Valuation Lasertec Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-07-10 EDT			5-day change	1st Jan Change
44,380.00 ^JPY	+3.16%		-6.86%	+49.70%

07-02	Japan's Nikkei rises, ekes out weekly gain, on Fed bets, domestic growth signs	RE
06-17	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	1,946,941	1,456,418	1,945,716	3,254,866	1,750,595	3,855,911	-	-
Change	-	-25.19%	33.6%	67.28%	-46.22%	120.26%	-	-
Enterprise Value (EV) ¹	1,919,023	1,442,924	1,920,943	3,216,714	1,664,508	3,718,060	3,689,644	3,635,399
Change	-	-24.81%	33.13%	67.45%	-48.25%	123.37%	-0.76%	-1.47%
P/E	101x	58.6x	42.1x	55.1x	20.7x	51x	40.5x	31.6x
PBR	35.3x	20x	17.8x	21.5x	8.34x	15.7x	12.6x	10.1x
PEG	-	2x	0.5x	2x	0.5x	-5x	1.6x	1.1x
Capitalization / Revenue	27.7x	16.1x	12.7x	15.2x	6.96x	17x	13.9x	11.1x
EV / Revenue	27.3x	16x	12.6x	15.1x	6.62x	16.3x	13.3x	10.5x
EV / EBITDA	69.2x	40.1x	29.2x	37.4x	13.1x	33.9x	26.7x	21.1x
EV / EBIT	73.6x	44.4x	30.8x	39.5x	13.5x	35.3x	27.8x	21.3x
EV / FCF	283x	-163x	96x	108x	22.1x	46.6x	49.7x	45x
FCF Yield	0.35%	-0.61%	1.04%	0.92%	4.53%	2.15%	2.01%	2.22%
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%	0.75%	0.87%	1.1%
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	152,832	213,506	251,477	227,438	277,791	347,397
EBITDA ¹	27,717	35,975	65,773	86,101	127,519	109,537	138,102	172,423
EBIT ¹	26,074	32,492	62,287	81,375	122,843	105,241	132,883	170,523
Net income ¹	19,250	24,850	46,164	59,076	84,652	75,855	95,334	122,249
Net Debt ¹	-27,918	-13,495	-24,773	-38,152	-86,087	-137,852	-166,267	-220,513
Reference price ²	21,590.00	16,150.00	21,575.00	36,090.00	19,410.00	43,020.00	43,020.00	43,020.00
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	-	-	-

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%	23.75B
ASML HOLDING N.V.	50.43x	15.4x	39.1x	0.55%	705B
LAM RESEARCH CORPORATION	62.93x	18.99x	50.8x	0.29%	442B
TOKYO ELECTRON LIMITED	44.66x	9.82x	30.85x	1.11%	199B
ASE TECHNOLOGY HOLDING CO., LTD.	39.6x	4.08x	18.54x	1.31%	92.29B
GUANGDONG DTECH TECHNOLOGY CO., LTD.	176.74x	47.36x	122.26x	0.24%	29.91B
ENTEGRIS, INC.	56.58x	7.31x	25.88x	0.28%	22.28B
SCREEN HOLDINGS CO., LTD.	28.67x	4.33x	18.29x	1.06%	20.67B
AMKOR TECHNOLOGY, INC.	34.52x	2.51x	13.71x	0.47%	17.89B
ONTO INNOVATION INC.	61.04x	11.15x	35.49x	-	15.77B
Average	60.62x	13.73x	38.89x	0.67%	156.82B
Weighted average by Cap.	54.73x	15.21x	40.86x	0.59%