Valuation Lasertec Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 14:30:00 07/08/2026 HKT			5-day change	1st Jan Change
37,460.00 ^JPY	-13.55%		-1.19%	+26.36%

08-07	Lasertec Corporation Announces Resignation of Atsushi Tajima, Director, Managing Executive Officer, Effective September 25, 2026	CI
08-07	Lasertec Corporation Provides Consolidated Earnings Guidance for the Year Ending June 30, 2027	CI

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	3,357,565	-	-
Change	-	-25.19%	33.6%	67.28%	-46.22%	91.8%	-	-
Enterprise Value (EV) ¹	1,919,023	1,442,924	1,920,943	3,216,714	1,664,508	3,220,359	3,246,591	3,175,389
Change	-	-24.81%	33.13%	67.45%	-48.25%	93.47%	0.81%	-2.19%
P/E	101x	58.6x	42.1x	55.1x	20.7x	57.6x	33.3x	25.4x
PBR	35.3x	20x	17.8x	21.5x	8.34x	18x	10.6x	8.34x
PEG	-	2x	0.5x	2x	0.5x	-7.15x	1.1x	0.8x
Capitalization / Revenue	27.7x	16.1x	12.7x	15.2x	6.96x	19.3x	11.4x	8.96x
EV / Revenue	27.3x	16x	12.6x	15.1x	6.62x	14.1x	11x	8.47x
EV / EBITDA	69.2x	40.1x	29.2x	37.4x	13.1x	29.2x	22.6x	17.3x
EV / EBIT	73.6x	44.4x	30.8x	39.5x	13.5x	30.3x	23.3x	17.3x
EV / FCF	283x	-163x	96x	108x	22.1x	40.4x	40.4x	35.8x
FCF Yield	0.35%	-0.61%	1.04%	0.92%	4.53%	2.48%	2.48%	2.8%
Dividend per Share ²	75	97	180	230	329	329	365.6	496.2
Rate of return	0.35%	0.6%	0.83%	0.64%	1.7%	0.66%	0.98%	1.32%
EPS ²	213.5	275.6	511.9	655	938.6	863	1,124	1,477
Distribution rate	35.1%	35.2%	35.2%	35.1%	35.1%	38.1%	32.5%	33.6%
Net sales ¹	70,248	90,378	152,832	213,506	251,477	230,485	294,492	374,872
EBITDA ¹	27,717	35,975	65,773	86,101	127,519	110,382	143,701	183,988
EBIT ¹	26,074	32,492	62,287	81,375	122,843	105,259	139,475	183,449
Net income ¹	19,250	24,850	46,164	59,076	84,652	77,485	100,874	132,617
Net Debt ¹	-27,918	-13,495	-24,773	-38,152	-86,087	-137,206	-110,974	-182,176
Reference price ²	21,590.00	16,150.00	21,575.00	36,090.00	19,410.00	37,460.00	37,460.00	37,460.00
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
LASERTEC CORPORATION	43.58x	14.05x	29.17x	0.86%	21.29B
ASML HOLDING N.V.	39.1x	13.01x	30.07x	0.61%	666B
LAM RESEARCH CORPORATION	55.37x	16.74x	44.8x	0.33%	390B
TOKYO ELECTRON LIMITED	32.69x	7.26x	22.49x	1.47%	157B
ASE TECHNOLOGY HOLDING CO., LTD.	31.39x	3.4x	15.66x	1.69%	79.5B
ENTEGRIS, INC.	55.68x	7.33x	25.57x	0.27%	23.24B
SCREEN HOLDINGS CO., LTD.	21.07x	3.06x	13.08x	1.44%	15.69B
ONTO INNOVATION INC.	52.18x	9.66x	29.65x	-	15.13B
AMKOR TECHNOLOGY, INC.	21.68x	1.94x	9.52x	0.6%	13.73B
FORMFACTOR, INC.	48.25x	-	-	-.--%	9.17B
Average	40.10x	8.50x	24.45x	0.81%	139B
Weighted average by Cap.	42.67x	12.52x	32.04x	0.7%