Valuation Lasertec Corporation OTC Markets

Stocks

Market Closed - OTC Markets 04:00:00 11/09/2026 HKT			5-day change	1st Jan Change
45.54 ^USD	+1.29%		+5.05%	+19.94%

09-10	Japan's Nikkei ekes out gain as tech shares recover from early losses	RE
09-09	Japan's Nikkei rallies as AI exuberance overrides Iran war concerns	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	3,255,386	-	-
Change	-	-25.19%	33.6%	67.28%	-46.22%	85.96%	-	-
Enterprise Value (EV) ¹	1,919,023	1,442,924	1,920,943	3,216,714	1,664,508	4,363,141	3,127,394	3,075,423
Change	-	-24.81%	33.13%	67.45%	-48.25%	162.13%	0.3%	-1.66%
P/E	101x	58.6x	42.1x	55.1x	20.7x	57.6x	32.3x	24.9x
PBR	35.3x	20x	17.8x	21.5x	8.34x	18x	10.2x	8.12x
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	10.9x	8.68x
EV / Revenue	27.3x	16x	12.6x	15.1x	6.62x	18.9x	10.5x	8.2x
EV / EBITDA	69.2x	40.1x	29.2x	37.4x	13.1x	39.7x	21.8x	16.7x
EV / EBIT	73.6x	44.4x	30.8x	39.5x	13.5x	41.5x	22.6x	17x
EV / FCF	283x	-163x	96x	108x	22.1x	93.5x	27.6x	33.2x
FCF Yield	0.35%	-0.61%	1.04%	0.92%	4.53%	1.07%	3.62%	3.01%
Dividend per Share ²	75	97	180	230	329	329	368.1	490.4
Rate of return	0.35%	0.6%	0.83%	0.64%	1.7%	0.66%	1.01%	1.35%
EPS ²	213.5	275.6	511.9	655	938.6	863	1,123	1,459
Distribution rate	35.1%	35.2%	35.2%	35.1%	35.1%	38.1%	32.8%	33.6%
Net sales ¹	70,248	90,378	152,832	213,506	251,477	230,485	298,363	374,861
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	138,359	180,867
Net income ¹	19,250	24,850	46,164	59,076	84,652	77,485	100,205	130,985
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	36,320.00	36,320.00	36,320.00
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.($)
ASML HOLDING N.V.	38.34x	12.9x	29.34x	0.61%	658B
LAM RESEARCH CORPORATION	31.65x	10.54x	25.91x	0.38%	373B
TOKYO ELECTRON LIMITED	30.87x	6.94x	21.34x	1.58%	156B
ASE TECHNOLOGY HOLDING CO., LTD.	34.92x	3.76x	17.34x	1.49%	90.29B
ENTEGRIS, INC.	50.3x	6.7x	23.38x	0.29%	20.99B
LASERTEC CORPORATION	42.25x	13.61x	28.25x	0.89%	21.13B
SCREEN HOLDINGS CO., LTD.	20.95x	3.04x	13x	1.45%	16.01B
ONTO INNOVATION INC.	45.09x	8.24x	24.52x	-	13.2B
Average	36.80x	8.21x	22.89x	0.96%	168.59B
Weighted average by Cap.	35.50x	10.70x	26.31x	0.73%