Valuation Lasertec Corporation OTC Markets

Stocks

Delayed OTC Markets Other stock markets 01:40:09 2026-07-31 pm EDT			5-day change	1st Jan Change
46.32 ^USD	-1.33%		-10.36%	+22.00%

Jul. 23	Tech-Sector Recovery Lifts Asian Stock Markets	MT
Jul. 23	Oil Climbs as Escalating Conflict Boosts Supply-Disruption Concerns -- Update	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	3,397,899	-	-
Change	-	-25.19%	33.6%	67.28%	-46.22%	94.1%	-	-
Enterprise Value (EV) ¹	1,919,023	1,442,924	1,920,943	3,216,714	1,664,508	3,260,693	3,224,789	3,178,816
Change	-	-24.81%	33.13%	67.45%	-48.25%	95.9%	-1.1%	-1.43%
P/E	101x	58.6x	42.1x	55.1x	20.7x	44.2x	34.8x	27x
PBR	35.3x	20x	17.8x	21.5x	8.34x	13.6x	10.7x	8.42x
PEG	-	2x	0.5x	2x	0.5x	-5.16x	1.3x	0.9x
Capitalization / Revenue	27.7x	16.1x	12.7x	15.2x	6.96x	14.8x	12x	9.54x
EV / Revenue	27.3x	16x	12.6x	15.1x	6.62x	14.2x	11.4x	8.92x
EV / EBITDA	69.2x	40.1x	29.2x	37.4x	13.1x	29.5x	22.9x	18.1x
EV / EBIT	73.6x	44.4x	30.8x	39.5x	13.5x	30.8x	23.8x	18.2x
EV / FCF	283x	-163x	96x	108x	22.1x	40.9x	44.6x	37x
FCF Yield	0.35%	-0.61%	1.04%	0.92%	4.53%	2.45%	2.24%	2.7%
Dividend per Share ²	75	97	180	230	329	323.8	376.3	478.3
Rate of return	0.35%	0.6%	0.83%	0.64%	1.7%	0.85%	0.99%	1.26%
EPS ²	213.5	275.6	511.9	655	938.6	858.2	1,090	1,403
Distribution rate	35.1%	35.2%	35.2%	35.1%	35.1%	37.7%	34.5%	34.1%
Net sales ¹	70,248	90,378	152,832	213,506	251,477	228,866	283,828	356,194
EBITDA ¹	27,717	35,975	65,773	86,101	127,519	110,382	140,795	175,573
EBIT ¹	26,074	32,492	62,287	81,375	122,843	105,999	135,637	174,900
Net income ¹	19,250	24,850	46,164	59,076	84,652	77,177	97,861	126,070
Net Debt ¹	-27,918	-13,495	-24,773	-38,152	-86,087	-137,206	-173,109	-219,082
Reference price ²	21,590.00	16,150.00	21,575.00	36,090.00	19,410.00	37,910.00	37,910.00	37,910.00
Nbr of stocks (in thousands)	90,178	90,181	90,184	90,187	90,190	89,631	-	-
Announcement Date	8/6/21	8/5/22	8/7/23	8/7/24	8/7/25	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ASML HOLDING N.V.	37.7x	12.53x	29.24x	0.63%	637B
LAM RESEARCH CORPORATION	52.94x	16.01x	42.83x	0.35%	373B
TOKYO ELECTRON LIMITED	31.74x	6.96x	21.85x	1.53%	149B
ASE TECHNOLOGY HOLDING CO., LTD.	27.11x	2.97x	13.57x	1.82%	68.27B
ENTEGRIS, INC.	45.19x	6.03x	21.29x	0.34%	17.86B
SCREEN HOLDINGS CO., LTD.	19.31x	2.78x	11.9x	1.58%	14.21B
ONTO INNOVATION INC.	48.23x	8.69x	27.64x	-	12.46B
AMKOR TECHNOLOGY, INC.	18.93x	1.71x	8.41x	0.69%	11.99B
ZHEJIANG JINGSHENG MECHANICAL & ELECTRICAL CO., LTD.	49.65x	5.15x	23.1x	0.5%	7.23B
Average	36.76x	6.98x	22.20x	0.93%	143.36B
Weighted average by Cap.	40.75x	12.01x	30.94x	0.73%