Valuation Lasertec Corporation OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 20:59:59 18/06/2026 BST			5-day change	1st Jan Change
71.29 ^USD	+8.31%		+35.04%	+87.75%

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	4,938,650	-	-
Change	-	-25.19%	33.6%	67.28%	-46.22%	182.11%	-	-
Enterprise Value (EV) ¹	1,919,023	1,442,924	1,920,943	3,216,714	1,664,508	4,799,901	4,771,352	4,717,835
Change	-	-24.81%	33.13%	67.45%	-48.25%	188.37%	-0.59%	-1.12%
P/E	101x	58.6x	42.1x	55.1x	20.7x	65.5x	52.7x	42.1x
PBR	35.3x	20x	17.8x	21.5x	8.34x	20.2x	16.3x	13x
PEG	-	2x	0.5x	2x	0.5x	-6.3x	2.2x	1.7x
Capitalization / Revenue	27.7x	16.1x	12.7x	15.2x	6.96x	21.8x	18.1x	14.6x
EV / Revenue	27.3x	16x	12.6x	15.1x	6.62x	21.2x	17.5x	13.9x
EV / EBITDA	69.2x	40.1x	29.2x	37.4x	13.1x	44.1x	35.2x	28.5x
EV / EBIT	73.6x	44.4x	30.8x	39.5x	13.5x	45.8x	36.5x	28.8x
EV / FCF	283x	-163x	96x	108x	22.1x	62.6x	63.6x	60.1x
FCF Yield	0.35%	-0.61%	1.04%	0.92%	4.53%	1.6%	1.57%	1.66%
Dividend per Share ²	75	97	180	230	329	322.8	366.3	454.1
Rate of return	0.35%	0.6%	0.83%	0.64%	1.7%	0.59%	0.66%	0.82%
EPS ²	213.5	275.6	511.9	655	938.6	840.7	1,046	1,309
Distribution rate	35.1%	35.2%	35.2%	35.1%	35.1%	38.4%	35%	34.7%
Net sales ¹	70,248	90,378	152,832	213,506	251,477	226,554	272,925	338,288
EBITDA ¹	27,717	35,975	65,773	86,101	127,519	108,748	135,714	165,288
EBIT ¹	26,074	32,492	62,287	81,375	122,843	104,749	130,638	163,955
Net income ¹	19,250	24,850	46,164	59,076	84,652	75,576	93,951	117,670
Net Debt ¹	-27,918	-13,495	-24,773	-38,152	-86,087	-138,748	-167,297	-220,814
Reference price ²	21,590.00	16,150.00	21,575.00	36,090.00	19,410.00	55,100.00	55,100.00	55,100.00
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.($)
ASML HOLDING N.V.	53.09x	16.22x	41.3x	0.51%	740B
LAM RESEARCH CORPORATION	69.36x	20.93x	56.02x	0.26%	487B
TOKYO ELECTRON LIMITED	63.48x	14.07x	50.16x	0.79%	215B
ASE TECHNOLOGY HOLDING CO., LTD.	36.23x	3.73x	17.1x	1.39%	85.13B
GUANGDONG DTECH TECHNOLOGY CO., LTD.	219.06x	65x	167.15x	0.11%	36.52B
ENTEGRIS, INC.	69.24x	8.77x	31.05x	0.23%	27.26B
AMKOR TECHNOLOGY, INC.	43.27x	3.11x	16.96x	0.37%	22.42B
SCREEN HOLDINGS CO., LTD.	35.39x	4.69x	21.82x	0.85%	19.29B
ONTO INNOVATION INC.	64.26x	11.77x	37.46x	-	16.6B
Average	72.60x	16.48x	48.78x	0.57%	183.21B
Weighted average by Cap.	62.09x	17.28x	47.56x	0.51%