Valuation DTS Corporation

Stocks

Market Closed - Japan Exchange 12:00:00 28/08/2026 pm IST			5-day change	1st Jan Change
1,144.00 ^JPY	+2.05%		+2.51%	-6.92%

31/07	Dts Corporation Provides Dividend Guidance for the Fiscal Year Ending March 31, 2027	CI
31/07	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	1,20,697	1,40,384	1,72,448	1,56,255	1,63,648	1,79,030	-	-
Change	-	16.31%	22.84%	-9.39%	4.73%	9.4%	-	-
Enterprise Value (EV)	73,377	96,054	1,33,048	1,25,737	1,33,082	1,79,030	1,79,030	1,79,030
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	1,06,132	1,15,727	1,25,908	1,35,213	1,41,675	1,47,743	1,56,363
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)	1,80,280	1,74,390	1,71,591	1,56,451	1,59,345	1,56,495	-	-
Announcement Date	28/04/22	28/04/23	26/04/24	01/05/25	01/05/26	-	-	-