|
Market Closed -
Japan Exchange
12:00:00 16/10/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 41,200.00 JPY | +5.05% |
|
-15.16% | +38.98% |
| 15/10 | Japanese Stocks Slump 4.9%, Marking Worst Day Since March - Update | DJ |
| 01/10 | Tech Shares Boost Asian Stock Markets in Holiday-Thinned Trading | MT |
Company Valuation: Lasertec Corporation
Data adjusted to current consolidation scope
| Fiscal Period: June | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 14,56,418 | 19,45,716 | 32,54,866 | 17,50,595 | 44,54,644 | 36,95,913 | - | - |
| Change | - | 33.6% | 67.28% | -46.22% | 154.46% | -17.03% | - | - |
| Enterprise Value (EV) 1 | 14,42,924 | 19,20,943 | 32,16,714 | 16,64,508 | 43,63,141 | 35,63,341 | 35,27,666 | 34,83,967 |
| Change | - | 33.13% | 67.45% | -48.25% | 162.13% | -18.33% | -1% | -1.24% |
| P/E | 58.6x | 42.1x | 55.1x | 20.7x | 57.6x | 36.8x | 27.3x | 22.7x |
| PBR | 20x | 17.8x | 21.5x | 8.34x | 18x | 11.8x | 9.05x | 6.9x |
| PEG | - | 0.5x | 2x | 0.5x | -7.15x | 1.2x | 0.8x | 1.1x |
| Capitalization / Revenue | 16.1x | 12.7x | 15.2x | 6.96x | 19.3x | 12.4x | 9.52x | 8x |
| EV / Revenue | 16x | 12.6x | 15.1x | 6.62x | 18.9x | 11.9x | 9.09x | 7.54x |
| EV / EBITDA | 40.1x | 29.2x | 37.4x | 13.1x | 39.7x | 25.1x | 18.7x | 15.5x |
| EV / EBIT | 44.4x | 30.8x | 39.5x | 13.5x | 41.5x | 26x | 19x | 15.5x |
| EV / FCF | -163x | 96x | 108x | 22.1x | 93.5x | 41.6x | 41.2x | 33x |
| FCF Yield | -0.61% | 1.04% | 0.92% | 4.53% | 1.07% | 2.4% | 2.43% | 3.03% |
| Dividend per Share 2 | 97 | 180 | 230 | 329 | 329 | 364.6 | 501.7 | 594.9 |
| Rate of return | 0.6% | 0.83% | 0.64% | 1.7% | 0.66% | 0.88% | 1.22% | 1.44% |
| EPS 2 | 275.6 | 511.9 | 655 | 938.6 | 863 | 1,118 | 1,509 | 1,818 |
| Distribution rate | 35.2% | 35.2% | 35.1% | 35.1% | 38.1% | 32.6% | 33.3% | 32.7% |
| Net sales 1 | 90,378 | 1,52,832 | 2,13,506 | 2,51,477 | 2,30,485 | 2,99,177 | 3,88,100 | 4,61,943 |
| EBITDA 1 | 35,975 | 65,773 | 86,101 | 1,27,519 | 1,09,933 | 1,42,021 | 1,89,004 | 2,25,075 |
| EBIT 1 | 32,492 | 62,287 | 81,375 | 1,22,843 | 1,05,259 | 1,37,221 | 1,86,134 | 2,24,135 |
| Net income 1 | 24,850 | 46,164 | 59,076 | 84,652 | 77,485 | 99,773 | 1,35,426 | 1,63,062 |
| Net Debt 1 | -13,495 | -24,773 | -38,152 | -86,087 | -91,503 | -1,32,571 | -1,68,247 | -2,11,946 |
| Reference price 2 | 16,150.00 | 21,575.00 | 36,090.00 | 19,410.00 | 49,700.00 | 41,200.00 | 41,200.00 | 41,200.00 |
| Nbr of stocks (in thousands) | 90,181 | 90,184 | 90,187 | 90,190 | 89,631 | 89,707 | - | - |
| Announcement Date | 05/08/22 | 07/08/23 | 07/08/24 | 07/08/25 | 06/08/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 36.84x | 11.91x | 25.09x | 0.88% | 2.34TCr | |
| 35.59x | 12.43x | 28.39x | 0.63% | 64TCr | |
| 28.05x | 9.29x | 22.86x | 0.44% | 33TCr | |
| 31.05x | 9.4x | 27.28x | 0.48% | 32TCr | |
| 30.8x | 12.07x | 24.98x | 0.58% | 22TCr | |
| 37x | 13.85x | 26.94x | 0.26% | 16TCr | |
| 30.84x | 6.96x | 21.21x | 1.57% | 15TCr | |
| 34.89x | 3.86x | 17.55x | 1.48% | 9.09TCr | |
| 57.49x | 8.54x | 45.49x | 0.16% | 6.44TCr | |
| 36.61x | 9.72x | 27.41x | 0.16% | 5.08TCr | |
| Average | 35.92x | 9.80x | 26.72x | 0.66% | 20.51TCr | |
| Weighted average by Cap. | 33.60x | 10.53x | 26.31x | 0.62% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 6920 Stock
- Valuation Lasertec Corporation
Select your edition
All financial news and data tailored to specific country editions
