Valuation Lasertec Corporation

Stocks

Market Closed - Japan Exchange 10:30:00 02/09/2026 +04			5-day change	1st Jan Change
32,350.00 ^JPY	-2.21%		-6.56%	+9.12%

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	2,964,982	-	-
Change	-	-25.19%	33.6%	67.28%	-46.22%	69.37%	-	-
Enterprise Value (EV) ¹	1,919,023	1,442,924	1,920,943	3,216,714	1,664,508	4,363,141	2,836,991	2,785,020
Change	-	-24.81%	33.13%	67.45%	-48.25%	162.13%	0.33%	-1.83%
P/E	101x	58.6x	42.1x	55.1x	20.7x	57.6x	29.7x	22.4x
PBR	35.3x	20x	17.8x	21.5x	8.34x	18x	9.31x	7.35x
PEG	-	2x	0.5x	2x	0.5x	-7.15x	1x	0.7x
Capitalization / Revenue	27.7x	16.1x	12.7x	15.2x	6.96x	19.3x	10x	7.86x
EV / Revenue	27.3x	16x	12.6x	15.1x	6.62x	18.9x	9.61x	7.38x
EV / EBITDA	69.2x	40.1x	29.2x	37.4x	13.1x	39.7x	19.8x	15.1x
EV / EBIT	73.6x	44.4x	30.8x	39.5x	13.5x	41.5x	20.7x	15.2x
EV / FCF	283x	-163x	96x	108x	22.1x	93.5x	-	31.4x
FCF Yield	0.35%	-0.61%	1.04%	0.92%	4.53%	1.07%	-	3.19%
Dividend per Share ²	75	97	180	230	329	329	364.4	497.1
Rate of return	0.35%	0.6%	0.83%	0.64%	1.7%	0.66%	1.1%	1.5%
EPS ²	213.5	275.6	511.9	655	938.6	863	1,115	1,476
Distribution rate	35.1%	35.2%	35.2%	35.1%	35.1%	38.1%	32.7%	33.7%
Net sales ¹	70,248	90,378	152,832	213,506	251,477	230,485	295,291	377,127
EBITDA ¹	27,717	35,975	65,773	86,101	127,519	109,933	143,164	184,249
EBIT ¹	26,074	32,492	62,287	81,375	122,843	105,259	137,216	182,929
Net income ¹	19,250	24,850	46,164	59,076	84,652	77,485	99,377	132,472
Net Debt ¹	-27,918	-13,495	-24,773	-38,152	-86,087	-91,503	-127,992	-179,963
Reference price ²	21,590.00	16,150.00	21,575.00	36,090.00	19,410.00	33,080.00	33,080.00	33,080.00
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	06/08/26	-	-

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	38.49x	12.34x	25.62x	0.98%	18.52B
ASML HOLDING N.V.	37.9x	12.55x	28.55x	0.63%	639B
LAM RESEARCH CORPORATION	30.85x	10.26x	25.43x	0.39%	363B
TOKYO ELECTRON LIMITED	32.39x	7.25x	22.42x	1.51%	156B
ASE TECHNOLOGY HOLDING CO., LTD.	32.77x	3.54x	16.37x	1.59%	84.65B
ENTEGRIS, INC.	47.41x	6.36x	22.2x	0.31%	19.79B
SCREEN HOLDINGS CO., LTD.	21.61x	3.15x	13.52x	1.41%	15.93B
ONTO INNOVATION INC.	42.99x	7.81x	23.24x	-	12.58B
AMKOR TECHNOLOGY, INC.	17.93x	1.63x	7.98x	0.73%	11.36B
Average	33.59x	7.21x	20.59x	0.94%	146.8B
Weighted average by Cap.	34.81x	10.37x	25.64x	0.74%