Valuation Lasertec Corporation

Stocks

Market Closed - Japan Exchange 12:00:00 24/08/2026 pm IST			5-day change	1st Jan Change
34,810.00 ^JPY	-0.88%		-10.33%	+17.42%

17/08	Jefferies Adjusts Lasertec's Price Target to 51,000 Yen From 57,000 Yen, Keeps at Buy	MT
14/08	Japanese shares climb on bets Fed to hold rates steady; Topix sets record close	RE

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	19,46,941	14,56,418	19,45,716	32,54,866	17,50,595	31,20,043	-	-
Change	-	-25.19%	33.6%	67.28%	-46.22%	78.23%	-	-
Enterprise Value (EV) ¹	19,19,023	14,42,924	19,20,943	32,16,714	16,64,508	43,63,141	29,92,052	29,40,081
Change	-	-24.81%	33.13%	67.45%	-48.25%	162.13%	0.31%	-1.74%
P/E	101x	58.6x	42.1x	55.1x	20.7x	57.6x	31.3x	23.6x
PBR	35.3x	20x	17.8x	21.5x	8.34x	18x	9.84x	7.75x
PEG	-	2x	0.5x	2x	0.5x	-7.15x	1.1x	0.7x
Capitalization / Revenue	27.7x	16.1x	12.7x	15.2x	6.96x	19.3x	10.6x	8.3x
EV / Revenue	27.3x	16x	12.6x	15.1x	6.62x	18.9x	10.2x	7.82x
EV / EBITDA	69.2x	40.1x	29.2x	37.4x	13.1x	39.7x	20.9x	16x
EV / EBIT	73.6x	44.4x	30.8x	39.5x	13.5x	41.5x	21.8x	16x
EV / FCF	283x	-163x	96x	108x	22.1x	93.5x	-	33.1x
FCF Yield	0.35%	-0.61%	1.04%	0.92%	4.53%	1.07%	-	3.02%
Dividend per Share ²	75	97	180	230	329	329	363.5	497.1
Rate of return	0.35%	0.6%	0.83%	0.64%	1.7%	0.66%	1.04%	1.43%
EPS ²	213.5	275.6	511.9	655	938.6	863	1,113	1,476
Distribution rate	35.1%	35.2%	35.2%	35.1%	35.1%	38.1%	32.7%	33.7%
Net sales ¹	70,248	90,378	1,52,832	2,13,506	2,51,477	2,30,485	2,94,220	3,76,061
EBITDA ¹	27,717	35,975	65,773	86,101	1,27,519	1,09,933	1,42,900	1,84,230
EBIT ¹	26,074	32,492	62,287	81,375	1,22,843	1,05,259	1,37,287	1,83,242
Net income ¹	19,250	24,850	46,164	59,076	84,652	77,485	99,232	1,32,471
Net Debt ¹	-27,918	-13,495	-24,773	-38,152	-86,087	-91,503	-1,27,992	-1,79,963
Reference price ²	21,590.00	16,150.00	21,575.00	36,090.00	19,410.00	34,810.00	34,810.00	34,810.00
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	06/08/26	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
LASERTEC CORPORATION	40.86x	13.14x	27.27x	0.92%	1.98TCr
ASML HOLDING N.V.	39.76x	13.04x	30x	0.6%	68TCr
LAM RESEARCH CORPORATION	33.4x	11.12x	27.56x	0.37%	39TCr
TOKYO ELECTRON LIMITED	32.37x	7.17x	22.26x	1.52%	16TCr
ASE TECHNOLOGY HOLDING CO., LTD.	31.49x	3.42x	15.74x	1.68%	8.11TCr
ENTEGRIS, INC.	52.59x	6.97x	24.32x	0.28%	2.2TCr
SCREEN HOLDINGS CO., LTD.	20.8x	3.02x	12.91x	1.46%	1.54TCr
ONTO INNOVATION INC.	49.19x	9.07x	26.99x	-	1.44TCr
AMKOR TECHNOLOGY, INC.	19.71x	1.77x	8.73x	0.66%	1.25TCr
FORMFACTOR, INC.	46.92x	-	-	-.--%	891.83Cr
Average	36.71x	7.64x	21.75x	0.83%	13.97TCr
Weighted average by Cap.	36.64x	10.93x	27.07x	0.71%