|
Market Closed -
Japan Exchange
09:30:00 18/09/2026 +03
|
5-day change | 1st Jan Change | ||
| 39,090.00 JPY | +8.70% |
|
+13.07% | +31.86% |
| 09-18 | Tech Rally, Easing Oil Prices Lift Asian Stock Markets | MT |
| 09-18 | Yen sinks, sending Japan stocks surging after BOJ hike draws two dissents | RE |
Company Valuation: Lasertec Corporation
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 | 3,503,663 | - | - |
| Change | - | -25.19% | 33.6% | 67.28% | -46.22% | 100.14% | - | - |
| Enterprise Value (EV) 1 | 1,919,023 | 1,442,924 | 1,920,943 | 3,216,714 | 1,664,508 | 4,363,141 | 3,377,728 | 3,327,455 |
| Change | - | -24.81% | 33.13% | 67.45% | -48.25% | 162.13% | 0.33% | -1.49% |
| P/E | 101x | 58.6x | 42.1x | 55.1x | 20.7x | 57.6x | 34.9x | 26.6x |
| PBR | 35.3x | 20x | 17.8x | 21.5x | 8.34x | 18x | 11x | 8.71x |
| PEG | - | 2x | 0.5x | 2x | 0.5x | -7.15x | 1.2x | 0.9x |
| Capitalization / Revenue | 27.7x | 16.1x | 12.7x | 15.2x | 6.96x | 19.3x | 11.7x | 9.26x |
| EV / Revenue | 27.3x | 16x | 12.6x | 15.1x | 6.62x | 18.9x | 11.3x | 8.79x |
| EV / EBITDA | 69.2x | 40.1x | 29.2x | 37.4x | 13.1x | 39.7x | 23.7x | 17.9x |
| EV / EBIT | 73.6x | 44.4x | 30.8x | 39.5x | 13.5x | 41.5x | 24.5x | 18.3x |
| EV / FCF | 283x | -163x | 96x | 108x | 22.1x | 93.5x | 32.2x | 37.2x |
| FCF Yield | 0.35% | -0.61% | 1.04% | 0.92% | 4.53% | 1.07% | 3.1% | 2.69% |
| Dividend per Share 2 | 75 | 97 | 180 | 230 | 329 | 329 | 366.4 | 493.9 |
| Rate of return | 0.35% | 0.6% | 0.83% | 0.64% | 1.7% | 0.66% | 0.94% | 1.26% |
| EPS 2 | 213.5 | 275.6 | 511.9 | 655 | 938.6 | 863 | 1,120 | 1,468 |
| Distribution rate | 35.1% | 35.2% | 35.2% | 35.1% | 35.1% | 38.1% | 32.7% | 33.6% |
| Net sales 1 | 70,248 | 90,378 | 152,832 | 213,506 | 251,477 | 230,485 | 298,891 | 378,561 |
| EBITDA 1 | 27,717 | 35,975 | 65,773 | 86,101 | 127,519 | 109,933 | 142,582 | 185,849 |
| EBIT 1 | 26,074 | 32,492 | 62,287 | 81,375 | 122,843 | 105,259 | 137,966 | 182,129 |
| Net income 1 | 19,250 | 24,850 | 46,164 | 59,076 | 84,652 | 77,485 | 99,834 | 131,766 |
| Net Debt 1 | -27,918 | -13,495 | -24,773 | -38,152 | -86,087 | -91,503 | -125,934 | -176,207 |
| Reference price 2 | 21,590.00 | 16,150.00 | 21,575.00 | 36,090.00 | 19,410.00 | 39,090.00 | 39,090.00 | 39,090.00 |
| Nbr of stocks (in thousands) | 90,178 | 90,181 | 90,184 | 90,187 | 90,190 | 89,631 | - | - |
| Announcement Date | 8/6/21 A | 8/5/22 A | 8/7/23 A | 8/7/24 A | 8/7/25 A | 8/6/26 A | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 45.48x | 14.69x | 30.5x | 0.83% | 22.32B | |
| 37.51x | 12.63x | 28.68x | 0.63% | 637B | |
| 30.62x | 10.15x | 25.03x | 0.4% | 361B | |
| 31.06x | 6.97x | 21.47x | 1.57% | 154B | |
| 34.28x | 3.69x | 17.05x | 1.52% | 88.15B | |
| 52.08x | 6.91x | 24.11x | 0.28% | 21.74B | |
| 20.57x | 2.98x | 12.75x | 1.48% | 15.43B | |
| 44.08x | 8.04x | 23.96x | - | 12.93B | |
| 19.72x | 1.77x | 8.71x | 0.66% | 12.5B | |
| Average | 35.04x | 7.54x | 21.36x | 0.92% | 147.14B | |
| Weighted average by Cap. | 34.74x | 10.38x | 25.61x | 0.74% |
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
