Valuation Lasertec Corporation

Stocks

Delayed Japan Exchange 22:30:00 2026-08-19 EDT			5-day change	1st Jan Change
34,570.00 ^JPY	-1.82%		-14.62%	+16.61%

08-17	Jefferies Adjusts Lasertec's Price Target to 51,000 Yen From 57,000 Yen, Keeps at Buy	MT
08-14	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	1,946,941	1,456,418	1,945,716	3,254,866	1,750,595	3,155,896	-	-
Change	-	-25.19%	33.6%	67.28%	-46.22%	80.28%	-	-
Enterprise Value (EV) ¹	1,919,023	1,442,924	1,920,943	3,216,714	1,664,508	4,363,141	3,026,703	2,973,933
Change	-	-24.81%	33.13%	67.45%	-48.25%	162.13%	0.27%	-1.74%
P/E	101x	58.6x	42.1x	55.1x	20.7x	57.6x	31.6x	23.9x
PBR	35.3x	20x	17.8x	21.5x	8.34x	18x	9.96x	7.84x
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	10.7x	8.42x
EV / Revenue	27.3x	16x	12.6x	15.1x	6.62x	18.9x	10.3x	7.94x
EV / EBITDA	69.2x	40.1x	29.2x	37.4x	13.1x	39.7x	21.2x	16.2x
EV / EBIT	73.6x	44.4x	30.8x	39.5x	13.5x	41.5x	22.1x	16.3x
EV / FCF	283x	-163x	96x	108x	22.1x	93.5x	-	33.5x
FCF Yield	0.35%	-0.61%	1.04%	0.92%	4.53%	1.07%	-	2.99%
Dividend per Share ²	75	97	180	230	329	329	363.3	496.1
Rate of return	0.35%	0.6%	0.83%	0.64%	1.7%	0.66%	1.03%	1.41%
EPS ²	213.5	275.6	511.9	655	938.6	863	1,113	1,473
Distribution rate	35.1%	35.2%	35.2%	35.1%	35.1%	38.1%	32.6%	33.7%
Net sales ¹	70,248	90,378	152,832	213,506	251,477	230,485	293,706	374,627
EBITDA ¹	27,717	35,975	65,773	86,101	127,519	109,933	142,792	183,869
EBIT ¹	26,074	32,492	62,287	81,375	122,843	105,259	137,195	182,948
Net income ¹	19,250	24,850	46,164	59,076	84,652	77,485	99,168	132,258
Net Debt ¹	-27,918	-13,495	-24,773	-38,152	-86,087	-91,503	-129,193	-181,963
Reference price ²	21,590.00	16,150.00	21,575.00	36,090.00	19,410.00	35,210.00	35,210.00	35,210.00
Nbr of stocks (in thousands)	90,178	90,181	90,184	90,187	90,190	89,631	-	-
Announcement Date	8/6/21	8/5/22	8/7/23	8/7/24	8/7/25	8/6/26	-	-

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	43.07x	13.88x	28.82x	0.87%	20.79B
ASML HOLDING N.V.	40.3x	13.39x	30.95x	0.59%	686B
LAM RESEARCH CORPORATION	34.88x	11.63x	28.8x	0.35%	410B
TOKYO ELECTRON LIMITED	33.7x	7.46x	23.19x	1.46%	161B
ASE TECHNOLOGY HOLDING CO., LTD.	32.14x	3.48x	16.03x	1.65%	82.47B
ENTEGRIS, INC.	55.01x	7.25x	25.3x	0.27%	22.96B
SCREEN HOLDINGS CO., LTD.	22x	3.2x	13.7x	1.39%	16.23B
ONTO INNOVATION INC.	52.89x	9.82x	29.24x	-	15.48B
AMKOR TECHNOLOGY, INC.	21.51x	1.92x	9.46x	0.61%	13.63B
FORMFACTOR, INC.	51.11x	-	-	-.--%	9.71B
Average	38.66x	8.01x	22.83x	0.8%	143.78B
Weighted average by Cap.	37.65x	11.29x	28.05x	0.68%