Valuation DTS Corporation OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 12:19:17 2026-01-26 EST			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	168,582	-	-
Change	-	16.31%	22.84%	-9.39%	4.73%	3.02%	-	-
Enterprise Value (EV)	73,377	96,054	133,048	125,737	133,082	168,582	168,582	168,582
Change	-	30.9%	38.51%	-5.5%	5.84%	26.68%	0%	0%
P/E	15.5x	17.7x	23.9x	15.7x	14.1x	14.1x	12.9x	12x
PBR	1.95x	2.29x	2.77x	2.77x	2.58x	2.54x	2.36x	2.2x
PEG	-	3.54x	-3.36x	0.3x	0.9x	4.36x	1.45x	1.54x
Capitalization / Revenue	1.28x	1.32x	1.49x	1.24x	1.21x	1.17x	1.12x	1.06x
EV / Revenue	0x	0x	0x	0x	0x	1.17x	1.12x	1.06x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	9.75x	9.03x	8.4x
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%	3.59%	3.94%	4.22%
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	1,058.00	1,058.00	1,058.00
Nbr of stocks (in thousands)	180,280	174,390	171,591	156,451	159,345	159,340	-	-
Announcement Date	4/28/22	4/28/23	4/26/24	5/1/25	5/1/26	-	-	-

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	28.15x	4.51x	15.75x	2.33%	272B
SNOWFLAKE INC.	-91.12x	14.39x	83.34x	-.--%	90.17B
ACCENTURE PLC	10.21x	1.12x	5.88x	4.73%	84.05B
TATA CONSULTANCY SERVICES LTD.	13.47x	2.45x	9.09x	6.14%	79.55B
RELX PLC	18.39x	4.85x	11.97x	3.1%	54.92B
INFOSYS LIMITED	13.6x	1.99x	8.34x	5.73%	44.51B
FUJITSU LIMITED	18.97x	1.52x	9.56x	1.51%	35.78B
NEC CORPORATION	19.31x	1.42x	9.05x	1.03%	34.28B
HCL TECHNOLOGIES LIMITED	15.52x	1.98x	9.21x	5.57%	32.37B
Average	5.17x	3.80x	18.02x	3.35%	80.86B
Weighted average by Cap.	6.64x	4.59x	20.61x	3.04%