Valuation Lam Research Corporation Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 2026-10-22			5-day change	1st Jan Change
3.100 ^THB	-10.40%		-14.36%	-

10-23	Wall St Week Ahead-Earnings flood, Fed meeting will test rickety AI market rally	RE
10-23	US Equity Indexes Close Mixed This Week as Investors Rotate into Treasury Bonds, Defensives as AI Trade Falters	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	60,793	86,271	139,220	124,330	474,079	287,434	-	-
Change	-	41.91%	61.38%	-10.69%	281.31%	-39.37%	-	-
Enterprise Value (EV) ¹	62,141	85,908	138,355	122,424	472,234	280,945	276,081	269,891
Change	-	38.25%	61.05%	-11.51%	285.74%	-40.51%	-1.73%	-2.24%
P/E	13.4x	19.3x	36.7x	23.4x	65.8x	24x	18.7x	15.9x
PBR	9.56x	10.4x	16.3x	12.5x	38x	16.1x	11.3x	7.87x
PEG	-	13.74x	-2.9x	0.5x	1.7x	0.4x	0.7x	0.9x
Capitalization / Revenue	3.53x	4.95x	9.34x	6.74x	20.4x	8.12x	6.73x	5.87x
EV / Revenue	3.61x	4.93x	9.28x	6.64x	20.3x	7.94x	6.47x	5.51x
EV / EBITDA	10.8x	15.1x	28.4x	19.3x	53.9x	19.1x	15.3x	12.9x
EV / EBIT	11.5x	16x	30.7x	20.6x	56.8x	19.6x	15.6x	13.2x
EV / FCF	24.3x	18.4x	32.5x	22.6x	96.5x	26.8x	22x	17.7x
FCF Yield	4.11%	5.44%	3.08%	4.42%	1.04%	3.73%	4.54%	5.66%
Dividend per Share ²	0.6	0.69	0.8	0.92	1.04	1.269	1.366	1.492
Rate of return	1.37%	1.07%	0.75%	0.95%	0.27%	0.55%	0.59%	0.65%
EPS ²	3.275	3.321	2.9	4.15	5.76	9.569	12.29	14.44
Distribution rate	18.3%	20.8%	27.6%	22.2%	18.1%	13.3%	11.1%	10.3%
Net sales ¹	17,227	17,429	14,905	18,436	23,233	35,390	42,680	48,983
EBITDA ¹	5,732	5,698	4,872	6,343	8,762	14,721	18,092	20,873
EBIT ¹	5,398	5,355	4,513	5,957	8,320	14,367	17,745	20,463
Net income ¹	4,605	4,511	3,828	5,358	7,265	11,963	15,383	17,919
Net Debt ¹	1,348	-363.2	-864.5	-1,906	-1,845	-6,489	-11,353	-17,543
Reference price ²	43.83	64.22	106.48	97.20	379.09	230.10	230.10	230.10
Nbr of stocks (in thousands)	1,387,150	1,343,405	1,307,410	1,279,118	1,250,571	1,249,171	-	-
Announcement Date	7/27/22	7/26/23	7/31/24	7/30/25	7/29/26	-	-	-

¹USD in Million²USD

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.	33.9x	11.83x	27.01x	0.66%	605B
APPLIED MATERIALS, INC.	28.62x	8.66x	25.13x	0.52%	299B
LAM RESEARCH CORPORATION	24.05x	7.94x	19.08x	0.55%	287B
KLA CORPORATION	27.06x	10.62x	21.98x	0.66%	190B
ADVANTEST CORPORATION	34.7x	12.97x	25.23x	0.27%	149B
TOKYO ELECTRON LIMITED	27.42x	6.18x	18.84x	1.77%	137B
ASE TECHNOLOGY HOLDING CO., LTD.	34.11x	3.76x	17.09x	1.54%	88.23B
NAURA TECHNOLOGY GROUP CO., LTD.	52.06x	7.73x	41.15x	0.17%	58.48B
TERADYNE, INC.	34.81x	9.21x	26.01x	0.17%	48.29B
Average	32.97x	8.77x	24.61x	0.7%	207.05B
Weighted average by Cap.	31.03x	9.69x	24.18x	0.68%