Valuation Lasertec Corporation OTC Markets

Stocks

Market Closed - OTC Markets 03:59:16 2026-10-01 pm EDT			5-day change	1st Jan Change
56.76 ^USD	+8.03%		+12.35%	+49.49%

Oct. 01	Tech Shares Boost Asian Stock Markets in Holiday-Thinned Trading	MT
Oct. 01	Nikkei logs six-week closing high as Micron forecast lifts chip stocks	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	4,097,018	-	-
Change	-	-25.19%	33.6%	67.28%	-46.22%	134.04%	-	-
Enterprise Value (EV) ¹	1,919,023	1,442,924	1,920,943	3,216,714	1,664,508	4,363,141	3,966,644	3,924,837
Change	-	-24.81%	33.13%	67.45%	-48.25%	162.13%	0.17%	-1.05%
P/E	101x	58.6x	42.1x	55.1x	20.7x	57.6x	40.8x	30.7x
PBR	35.3x	20x	17.8x	21.5x	8.34x	18x	13x	10.2x
PEG	-	2x	0.5x	2x	0.5x	-7.15x	1.3x	0.9x
Capitalization / Revenue	27.7x	16.1x	12.7x	15.2x	6.96x	19.3x	13.6x	10.7x
EV / Revenue	27.3x	16x	12.6x	15.1x	6.62x	18.9x	13.2x	10.2x
EV / EBITDA	69.2x	40.1x	29.2x	37.4x	13.1x	39.7x	27.9x	21.1x
EV / EBIT	73.6x	44.4x	30.8x	39.5x	13.5x	41.5x	28.8x	21.4x
EV / FCF	283x	-163x	96x	108x	22.1x	93.5x	46.3x	45.8x
FCF Yield	0.35%	-0.61%	1.04%	0.92%	4.53%	1.07%	2.16%	2.18%
Dividend per Share ²	75	97	180	230	329	329	364.6	501.7
Rate of return	0.35%	0.6%	0.83%	0.64%	1.7%	0.66%	0.8%	1.1%
EPS ²	213.5	275.6	511.9	655	938.6	863	1,121	1,487
Distribution rate	35.1%	35.2%	35.2%	35.1%	35.1%	38.1%	32.5%	33.7%
Net sales ¹	70,248	90,378	152,832	213,506	251,477	230,485	300,663	383,800
EBITDA ¹	27,717	35,975	65,773	86,101	127,519	109,933	142,418	185,841
EBIT ¹	26,074	32,492	62,287	81,375	122,843	105,259	137,565	183,779
Net income ¹	19,250	24,850	46,164	59,076	84,652	77,485	99,991	133,476
Net Debt ¹	-27,918	-13,495	-24,773	-38,152	-86,087	-91,503	-130,374	-172,181
Reference price ²	21,590.00	16,150.00	21,575.00	36,090.00	19,410.00	45,710.00	45,710.00	45,710.00
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	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.	41.39x	13.98x	31.73x	0.57%	696B
LAM RESEARCH CORPORATION	34.94x	11.63x	28.61x	0.35%	411B
APPLIED MATERIALS, INC.	38.8x	11.77x	34.04x	0.38%	406B
KLA CORPORATION	36.23x	14.19x	29.43x	0.49%	254B
TOKYO ELECTRON LIMITED	34.3x	7.75x	23.62x	1.42%	171B
ADVANTEST CORPORATION	36.71x	13.74x	26.72x	0.26%	158B
ASE TECHNOLOGY HOLDING CO., LTD.	37.42x	4.03x	18.58x	1.38%	97B
NAURA TECHNOLOGY GROUP CO., LTD.	59.72x	8.86x	47.16x	0.15%	66.64B
TERADYNE, INC.	45.16x	12.03x	33.92x	0.13%	62.68B
Average	40.52x	10.89x	30.42x	0.57%	258.09B
Weighted average by Cap.	38.85x	12.11x	30.34x	0.54%