Valuation DTS Corporation

Stocks

Market Closed - Japan Exchange 02:30:00 2026-10-16 EDT			5-day change	1st Jan Change
1,196.00 ^JPY	+2.93%		+5.93%	-2.69%

09-24	Tranche Update on DTS Corporation's Equity Buyback Plan announced on May 1, 2026.	CI
09-17	DTS Corporation's Equity Buyback announced on May 1, 2026, has closed with 4,805,900 shares, representing 3.04% for ¥4,999.96 million.	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	186,438	-	-
Change	-	16.31%	22.84%	-9.39%	4.73%	13.93%	-	-
Enterprise Value (EV)	73,377	96,054	133,048	125,737	133,082	186,438	186,438	186,438
Change	-	30.9%	38.51%	-5.5%	5.84%	40.09%	0%	0%
P/E	15.5x	17.7x	23.9x	15.7x	14.1x	16x	14.5x	13.4x
PBR	1.95x	2.29x	2.77x	2.77x	2.58x	2.88x	2.7x	2.53x
PEG	-	3.54x	-3.36x	0.3x	0.9x	5.76x	1.48x	1.54x
Capitalization / Revenue	1.28x	1.32x	1.49x	1.24x	1.21x	1.32x	1.26x	1.19x
EV / Revenue	0x	0x	0x	0x	0x	1.32x	1.26x	1.19x
EV / EBITDA	0x	0x	-	-	-	10.3x	9.27x	8.52x
EV / EBIT	0x	0x	0x	0x	0x	10.9x	10.1x	9.28x
EV / FCF	0x	0x	0x	0x	0x	22.7x	19.5x	17.3x
FCF Yield	6.17%	5.18%	5.87%	4.39%	5.14%	4.41%	5.13%	5.77%
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%	3.18%	3.48%	3.79%
EPS ²	43.2	45.35	42.13	63.45	72.94	74.97	82.33	89.5
Distribution rate	40.5%	66.1%	61.1%	50%	112%	50.7%	50.6%	50.7%
Net sales ¹	94,452	106,132	115,727	125,908	135,213	141,675	147,743	156,363
EBITDA ¹	11,798	12,436	-	-	-	18,100	20,110	21,890
EBIT ¹	11,196	11,694	12,508	14,489	16,434	17,050	18,517	20,093
Net income ¹	7,853	8,001	7,293	10,635	11,644	11,657	12,730	13,770
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	1,196.00	1,196.00	1,196.00
Nbr of stocks (in thousands)	180,280	174,390	171,591	156,451	159,345	155,884	-	-
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	15.5x	-	-	3.27%	1.15B
IBM	23.06x	3.75x	13.11x	2.89%	221B
SALESFORCE, INC.	23.61x	4.94x	12.13x	0.7%	203B
ACCENTURE PLC	16.71x	1.82x	9.55x	2.87%	134B
SNOWFLAKE INC.	-131.82x	18.31x	100.66x	-.--%	118B
CLOUDFLARE, INC.	-545.69x	38.77x	159.28x	-.--%	113B
TATA CONSULTANCY SERVICES LTD.	15.32x	2.75x	10.63x	5.25%	89.77B
RELX PLC	22.39x	5.81x	14.26x	2.53%	66.53B
INFOSYS LIMITED	14.52x	2.11x	8.97x	5.37%	47.47B
FUJITSU LIMITED	23.98x	1.99x	12.61x	1.3%	47.01B
Average	-52.24x	8.92x	37.91x	2.42%	104.03B
Weighted average by Cap.	-57.88x	9.07x	37.90x	2.04%