Valuation Lasertec Corporation

Stocks

Market Closed - Japan Exchange 04:30:00 07/09/26 pm AEST			5-day change	1st Jan Change
35,590.00 ^JPY	+7.26%		+5.80%	+20.05%

17/08	Jefferies Adjusts Lasertec's Price Target to 51,000 Yen From 57,000 Yen, Keeps at Buy	MT
14/08	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	2,973,945	-	-
Change	-	-25.19%	33.6%	67.28%	-46.22%	69.88%	-	-
Enterprise Value (EV) ¹	1,919,023	1,442,924	1,920,943	3,216,714	1,664,508	4,363,141	2,845,954	2,793,983
Change	-	-24.81%	33.13%	67.45%	-48.25%	162.13%	0.32%	-1.83%
P/E	101x	58.6x	42.1x	55.1x	20.7x	57.6x	29.8x	22.5x
PBR	35.3x	20x	17.8x	21.5x	8.34x	18x	9.33x	7.37x
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	10.1x	7.89x
EV / Revenue	27.3x	16x	12.6x	15.1x	6.62x	18.9x	9.64x	7.41x
EV / EBITDA	69.2x	40.1x	29.2x	37.4x	13.1x	39.7x	19.9x	15.2x
EV / EBIT	73.6x	44.4x	30.8x	39.5x	13.5x	41.5x	20.7x	15.3x
EV / FCF	283x	-163x	96x	108x	22.1x	93.5x	-	31.5x
FCF Yield	0.35%	-0.61%	1.04%	0.92%	4.53%	1.07%	-	3.18%
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	33,180.00	33,180.00	33,180.00
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
LASERTEC CORPORATION	38.6x	12.38x	25.7x	0.98%	19.06B
ASML HOLDING N.V.	38.74x	12.84x	29.2x	0.62%	655B
LAM RESEARCH CORPORATION	32.71x	10.89x	26.99x	0.37%	385B
TOKYO ELECTRON LIMITED	31.38x	7.02x	21.74x	1.57%	155B
ASE TECHNOLOGY HOLDING CO., LTD.	31.59x	3.43x	15.83x	1.65%	81.73B
ENTEGRIS, INC.	50.79x	6.76x	23.58x	0.29%	21.2B
SCREEN HOLDINGS CO., LTD.	20.89x	3.04x	13.03x	1.46%	15.79B
ONTO INNOVATION INC.	44.94x	8.21x	24.42x	-	13.15B
AMKOR TECHNOLOGY, INC.	18.72x	1.69x	8.3x	0.7%	11.87B
Average	34.26x	7.36x	20.98x	0.95%	150.89B
Weighted average by Cap.	35.62x	10.70x	26.36x	0.73%