Valuation Lasertec Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 07:30:00 05/08/2026 BST			5-day change	1st Jan Change
46,680.00 ^JPY	+5.85%		+35.97%	+57.46%

08-03	Japan's Nikkei retreats on yen strength after joint intervention	RE
08-03	Japan's Nikkei drops over 2% as yen jumps after joint intervention	RE

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	3,952,712	-	-
Change	-	-25.19%	33.6%	67.28%	-46.22%	125.79%	-	-
Enterprise Value (EV) ¹	1,919,023	1,442,924	1,920,943	3,216,714	1,664,508	3,815,507	3,779,603	3,733,630
Change	-	-24.81%	33.13%	67.45%	-48.25%	129.23%	-0.94%	-1.22%
P/E	101x	58.6x	42.1x	55.1x	20.7x	51.3x	40.1x	31x
PBR	35.3x	20x	17.8x	21.5x	8.34x	15.9x	12.5x	9.79x
PEG	-	2x	0.5x	2x	0.5x	-6.09x	1.4x	1.1x
Capitalization / Revenue	27.7x	16.1x	12.7x	15.2x	6.96x	17.2x	13.8x	11x
EV / Revenue	27.3x	16x	12.6x	15.1x	6.62x	16.7x	13.2x	10.4x
EV / EBITDA	69.2x	40.1x	29.2x	37.4x	13.1x	34.6x	26.8x	21.3x
EV / EBIT	73.6x	44.4x	30.8x	39.5x	13.5x	35.9x	27.6x	21.1x
EV / FCF	283x	-163x	96x	108x	22.1x	47.8x	52.3x	43.4x
FCF Yield	0.35%	-0.61%	1.04%	0.92%	4.53%	2.09%	1.91%	2.3%
Dividend per Share ²	75	97	180	230	329	323.8	376.3	478.3
Rate of return	0.35%	0.6%	0.83%	0.64%	1.7%	0.73%	0.85%	1.08%
EPS ²	213.5	275.6	511.9	655	938.6	859.6	1,100	1,421
Distribution rate	35.1%	35.2%	35.2%	35.1%	35.1%	37.7%	34.2%	33.7%
Net sales ¹	70,248	90,378	152,832	213,506	251,477	229,149	285,894	360,037
EBITDA ¹	27,717	35,975	65,773	86,101	127,519	110,382	140,795	175,573
EBIT ¹	26,074	32,492	62,287	81,375	122,843	106,162	136,887	177,133
Net income ¹	19,250	24,850	46,164	59,076	84,652	77,296	98,774	127,700
Net Debt ¹	-27,918	-13,495	-24,773	-38,152	-86,087	-137,206	-173,109	-219,082
Reference price ²	21,590.00	16,150.00	21,575.00	36,090.00	19,410.00	44,100.00	44,100.00	44,100.00
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	51.31x	16.65x	34.57x	0.73%	25.09B
ASML HOLDING N.V.	38.38x	12.82x	29.73x	0.62%	651B
LAM RESEARCH CORPORATION	56.5x	17.09x	45.72x	0.33%	398B
TOKYO ELECTRON LIMITED	34.34x	7.59x	23.61x	1.41%	164B
ASE TECHNOLOGY HOLDING CO., LTD.	31.39x	3.4x	15.66x	1.69%	79.27B
ENTEGRIS, INC.	54.21x	7.11x	24.83x	0.28%	22.05B
SCREEN HOLDINGS CO., LTD.	21.04x	3.05x	13.07x	1.45%	15.69B
ONTO INNOVATION INC.	55.37x	10.06x	32.02x	-	14.31B
AMKOR TECHNOLOGY, INC.	21.91x	1.95x	9.62x	0.6%	13.88B
FORMFACTOR, INC.	49.45x	-	-	-.--%	9.38B
Average	41.39x	8.86x	25.43x	0.79%	139.22B
Weighted average by Cap.	43.05x	12.62x	32.44x	0.69%