Valuation Lasertec Corporation OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 05:59:59 27/06/26 am AEST			5-day change	1st Jan Change
62.21 ^USD	-4.03%		-12.74%	+63.84%

17/06	Easing Crude Prices Stiffen Asian Stock Markets	MT
17/06	Lasertec Shares Hit New High on Fresh AI-Driven Rally	DJ

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	4,481,533	-	-
Change	-	-25.19%	33.6%	67.28%	-46.22%	156%	-	-
Enterprise Value (EV) ¹	1,919,023	1,442,924	1,920,943	3,216,714	1,664,508	4,343,673	4,315,639	4,261,689
Change	-	-24.81%	33.13%	67.45%	-48.25%	160.96%	-0.65%	-1.25%
P/E	101x	58.6x	42.1x	55.1x	20.7x	59.2x	47.3x	37x
PBR	35.3x	20x	17.8x	21.5x	8.34x	18.3x	14.7x	11.7x
PEG	-	2x	0.5x	2x	0.5x	-5.92x	1.9x	1.3x
Capitalization / Revenue	27.7x	16.1x	12.7x	15.2x	6.96x	19.7x	16.2x	13x
EV / Revenue	27.3x	16x	12.6x	15.1x	6.62x	19.1x	15.6x	12.4x
EV / EBITDA	69.2x	40.1x	29.2x	37.4x	13.1x	39.7x	31.4x	25.1x
EV / EBIT	73.6x	44.4x	30.8x	39.5x	13.5x	41.2x	32.6x	25.2x
EV / FCF	283x	-163x	96x	108x	22.1x	54.5x	58.1x	52.8x
FCF Yield	0.35%	-0.61%	1.04%	0.92%	4.53%	1.84%	1.72%	1.9%
Dividend per Share ²	75	97	180	230	329	323.6	373.1	467.4
Rate of return	0.35%	0.6%	0.83%	0.64%	1.7%	0.65%	0.75%	0.93%
EPS ²	213.5	275.6	511.9	655	938.6	844.8	1,058	1,350
Distribution rate	35.1%	35.2%	35.2%	35.1%	35.1%	38.3%	35.3%	34.6%
Net sales ¹	70,248	90,378	152,832	213,506	251,477	227,554	276,348	344,734
EBITDA ¹	27,717	35,975	65,773	86,101	127,519	109,498	137,380	170,106
EBIT ¹	26,074	32,492	62,287	81,375	122,843	105,349	132,185	168,876
Net income ¹	19,250	24,850	46,164	59,076	84,652	75,942	94,994	121,292
Net Debt ¹	-27,918	-13,495	-24,773	-38,152	-86,087	-137,860	-165,894	-219,844
Reference price ²	21,590.00	16,150.00	21,575.00	36,090.00	19,410.00	50,000.00	50,000.00	50,000.00
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	-	-	-

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.($)
ASML HOLDING N.V.	49.97x	15.25x	38.83x	0.55%	693B
LAM RESEARCH CORPORATION	67.58x	20.39x	54.59x	0.27%	474B
TOKYO ELECTRON LIMITED	60.85x	13.48x	48.04x	0.82%	205B
ASE TECHNOLOGY HOLDING CO., LTD.	37.24x	3.83x	17.51x	1.35%	87.01B
GUANGDONG DTECH TECHNOLOGY CO., LTD.	215.41x	63.91x	164.37x	0.12%	35.68B
ENTEGRIS, INC.	62.52x	8x	28.33x	0.25%	24.62B
AMKOR TECHNOLOGY, INC.	37.65x	2.73x	14.87x	0.43%	19.51B
SCREEN HOLDINGS CO., LTD.	35.63x	4.72x	21.98x	0.85%	19.34B
ONTO INNOVATION INC.	62.37x	11.41x	36.3x	-	16.11B
Average	69.91x	15.97x	47.20x	0.58%	174.91B
Weighted average by Cap.	59.73x	16.60x	45.75x	0.53%