7.13x	22.55x	-.--%	51.82B
SIEMENS HEALTHINEERS AG	19.37x	2.33x	11.69x	2.63%	49.99B
AGILENT TECHNOLOGIES, INC.	29.39x	5.8x	19.69x	0.68%	42.53B
WATERS CORPORATION	71.67x	6.84x	20.83x	-.--%	40.22B
ILLUMINA, INC.	44.12x	7.18x	25.33x	-.--%	32.95B
Average	35.96x	6.12x	19.53x	0.48%	87.69B
Weighted average by Cap.	34.05x	6.33x	19.89x	0.42%