DTS Inc.

₩11,850As of Sun 8 Nov 2026, 12:00 UTC

KOSDAQ:0015M0Industrials

Country South Korea

PE (Fwd) 6.341

TSR 10Y CAGR —

Div yield —

ROE 22.50%

Specialty Industrial Machinery

Beta (5Y) —

PE TTM 7.616

TSR TTM —

Mkt cap ₩176.3B

ROIC 27.05%

SE Grade™

Value

Quality

Moat

1Y Price

Reference

₩12,935

9.15%

119.08%

Price below Reference Value

TTM

FYE 31 Dec KRW

FY2021

FY2022

FY2023

FY2024

FY2025

FY2026E

Trend

10Y

Peers

142.7

Revenue₩B

—

86.99

75.82

111.6

142.7

151.5

17.94%

—

27.89

Revenue growth%

—

(12.84)

47.19

27.89

6.13

27.89

—

28.82

Gross margin%

—

18.20

27.41

30.72

28.82

29.39

28.11

—

17.64

Operating margin%

—

11.17

17.54

21.56

17.64

18.04

17.59

—

13.15

Net margin%

—

6.61

16.49

13.69

13.15

13.77

13.42

—

7.616

P/E ratio (avg)x

—

6.854

—

7.390

EV/EBITx

—

5.798

—

(4.29)

FCF yield (avg)%

—

(4.05)

—

(4.30)

FCF margin%

—

2.69

10.32

7.34

(4.30)

(3.82)

5.02

—

(0.327)

FCF / Net incomex

—

0.407

0.626

0.536

(0.327)

(0.278)

0.472

—

27.05

ROIC%

—

20.77

25.37

35.94

27.05

22.11

26.21

—

22.50

Return on equity%

—

14.75

27.72

26.01

22.50

18.79

24.25

—

11.18

Return on assets%

—

6.60

12.19

12.03

11.18

11.05

11.60

—

1,556

EPS₩

—

965.00

1,316

1,556

1,729

26.98%

—

18.24

EPS growth%

—

36.37

18.24

11.11

27.31

—

8,336

Bookvalue per sh₩

—

3,952

5,710

8,336

10,065

45.23%

—

(508.74)

FCF per share₩

—

604.02

705.55

(508.74)

(480.08)

16.81%

—

Dividend per sh₩

—

Div yield (avg)%

—

Payout ratio%

—

14.88

Shares (diluted)M

—

12.96

11.61

12.06

◌12.06

(3.52%)

—

(3.87)

Buyback yield%

—

10.39

(3.87)

◌—

3.26

—

0.344

D/E ratiox

—

0.522

0.285

0.342

0.344

0.285

0.343

—

186.1

Enterprise value₩B

—

158.4

—

LT debt₩B

—

6.323

—

9.550

9.190

—

13.28%

—

Peers (US$139.3M)

Cap (US$)

UNISEM Co., Ltd.

148.8M

12.33x

KNR System Inc.

134.9M

—

DAEA TI Co., Ltd.

129.1M

12.25x

Seiko Electric Co.…

139.3M

8.665x

Capital

TTM

10Y

Leveragex

0.363

0.420

EBIT/Intx

21.60

18.39

Own earn%

—

Sh yield%

(3.87)

3.26

Owners

Insiders/Inst%

—

1.68

Short interest%

—

SBC / revenue%

—

Record

10Y

Profitable years

4/4

Revenue growth years

2/3

EPS growth years

—

Dividend streakyrs

Op margin range%

11–22

$1 testx

—

Incr. ROIC%

—

DTS Inc. designs, manufactures, and sells special heat exchangers in South Korea, Asia, North America, Africa, Middle East, and internationally. The company offers air-cooled heat exchangers, air fin coolers, air-cooled condensers, radiators, and organic rankine cycle systems.

Growth vs revenue

Latest

Trend

3Y CAGR

Rel growth

Revenue

₩142.7B

17.94%

1.00×

Cost of revenue

₩101.6B

12.60%

0.87×

Operating expenses

₩15.94B

37.66%

1.59×

Asset mix

Trend

Other

85.11%

Cash and investments

14.80%

Goodwill & intangibles

0.09%

Reinvestment returns

No breakdown available