Valuation DTS Corporation OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 17:19:17 26/01/2026 GMT			5-day change	1st Jan Change
7.990 ^USD	+7.44%		-.--%	+28.61%

07-01	Tranche Update on DTS Corporation's Equity Buyback Plan announced on May 1, 2026.	CI
06-23	DTS Board Approves Share Disposal as Restricted Stock Compensation Plan	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	120,697	140,384	172,448	156,255	163,648	183,100	-	-
Change	-	16.31%	22.84%	-9.39%	4.73%	11.89%	-	-
Enterprise Value (EV)	73,377	96,054	133,048	125,737	133,082	183,100	183,100	183,100
Change	-	30.9%	38.51%	-5.5%	5.84%	37.58%	0%	0%
P/E	15.5x	17.7x	23.9x	15.7x	14.1x	15.4x	14.1x	13.1x
PBR	1.95x	2.29x	2.77x	2.77x	2.58x	2.78x	2.59x	2.4x
PEG	-	3.54x	-3.36x	0.3x	0.9x	4.76x	1.58x	1.68x
Capitalization / Revenue	1.28x	1.32x	1.49x	1.24x	1.21x	1.28x	1.21x	1.15x
EV / Revenue	0x	0x	0x	0x	0x	1.28x	1.21x	1.15x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	10.6x	9.81x	9.12x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	17.5	30	25.75	31.75	82	38	41.67	44.67
Rate of return	2.61%	3.73%	2.56%	3.18%	7.98%	3.28%	3.6%	3.86%
EPS ²	43.2	45.35	42.13	63.45	72.94	75.3	82	88.4
Distribution rate	40.5%	66.1%	61.1%	50%	112%	50.5%	50.8%	50.5%
Net sales ¹	94,452	106,132	115,727	125,908	135,213	143,575	150,813	159,483
EBITDA	11,798	12,436	-	-	-	-	-	-
EBIT ¹	11,196	11,694	12,508	14,489	16,434	17,282	18,667	20,067
Net income ¹	7,853	8,001	7,293	10,635	11,644	11,883	12,853	13,780
Net Debt	-47,320	-44,330	-39,400	-30,518	-30,566	-	-	-
Reference price ²	669.50	805.00	1,005.00	998.75	1,027.00	1,158.00	1,158.00	1,158.00
Nbr of stocks (in thousands)	180,280	174,390	171,591	156,451	159,345	158,117	-	-
Announcement Date	28/04/22	28/04/23	26/04/24	01/05/25	01/05/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
IBM	22x	3.58x	12.52x	3.05%	209B
ACCENTURE PLC	12.09x	1.33x	7x	3.97%	99.92B
SNOWFLAKE INC.	-104.41x	16.55x	95.82x	-.--%	103B
TATA CONSULTANCY SERVICES LTD.	15.77x	2.89x	10.9x	5.21%	92.16B
RELX PLC	21.01x	5.48x	13.46x	2.73%	62.81B
INFOSYS LIMITED	15.13x	2.21x	9.37x	5.16%	49B
FUJITSU LIMITED	22.02x	1.8x	11.45x	1.33%	42.45B
HCL TECHNOLOGIES LIMITED	18.43x	2.37x	11.35x	4.69%	38.34B
NEC CORPORATION	22.32x	1.66x	10.47x	0.85%	41.61B
Average	4.93x	4.21x	20.26x	3%	82.06B
Weighted average by Cap.	1.49x	4.80x	22.86x	2.99%