|
Market Closed -
Japan Exchange
04:30:00 02/10/26 pm AEST
|
5-day change | 1st Jan Change | ||
| 46,130.00 JPY | +0.92% |
|
+12.76% | +55.61% |
| 01/10 | Tech Shares Boost Asian Stock Markets in Holiday-Thinned Trading | MT |
| 01/10 | Nikkei logs six-week closing high as Micron forecast lifts chip stocks | RE |
Company Valuation: Lasertec Corporation
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 | 6/8/21 | 5/8/22 | 7/8/23 | 7/8/24 | 7/8/25 | 6/8/26 | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 53.18x | 17.28x | 35.87x | 0.71% | 26.01B | |
| 41.4x | 13.98x | 31.73x | 0.57% | 691B | |
| 36.17x | 12.05x | 29.63x | 0.34% | 426B | |
| 40.16x | 12.19x | 35.24x | 0.37% | 420B | |
| 37.23x | 14.58x | 30.24x | 0.48% | 261B | |
| 36.5x | 8.26x | 25.17x | 1.33% | 182B | |
| 40.3x | 15.12x | 29.4x | 0.24% | 173B | |
| 37.8x | 4.07x | 18.75x | 1.36% | 97.7B | |
| 59.72x | 8.86x | 47.16x | 0.15% | 66.59B | |
| 46.83x | 12.48x | 35.19x | 0.12% | 65B | |
| Average | 42.93x | 11.89x | 31.84x | 0.57% | 240.74B | |
| Weighted average by Cap. | 39.99x | 12.49x | 31.19x | 0.53% |
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
