|
Delayed
Japan Exchange
02:07:34 2026-10-29 am EDT
|
5-day change | 1st Jan Change | ||
| 41,410.00 JPY | -0.43% |
|
+11.30% | +39.85% |
| Oct. 21 | Japan's Nikkei slips as chip shares pressured by AI capex caution | RE |
| Oct. 15 | Japanese Stocks Slump 4.9%, Marking Worst Day Since March - Update | DJ |
Company Valuation: Lasertec Corporation
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 | 3,730,898 | - | - |
| Change | - | 33.6% | 67.28% | -46.22% | 154.46% | -16.25% | - | - |
| Enterprise Value (EV) 1 | 1,442,924 | 1,920,943 | 3,216,714 | 1,664,508 | 4,363,141 | 3,598,327 | 3,562,651 | 3,518,953 |
| Change | - | 33.13% | 67.45% | -48.25% | 162.13% | -17.53% | -0.99% | -1.23% |
| P/E | 58.6x | 42.1x | 55.1x | 20.7x | 57.6x | 37.2x | 27.6x | 22.9x |
| PBR | 20x | 17.8x | 21.5x | 8.34x | 18x | 11.9x | 9.13x | 6.97x |
| PEG | - | 0.5x | 2x | 0.5x | -7.15x | 1.3x | 0.8x | 1.1x |
| Capitalization / Revenue | 16.1x | 12.7x | 15.2x | 6.96x | 19.3x | 12.5x | 9.61x | 8.08x |
| EV / Revenue | 16x | 12.6x | 15.1x | 6.62x | 18.9x | 12x | 9.18x | 7.62x |
| EV / EBITDA | 40.1x | 29.2x | 37.4x | 13.1x | 39.7x | 25.3x | 18.8x | 15.6x |
| EV / EBIT | 44.4x | 30.8x | 39.5x | 13.5x | 41.5x | 26.1x | 19.1x | 15.7x |
| EV / FCF | -163x | 96x | 108x | 22.1x | 93.5x | 42x | 41.6x | 33.4x |
| FCF Yield | -0.61% | 1.04% | 0.92% | 4.53% | 1.07% | 2.38% | 2.4% | 3% |
| Dividend per Share 2 | 97 | 180 | 230 | 329 | 329 | 372.4 | 501.7 | 594.9 |
| Rate of return | 0.6% | 0.83% | 0.64% | 1.7% | 0.66% | 0.9% | 1.21% | 1.43% |
| EPS 2 | 275.6 | 511.9 | 655 | 938.6 | 863 | 1,118 | 1,509 | 1,818 |
| Distribution rate | 35.2% | 35.2% | 35.1% | 35.1% | 38.1% | 33.3% | 33.3% | 32.7% |
| Net sales 1 | 90,378 | 152,832 | 213,506 | 251,477 | 230,485 | 299,177 | 388,100 | 461,943 |
| EBITDA 1 | 35,975 | 65,773 | 86,101 | 127,519 | 109,933 | 142,021 | 189,004 | 225,075 |
| EBIT 1 | 32,492 | 62,287 | 81,375 | 122,843 | 105,259 | 138,019 | 186,134 | 224,135 |
| Net income 1 | 24,850 | 46,164 | 59,076 | 84,652 | 77,485 | 100,381 | 135,426 | 163,062 |
| Net Debt 1 | -13,495 | -24,773 | -38,152 | -86,087 | -91,503 | -132,571 | -168,247 | -211,946 |
| Reference price 2 | 16,150.00 | 21,575.00 | 36,090.00 | 19,410.00 | 49,700.00 | 41,590.00 | 41,590.00 | 41,590.00 |
| Nbr of stocks (in thousands) | 90,181 | 90,184 | 90,187 | 90,190 | 89,631 | 89,707 | - | - |
| Announcement Date | 8/5/22 | 8/7/23 | 8/7/24 | 8/7/25 | 8/6/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 35.26x | 11.38x | 23.97x | 0.94% | 23.58B | |
| 35.41x | 12.38x | 28.25x | 0.63% | 638B | |
| 30.04x | 9.09x | 26.38x | 0.5% | 330B | |
| 25.17x | 8.32x | 20x | 0.52% | 317B | |
| 28.56x | 11.2x | 23.18x | 0.62% | 207B | |
| 36.03x | 13.6x | 26.37x | 0.27% | 159B | |
| 27.22x | 6.13x | 18.7x | 1.78% | 141B | |
| 33.89x | 3.74x | 16.97x | 1.55% | 94.19B | |
| 47.31x | 7.02x | 37.37x | 0.19% | 55.69B | |
| 35.94x | 9.66x | 27.19x | 0.16% | 48.97B | |
| Average | 33.48x | 9.25x | 24.84x | 0.72% | 201.47B | |
| Weighted average by Cap. | 31.96x | 10.11x | 24.95x | 0.67% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 6920 Stock
- Valuation Lasertec Corporation
Select your edition
All financial news and data tailored to specific country editions
