Valuation Lasertec Corporation OTC Markets

Stocks

Market Closed - OTC Markets 23:59:59 11/11/2026 +03			5-day change	1st Jan Change
47.45 ^USD	+9.03%		-2.79%	+24.97%

10-30	Lasertec Corporation Provides Consolidated Earnings Guidance for the Fiscal Year Ending June 30, 2027	CI
10-30	Lasertec Corporation Reports Earnings Results for the First Quarter Ended September 30, 2026	CI

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	3,337,086	-	-
Change	-	33.6%	67.28%	-46.22%	154.46%	-25.09%	-	-
Enterprise Value (EV) ¹	1,442,924	1,920,943	3,216,714	1,664,508	4,363,141	3,200,268	3,151,552	3,099,065
Change	-	33.13%	67.45%	-48.25%	162.13%	-26.65%	-1.52%	-1.67%
P/E	58.6x	42.1x	55.1x	20.7x	57.6x	33.6x	24.2x	19.7x
PBR	20x	17.8x	21.5x	8.34x	18x	10.5x	8.15x	6.2x
PEG	-	0.5x	2x	0.5x	-7.15x	1.2x	0.6x	0.9x
Capitalization / Revenue	16.1x	12.7x	15.2x	6.96x	19.3x	11.2x	8.43x	6.97x
EV / Revenue	16x	12.6x	15.1x	6.62x	18.9x	10.7x	7.96x	6.47x
EV / EBITDA	40.1x	29.2x	37.4x	13.1x	39.7x	23.2x	16.2x	13.1x
EV / EBIT	44.4x	30.8x	39.5x	13.5x	41.5x	23.4x	16.6x	13.3x
EV / FCF	-	-	-	-	-	-	36,798,364x	27,145,370x
FCF Yield	-	-	-	-	-	-	0%	0%
Dividend per Share ²	97	180	230	329	329	369.9	510.6	613.6
Rate of return	0.6%	0.83%	0.64%	1.7%	0.66%	0.99%	1.37%	1.65%
EPS ²	275.6	511.9	655	938.6	863	1,109	1,540	1,888
Distribution rate	35.2%	35.2%	35.1%	35.1%	38.1%	33.4%	33.2%	32.5%
Net sales ¹	90,378	152,832	213,506	251,477	230,485	298,787	395,739	478,855
EBITDA ¹	35,975	65,773	86,101	127,519	109,933	137,978	194,034	236,470
EBIT ¹	32,492	62,287	81,375	122,843	105,259	136,721	190,056	232,955
Net income ¹	24,850	46,164	59,076	84,652	77,485	99,382	138,217	169,370
Net Debt ¹	-13,495	-24,773	-38,152	-86,087	-91,503	-136,818	-185,534	-238,021
Reference price ²	16,150.00	21,575.00	36,090.00	19,410.00	49,700.00	37,200.00	37,200.00	37,200.00
Nbr of stocks (in thousands)	90,181	90,184	90,187	90,190	89,631	89,707	-	-
Announcement Date	8/5/22 A	8/7/23 A	8/7/24 A	8/7/25 A	8/6/26 A	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ASML HOLDING N.V.	33.62x	11.74x	26.65x	0.67%	596B
APPLIED MATERIALS, INC.	30.02x	9.07x	26.23x	0.5%	314B
LAM RESEARCH CORPORATION	24.65x	8.14x	19.53x	0.54%	295B
KLA CORPORATION	28.33x	11.32x	23.11x	0.59%	210B
ADVANTEST CORPORATION	30.55x	11.78x	21.72x	0.33%	142B
TOKYO ELECTRON LIMITED	24.78x	5.86x	17.02x	1.96%	131B
ASE TECHNOLOGY HOLDING CO., LTD.	29.39x	3.48x	15.66x	1.91%	82.72B
NAURA TECHNOLOGY GROUP CO., LTD.	57.28x	8.16x	43.05x	0.16%	59.73B
TERADYNE, INC.	28.68x	7.81x	21.7x	0.19%	41.49B
Average	31.92x	8.59x	23.85x	0.76%	208B
Weighted average by Cap.	30.62x	9.70x	23.94x	0.7%