Valuation Lasertec Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 12:00:00 10/07/2026 pm IST			5-day change	1st Jan Change
44,380.00 ^JPY	+3.16%		-7.04%	+49.70%

03/07	Japan's Nikkei rises, ekes out weekly gain, on Fed bets, domestic growth signs	RE
17/06	Easing Crude Prices Stiffen Asian Stock Markets	MT

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	39,77,809	-	-
Change	-	-25.19%	33.6%	67.28%	-46.22%	127.23%	-	-
Enterprise Value (EV) ¹	19,19,023	14,42,924	19,20,943	32,16,714	16,64,508	38,39,957	38,11,542	37,57,296
Change	-	-24.81%	33.13%	67.45%	-48.25%	130.7%	-0.74%	-1.42%
P/E	101x	58.6x	42.1x	55.1x	20.7x	52.6x	41.8x	32.6x
PBR	35.3x	20x	17.8x	21.5x	8.34x	16.2x	13x	10.4x
PEG	-	2x	0.5x	2x	0.5x	-5.2x	1.6x	1.2x
Capitalization / Revenue	27.7x	16.1x	12.7x	15.2x	6.96x	17.5x	14.3x	11.5x
EV / Revenue	27.3x	16x	12.6x	15.1x	6.62x	16.9x	13.7x	10.8x
EV / EBITDA	69.2x	40.1x	29.2x	37.4x	13.1x	35.1x	27.6x	21.8x
EV / EBIT	73.6x	44.4x	30.8x	39.5x	13.5x	36.5x	28.7x	22x
EV / FCF	283x	-163x	96x	108x	22.1x	48.1x	51.3x	46.5x
FCF Yield	0.35%	-0.61%	1.04%	0.92%	4.53%	2.08%	1.95%	2.15%
Dividend per Share ²	75	97	180	230	329	321.1	374.3	471.9
Rate of return	0.35%	0.6%	0.83%	0.64%	1.7%	0.72%	0.84%	1.06%
EPS ²	213.5	275.6	511.9	655	938.6	843.8	1,061	1,361
Distribution rate	35.1%	35.2%	35.2%	35.1%	35.1%	38.1%	35.3%	34.7%
Net sales ¹	70,248	90,378	1,52,832	2,13,506	2,51,477	2,27,438	2,77,791	3,47,397
EBITDA ¹	27,717	35,975	65,773	86,101	1,27,519	1,09,537	1,38,102	1,72,423
EBIT ¹	26,074	32,492	62,287	81,375	1,22,843	1,05,241	1,32,883	1,70,523
Net income ¹	19,250	24,850	46,164	59,076	84,652	75,855	95,334	1,22,249
Net Debt ¹	-27,918	-13,495	-24,773	-38,152	-86,087	-1,37,852	-1,66,267	-2,20,513
Reference price ²	21,590.00	16,150.00	21,575.00	36,090.00	19,410.00	44,380.00	44,380.00	44,380.00
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	50.99x	16.35x	33.94x	0.75%	2.37TCr
ASML HOLDING N.V.	50.43x	15.4x	39.1x	0.55%	71TCr
LAM RESEARCH CORPORATION	62.93x	18.99x	50.8x	0.29%	44TCr
TOKYO ELECTRON LIMITED	44.66x	9.82x	30.85x	1.11%	20TCr
ASE TECHNOLOGY HOLDING CO., LTD.	39.6x	4.08x	18.54x	1.31%	9.23TCr
GUANGDONG DTECH TECHNOLOGY CO., LTD.	176.74x	47.36x	122.26x	0.24%	2.99TCr
ENTEGRIS, INC.	56.58x	7.31x	25.88x	0.28%	2.23TCr
SCREEN HOLDINGS CO., LTD.	28.67x	4.33x	18.29x	1.06%	2.07TCr
AMKOR TECHNOLOGY, INC.	34.52x	2.51x	13.71x	0.47%	1.79TCr
ONTO INNOVATION INC.	61.04x	11.15x	35.49x	-	1.58TCr
Average	60.62x	13.73x	38.89x	0.67%	15.68TCr
Weighted average by Cap.	54.73x	15.21x	40.86x	0.59%