|
Delayed
Japan Exchange
02:30:00 2026-10-21 EDT
|
5-day change | 1st Jan Change | ||
| 39,770.00 JPY | +1.48% |
|
-12.34% | +34.15% |
| 10-15 | Japanese Stocks Slump 4.9%, Marking Worst Day Since March - Update | DJ |
| 10-01 | 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 | 1,456,418 | 1,945,716 | 3,254,866 | 1,750,595 | 4,454,644 | 3,515,602 | - | - |
| Change | - | 33.6% | 67.28% | -46.22% | 154.46% | -21.08% | - | - |
| Enterprise Value (EV) 1 | 1,442,924 | 1,920,943 | 3,216,714 | 1,664,508 | 4,363,141 | 3,383,031 | 3,347,356 | 3,303,657 |
| Change | - | 33.13% | 67.45% | -48.25% | 162.13% | -22.46% | -1.05% | -1.31% |
| P/E | 58.6x | 42.1x | 55.1x | 20.7x | 57.6x | 35x | 26x | 21.6x |
| PBR | 20x | 17.8x | 21.5x | 8.34x | 18x | 11.2x | 8.61x | 6.56x |
| PEG | - | 0.5x | 2x | 0.5x | -7.15x | 1.2x | 0.7x | 1.1x |
| Capitalization / Revenue | 16.1x | 12.7x | 15.2x | 6.96x | 19.3x | 11.8x | 9.06x | 7.61x |
| EV / Revenue | 16x | 12.6x | 15.1x | 6.62x | 18.9x | 11.3x | 8.62x | 7.15x |
| EV / EBITDA | 40.1x | 29.2x | 37.4x | 13.1x | 39.7x | 23.8x | 17.7x | 14.7x |
| EV / EBIT | 44.4x | 30.8x | 39.5x | 13.5x | 41.5x | 24.7x | 18x | 14.7x |
| EV / FCF | -163x | 96x | 108x | 22.1x | 93.5x | 39.5x | 39.1x | 31.3x |
| FCF Yield | -0.61% | 1.04% | 0.92% | 4.53% | 1.07% | 2.53% | 2.56% | 3.19% |
| 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% | 0.93% | 1.28% | 1.52% |
| 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 | 152,832 | 213,506 | 251,477 | 230,485 | 299,177 | 388,100 | 461,943 |
| EBITDA 1 | 35,975 | 65,773 | 86,101 | 127,519 | 109,933 | 142,021 | 189,004 | 225,075 |
| EBIT 1 | 32,492 | 62,287 | 81,375 | 122,843 | 105,259 | 137,221 | 186,134 | 224,135 |
| Net income 1 | 24,850 | 46,164 | 59,076 | 84,652 | 77,485 | 99,773 | 135,426 | 163,062 |
| Net Debt 1 | -13,495 | -24,773 | -38,152 | -86,087 | -91,503 | -132,571 | -168,247 | -211,946 |
| Reference price 2 | 16,150.00 | 21,575.00 | 36,090.00 | 19,410.00 | 49,700.00 | 39,190.00 | 39,190.00 | 39,190.00 |
| Nbr of stocks (in thousands) | 90,181 | 90,184 | 90,187 | 90,190 | 89,631 | 89,707 | - | - |
| Announcement Date | 8/5/22 | 8/7/23 | 8/7/24 | 8/7/25 | 8/6/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 35.05x | 11.31x | 23.82x | 0.93% | 22.23B | |
| 35.06x | 12.25x | 27.96x | 0.64% | 628B | |
| 27.95x | 9.26x | 22.73x | 0.44% | 330B | |
| 30.73x | 9.3x | 26.99x | 0.49% | 321B | |
| 30.06x | 11.78x | 24.39x | 0.59% | 211B | |
| 36.34x | 13.6x | 26.45x | 0.26% | 155B | |
| 29.23x | 6.59x | 20.11x | 1.66% | 145B | |
| 34.43x | 3.8x | 17.23x | 1.53% | 88.86B | |
| 54.86x | 8.15x | 43.39x | 0.16% | 61.54B | |
| 37.94x | 10.07x | 28.39x | 0.16% | 52.62B | |
| Average | 35.16x | 9.61x | 26.15x | 0.68% | 201.54B | |
| Weighted average by Cap. | 33.01x | 10.37x | 25.86x | 0.63% |
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
