Valuation DTS Corporation

Stocks

Market Closed - Japan Exchange 12:00:00 16/10/2026 pm IST			5-day change	1st Jan Change
1,196.00 ^JPY	+2.93%		+5.93%	-2.69%

24/09	Tranche Update on DTS Corporation's Equity Buyback Plan announced on May 1, 2026.	CI
18/09	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	1,20,697	1,40,384	1,72,448	1,56,255	1,63,648	1,86,438	-	-
Change	-	16.31%	22.84%	-9.39%	4.73%	13.93%	-	-
Enterprise Value (EV)	73,377	96,054	1,33,048	1,25,737	1,33,082	1,86,438	1,86,438	1,86,438
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	1,06,132	1,15,727	1,25,908	1,35,213	1,41,675	1,47,743	1,56,363
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)	1,80,280	1,74,390	1,71,591	1,56,451	1,59,345	1,55,884	-	-
Announcement Date	28/04/22	28/04/23	26/04/24	01/05/25	01/05/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
DTS CORPORATION	15.95x	-	-	3.18%	118.09Cr
IBM	22.87x	3.72x	13.01x	2.91%	22TCr
SALESFORCE, INC.	23.04x	4.84x	11.86x	0.72%	20TCr
ACCENTURE PLC	17.06x	1.86x	9.75x	2.81%	14TCr
SNOWFLAKE INC.	-120.79x	16.73x	92.01x	-.--%	11TCr
CLOUDFLARE, INC.	-511.15x	36.29x	149.08x	-.--%	11TCr
TATA CONSULTANCY SERVICES LTD.	16.07x	2.9x	11.18x	5.01%	9.4TCr
RELX PLC	22.61x	5.86x	14.38x	2.51%	6.76TCr
INFOSYS LIMITED	15.19x	2.22x	9.42x	5.13%	4.96TCr
FUJITSU LIMITED	24.75x	2.06x	13.03x	1.26%	4.86TCr
Average	-47.44x	8.50x	35.97x	2.35%	10.28TCr
Weighted average by Cap.	-48.70x	8.32x	34.40x	2.07%