Valuation Dynasty Ceramic

Stocks

End-of-day quote Thailand S.E. Other stock markets 2026-07-16			5-day change	1st Jan Change
1.480 ^THB	-0.67%		+2.78%	+22.31%

05-05	Dynasty Ceramic Public Company Limited Announces Cash Dividend for the Period of 01 January 2026 to 31 March 2026, Payable on 04 June 2026	CI
05-05	Dynasty Ceramic Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	25,917	25,734	13,050	16,003	10,981	13,432	-	-
Change	-	-0.7%	-49.29%	22.63%	-31.38%	22.31%	-	-
Enterprise Value (EV) ¹	25,917	27,264	15,201	18,052	13,500	16,190	16,273	16,326
Change	-	5.2%	-44.25%	18.76%	-25.22%	19.93%	0.51%	0.33%
P/E	14.7x	15.8x	11x	14.5x	12.1x	12.3x	11.4x	11.4x
PBR	4.31x	4.31x	1.97x	2.29x	1.56x	1.85x	1.78x	1.72x
PEG	-	-2.18x	-0.4x	-2.09x	-0.7x	0.6x	1.37x	-
Capitalization / Revenue	3.09x	3.08x	1.69x	2.28x	1.74x	1.84x	1.75x	1.67x
EV / Revenue	3.09x	3.27x	1.96x	2.57x	2.14x	2.21x	2.12x	2.03x
EV / EBITDA	9.5x	10.5x	7.23x	9.04x	7.76x	8.05x	7.69x	7.34x
EV / EBIT	12.6x	13.9x	10.1x	12.8x	11.6x	11.5x	11x	10.4x
EV / FCF	14.6x	21.3x	21.4x	19.7x	21.1x	33.5x	19.4x	17.7x
FCF Yield	6.85%	4.7%	4.68%	5.08%	4.75%	2.98%	5.16%	5.64%
Dividend per Share ²	0.185	-	0.057	0.08	0.08	0.1	0.1	0.11
Rate of return	6.51%	-	3.99%	4.55%	6.61%	6.76%	6.76%	7.43%
EPS ²	0.193	0.179	0.13	0.121	0.1	0.12	0.13	0.13
Distribution rate	95.9%	-	43.8%	66.1%	80%	83.3%	76.9%	84.6%
Net sales ¹	8,396	8,342	7,741	7,028	6,311	7,313	7,673	8,051
EBITDA ¹	2,728	2,587	2,103	1,997	1,740	2,012	2,116	2,223
EBIT ¹	2,055	1,963	1,505	1,407	1,160	1,406	1,485	1,568
Net income ¹	1,700	1,631	1,182	1,104	904.4	1,098	1,159	1,225
Net Debt ¹	-	1,530	2,151	2,049	2,518	2,758	2,841	2,894
Reference price ²	2.840	2.820	1.430	1.760	1.210	1.480	1.480	1.480
Nbr of stocks (in thousands)	9,125,611	9,125,611	9,125,611	9,092,577	9,075,611	9,075,611	-	-
Announcement Date	2/15/22	2/14/23	2/13/24	2/10/25	2/10/26	-	-	-

¹THB in Million²THB

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
DYNASTY CERAMIC	12.33x	2.24x	8.14x	6.76%	400M
KINGSPAN GROUP PLC	19.08x	1.61x	11.99x	0.78%	16B
INTERFACE, INC.	15.59x	-	-	0.35%	1.97B
FORBO HOLDING AG	14.49x	0.9x	6.79x	3.37%	1.32B
MONALISA GROUP CO.,LTD	21.77x	-	-	2.99%	565M
Average	16.65x	1.58x	8.97x	2.85%	4.05B
Weighted average by Cap.	18.38x	1.57x	11.51x	1.09%