investorscraft@gmail.com

Intrinsic ValueOlympus Corporation (7733.T)

Previous Close¥1,841.00
Intrinsic Value
Upside potential
Previous Close
¥1,841.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Olympus Corporation is a global leader in precision medical and industrial technology, operating primarily in the healthcare sector with a focus on endoscopic, therapeutic, and scientific solutions. The company’s core revenue model is driven by high-margin medical devices, including gastrointestinal and surgical endoscopes, urology products, and industrial microscopes. Olympus holds a strong competitive position in minimally invasive surgical equipment, supported by its reputation for innovation and reliability in medical imaging and diagnostics. Its Endoscopic Solutions Business is particularly dominant, benefiting from recurring revenue streams through repair services and system integration. The company’s diversified portfolio across medical and industrial applications mitigates sector-specific risks while reinforcing its technological leadership. Olympus’s market position is further strengthened by its extensive R&D investments and strategic focus on high-growth areas like robotic-assisted surgery and digital healthcare solutions.

Revenue Profitability And Efficiency

Olympus reported revenue of JPY 936.2 billion for FY 2024, with net income reaching JPY 242.6 billion, reflecting a robust profitability margin. The company’s operating cash flow stood at JPY 42.4 billion, though capital expenditures of JPY -46.4 billion indicate significant reinvestment. Diluted EPS of JPY 199.44 underscores efficient earnings generation, supported by disciplined cost management and high-margin product sales.

Earnings Power And Capital Efficiency

The company demonstrates strong earnings power, with its therapeutic and endoscopic segments driving consistent profitability. Olympus maintains capital efficiency through strategic R&D allocations and operational leverage, though its moderate operating cash flow relative to net income suggests working capital intensity. Debt levels are manageable, with JPY 299.6 billion in total debt offset by JPY 340.9 billion in cash reserves.

Balance Sheet And Financial Health

Olympus boasts a solid balance sheet, with JPY 340.9 billion in cash and equivalents providing liquidity flexibility. Total debt of JPY 299.6 billion is well-covered by operating earnings, indicating low financial risk. The company’s net cash position supports continued investment in innovation and potential M&A activity, reinforcing long-term stability.

Growth Trends And Dividend Policy

Olympus has shown steady growth in its medical divisions, particularly in endoscopic and therapeutic solutions. The company’s dividend policy remains conservative, with a JPY 20 per share payout, reflecting a focus on reinvestment for future expansion. Growth is expected to be driven by advancements in minimally invasive surgery and digital healthcare adoption.

Valuation And Market Expectations

With a market cap of JPY 2.04 trillion, Olympus trades at a premium reflective of its leadership in medical technology. Investors likely anticipate sustained growth in high-margin segments, supported by global healthcare demand. The low beta of 0.541 suggests relative stability compared to broader market volatility.

Strategic Advantages And Outlook

Olympus’s strategic advantages lie in its technological expertise, strong brand equity, and diversified healthcare portfolio. The outlook remains positive, with opportunities in robotic surgery and AI-driven diagnostics. However, competitive pressures and regulatory hurdles in medical devices could pose challenges. The company’s focus on innovation and global expansion positions it well for long-term success.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount