|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,000.00 JPY | +0.10% |
|
+2.77% | -18.63% |
| 06-23 | DTS Board Approves Share Disposal as Restricted Stock Compensation Plan | MT |
| 06-23 | DTS Board Approves Share Disposal as Restricted Stock Compensation Plan | MT |
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 | 159,181 | - | - |
| Change | - | 16.31% | 22.84% | -9.39% | 4.73% | -2.73% | - | - |
| Enterprise Value (EV) | 73,377 | 96,054 | 133,048 | 125,737 | 133,082 | 159,181 | 159,181 | 159,181 |
| Change | - | 30.9% | 38.51% | -5.5% | 5.84% | 19.61% | 0% | 0% |
| P/E | 15.5x | 17.7x | 23.9x | 15.7x | 14.1x | 13.3x | 12.2x | 11.3x |
| PBR | 1.95x | 2.29x | 2.77x | 2.77x | 2.58x | 2.4x | 2.23x | 2.07x |
| PEG | - | 3.54x | -3.36x | 0.3x | 0.9x | 4.11x | 1.37x | 1.45x |
| Capitalization / Revenue | 1.28x | 1.32x | 1.49x | 1.24x | 1.21x | 1.11x | 1.06x | 1x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 1.11x | 1.06x | 1x |
| EV / EBITDA | - | - | - | - | - | - | - | - |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 9.21x | 8.53x | 7.93x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 17.5 | 30 | 25.75 | 31.75 | 82 | 38 | 41.67 | 44.67 |
| Rate of return | 2.61% | 3.73% | 2.56% | 3.18% | 7.98% | 3.8% | 4.17% | 4.47% |
| EPS 2 | 43.2 | 45.35 | 42.13 | 63.45 | 72.94 | 75.3 | 82 | 88.4 |
| Distribution rate | 40.5% | 66.1% | 61.1% | 50% | 112% | 50.5% | 50.8% | 50.5% |
| Net sales 1 | 94,452 | 106,132 | 115,727 | 125,908 | 135,213 | 143,575 | 150,813 | 159,483 |
| EBITDA | 11,798 | 12,436 | - | - | - | - | - | - |
| EBIT 1 | 11,196 | 11,694 | 12,508 | 14,489 | 16,434 | 17,282 | 18,667 | 20,067 |
| Net income 1 | 7,853 | 8,001 | 7,293 | 10,635 | 11,644 | 11,883 | 12,853 | 13,780 |
| 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 | 999.00 | 999.00 | 999.00 |
| Nbr of stocks (in thousands) | 180,280 | 174,390 | 171,591 | 156,451 | 159,345 | 159,340 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 13.27x | - | - | 3.8% | 983M | |
| 27.03x | 4.36x | 15.22x | 2.43% | 261B | |
| -88.14x | 13.91x | 80.54x | -.--% | 87.22B | |
| 13.47x | 2.45x | 9.05x | 6.14% | 80.28B | |
| 9.27x | 1.01x | 5.32x | 5.2% | 76.33B | |
| 18.68x | 4.88x | 12.07x | 3.07% | 55.09B | |
| 13.44x | 1.96x | 8.21x | 5.78% | 44.38B | |
| 13.02x | 1.49x | 10.22x | 1.24% | 35.17B | |
| 15.02x | 1.91x | 8.88x | 5.76% | 31.55B | |
| 18.76x | 1.37x | 8.78x | 1.11% | 33.15B | |
| Average | 5.38x | 3.71x | 17.59x | 3.45% | 70.54B | |
| Weighted average by Cap. | 6.17x | 4.46x | 20.01x | 3.14% |
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
