Subscribe

DTS Corporation (9682.T)

JPY1,065.00 -5.00 (-0.47%)
JP JPX Technology Information Technology Services
Address Empire Building 104-0032
Tokyo, JP
CEO Tomoaki Kitamura
Website dts.co.jp
IPO 2001-01-04
ISIN JP3548500002

Explore sections of this company profile

Also trades on Other OTC · DTSOF (USD) Tokyo Stock Exchange · 9682.T (JPY)
Description

DTS Corporation, a systems integration expert founded in 1972 and headquartered in Tokyo, Japan, delivers a wide array of IT services across its four core segments: Finance and Society, Corporate Solutions, Operational Infrastructure BPO, and Regional, Overseas, Etc. The company provides end-to-end management for information systems, from development and maintenance to installation and ongoing operations. They also design and execute electrical and telecommunications infrastructure essential for these systems. DTS's offerings further encompass the manufacturing, procurement, sales, and leasing of computer hardware, software, and related IT equipment. Beyond technology, their activities extend to creating, acquiring, licensing, and managing multimedia content and intellectual property, processing information, and facilitating commercial transactions. They also develop and distribute educational resources, conduct training, and offer professional services such as planning, surveying, research, consulting, and staff dispatch for IT projects. Key solutions provided include enterprise resource planning (ERP), multimedia, and network integration systems. DTS serves a diverse client base, including the financial, communications, public, distribution, and transportation sectors.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
JPY1,065.00 -5.00 (-0.47%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
480.6K
Beta
0.27
Float Shares
127.77M
Free Float %
80.2%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.98% +1.88% -0.87% -11.37% -12.94% -17.22% -13.16% +22.68% +62.95% +257.13% +160.92%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
1,065.00
DCF (Unlevered) 2,718.05 +155.2%
DCF (Levered) 2,350.96 +120.7%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 50% Bullish
Rating 2026-05 Change
Strong Buy 1 0
Buy 0 0
Hold 1 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
8.41
Safe zone
Piotroski F-Score
6 / 9
Average
MOAT Score
5 / 10
Developing
Composite Rating
A
Overall Score
4 / 5
High
DCF Score
5 / 5
High
ROE Score
5 / 5
High
ROA Score
5 / 5
High
D/E Score
1 / 5
Low
P/E Score
3 / 5
Medium
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Information Technology Services: +10.1%
    +7.4% Q1'26: +5.7% (vs Q1'25)
  • EPS growth Information Technology Services: +16.7%
    +14.9% Q1'26: -6.4% (vs Q1'25)
  • FCF margin FCF growth · Information Technology Services: +32.8%
    +5.6% Q1'26: +0.0% (vs Q1'25)
  • EBIT margin Information Technology Services: +9.0%
    +12.2% Q1'26: +11.1% (vs Q1'25)
  • ROIC Information Technology Services: +9.5%
    +33.4% Q1'26: +35.7% (vs Q1'25)
  • Share dilution Information Technology Services: +0.0%
    -4.8% Q1'26: -3.2% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Information Technology Services: -0.83×
    0.00× Q1'26: 0.00× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.28) × ERP
WACC = 100% × Ke + 0% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 2,718.05 Current price: 1,065.00
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Mar 2015
actual
Mar 2016
actual
Mar 2017
actual
Mar 2018
actual
Mar 2019
actual
Mar 2020
actual
Mar 2021
actual
Mar 2022
actual
Mar 2023
actual
Mar 2024
actual
Mar 2025
actual
Mar 2026
3 Rev. Ana.
3 EPS Ana.
Mar 2027
4 Rev. Ana.
3 EPS Ana.
Mar 2028
3 Rev. Ana.
3 EPS Ana.
Mar 2029
1 Rev. Ana.
1 EPS Ana.
Revenue
74.61B
est: 73.27B (+1.8%)
82.54B
est: 81.73B (+1.0%)
79.86B
est: 79.33B (+0.7%)
83.16B
est: 83.50B (-0.4%)
86.72B
est: 86.50B (+0.3%)
94.62B
est: 95.75B (-1.2%)
90.49B
est: 93.60B (-3.3%)
94.45B
est: 94.70B (-0.3%)
106.13B
est: 106.40B (-0.3%)
115.73B
est: 117.93B (-1.9%)
125.91B
est: 126.77B (-0.7%)
134.61B
133.82B – 136.00B
+6.2% YoY
140.82B
137.40B – 147.09B
+4.6% YoY
149.14B
147.41B – 152.00B
+5.9% YoY
153.15B
150.42B – 157.98B
+2.7% YoY
EBITDA
7.63B
est: 8.98B (-15.0%)
8.63B
est: 10.02B (-13.8%)
8.82B
est: 9.72B (-9.3%)
9.15B
est: 10.23B (-10.5%)
10.38B
est: 10.60B (-2.1%)
11.26B
est: 11.73B (-4.1%)
11.39B
est: 11.47B (-0.7%)
11.80B
est: 11.61B (+1.7%)
12.44B
est: 13.04B (-4.6%)
13.60B
est: 16.52B (-17.7%)
15.62B
est: 17.75B (-12.0%)
18.85B
18.74B – 19.05B
+6.2% YoY
19.72B
19.24B – 20.60B
+4.6% YoY
20.89B
20.64B – 21.29B
+5.9% YoY
21.45B
21.07B – 22.13B
+2.7% YoY
EBIT
6.43B
est: 8.42B (-23.6%)
7.60B
est: 9.39B (-19.1%)
7.99B
est: 9.12B (-12.4%)
8.51B
est: 9.60B (-11.4%)
9.79B
est: 9.94B (-1.5%)
10.67B
est: 11.00B (-3.0%)
10.82B
est: 10.76B (+0.6%)
11.20B
est: 10.88B (+2.9%)
11.70B
est: 12.23B (-4.4%)
12.51B
est: 14.97B (-16.4%)
14.49B
est: 16.09B (-10.0%)
17.09B
16.99B – 17.27B
+6.2% YoY
17.88B
17.44B – 18.67B
+4.6% YoY
18.93B
18.71B – 19.30B
+5.9% YoY
19.44B
19.10B – 20.06B
+2.7% YoY
Net Income
3.69B
est: 12.47B (-70.4%)
4.34B
est: 4.72B (-8.0%)
5.12B
est: 4.23B (+21.2%)
5.77B
est: 4.80B (+20.0%)
6.82B
est: 5.87B (+16.1%)
7.32B
est: 6.59B (+11.1%)
7.59B
est: 6.58B (+15.4%)
7.85B
est: 7.23B (+8.6%)
8.00B
est: 7.56B (+5.9%)
7.29B
est: 28.03B (-74.0%)
10.64B
est: 9.42B (+12.9%)
11.50B
11.42B – 11.59B
+22.1% YoY
12.15B
11.69B – 12.28B
+5.6% YoY
12.85B
12.74B – 13.08B
+5.7% YoY
13.59B
13.30B – 14.18B
+5.8% YoY
SGA
5.96B
est: 6.58B (-9.3%)
6.42B
est: 7.34B (-12.5%)
7.02B
est: 7.12B (-1.5%)
7.28B
est: 7.49B (-2.9%)
7.17B
est: 7.76B (-7.6%)
7.60B
est: 8.59B (-11.5%)
7.06B
est: 8.40B (-15.9%)
7.65B
est: 8.50B (-10.0%)
8.66B
est: 9.55B (-9.3%)
11.73B
est: 10.95B (+7.1%)
13.28B
est: 11.77B (+12.8%)
12.50B
12.43B – 12.63B
+6.2% YoY
13.08B
12.76B – 13.66B
+4.6% YoY
13.85B
13.69B – 14.11B
+5.9% YoY
14.22B
13.97B – 14.67B
+2.7% YoY
EPS
19.59
est: 74.40 (-73.7%)
23.34
est: 28.16 (-17.1%)
27.81
est: 25.21 (+10.3%)
30.99
est: 28.66 (+8.1%)
36.53
est: 35.05 (+4.2%)
39.50
est: 39.31 (+0.5%)
41.37
est: 39.28 (+5.3%)
43.19
est: 43.13 (+0.1%)
45.35
est: 45.08 (+0.6%)
42.13
est: 174.02 (-75.8%)
63.45
est: 58.49 (+8.5%)
71.93
71.50 – 72.60
+23.0% YoY
75.43
73.20 – 76.90
+4.9% YoY
81.07
79.80 – 81.90
+7.5% YoY
85.30
83.33 – 88.80
+5.2% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-12 A 4/5 5/5 5/5 5/5 1/5 3/5 3/5
2026-05-11 A 4/5 5/5 5/5 5/5 1/5 3/5 3/5
2026-05-08 A 4/5 5/5 4/5 5/5 1/5 4/5 3/5
2026-05-07 A 4/5 5/5 4/5 5/5 1/5 4/5 3/5
2026-05-01 A+ 4/5 5/5 4/5 5/5 4/5 3/5 3/5
2026-04-30 A+ 4/5 5/5 4/5 5/5 4/5 3/5 3/5
2026-04-28 A 4/5 5/5 4/5 5/5 3/5 3/5 3/5
2026-04-27 A 4/5 5/5 4/5 5/5 3/5 3/5 3/5
2026-04-24 A 4/5 5/5 4/5 5/5 3/5 3/5 3/5
2026-04-23 A 4/5 5/5 4/5 5/5 3/5 3/5 3/5
2026-04-22 A 4/5 5/5 4/5 5/5 3/5 3/5 3/5
2026-04-21 A 4/5 5/5 4/5 5/5 3/5 3/5 3/5
2026-04-20 A 4/5 5/5 4/5 5/5 3/5 3/5 3/5
2026-04-17 A 4/5 5/5 4/5 5/5 3/5 3/5 3/5
2026-04-16 A 4/5 5/5 4/5 5/5 3/5 3/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
511.92M
OE per share TTM
2.97
Owner's Yield
0.31%
Maintenance CapEx ratio
4.46%
Maint CapEx / Avg PPE
3.8%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 84 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 iShares International Small-Cap Equity Factor ETF ISCF 0.21% 1.33M 0.24%
2 WisdomTree Japan SmallCap Dividend Fund DFJ 0.15% 581.5K 0.58%
3 State Street SPDR S&P International Small Cap ETF GWX 0.14% 1.24M 0.40%
4 iShares Smart City Infrastructure UCITS ETF CITY.AS 0.14% 590.5K 0.40%
5 iShares Smart City Infrastructure UCITS ETF CT2B.AS 0.14% 69.7K 0.40%
6 iShares MSCI Japan Small Cap UCITS ETF IDJP.L 0.06% 347.8K 0.58%
7 iShares MSCI Japan Small-Cap ETF SCJ 0.06% 158.1K 0.50%
8 WisdomTree International SmallCap Dividend Fund DLS 0.06% 605.3K 0.58%
9 WisdomTree Dynamic International SmallCap Equity ETF DDLS 0.05% 209.3K 0.48%
10 Schwab International Small-Cap Equity ETF SCHC 0.04% 1.89M 0.06%

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
2.67M
Shares Outstanding
159.35M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Akio Shiota General Manager of Accounting & Finance Department
Ayano Kumagai Executive Officer & GM of Human Resources Department
Eiichi Takahama Head of Social Infrastructure Department, Public Systems & Social Infrastructure Sector
Hiroyuki Norikane Senior Executive Officer, Head of Technology & Solutions Segment and Digital Solutions Business Unit
Isao Asami Senior Managing Executive Officer, Head of Business Segments & Director male
Makoto Kondo Mgt Exec Ofc, Head of op. & solu Segment and Head of Public Systems & Social Infra. Sector
Masakazu Takada Executive Officer and Dpty. Head of Tech. & Solutions Segment
Masanori Tamura Executive Officer & Head of Financial Services Division
Sayaka Sakai General Manager of Public Relations
Tomoaki Kitamura Chairman, President & Chief Executive Officer male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits