Valuation Lasertec Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 07:30:00 25/06/2026 BST			5-day change	1st Jan Change
53,180.00 ^JPY	+5.08%		+0.91%	+79.39%

06-17	Easing Crude Prices Stiffen Asian Stock Markets	MT
06-17	Lasertec Shares Hit New High on Fresh AI-Driven Rally	DJ

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,946,941	1,456,418	1,945,716	3,254,866	1,750,595	4,766,559	-	-
Change	-	-25.19%	33.6%	67.28%	-46.22%	172.28%	-	-
Enterprise Value (EV) ¹	1,919,023	1,442,924	1,920,943	3,216,714	1,664,508	4,628,699	4,600,665	4,546,714
Change	-	-24.81%	33.13%	67.45%	-48.25%	178.08%	-0.61%	-1.17%
P/E	101x	58.6x	42.1x	55.1x	20.7x	59.9x	47.9x	37.5x
PBR	35.3x	20x	17.8x	21.5x	8.34x	18.5x	14.9x	11.8x
PEG	-	2x	0.5x	2x	0.5x	-5.99x	1.9x	1.4x
Capitalization / Revenue	27.7x	16.1x	12.7x	15.2x	6.96x	20.9x	17.2x	13.8x
EV / Revenue	27.3x	16x	12.6x	15.1x	6.62x	20.3x	16.6x	13.2x
EV / EBITDA	69.2x	40.1x	29.2x	37.4x	13.1x	42.3x	33.5x	26.7x
EV / EBIT	73.6x	44.4x	30.8x	39.5x	13.5x	43.9x	34.8x	26.9x
EV / FCF	283x	-163x	96x	108x	22.1x	58x	61.9x	56.3x
FCF Yield	0.35%	-0.61%	1.04%	0.92%	4.53%	1.72%	1.61%	1.78%
Dividend per Share ²	75	97	180	230	329	323.6	373.1	467.4
Rate of return	0.35%	0.6%	0.83%	0.64%	1.7%	0.64%	0.74%	0.92%
EPS ²	213.5	275.6	511.9	655	938.6	844.8	1,058	1,350
Distribution rate	35.1%	35.2%	35.2%	35.1%	35.1%	38.3%	35.3%	34.6%
Net sales ¹	70,248	90,378	152,832	213,506	251,477	227,554	276,348	344,734
EBITDA ¹	27,717	35,975	65,773	86,101	127,519	109,498	137,380	170,106
EBIT ¹	26,074	32,492	62,287	81,375	122,843	105,349	132,185	168,876
Net income ¹	19,250	24,850	46,164	59,076	84,652	75,942	94,994	121,292
Net Debt ¹	-27,918	-13,495	-24,773	-38,152	-86,087	-137,860	-165,894	-219,844
Reference price ²	21,590.00	16,150.00	21,575.00	36,090.00	19,410.00	50,610.00	50,610.00	50,610.00
Nbr of stocks (in thousands)	90,178	90,181	90,184	90,187	90,190	89,631	-	-
Announcement Date	06/08/21	05/08/22	07/08/23	07/08/24	07/08/25	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
LASERTEC CORPORATION	59.91x	19.33x	40.17x	0.64%	28.04B
ASML HOLDING N.V.	49.22x	15.01x	38.23x	0.56%	679B
LAM RESEARCH CORPORATION	66.81x	20.16x	53.97x	0.28%	469B
TOKYO ELECTRON LIMITED	58.33x	12.91x	46.02x	0.86%	197B
ASE TECHNOLOGY HOLDING CO., LTD.	38.48x	3.95x	18.04x	1.31%	90.27B
GUANGDONG DTECH TECHNOLOGY CO., LTD.	226.36x	67.16x	172.72x	0.11%	37.48B
ENTEGRIS, INC.	66.4x	8.45x	29.9x	0.24%	26.15B
AMKOR TECHNOLOGY, INC.	39.59x	2.86x	15.59x	0.41%	20.51B
SCREEN HOLDINGS CO., LTD.	34.75x	4.6x	21.4x	0.87%	18.85B
ONTO INNOVATION INC.	62.04x	11.35x	36.1x	-	16.03B
Average	70.19x	16.58x	47.21x	0.59%	158.17B
Weighted average by Cap.	59.45x	16.53x	45.28x	0.54%