Lasertec Corporation Website

Lasertec Corporation

TSE-6920

Basic

  • Market Cap

    ¥2,862.55B

  • EV

    ¥2,832.81B

  • Shares Out

    90.19M

  • Revenue

    ¥230.6B

  • Employees

    859

Margins

  • Gross

    51.06%

  • EBITDA

    42.22%

  • Operating

    40.3%

  • Pre-Tax

    40.93%

  • Net

    29.04%

  • FCF

    12.59%

Returns (5Yr Avg)

  • ROA

    17.23%

  • ROTA

    41.67%

  • ROE

    39.08%

  • ROCE

    52.27%

  • ROIC

    23.07%

Valuation (TTM)

  • P/E

  • P/B

  • EV/Sales

  • EV/EBITDA

  • P/FCF

  • EV/Gross Profit

Valuation (NTM)

  • Price Target

    ¥37,723.08

  • P/E

  • PEG

  • EV/Sales

  • EV/EBITDA

  • P/FCF

Financial Health

  • Cash

    ¥29.74B

  • Net Debt

    -¥29.74B

  • Debt/Equity

    0.05

  • EBIT/Interest

    7,148.15

Growth (CAGR)

  • Rev 3Yr

    49.57%

  • Rev 5Yr

    53.57%

  • Rev 10Yr

    37.79%

  • Dil EPS 3Yr

    54.98%

  • Dil EPS 5Yr

    66.05%

  • Dil EPS 10Yr

    72.94%

  • Rev Fwd 2Yr

    30.43%

  • EBITDA Fwd 2Yr

    34.18%

  • EPS Fwd 2Yr

    32.26%

  • EPS LT Growth Est

    31.14%

Dividends

  • Yield

  • Payout

    17.24%

  • DPS

    ¥128

  • DPS Growth 3Yr

    39.65%

  • DPS Growth 5Yr

    63.37%

  • DPS Growth 10Yr

    37.3%

  • DPS Growth Fwd 2Yr

    31.79%

Select a metric from the list below to chart it

Jun '14

Jun '15

Jun '16

Jun '17

Jun '18

Jun '19

Jun '20

Jun '21

Jun '22

Jun '23

LTM

Jun '24 (E)

Jun '25 (E)

Jun '26 (E)

Total Revenues

28,769

42,572

70,248

90,378

152,832

230,604

Total Revenues % Chg.

35.4%

48%

65%

28.7%

69.1%

98.4%

Cost of Goods Sold, Total

12,853

19,581

33,296

42,591

68,817

112,850

Gross Profit

15,916

22,991

36,952

47,787

84,015

117,754

Selling General & Admin Expenses, Total

4,264

4,695

5,235

6,662

10,733

13,835

Provision for Bad Debts

2

5

7

16

16

R&D Expenses

3,590

3,297

5,706

8,626

10,977

10,977

Depreciation & Amortization

121

Other Operating Expenses

-65

-68

Other Operating Expenses, Total

7,975

7,929

10,878

15,295

21,726

24,828

Operating Income

7,941

15,062

26,074

32,492

62,289

92,926

Interest Expense, Total

-27

-13

Interest And Investment Income

21

22

19

23

55

89

Net Interest Expenses

21

22

19

23

28

76

Currency Exchange Gains (Loss)

-134

27

337

813

1,333

1,379

Other Non Operating Income (Expenses)

7

8

8

18

18

4

EBT, Excl. Unusual Items

7,835

15,119

26,438

33,346

63,668

94,385

Gain (Loss) On Sale Of Investments

235

Gain (Loss) On Sale Of Assets

-2

-5

Asset Writedown

Other Unusual Items

EBT, Incl. Unusual Items

7,833

15,114

26,438

33,581

63,668

94,385

Income Tax Expense

1,900

4,291

7,188

8,731

17,504

27,416

Earnings From Continuing Operations

5,933

10,823

19,250

24,850

46,164

66,969

Net Income

5,933

10,823

19,250

24,850

46,164

66,969

Net Income to Common Incl Extra Items

5,933

10,823

19,250

24,850

46,164

66,969

Net Income to Common Excl. Extra Items

5,933

10,823

19,250

24,850

46,164

66,969

Total Shares Outstanding

90.2

90.2

90.2

90.2

90.2

90.2

Weighted Avg. Shares Outstanding

90.2

90.2

90.2

90.2

90.2

90.2

Weighted Avg. Shares Outstanding Dil

90.3

90.3

90.3

90.3

90.3

90.3

EPS

65.8

120

213.5

275.6

511.9

742.6

EPS Diluted

65.7

119.9

213.3

275.3

511.5

741.9

EBITDA

8,440

15,943

27,716

35,975

65,775

97,359

Effective Tax Rate

24.3%

28.4%

27.2%

26%

27.5%

29%