Stock DCC DYNASTY CERAMIC
Add to a list
To use this feature you must be a member
Log inSign up

Financials Dynasty Ceramic

Equities

DCC

TH0278A10Z08

Construction Supplies & Fixtures

End-of-day quote Thailand S.E.
Other stock markets
 06:00:00 2024-04-28 pm EDT 		5-day change 1st Jan Change
1.73 THB +1.76% Intraday chart for Dynasty Ceramic -1.70% +20.98%
Mar. 26 Dynasty Ceramic Public Company Limited Approves Dividend for the Period from October 1, 2023 to December 31, 2023, Payable on April 25, 2024 CI
Mar. 26 Dynasty Ceramic Public Company Limited Announces Executive Changes CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Capitalization 1 13,667 18,202 25,917 25,734 13,050 15,787 -
Enterprise Value (EV) 1 13,667 18,202 25,917 27,264 15,201 17,617 17,211
P/E ratio 15.1 x 11.6 x 14.7 x 15.8 x 11 x 12.4 x 11.5 x
Yield 5.52% 7.43% 6.51% - 3.99% 3.47% 3.47%
Capitalization / Revenue 1.68 x 2.14 x 3.09 x 3.08 x 1.69 x 2 x 1.93 x
EV / Revenue 1.68 x 2.14 x 3.09 x 3.27 x 1.96 x 2.23 x 2.11 x
EV / EBITDA 7.23 x 6.92 x 9.5 x 10.5 x 7.23 x 7.9 x 7.18 x
EV / FCF 38.8 x - 14.6 x 21.3 x 21.4 x 20.5 x 17.5 x
FCF Yield 2.58% - 6.85% 4.7% 4.68% 4.87% 5.7%
Price to Book 4.06 x 3.83 x 4.31 x 4.31 x 1.97 x 2.16 x 1.94 x
Nbr of stocks (in thousands) 7,231,433 8,198,942 9,125,611 9,125,611 9,125,611 9,125,611 -
Reference price 2 1.890 2.220 2.840 2.820 1.430 1.730 1.730
Announcement Date 2/18/20 2/10/21 2/15/22 2/14/23 2/13/24 - -
1THB in Million2THB
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Net sales 1 8,118 8,501 8,396 8,342 7,741 7,907 8,170
EBITDA 1 1,891 2,630 2,728 2,587 2,103 2,231 2,397
EBIT 1 1,357 1,907 2,055 1,963 1,505 1,583 1,698
Operating Margin 16.72% 22.44% 24.48% 23.53% 19.44% 20.02% 20.78%
Earnings before Tax (EBT) 1 1,388 1,946 2,122 2,009 1,472 1,552 1,673
Net income 1 972.8 1,585 1,700 1,631 1,182 1,241 1,338
Net margin 11.98% 18.65% 20.25% 19.55% 15.27% 15.69% 16.38%
EPS 2 0.1250 0.1920 0.1930 0.1790 0.1300 0.1400 0.1500
Free Cash Flow 1 352.2 - 1,775 1,281 711.4 858 981
FCF margin 4.34% - 21.14% 15.35% 9.19% 10.85% 12.01%
FCF Conversion (EBITDA) 18.63% - 65.06% 49.52% 33.82% 38.46% 40.93%
FCF Conversion (Net income) 36.21% - 104.4% 78.52% 60.18% 69.14% 73.32%
Dividend per Share 2 0.1044 0.1650 0.1850 - 0.0570 0.0600 0.0600
Announcement Date 2/18/20 2/10/21 2/15/22 2/14/23 2/13/24 - -
1THB in Million2THB
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2020 S1 2021 S1 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 S1 2022 Q3 2022 Q4 2023 Q1 2023 Q2
Net sales 1 4,549 4,592 1,834 1,969 2,395 2,126 4,521 1,895 1,926 2,215 1,951
EBITDA 1 1,344 1,533 629.2 628.5 828.5 702.8 1,531 561.7 545.2 580.4 651.2
EBIT 981.3 - - - - - - - - - -
Operating Margin 21.57% - - - - - - - - - -
Earnings before Tax (EBT) 1 987 1,183 456.7 482.9 668.4 541.9 1,210 400.9 397.5 425 346.3
Net income 1 810.8 946.4 366.4 387.6 534.3 432.6 966.9 322.1 342.4 339.6 277.5
Net margin 17.82% 20.61% 19.98% 19.68% 22.31% 20.34% 21.39% 17% 17.77% 15.33% 14.22%
EPS 2 0.1040 0.1120 0.0400 0.0420 0.0590 0.0470 0.1060 0.0350 0.0380 0.0370 0.0300
Dividend per Share - 0.1000 0.0400 0.0450 0.0550 0.0350 - 0.0250 - - -
Announcement Date 8/10/20 8/9/21 11/8/21 2/15/22 5/3/22 8/9/22 8/9/22 11/8/22 2/14/23 5/9/23 8/8/23
1THB in Million2THB
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Net Debt 1 - - - 1,530 2,151 1,830 1,424
Net Cash position 1 - - - - - - -
Leverage (Debt/EBITDA) - - - 0.5915 x 1.023 x 0.8203 x 0.5941 x
Free Cash Flow 1 352 - 1,775 1,281 711 858 981
ROE (net income / shareholders' equity) 27.6% 39% 32.2% 27.7% 18.8% 17.8% 17.3%
ROA (Net income/ Total Assets) 11.6% 18.1% 19.2% 17.8% 12.2% - -
Assets 1 8,362 8,759 8,869 9,164 9,723 - -
Book Value Per Share 2 0.4700 0.5800 0.6600 0.6500 0.7300 0.8000 0.8900
Cash Flow per Share 0.1900 - - 0.2000 - - -
Capex 1 1,116 420 537 522 885 1,000 1,000
Capex / Sales 13.74% 4.94% 6.39% 6.26% 11.44% 12.65% 12.24%
Announcement Date 2/18/20 2/10/21 2/15/22 2/14/23 2/13/24 - -
1THB in Million2THB
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Dynasty Ceramic

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
2
Last Close Price
1.73 THB
Average target price
2.1 THB
Spread / Average Target
+21.39%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Flooring & Interior Tile Manufacturers

1st Jan change Capi.
DYNASTY CERAMIC Stock Dynasty Ceramic
+20.98% 426M
KINGSPAN GROUP PLC Stock Kingspan Group plc
+7.53% 16.42B
KALESERAMIK CANAKKALE KALEBODUR SERAMIK SANAYI Stock Kaleseramik Canakkale Kalebodur Seramik Sanayi
-6.37% 3.06B
FORBO HOLDING AG Stock Forbo Holding AG
+2.66% 1.67B
RESPONSIVE INDUSTRIES LIMITED Stock Responsive Industries Limited
+2.00% 958M
INTERNACIONAL DE CERÁMICA, S.A.B. DE C.V. Stock Internacional de Cerámica, S.A.B. de C.V.
-1.54% 795M
TARKETT Stock Tarkett
-1.93% 639M
MONALISA GROUP CO.,LTD Stock Monalisa Group CO.,Ltd
-22.01% 596M
BIEN YAPI URUNLERI SANAYI TURIZM VE TICARET Stock Bien Yapi Urunleri Sanayi Turizm ve Ticaret
+1.65% 467M
ZHEJIANG TIANZHEN TECHNOLOGY CO., LTD. Stock Zhejiang Tianzhen Technology Co., Ltd.
-11.82% 479M
Flooring & Interior Tile Manufacturers
  1. Stock Market
  2. Equities
  3. DCC Stock
  4. Financials Dynasty Ceramic