Valuation Lasertec Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 10:30:00 17/07/2026 +04			5-day change	1st Jan Change
41,890.00 ^JPY	-9.66%		-5.61%	+41.31%

07-17	SBI Securities Starts Lasertec at Neutral with 47,300 Yen Price Target	MT
07-15	Tech Recovery Lifts 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	3,754,629	-	-
Change	-	-25.19%	33.6%	67.28%	-46.22%	114.48%	-	-
Enterprise Value (EV) ¹	1,919,023	1,442,924	1,920,943	3,216,714	1,664,508	3,616,777	3,588,362	3,534,116
Change	-	-24.81%	33.13%	67.45%	-48.25%	117.29%	-0.79%	-1.51%
P/E	101x	58.6x	42.1x	55.1x	20.7x	49.6x	39.3x	30.4x
PBR	35.3x	20x	17.8x	21.5x	8.34x	15.3x	12.3x	9.75x
PEG	-	2x	0.5x	2x	0.5x	-4.9x	1.5x	1x
Capitalization / Revenue	27.7x	16.1x	12.7x	15.2x	6.96x	16.5x	13.5x	10.7x
EV / Revenue	27.3x	16x	12.6x	15.1x	6.62x	15.9x	12.9x	10.1x
EV / EBITDA	69.2x	40.1x	29.2x	37.4x	13.1x	33x	26x	20.5x
EV / EBIT	73.6x	44.4x	30.8x	39.5x	13.5x	34.4x	26.9x	20.5x
EV / FCF	283x	-163x	96x	108x	22.1x	45.3x	49.6x	41.1x
FCF Yield	0.35%	-0.61%	1.04%	0.92%	4.53%	2.21%	2.02%	2.43%
Dividend per Share ²	75	97	180	230	329	321.1	376.3	478.4
Rate of return	0.35%	0.6%	0.83%	0.64%	1.7%	0.77%	0.9%	1.14%
EPS ²	213.5	275.6	511.9	655	938.6	843.8	1,066	1,377
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	279,124	350,255
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	133,508	172,523
Net income ¹	19,250	24,850	46,164	59,076	84,652	75,855	95,784	123,689
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	41,890.00	41,890.00	41,890.00
Nbr of stocks (in thousands)	90,178	90,181	90,184	90,187	90,190	89,631	-	-
Announcement Date	06/08/21	05/08/22	07/08/23	07/08/24	07/08/25	-	-	-

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	54.96x	17.67x	36.68x	0.69%	25.58B
ASML HOLDING N.V.	41.85x	14.05x	33.12x	0.57%	704B
LAM RESEARCH CORPORATION	57.19x	17.25x	46.16x	0.32%	401B
TOKYO ELECTRON LIMITED	44.36x	9.78x	30.62x	1.12%	198B
ASE TECHNOLOGY HOLDING CO., LTD.	39.9x	4.1x	18.67x	1.3%	92.73B
SCREEN HOLDINGS CO., LTD.	30.3x	4.59x	19.37x	1%	21.85B
ENTEGRIS, INC.	52.13x	6.8x	24.04x	0.3%	20.53B
AMKOR TECHNOLOGY, INC.	30.14x	2.22x	12.09x	0.54%	15.62B
ONTO INNOVATION INC.	54.22x	9.84x	31.31x	-	14.01B
ASMPT LIMITED	44.63x	3.98x	24.87x	1.19%	9.5B
Average	44.97x	9.03x	27.69x	0.78%	150.32B
Weighted average by Cap.	46.37x	13.33x	34.83x	0.63%