Valuation DTS Corporation

Stocks

Market Closed - Japan Exchange 02:30:00 2026-08-28 EDT			5-day change	1st Jan Change
1,144.00 ^JPY	+2.05%		+2.51%	-6.92%

07-31	Dts Corporation Provides Dividend Guidance for the Fiscal Year Ending March 31, 2027	CI
07-31	Dts Corporation Provides Dividend Guidance for the Fiscal Year Ending March 31, 2027	CI

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	179,030	-	-
Change	-	16.31%	22.84%	-9.39%	4.73%	9.4%	-	-
Enterprise Value (EV)	73,377	96,054	133,048	125,737	133,082	179,030	179,030	179,030
Change	-	30.9%	38.51%	-5.5%	5.84%	34.53%	0%	0%
P/E	15.5x	17.7x	23.9x	15.7x	14.1x	15.3x	13.9x	12.8x
PBR	1.95x	2.29x	2.77x	2.77x	2.58x	2.75x	2.56x	2.39x
PEG	-	3.54x	-3.36x	0.3x	0.9x	5.69x	1.44x	1.49x
Capitalization / Revenue	1.28x	1.32x	1.49x	1.24x	1.21x	1.26x	1.21x	1.14x
EV / Revenue	0x	0x	0x	0x	0x	1.26x	1.21x	1.14x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	10.4x	9.62x	8.88x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	17.5	30	25.75	31.75	82	38	41.67	45.33
Rate of return	2.61%	3.73%	2.56%	3.18%	7.98%	3.32%	3.64%	3.96%
EPS ²	43.2	45.35	42.13	63.45	72.94	74.9	82.13	89.17
Distribution rate	40.5%	66.1%	61.1%	50%	112%	50.7%	50.7%	50.8%
Net sales ¹	94,452	106,132	115,727	125,908	135,213	141,675	147,743	156,363
EBITDA	11,798	12,436	-	-	-	-	-	-
EBIT ¹	11,196	11,694	12,508	14,489	16,434	17,150	18,617	20,160
Net income ¹	7,853	8,001	7,293	10,635	11,644	11,740	12,797	13,820
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	1,144.00	1,144.00	1,144.00
Nbr of stocks (in thousands)	180,280	174,390	171,591	156,451	159,345	156,495	-	-
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.($)
DTS CORPORATION	15.27x	-	-	3.32%	1.12B
IBM	23.13x	3.77x	13.16x	2.87%	222B
ACCENTURE PLC	14.09x	1.55x	8.16x	3.41%	116B
SNOWFLAKE INC.	-114.74x	18.24x	105.52x	-.--%	114B
TATA CONSULTANCY SERVICES LTD.	15.17x	2.77x	10.47x	5.42%	88.66B
RELX PLC	20.92x	5.47x	13.43x	2.72%	63.28B
INFOSYS LIMITED	14.99x	2.19x	9.28x	5.2%	48.47B
FUJITSU LIMITED	22.03x	1.81x	11.13x	1.37%	42.34B
NEC CORPORATION	21.31x	1.62x	10.27x	0.87%	40.69B
HCL TECHNOLOGIES LIMITED	18.17x	2.3x	11.01x	4.81%	37.26B
Average	5.03x	4.41x	21.38x	3%	77.35B
Weighted average by Cap.	-0.50x	5.20x	25.11x	2.86%