|
Delayed
Japan Exchange
12:00:00 14/08/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 1,098.00 JPY | +2.33% |
|
+4.77% | -10.66% |
| 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 |
Company Valuation: DTS Corporation
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 | 1,71,832 | - | - |
| Change | - | 16.31% | 22.84% | -9.39% | 4.73% | 5% | - | - |
| Enterprise Value (EV) | 73,377 | 96,054 | 1,33,048 | 1,25,737 | 1,33,082 | 1,71,832 | 1,71,832 | 1,71,832 |
| Change | - | 30.9% | 38.51% | -5.5% | 5.84% | 29.12% | 0% | 0% |
| P/E | 15.5x | 17.7x | 23.9x | 15.7x | 14.1x | 14.7x | 13.4x | 12.3x |
| PBR | 1.95x | 2.29x | 2.77x | 2.77x | 2.58x | 2.63x | 2.45x | 2.28x |
| PEG | - | 3.54x | -3.36x | 0.3x | 0.9x | 5.47x | 1.37x | 1.43x |
| Capitalization / Revenue | 1.28x | 1.32x | 1.49x | 1.24x | 1.21x | 1.2x | 1.15x | 1.08x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 1.2x | 1.15x | 1.08x |
| EV / EBITDA | - | - | - | - | - | - | - | - |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 10x | 9.23x | 8.52x |
| 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% | 3.46% | 3.79% | 4.13% |
| EPS 2 | 43.2 | 45.35 | 42.13 | 63.45 | 72.94 | 74.9 | 82.2 | 89.27 |
| 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 | 1,42,675 | 1,49,743 | 1,58,697 |
| 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 | 1,098.00 | 1,098.00 | 1,098.00 |
| 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 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.66x | - | - | 3.46% | 107.98Cr | |
| 23.25x | 3.75x | 13.1x | 2.88% | 22TCr | |
| -115.3x | 18.35x | 105.96x | -.--% | 11TCr | |
| 13.11x | 1.45x | 7.6x | 3.65% | 11TCr | |
| 15.29x | 2.8x | 10.56x | 5.37% | 8.93TCr | |
| 19.78x | 5.21x | 12.81x | 2.88% | 5.98TCr | |
| 15.31x | 2.24x | 9.49x | 5.1% | 4.95TCr | |
| 22.87x | 1.75x | 11.09x | 0.83% | 4.31TCr | |
| 21.64x | 1.77x | 10.98x | 1.35% | 4.19TCr | |
| 18.53x | 2.38x | 11.3x | 4.67% | 3.85TCr | |
| Average | 4.91x | 4.41x | 21.43x | 3.02% | 7.66TCr | |
| Weighted average by Cap. | -0.87x | 5.22x | 25.29x | 2.89% |
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
