Lasertec Corporation (6920)

Basic

  • Market Cap

    ¥2,952.62B

  • EV

    ¥2,925.45B

  • Shares Out

    90.18M

  • Revenue

    ¥174.41B

  • Employees

    859

Margins

  • Gross

    49.68%

  • EBITDA

    38.95%

  • Operating

    36.73%

  • Pre-Tax

    37.47%

  • Net

    27.02%

  • FCF

    22.64%

Returns (5Yr Avg)

  • ROA

    14.55%

  • ROE

    36.32%

  • ROCE

    48.38%

  • ROIC

    23.71%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    ¥28,557.14

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    ¥1,933.99

  • Earnings (Dil)

    ¥522.21

  • FCF

    ¥437.39

  • Book Value

    ¥1,168.08

Growth (CAGR)

  • Rev 3Yr

    51.46%

  • Rev 5Yr

    47.82%

  • Rev 10Yr

    34.98%

  • Dil EPS 3Yr

    53.64%

  • Dil EPS 5Yr

    56.93%

  • Dil EPS 10Yr

    53.77%

  • Rev Fwd 2Yr

    32.71%

  • EBITDA Fwd 2Yr

    36.62%

  • EPS Fwd 2Yr

    33.93%

  • EPS LT Growth Est

    24.65%

Dividends

  • Yield

    —

  • Payout

    34.44%

  • DPS

    ¥180

  • DPS Growth 3Yr

    61.79%

  • DPS Growth 5Yr

    60.31%

  • DPS Growth 10Yr

    42.07%

  • DPS Growth Fwd 2Yr

    32.96%

Select a metric from the list below to chart it

Jun '14
Jun '16
Jun '18
Jun '20
Jun '22
LTM
Metric
Jun '14
Jun '15
Jun '16
Jun '17
Jun '18
Jun '19
Jun '20
Jun '21
Jun '22
Jun '23
LTM

Total Revenues

28,769.0

42,572.0

70,248.0

90,378.0

152,832.0

174,414.0

Total Revenues % Chg.

35.4%

48.0%

65.0%

28.7%

69.1%

63.0%

Cost of Goods Sold, Total

12,853.0

19,581.0

33,296.0

42,591.0

68,817.0

87,759.0

Gross Profit

15,916.0

22,991.0

36,952.0

47,787.0

84,015.0

86,655.0

Selling General & Admin Expenses, Total

4,264.0

4,695.0

5,235.0

6,662.0

10,733.0

11,600.0

Provision for Bad Debts

—

2.0

5.0

7.0

16.0

16.0

R&D Expenses

3,590.0

3,297.0

5,706.0

8,626.0

10,977.0

10,977.0

Depreciation & Amortization

121.0

—

—

—

—

—

Other Operating Expenses

—

-65.0

-68.0

—

—

—

Other Operating Expenses, Total

7,975.0

7,929.0

10,878.0

15,295.0

21,726.0

22,593.0

Operating Income

7,941.0

15,062.0

26,074.0

32,492.0

62,289.0

64,062.0

Interest Expense, Total

—

—

—

—

-27.0

-24.0

Interest And Investment Income

21.0

22.0

19.0

23.0

55.0

64.0

Net Interest Expenses

21.0

22.0

19.0

23.0

28.0

40.0

Currency Exchange Gains (Loss)

-134.0

27.0

337.0

813.0

1,333.0

1,244.0

Other Non Operating Income (Expenses)

7.0

8.0

8.0

18.0

18.0

13.0

EBT, Excl. Unusual Items

7,835.0

15,119.0

26,438.0

33,346.0

63,668.0

65,359.0

Gain (Loss) On Sale Of Investments

—

—

—

235.0

—

—

Gain (Loss) On Sale Of Assets

-2.0

-5.0

—

—

—

—

Asset Writedown

—

—

—

—

—

—

Other Unusual Items

—

—

—

—

—

—

EBT, Incl. Unusual Items

7,833.0

15,114.0

26,438.0

33,581.0

63,668.0

65,359.0

Income Tax Expense

1,900.0

4,291.0

7,188.0

8,731.0

17,504.0

18,224.0

Earnings From Continuing Operations

5,933.0

10,823.0

19,250.0

24,850.0

46,164.0

47,135.0

Net Income

5,933.0

10,823.0

19,250.0

24,850.0

46,164.0

47,135.0

Net Income to Common Incl Extra Items

5,933.0

10,823.0

19,250.0

24,850.0

46,164.0

47,135.0

Net Income to Common Excl. Extra Items

5,933.0

10,823.0

19,250.0

24,850.0

46,164.0

47,135.0

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

120.0

213.5

275.6

511.9

522.7

EPS Diluted

65.7

119.9

213.3

275.3

511.5

522.2

EBITDA

8,440.0

15,943.0

27,716.0

35,975.0

65,775.0

67,928.0