Lasertec Corp
TSE:6920

Watchlist Manager
Lasertec Corp Logo
Lasertec Corp
TSE:6920
Watchlist
Price: 32 600 JPY 1.24% Market Closed
Market Cap: 3.1T JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+151%
5Y
+436%
10Y
+1 673%
Operating Income
+
3Y
+243%
5Y
+636%
10Y
+3 010%
Net Income
+
3Y
+216%
5Y
+629%
10Y
+3 508%

Earnings Waterfall
Lasertec Corp

Revenue
268.9B JPY
Cost of Revenue
-108.9B JPY
Gross Profit
160B JPY
Operating Expenses
-26.3B JPY
Operating Income
133.6B JPY
Other Expenses
-38.9B JPY
Net Income
94.8B JPY

Income Statement
Lasertec Corp

Rotate your device to view
Income Statement
Currency: JPY
Sep-2004 Dec-2004 Mar-2005 Sep-2005 Dec-2005 Mar-2006 Sep-2006 Dec-2006 Mar-2007 Sep-2007 Dec-2007 Mar-2008 Sep-2008 Dec-2008 Mar-2009 Sep-2009 Dec-2009 Mar-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
0
0
0
0
0
0
0
0
0
0
0
0
1
0
0
3
0
0
1
5
19
34
44
52
47
42
36
30
25
20
17
15
12
10
8
0
0
1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
7
18
24
27
24
17
13
10
11
14
0
0
0
Revenue
4 446
N/A
5 875
+32%
5 392
-8%
6 094
+13%
8 567
+41%
8 797
+3%
9 925
+13%
9 564
-4%
10 557
+10%
10 347
-2%
9 202
-11%
7 386
-20%
5 688
-23%
5 235
-8%
4 893
-7%
4 427
-10%
4 084
-8%
5 110
+25%
5 072
-1%
5 650
+11%
7 937
+40%
12 722
+60%
13 517
+6%
13 420
-1%
12 623
-6%
12 337
-2%
14 508
+18%
14 007
-3%
13 449
-4%
11 397
-15%
8 690
-24%
10 306
+19%
9 351
-9%
13 607
+46%
14 383
+6%
14 311
-1%
17 758
+24%
15 188
-14%
15 163
0%
15 702
+4%
14 697
-6%
15 292
+4%
15 449
+1%
17 274
+12%
16 443
-5%
17 278
+5%
18 119
+5%
19 054
+5%
21 301
+12%
21 252
0%
24 714
+16%
27 639
+12%
26 996
-2%
28 770
+7%
28 131
-2%
31 881
+13%
32 892
+3%
42 573
+29%
50 196
+18%
54 856
+9%
68 917
+26%
70 248
+2%
66 193
-6%
74 947
+13%
71 869
-4%
90 379
+26%
106 991
+18%
108 549
+1%
116 243
+7%
152 832
+31%
174 414
+14%
192 721
+10%
230 604
+20%
213 506
-7%
202 938
-5%
247 485
+22%
225 139
-9%
251 477
+12%
268 911
+7%
Gross Profit
Cost of Revenue
(2 713)
(3 329)
(2 865)
(3 031)
(4 643)
(4 689)
(5 212)
(4 939)
(5 444)
(5 530)
(4 066)
(3 593)
(3 055)
(3 480)
(3 281)
(3 091)
(2 842)
(3 303)
(3 235)
(3 493)
(4 515)
(7 248)
(7 332)
(7 190)
(6 593)
(5 787)
(6 856)
(6 424)
(6 048)
(6 043)
(4 956)
(5 910)
(5 652)
(7 042)
(7 134)
(6 734)
(8 473)
(6 709)
(6 958)
(7 243)
(6 394)
(6 404)
(6 331)
(6 805)
(6 377)
(7 808)
(8 110)
(8 573)
(9 575)
(9 251)
(10 873)
(12 167)
(12 387)
(12 853)
(12 374)
(13 798)
(14 145)
(19 581)
(23 480)
(26 865)
(34 226)
(33 296)
(30 750)
(35 034)
(33 768)
(42 591)
(50 097)
(50 614)
(52 817)
(68 817)
(87 759)
(94 636)
(112 850)
(106 026)
(91 452)
(109 464)
(97 671)
(103 220)
(108 940)
Gross Profit
1 733
N/A
2 546
+47%
2 527
-1%
3 062
+21%
3 923
+28%
4 107
+5%
4 712
+15%
4 624
-2%
5 112
+11%
4 817
-6%
5 137
+7%
3 794
-26%
2 634
-31%
1 756
-33%
1 613
-8%
1 336
-17%
1 241
-7%
1 805
+45%
1 836
+2%
2 156
+17%
3 422
+59%
5 475
+60%
6 185
+13%
6 231
+1%
6 030
-3%
6 550
+9%
7 652
+17%
7 582
-1%
7 401
-2%
5 355
-28%
3 734
-30%
4 396
+18%
3 699
-16%
6 565
+77%
7 249
+10%
7 576
+5%
9 284
+23%
8 478
-9%
8 203
-3%
8 458
+3%
8 302
-2%
8 888
+7%
9 118
+3%
10 469
+15%
10 066
-4%
9 470
-6%
10 009
+6%
10 481
+5%
11 726
+12%
12 001
+2%
13 841
+15%
15 472
+12%
14 609
-6%
15 917
+9%
15 757
-1%
18 082
+15%
18 747
+4%
22 992
+23%
26 716
+16%
27 990
+5%
34 691
+24%
36 952
+7%
35 443
-4%
39 913
+13%
38 101
-5%
47 788
+25%
56 894
+19%
57 935
+2%
63 426
+9%
84 015
+32%
86 655
+3%
98 085
+13%
117 754
+20%
107 480
-9%
111 486
+4%
138 021
+24%
127 468
-8%
148 257
+16%
159 971
+8%
Operating Income
Operating Expenses
(1 194)
(1 528)
(1 503)
(1 748)
(1 841)
(2 042)
(2 100)
(2 349)
(2 512)
(2 741)
(2 683)
(2 804)
(2 860)
(2 815)
(2 508)
(2 175)
(1 970)
(1 992)
(1 998)
(2 038)
(2 199)
(3 033)
(3 196)
(3 299)
(3 391)
(3 462)
(3 451)
(3 421)
(3 312)
(3 205)
(3 189)
(3 209)
(3 365)
(3 467)
(3 618)
(3 575)
(3 547)
(3 756)
(3 907)
(4 183)
(4 476)
(4 460)
(4 419)
(4 739)
(4 285)
(4 568)
(4 785)
(4 908)
(5 942)
(6 316)
(7 481)
(7 914)
(7 770)
(7 976)
(7 307)
(7 301)
(7 681)
(7 929)
(8 559)
(8 865)
(9 914)
(10 878)
(11 879)
(13 092)
(14 068)
(15 295)
(17 913)
(20 122)
(20 004)
(21 728)
(22 597)
(22 170)
(24 829)
(26 105)
(24 468)
(24 736)
(24 912)
(25 414)
(26 322)
Selling, General & Administrative
(1 195)
(1 528)
(1 503)
(1 748)
(1 228)
(2 042)
(2 099)
(2 336)
(2 511)
(2 741)
(2 569)
(2 804)
(2 397)
(2 716)
(1 397)
(1 238)
(1 142)
(1 183)
(1 247)
(1 297)
(1 398)
(1 921)
(2 315)
(2 655)
(3 081)
(2 050)
(3 451)
(3 420)
(3 311)
(2 122)
(3 144)
(3 209)
(3 365)
(2 326)
(3 556)
(3 574)
(3 546)
(2 530)
(3 914)
(4 183)
(4 476)
(2 750)
(4 418)
(4 739)
(4 285)
(3 012)
(4 786)
(4 908)
(5 942)
(3 439)
(7 481)
(7 914)
(7 770)
(4 264)
(7 307)
(7 301)
(7 681)
(4 632)
(8 554)
(8 859)
(9 909)
(5 172)
(11 879)
(13 092)
(14 068)
(6 669)
(17 913)
(20 121)
(20 003)
(10 749)
(22 593)
(22 168)
(24 828)
(13 938)
(24 467)
(24 734)
(24 909)
(13 736)
(26 321)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
(415)
(738)
(967)
(810)
(723)
(716)
(663)
(638)
(726)
(1 012)
0
0
0
(1 331)
0
0
0
(1 003)
0
0
0
(1 049)
0
0
0
(1 111)
0
0
0
(1 583)
0
0
0
(1 461)
0
0
0
(2 773)
0
0
0
(3 590)
0
0
0
(3 298)
0
0
0
(5 706)
0
0
0
(8 627)
0
0
0
(10 977)
0
0
0
(12 165)
0
0
0
(11 677)
0
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
(48)
(100)
(144)
(127)
(105)
(92)
(86)
(81)
(75)
(100)
0
0
0
(81)
0
0
0
(79)
0
0
0
(93)
0
0
0
(114)
0
0
0
(127)
0
0
0
(95)
0
0
0
(104)
0
0
0
(121)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Other Operating Expenses
0
0
0
0
(613)
0
0
(13)
0
0
(114)
0
0
739
0
0
0
0
0
(22)
0
0
(881)
(644)
(310)
0
0
0
0
0
(45)
0
0
0
(62)
0
0
0
7
0
0
(0)
0
0
0
(0)
0
0
0
(0)
0
0
0
(0)
0
0
(0)
(0)
(6)
(6)
(5)
(0)
(0)
0
(0)
(0)
0
(1)
0
(2)
(4)
(2)
(1)
(2)
(1)
(2)
(3)
(1)
(1)
Operating Income
539
N/A
1 018
+89%
1 025
+1%
1 316
+28%
2 085
+58%
2 067
-1%
2 614
+26%
2 276
-13%
2 601
+14%
2 076
-20%
2 453
+18%
989
-60%
(228)
N/A
(1 061)
-365%
(897)
+15%
(840)
+6%
(730)
+13%
(187)
+74%
(162)
+13%
120
N/A
1 224
+920%
2 441
+99%
2 989
+22%
2 930
-2%
2 637
-10%
3 089
+17%
4 201
+36%
4 162
-1%
4 091
-2%
2 149
-47%
546
-75%
1 189
+118%
335
-72%
3 098
+825%
3 632
+17%
4 002
+10%
5 738
+43%
4 723
-18%
4 298
-9%
4 276
-1%
3 827
-11%
4 428
+16%
4 699
+6%
5 729
+22%
5 780
+1%
4 901
-15%
5 223
+7%
5 573
+7%
5 783
+4%
5 685
-2%
6 359
+12%
7 556
+19%
6 840
-9%
7 941
+16%
8 450
+6%
10 781
+28%
11 066
+3%
15 063
+36%
18 157
+21%
19 125
+5%
24 777
+30%
26 074
+5%
23 564
-10%
26 821
+14%
24 033
-10%
32 493
+35%
38 981
+20%
37 813
-3%
43 422
+15%
62 287
+43%
64 058
+3%
75 915
+19%
92 925
+22%
81 375
-12%
87 018
+7%
113 285
+30%
102 556
-9%
122 843
+20%
133 649
+9%
Pre-Tax Income
Interest Income Expense
37
24
2
0
8
14
14
13
13
10
10
105
95
75
(23)
(35)
(24)
(22)
(62)
(77)
(81)
(94)
(107)
(95)
(104)
(99)
(62)
124
274
361
393
292
104
58
105
4
(38)
(96)
(129)
(97)
5
149
160
279
181
68
54
(64)
(70)
9
55
(11)
16
(113)
(228)
(162)
(10)
50
(33)
(147)
374
358
612
664
460
1 073
1 433
730
836
1 361
1 278
931
974
639
(3 796)
(711)
(3 943)
(3 517)
198
Non-Reccuring Items
(10)
(10)
(10)
(19)
0
1
10
1
0
1
1
(10)
(50)
(144)
(170)
(206)
(108)
(36)
(16)
0
(51)
(68)
(13)
(13)
(17)
0
0
0
(45)
(45)
0
(77)
(32)
(62)
0
(22)
(22)
8
0
0
0
0
(9)
(9)
(9)
(10)
(1)
(1)
(1)
(0)
0
(0)
(1)
(2)
(2)
(2)
(3)
(6)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Gain/Loss on Disposition of Assets
(9)
(23)
(18)
(18)
(11)
(10)
(10)
(2)
(3)
(2)
(2)
(3)
(3)
(3)
(1)
(1)
(1)
0
0
0
0
(1)
(3)
(5)
(5)
(4)
(2)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
44
5
5
5
0
0
0
1
(24)
(20)
(21)
4
3
5
8
65
50
35
(34)
(33)
(38)
(51)
(51)
(44)
(26)
(16)
(4)
3
3
26
28
27
27
6
5
7
(12)
4
(15)
(18)
4
(1)
3
8
5
6
12
15
16
12
17
18
18
8
17
16
15
8
11
13
11
7
15
253
264
17
261
25
20
20
23
16
487
7
598
583
109
118
10
Pre-Tax Income
600
N/A
1 015
+69%
1 004
-1%
1 284
+28%
2 081
+62%
2 072
0%
2 628
+27%
2 289
-13%
2 586
+13%
2 065
-20%
2 441
+18%
1 085
-56%
(184)
N/A
(1 129)
-514%
(1 082)
+4%
(1 016)
+6%
(812)
+20%
(211)
+74%
(275)
-30%
8
N/A
1 053
+13 063%
2 226
+111%
2 814
+26%
2 773
-1%
2 486
-10%
2 970
+19%
4 134
+39%
4 290
+4%
4 322
+1%
2 492
-42%
967
-61%
1 431
+48%
435
-70%
3 100
+613%
3 743
+21%
3 992
+7%
5 667
+42%
4 639
-18%
4 154
-10%
4 161
+0%
3 836
-8%
4 575
+19%
4 854
+6%
6 008
+24%
5 957
-1%
4 965
-17%
5 286
+6%
5 521
+4%
5 727
+4%
5 707
0%
6 431
+13%
7 563
+18%
6 873
-9%
7 834
+14%
8 236
+5%
10 632
+29%
11 068
+4%
15 115
+37%
18 135
+20%
18 991
+5%
25 162
+32%
26 439
+5%
24 191
-9%
27 738
+15%
24 757
-11%
33 582
+36%
40 675
+21%
38 568
-5%
44 278
+15%
63 668
+44%
65 359
+3%
76 862
+18%
94 386
+23%
82 021
-13%
83 820
+2%
113 157
+35%
98 722
-13%
119 444
+21%
133 857
+12%
Net Income
Tax Provision
(236)
(363)
(367)
(461)
(762)
(746)
(988)
(892)
(989)
(775)
(897)
(425)
72
365
362
313
299
82
149
34
(309)
(709)
(942)
(904)
(895)
(1 172)
(1 609)
(1 675)
(1 648)
(882)
(329)
(453)
(156)
(1 130)
(1 366)
(1 450)
(2 068)
(1 685)
(1 527)
(1 454)
(1 194)
(1 348)
(1 427)
(1 794)
(1 762)
(1 430)
(1 507)
(1 491)
(1 480)
(1 340)
(1 480)
(1 765)
(1 569)
(1 901)
(2 092)
(2 953)
(3 120)
(4 292)
(5 140)
(5 399)
(7 171)
(7 189)
(6 538)
(7 114)
(5 982)
(8 731)
(10 661)
(9 870)
(11 712)
(17 504)
(18 224)
(22 081)
(27 416)
(22 945)
(23 515)
(32 961)
(28 474)
(34 791)
(39 077)
Income from Continuing Operations
365
652
637
821
1 319
1 326
1 641
1 397
1 597
1 290
1 544
660
(112)
(764)
(720)
(703)
(513)
(128)
(126)
42
742
1 517
1 871
1 868
1 591
1 798
2 525
2 615
2 674
1 610
638
978
279
1 969
2 377
2 542
3 599
2 954
2 627
2 707
2 641
3 228
3 426
4 212
4 195
3 535
3 780
4 032
4 248
4 366
4 951
5 798
5 304
5 934
6 144
7 679
7 948
10 824
12 996
13 592
17 991
19 250
17 653
20 624
18 774
24 851
30 014
28 697
32 566
46 164
47 135
54 781
66 970
59 076
60 305
80 196
70 248
84 653
94 780
Net Income (Common)
365
N/A
652
+79%
637
-2%
821
+29%
1 319
+61%
1 326
+1%
1 641
+24%
1 397
-15%
1 597
+14%
1 290
-19%
1 544
+20%
660
-57%
(112)
N/A
(764)
-582%
(720)
+6%
(703)
+2%
(513)
+27%
(128)
+75%
(126)
+2%
42
N/A
742
+1 667%
1 517
+104%
1 871
+23%
1 868
0%
1 591
-15%
1 798
+13%
2 525
+40%
2 615
+4%
2 674
+2%
1 610
-40%
638
-60%
978
+53%
279
-71%
1 969
+606%
2 377
+21%
2 542
+7%
3 599
+42%
2 954
-18%
2 627
-11%
2 707
+3%
2 641
-2%
3 228
+22%
3 426
+6%
4 212
+23%
4 195
0%
3 535
-16%
3 780
+7%
4 032
+7%
4 248
+5%
4 366
+3%
4 951
+13%
5 798
+17%
5 304
-9%
5 934
+12%
6 144
+4%
7 679
+25%
7 948
+3%
10 824
+36%
12 996
+20%
13 592
+5%
17 991
+32%
19 250
+7%
17 653
-8%
20 624
+17%
18 774
-9%
24 851
+32%
30 014
+21%
28 697
-4%
32 566
+13%
46 164
+42%
47 135
+2%
54 780
+16%
66 969
+22%
59 076
-12%
60 304
+2%
80 196
+33%
70 249
-12%
84 652
+21%
94 779
+12%
EPS (Diluted)
3.92
N/A
6.93
+77%
6.84
-1%
8.82
+29%
14.03
+59%
14.25
+2%
17.64
+24%
14.86
-16%
16.29
+10%
13.44
-17%
13.66
+2%
6.4
-53%
-1.24
N/A
-8.39
-577%
-7.98
+5%
-7.81
+2%
-5.63
+28%
-1.41
+75%
-1.39
+1%
0.42
N/A
8.24
+1 862%
15.98
+94%
20.78
+30%
20.75
0%
17.67
-15%
19.97
+13%
28.05
+40%
29.05
+4%
29.71
+2%
17.88
-40%
7.08
-60%
10.86
+53%
3.1
-71%
21.87
+605%
26.41
+21%
28.24
+7%
39.98
+42%
32.72
-18%
29.18
-11%
30.07
+3%
29.34
-2%
35.76
+22%
38.06
+6%
52.65
+38%
46.61
-11%
39.16
-16%
42
+7%
44.8
+7%
47.2
+5%
48.38
+3%
55.01
+14%
64.25
+17%
58.77
-9%
65.75
+12%
68.08
+4%
85.08
+25%
88.03
+3%
119.92
+36%
143.97
+20%
150.61
+5%
199.3
+32%
213.29
+7%
195.6
-8%
228.51
+17%
208.02
-9%
275.34
+32%
332.54
+21%
317.95
-4%
360.81
+13%
511.46
+42%
522.2
+2%
606.9
+16%
742.57
+22%
654.49
-12%
668.13
+2%
888.41
+33%
778.23
-12%
937.82
+21%
1 050.79
+12%

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 301,500+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.