Valuation DTS Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 07:30:00 07/07/2026 BST			5-day change	1st Jan Change
1,076.00 ^JPY	+1.70%		+7.71%	-12.45%

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	171,450	-	-
Change	-	16.31%	22.84%	-9.39%	4.73%	4.77%	-	-
Enterprise Value (EV)	73,377	96,054	133,048	125,737	133,082	171,450	171,450	171,450
Change	-	30.9%	38.51%	-5.5%	5.84%	28.83%	0%	0%
P/E	15.5x	17.7x	23.9x	15.7x	14.1x	14.3x	13.1x	12.2x
PBR	1.95x	2.29x	2.77x	2.77x	2.58x	2.58x	2.4x	2.23x
PEG	-	3.54x	-3.36x	0.3x	0.9x	4.42x	1.47x	1.56x
Capitalization / Revenue	1.28x	1.32x	1.49x	1.24x	1.21x	1.19x	1.14x	1.08x
EV / Revenue	0x	0x	0x	0x	0x	1.19x	1.14x	1.08x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	9.92x	9.18x	8.54x
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%	3.53%	3.87%	4.15%
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	1,076.00	1,076.00	1,076.00
Nbr of stocks (in thousands)	180,280	174,390	171,591	156,451	159,345	159,340	-	-
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.($)
DTS CORPORATION	14.05x	-	-	3.59%	1.04B
IBM	29.04x	4.64x	16.2x	2.25%	282B
SNOWFLAKE INC.	-91.8x	14.5x	83.97x	-.--%	90.84B
ACCENTURE PLC	10.18x	1.12x	5.86x	4.74%	83.81B
TATA CONSULTANCY SERVICES LTD.	13.24x	2.41x	8.93x	6.25%	78.05B
RELX PLC	18.83x	4.97x	12.26x	3.02%	56.31B
INFOSYS LIMITED	13.54x	1.97x	8.26x	5.75%	44.22B
FUJITSU LIMITED	19.1x	1.53x	9.63x	1.5%	35.79B
NEC CORPORATION	20.14x	1.48x	9.46x	0.98%	35.52B
HCL TECHNOLOGIES LIMITED	15.45x	1.97x	9.16x	5.59%	32.17B
Average	6.18x	3.84x	18.19x	3.37%	73.93B
Weighted average by Cap.	7.16x	4.67x	20.87x	3%