Valuation Lasertec Corporation OTC Markets

Stocks

Delayed OTC Markets 02:26:08 2026-10-22 pm EDT			5-day change	1st Jan Change
46.28 ^USD	-8.67%		-9.67%	+21.49%

10:18pm	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

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	3,341,571	-	-
Change	-	33.6%	67.28%	-46.22%	154.46%	-24.99%	-	-
Enterprise Value (EV) ¹	1,442,924	1,920,943	3,216,714	1,664,508	4,363,141	3,209,000	3,173,325	3,129,626
Change	-	33.13%	67.45%	-48.25%	162.13%	-26.45%	-1.11%	-1.38%
P/E	58.6x	42.1x	55.1x	20.7x	57.6x	33.3x	24.7x	20.5x
PBR	20x	17.8x	21.5x	8.34x	18x	10.6x	8.18x	6.24x
PEG	-	0.5x	2x	0.5x	-7.15x	1.1x	0.7x	1x
Capitalization / Revenue	16.1x	12.7x	15.2x	6.96x	19.3x	11.2x	8.61x	7.23x
EV / Revenue	16x	12.6x	15.1x	6.62x	18.9x	10.7x	8.18x	6.77x
EV / EBITDA	40.1x	29.2x	37.4x	13.1x	39.7x	22.6x	16.8x	13.9x
EV / EBIT	44.4x	30.8x	39.5x	13.5x	41.5x	23.3x	17x	14x
EV / FCF	-163x	96x	108x	22.1x	93.5x	37.5x	37.1x	29.7x
FCF Yield	-0.61%	1.04%	0.92%	4.53%	1.07%	2.67%	2.7%	3.37%
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%	1%	1.35%	1.6%
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	37,250.00	37,250.00	37,250.00
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

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.	35.99x	12.58x	28.71x	0.62%	644B
LAM RESEARCH CORPORATION	27.67x	9.17x	22.5x	0.44%	326B
APPLIED MATERIALS, INC.	31.03x	9.4x	27.26x	0.48%	325B
KLA CORPORATION	30.38x	11.9x	24.64x	0.58%	213B
ADVANTEST CORPORATION	36.95x	13.83x	26.91x	0.26%	158B
TOKYO ELECTRON LIMITED	29.45x	6.64x	20.26x	1.65%	146B
ASE TECHNOLOGY HOLDING CO., LTD.	35.68x	3.92x	17.8x	1.47%	92.72B
NAURA TECHNOLOGY GROUP CO., LTD.	54.33x	8.07x	42.97x	0.17%	60.97B
TERADYNE, INC.	38.94x	10.34x	29.15x	0.15%	54.01B
Average	35.60x	9.54x	26.69x	0.65%	224.4B
Weighted average by Cap.	33.47x	10.52x	26.23x	0.62%