|
Market Closed -
Japan Exchange
02:30:00 2026-09-18 EDT
|
5-day change | 1st Jan Change | ||
| 1,111.00 JPY | -0.18% |
|
+3.73% | -9.60% |
| 09-02 | Daiwa Securities Downgrades DTS to Neutral from Outperform; Price Target is 1,190 Yen | MT |
| 07-31 | Dts Corporation Provides Dividend Guidance for the Fiscal Year Ending March 31, 2027 | CI |
Company Valuation: DTS Corporation
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 | 173,187 | - | - |
| Change | - | 16.31% | 22.84% | -9.39% | 4.73% | 5.83% | - | - |
| Enterprise Value (EV) | 73,377 | 96,054 | 133,048 | 125,737 | 133,082 | 173,187 | 173,187 | 173,187 |
| Change | - | 30.9% | 38.51% | -5.5% | 5.84% | 30.14% | 0% | 0% |
| P/E | 15.5x | 17.7x | 23.9x | 15.7x | 14.1x | 14.8x | 13.5x | 12.4x |
| PBR | 1.95x | 2.29x | 2.77x | 2.77x | 2.58x | 2.67x | 2.51x | 2.35x |
| PEG | - | 3.54x | -3.36x | 0.3x | 0.9x | 5.33x | 1.37x | 1.42x |
| Capitalization / Revenue | 1.28x | 1.32x | 1.49x | 1.24x | 1.21x | 1.22x | 1.17x | 1.11x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 1.22x | 1.17x | 1.11x |
| EV / EBITDA | 0x | 0x | - | - | - | 9.57x | 8.61x | 7.91x |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 10.2x | 9.35x | 8.62x |
| EV / FCF | 0x | 0x | 0x | 0x | 0x | 21x | 18.1x | 16.1x |
| FCF Yield | 6.17% | 5.18% | 5.87% | 4.39% | 5.14% | 4.75% | 5.53% | 6.21% |
| 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% | 3.42% | 3.75% | 4.08% |
| 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 | 1,111.00 | 1,111.00 | 1,111.00 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.82x | - | - | 3.42% | 1.1B | |
| 22.54x | 3.69x | 12.88x | 2.95% | 216B | |
| -130.35x | 18.18x | 100.79x | -.--% | 117B | |
| 13.46x | 1.48x | 7.8x | 3.56% | 111B | |
| 13.63x | 2.48x | 9.35x | 6.03% | 79.37B | |
| 19.51x | 5.17x | 12.71x | 2.91% | 58.38B | |
| 13.79x | 1.99x | 8.45x | 5.65% | 44.37B | |
| 22.36x | 1.83x | 11.42x | 1.31% | 43.97B | |
| 21.06x | 1.6x | 10.17x | 0.89% | 40.66B | |
| 17.22x | 2.17x | 10.3x | 5.08% | 35.23B | |
| Average | 2.80x | 4.29x | 20.43x | 3.18% | 74.75B | |
| Weighted average by Cap. | -4.83x | 5.23x | 24.92x | 2.95% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 9682 Stock
- Valuation DTS Corporation
Select your edition
All financial news and data tailored to specific country editions
