Valuation DTS Corporation

Stocks

Market Closed - Japan Exchange 14:30:00 22/10/2026 HKT			5-day change	1st Jan Change
1,231.00 ^JPY	+3.71%		+6.58%	+0.16%

09-24	Tranche Update on DTS Corporation's Equity Buyback Plan announced on May 1, 2026.	CI
09-18	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	191,894	-	-
Change	-	16.31%	22.84%	-9.39%	4.73%	17.26%	-	-
Enterprise Value (EV)	73,377	96,054	133,048	125,737	133,082	191,894	191,894	191,894
Change	-	30.9%	38.51%	-5.5%	5.84%	44.19%	0%	0%
P/E	15.5x	17.7x	23.9x	15.7x	14.1x	16.4x	15x	13.8x
PBR	1.95x	2.29x	2.77x	2.77x	2.58x	2.96x	2.78x	2.6x
PEG	-	3.54x	-3.36x	0.3x	0.9x	5.9x	1.53x	1.59x
Capitalization / Revenue	1.28x	1.32x	1.49x	1.24x	1.21x	1.35x	1.3x	1.23x
EV / Revenue	0x	0x	0x	0x	0x	1.35x	1.3x	1.23x
EV / EBITDA	0x	0x	-	-	-	10.6x	9.54x	8.77x
EV / EBIT	0x	0x	0x	0x	0x	11.3x	10.4x	9.55x
EV / FCF	0x	0x	0x	0x	0x	23.3x	20.1x	17.8x
FCF Yield	6.17%	5.18%	5.87%	4.39%	5.14%	4.29%	4.99%	5.61%
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%	3.09%	3.38%	3.68%
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	1,231.00	1,231.00	1,231.00
Nbr of stocks (in thousands)	180,280	174,390	171,591	156,451	159,345	155,884	-	-
Announcement Date	28/4/22	28/4/23	26/4/24	1/5/25	1/5/26	-	-	-

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	15.83x	-	-	3.2%	1.17B
IBM	24.78x	3.98x	13.95x	2.69%	237B
SALESFORCE, INC.	23.14x	4.85x	11.91x	0.72%	199B
ACCENTURE PLC	16.4x	1.86x	9.6x	2.88%	142B
SNOWFLAKE INC.	-127.04x	17.63x	96.94x	-.--%	114B
CLOUDFLARE, INC.	-529.99x	37.64x	154.63x	-.--%	109B
TATA CONSULTANCY SERVICES LTD.	16.49x	2.97x	11.48x	4.88%	96.96B
RELX PLC	23.07x	5.96x	14.63x	2.46%	69.27B
INFOSYS LIMITED	15.28x	2.23x	9.48x	5.1%	50.13B
FUJITSU LIMITED	24.81x	2.06x	13.07x	1.25%	48.66B
Average	-49.72x	8.80x	37.30x	2.32%	106.72B
Weighted average by Cap.	-51.01x	8.64x	35.85x	2.02%