Valuation Lasertec Corporation

Stocks

Market Closed - Japan Exchange 05:30:00 30/10/26 pm AEDT			5-day change	1st Jan Change
37,700.00 ^JPY	-8.81%		-0.89%	+27.17%

31/10	Lasertec Corporation Provides Consolidated Earnings Guidance for the Fiscal Year Ending June 30, 2027	CI
22/10	Japan's Nikkei slips as chip shares pressured by AI capex caution	RE

Data adjusted to current consolidation scope

Fiscal Period: June	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	1,456,418	1,945,716	3,254,866	1,750,595	4,454,644	3,381,939	-	-
Change	-	33.6%	67.28%	-46.22%	154.46%	-24.08%	-	-
Enterprise Value (EV) ¹	1,442,924	1,920,943	3,216,714	1,664,508	4,363,141	3,251,292	3,195,007	3,142,893
Change	-	33.13%	67.45%	-48.25%	162.13%	-25.48%	-1.73%	-1.63%
P/E	58.6x	42.1x	55.1x	20.7x	57.6x	33.8x	24.8x	20.4x
PBR	20x	17.8x	21.5x	8.34x	18x	10.6x	8.26x	6.28x
PEG	-	0.5x	2x	0.5x	-7.15x	1.2x	0.7x	0.9x
Capitalization / Revenue	16.1x	12.7x	15.2x	6.96x	19.3x	11.3x	8.66x	7.2x
EV / Revenue	16x	12.6x	15.1x	6.62x	18.9x	10.9x	8.18x	6.69x
EV / EBITDA	40.1x	29.2x	37.4x	13.1x	39.7x	23.7x	16.8x	13.7x
EV / EBIT	44.4x	30.8x	39.5x	13.5x	41.5x	23.7x	17.1x	13.8x
EV / FCF	-163x	96x	108x	22.1x	93.5x	38x	37.3x	29.8x
FCF Yield	-0.61%	1.04%	0.92%	4.53%	1.07%	2.63%	2.68%	3.36%
Dividend per Share ²	97	180	230	329	329	370.2	505.2	607.7
Rate of return	0.6%	0.83%	0.64%	1.7%	0.66%	0.98%	1.34%	1.61%
EPS ²	275.6	511.9	655	938.6	863	1,115	1,518	1,848
Distribution rate	35.2%	35.2%	35.1%	35.1%	38.1%	33.2%	33.3%	32.9%
Net sales ¹	90,378	152,832	213,506	251,477	230,485	299,510	390,724	469,654
EBITDA ¹	35,975	65,773	86,101	127,519	109,933	137,387	190,277	229,636
EBIT ¹	32,492	62,287	81,375	122,843	105,259	137,317	187,270	227,937
Net income ¹	24,850	46,164	59,076	84,652	77,485	99,879	136,251	165,811
Net Debt ¹	-13,495	-24,773	-38,152	-86,087	-91,503	-130,647	-186,933	-239,046
Reference price ²	16,150.00	21,575.00	36,090.00	19,410.00	49,700.00	37,700.00	37,700.00	37,700.00
Nbr of stocks (in thousands)	90,181	90,184	90,187	90,190	89,631	89,707	-	-
Announcement Date	5/8/22	7/8/23	7/8/24	7/8/25	6/8/26	-	-	-

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	33.81x	10.86x	23.67x	0.98%	21.47B
ASML HOLDING N.V.	34.04x	11.83x	26.96x	0.66%	603B
APPLIED MATERIALS, INC.	29.57x	8.96x	25.95x	0.5%	310B
LAM RESEARCH CORPORATION	24.99x	8.26x	19.81x	0.53%	299B
KLA CORPORATION	27.98x	11.11x	22.72x	0.61%	206B
ADVANTEST CORPORATION	34.28x	13.16x	24.38x	0.29%	160B
TOKYO ELECTRON LIMITED	25.82x	6.07x	17.68x	1.88%	137B
ASE TECHNOLOGY HOLDING CO., LTD.	31.7x	3.72x	16.68x	1.78%	90.03B
NAURA TECHNOLOGY GROUP CO., LTD.	49.78x	7.18x	37.73x	0.19%	52.35B
TERADYNE, INC.	29.7x	8.07x	22.41x	0.19%	42.84B
Average	32.17x	8.92x	23.80x	0.76%	192.04B
Weighted average by Cap.	30.92x	9.83x	24.03x	0.7%