|
End-of-day quote
Thailand S.E.
28/10/2026
|
5-day change | 1st Jan Change | ||
| 1.310 THB | -0.76% |
|
-0.76% | +8.26% |
Company Valuation: Dynasty Ceramic
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 | 11,889 | - | - |
| Change | - | -0.7% | -49.29% | 22.63% | -31.38% | 8.26% | - | - |
| Enterprise Value (EV) 1 | 25,917 | 27,264 | 15,201 | 18,052 | 13,500 | 14,647 | 14,730 | 14,783 |
| Change | - | 5.2% | -44.25% | 18.76% | -25.22% | 8.5% | 0.57% | 0.36% |
| P/E | 14.7x | 15.8x | 11x | 14.5x | 12.1x | 10.9x | 10.1x | 10.1x |
| PBR | 4.31x | 4.31x | 1.97x | 2.29x | 1.56x | 1.64x | 1.58x | 1.52x |
| PEG | - | -2.18x | -0.4x | -2.09x | -0.7x | 0.5x | 1.21x | - |
| Capitalization / Revenue | 3.09x | 3.08x | 1.69x | 2.28x | 1.74x | 1.63x | 1.55x | 1.48x |
| EV / Revenue | 3.09x | 3.27x | 1.96x | 2.57x | 2.14x | 2x | 1.92x | 1.84x |
| EV / EBITDA | 9.5x | 10.5x | 7.23x | 9.04x | 7.76x | 7.28x | 6.96x | 6.65x |
| EV / EBIT | 12.6x | 13.9x | 10.1x | 12.8x | 11.6x | 10.4x | 9.92x | 9.43x |
| EV / FCF | 14.6x | 21.3x | 21.4x | 19.7x | 21.1x | 30.3x | 17.6x | 16.1x |
| FCF Yield | 6.85% | 4.7% | 4.68% | 5.08% | 4.75% | 3.3% | 5.7% | 6.23% |
| 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% | 7.63% | 7.63% | 8.4% |
| 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 | 1.310 | 1.310 | 1.310 |
| 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 | 15/02/22 | 14/02/23 | 13/02/24 | 10/02/25 | 10/02/26 | - | - | - |
1THB in Million2THB
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11x | 2.02x | 7.32x | 7.58% | 355M | |
| 20.68x | 1.52x | 14.51x | 1.58% | 44.41B | |
| 24.36x | 3.02x | 14.9x | 1.79% | 42.63B | |
| 11.58x | 0.91x | 5.98x | 3.47% | 36.98B | |
| 29.64x | 5.93x | 20.11x | 2.32% | 22.51B | |
| 22.19x | 1.89x | 13.71x | 0.66% | 19.11B | |
| 16.83x | 2.28x | 11.36x | 1.7% | 14.76B | |
| 18.77x | 3.08x | 12.7x | 1.32% | 13.81B | |
| -16.76x | 1.37x | 16.09x | 3.43% | 11.04B | |
| 21.08x | 3.31x | 10.93x | 0.61% | 9.87B | |
| Average | 15.94x | 2.53x | 12.76x | 2.45% | 21.55B | |
| Weighted average by Cap. | 18.61x | 2.43x | 13.21x | 1.99% |
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
- DCC Stock
- Valuation Dynasty Ceramic
Select your edition
All financial news and data tailored to specific country editions
