Valuation Lasertec Corporation OTC Markets

Stocks

Market Closed - OTC Markets 15:59:16 2026-10-01 EDT			5-day change	1st Jan Change
56.76 ^USD	+8.03%		+12.35%	+49.49%

10-01	Tech Shares Boost Asian Stock Markets in Holiday-Thinned Trading	MT
10-01	Nikkei logs six-week closing high as Micron forecast lifts chip stocks	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	4,097,018	-	-
Change	-	-25.19%	33.6%	67.28%	-46.22%	134.04%	-	-
Enterprise Value (EV) ¹	1,919,023	1,442,924	1,920,943	3,216,714	1,664,508	4,363,141	3,966,644	3,924,837
Change	-	-24.81%	33.13%	67.45%	-48.25%	162.13%	0.17%	-1.05%
P/E	101x	58.6x	42.1x	55.1x	20.7x	57.6x	40.8x	30.7x
PBR	35.3x	20x	17.8x	21.5x	8.34x	18x	13x	10.2x
PEG	-	2x	0.5x	2x	0.5x	-7.15x	1.3x	0.9x
Capitalization / Revenue	27.7x	16.1x	12.7x	15.2x	6.96x	19.3x	13.6x	10.7x
EV / Revenue	27.3x	16x	12.6x	15.1x	6.62x	18.9x	13.2x	10.2x
EV / EBITDA	69.2x	40.1x	29.2x	37.4x	13.1x	39.7x	27.9x	21.1x
EV / EBIT	73.6x	44.4x	30.8x	39.5x	13.5x	41.5x	28.8x	21.4x
EV / FCF	283x	-163x	96x	108x	22.1x	93.5x	46.3x	45.8x
FCF Yield	0.35%	-0.61%	1.04%	0.92%	4.53%	1.07%	2.16%	2.18%
Dividend per Share ²	75	97	180	230	329	329	364.6	501.7
Rate of return	0.35%	0.6%	0.83%	0.64%	1.7%	0.66%	0.8%	1.1%
EPS ²	213.5	275.6	511.9	655	938.6	863	1,121	1,487
Distribution rate	35.1%	35.2%	35.2%	35.1%	35.1%	38.1%	32.5%	33.7%
Net sales ¹	70,248	90,378	152,832	213,506	251,477	230,485	300,663	383,800
EBITDA ¹	27,717	35,975	65,773	86,101	127,519	109,933	142,418	185,841
EBIT ¹	26,074	32,492	62,287	81,375	122,843	105,259	137,565	183,779
Net income ¹	19,250	24,850	46,164	59,076	84,652	77,485	99,991	133,476
Net Debt ¹	-27,918	-13,495	-24,773	-38,152	-86,087	-91,503	-130,374	-172,181
Reference price ²	21,590.00	16,150.00	21,575.00	36,090.00	19,410.00	45,710.00	45,710.00	45,710.00
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.($)
ASML HOLDING N.V.	41.4x	13.98x	31.73x	0.57%	691B
LAM RESEARCH CORPORATION	36.17x	12.05x	29.63x	0.34%	426B
APPLIED MATERIALS, INC.	40.16x	12.19x	35.24x	0.37%	420B
KLA CORPORATION	37.23x	14.58x	30.24x	0.48%	261B
TOKYO ELECTRON LIMITED	36.5x	8.26x	25.17x	1.33%	182B
ADVANTEST CORPORATION	40.3x	15.12x	29.4x	0.24%	173B
ASE TECHNOLOGY HOLDING CO., LTD.	37.8x	4.07x	18.75x	1.36%	97.7B
NAURA TECHNOLOGY GROUP CO., LTD.	59.72x	8.86x	47.16x	0.15%	66.59B
TERADYNE, INC.	46.83x	12.48x	35.19x	0.12%	65B
Average	41.79x	11.29x	31.39x	0.55%	264.6B
Weighted average by Cap.	39.85x	12.44x	31.13x	0.52%