EN DE

Dynasty Ceramic Public Company Limited (DCC) Fair Value & Analysis

Industrials · TH · Market cap 13.5B THB (≈ $411M) · ISIN TH0278A10Z08

What is Dynasty Ceramic Public Company Limited really worth?

DC Dynasty Ceramic Public Company Limited DCC · BK
Price1.34 THB
Fair Value1.30 THB
Upside−3.0%
Quality59/100

A solid business, currently priced close to our fair value of 1.30 THB.

Watch Dynasty Ceramic Public Company Limited for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card. Watch for free

Strengths

✓Solidly profitable · 14.3% net margin
✓Low debt · generates free cash flow
✓Ranks above peers (12/15)

Risks

!Weak Growth (revenue 5y −5.8 %/yr)
!Moderate moat 57/100
!Evidence only low, so the estimate is less certain
!Weak on valuation: 29 out of 100

For context

·5.22% dividend yield
Evidence: Low Range 0.8900 THB – 1.71 THB

Fair value as of: Aug 30, 2026

From 24 valuation models · updated 6 days ago

Share price −8.2% over the past month.

What runs behind every stock

26 valuation models 8 families, DCF to NCAV 37 quality factors margins, balance sheet, cashflow, debt 6 AI factors moat, what no ratio measures 2,000+ data points verified, per stock, median

69 individual criteria per stock, every one traceable See the method →

What matters now

  • The price sits close to our fair value, market and models broadly agree here, little valuation tension.
  • A fairly wide model range (0.8900 THB to 1.71 THB) leaves room in how you read the outcome.
  • Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual.

Price vs Fair Value (5 years)

2.66 THB 1.12 THB Fair Value 1.30 THB Mar 2021 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 30, 2026.

How to read this chart

60‑month range 1.12 THB – 2.66 THB · fair‑value band 0.8900 THB – 1.71 THB · the 1.34 THB price screens above the 1.30 THB fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 30, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Dynasty Ceramic Public Company Limited (DCC) currently trades at 1.34 THB, while our model-based Fair Value estimate is 1.30 THB, implying the stock looks roughly 3.1% fairly valued today. The Quality Score stands at 59/100 (solid quality), in the Industrials sector. Bull case: the Multiples group reads highest at a median of 1.69 THB per share, and 10 of the 24 models we run sit above the 1.34 THB price. Bear case: the Asset-Based group reads lowest at 0.5200 THB, and 14 of the 24 models stay below the price. Evidence for this calculation is low.

Over the trailing twelve months, Dynasty Ceramic Public Company Limited generated revenue of 6.1B THB at a net margin of 14.3%. Revenue declined 13.6% year over year. It earns a return on equity of 12.0%. Net debt stands at 2.8B THB. Fundamentals as of Aug 30, 2026

Our scenario range runs from 0.8900 THB (bear case) to 1.71 THB (bull case); at 1.34 THB, the current price sits within that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 8% below its 52-week high and 21% above its 52-week low, currently above its 200-day average. For context, the median of 10 Industrials peers we cover trades at −29% fair-value upside, at −3%, DCC screens cheaper than that median.

Fair Value models

This estimate rests on fiscal year 2025 figures, and about 8 months have passed since. In that time the company retained roughly 0.0203 THB per share, which is 1.6 % of the fair value. The fair value deliberately does not add this in: the models value reported figures, not a projection.

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted, family-balanced blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small. Every input is real reported data, nothing guessed.

Model Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
FCF DCF 0.6800 THB 0.9300 THB 1.41 THB 80
Growth DCF 0.7100 THB 0.9500 THB 1.39 THB 79
Owner Earnings 0.9600 THB 1.31 THB 2.00 THB 76
All 24 models by family
DCF Models
FCF DCF 0.6800 THB 0.9300 THB 1.41 THB 80
Owner Earnings 0.9600 THB 1.31 THB 2.00 THB 76
5Y Revenue Exit 0.7600 THB 1.13 THB 1.69 THB 72
5Y EBITDA Exit 1.22 THB 1.92 THB 2.86 THB 74
5Y P/E Exit 1.10 THB 1.71 THB 2.45 THB 70
10Y Revenue Exit 0.7000 THB 1.00 THB 1.33 THB 67
10Y EBITDA Exit 1.01 THB 1.51 THB 2.07 THB 69
10Y P/E Exit 0.9300 THB 1.37 THB 1.81 THB 64
Earnings-Based
Graham-Dodd 0.6800 THB 0.9800 THB 1.16 THB 67
EPV 0.9200 THB 1.07 THB 1.21 THB 74
Dividend Discount
Gordon GGM 0.8300 THB 0.9400 THB 1.07 THB 69
DDM Multi-Stage 0.8300 THB 1.07 THB 1.39 THB 67
Multiples
P/E Multiple 1.57 THB 2.09 THB 2.62 THB 63
P/S Multiple 1.04 THB 1.39 THB 1.74 THB 58
P/B Multiple 1.27 THB 1.69 THB 2.12 THB 55
EV/EBIT 1.55 THB 2.06 THB 2.58 THB 66
EV/EBITDA 1.81 THB 2.41 THB 3.01 THB 67
EV/Revenue 0.8800 THB 1.26 THB 1.63 THB 53
Asset-Based
NCAV (Graham) 0.3900 THB 0.5200 THB 0.7800 THB 54
Growth DCF
Growth DCF 0.7100 THB 0.9500 THB 1.39 THB 79
Rev-Margin DCF 0.7600 THB 1.15 THB 1.63 THB 72
Economic Profit
Residual Income 0.7400 THB 0.8700 THB 1.46 THB 74
ROIC Compounder 0.9300 THB 1.11 THB 1.31 THB 72
Growth Earnings
Growth-Adj P/E 1.11 THB 1.58 THB 2.06 THB 67

Widest divergence: Multiples (1.69 THB) versus Asset-Based (0.5200 THB). Highest evidence: FCF DCF (80).

Notify me when DCC reaches fair value

Put DCC on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Free, no payment details. Unsubscribe anytime in one click.

Key figures & financial health

P/E ratio 13.4
P/S ratio 1.92 P/E × margin
EPS (TTM) 0.1000 THB price ÷ EPS = P/E 13.4
Dividend yield 5.2% payout 70.0%
Net margin 14.3% FY2025
Return on equity 12.0% TTM
More key figures
Profitability
Return on assets (EBIT) 16.4% avg 5y
Operating margin 18.9% TTM
Growth
Revenue (TTM) 6.1B THB TTM
Revenue growth (YoY) −13.6% 3y avg −8.9%
EPS growth (YoY) −14.3%
Balance sheet & cash flow
Free cash flow 620M THB FY2025
Net debt 2.8B THB FY2025 · ≈ 4.5 yrs of FCF

Figures from reported company fundamentals · as of Aug 30, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 59/100

Of which business quality 59 · Market factors (momentum, volatility) 61

Profitability 51
Margins and returns on capital today
Quality Growth 25
Are margins and returns improving?
Cashflow 51
Earnings quality: real cash, not paper profit
Fin. Strength 78
Balance sheet, leverage, solvency risk
Investment 70
Disciplined investing over empire-building
Low Volatility 97
Calm price path (market factor)
Momentum 46
Price trend over the last 3–12 months (market factor)
52W Momentum 45
Distance to the 52-week high (market factor)
Net Issuance 85
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.

About the company

Dynasty Ceramic Public Company Limited, together with its subsidiaries, engages in the manufacture and distribution of ceramic floor and wall tiles in Thailand and internationally. The company also offers tile grout, tile adhesives, and corner-trim products.

Full company description

Dynasty Ceramic Public Company Limited, together with its subsidiaries, engages in the manufacture and distribution of ceramic floor and wall tiles in Thailand and internationally. The company also offers tile grout, tile adhesives, and corner-trim products. It sells its products under the Jaguar, RCI TILE, RCI PORCELEIN, RCI MOSIAC, Birdy, Butterfly, Chicken, Rhino, Ducky, Swan, and Penguin brands. The company was founded in 1989 and is headquartered in Bangkok, Thailand.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Dynasty Ceramic Public Company Limited reported revenue of 6.3B THB in FY2025 versus 8.4B THB in FY2021, a compound −6.9%/yr. Reported net income was 904M THB in FY2025, compounding −14.6%/yr from FY2021.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
6.3B THB
Latest YoY
−10.2%
Avg. revenue growth/yr (3Y) ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
−8.9%
Avg. revenue growth/yr (5Y) ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
−5.8%
Avg. revenue growth/yr (25Y) ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+4.7%
Value creation/yr (5Y, in THB) ⓘEarnings growth per share (CAGR 5 years) plus dividend yield: value created per share and year. Measured in THB: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
−7.1% (−12.3 + 5.2)
Revenue −6.9%/yr
FY21 8.4B THB
FY22 8.3B THB
FY23 7.7B THB
FY24 7.0B THB
FY25 6.3B THB
Net income −14.6%/yr
FY21 1.7B THB
FY22 1.6B THB
FY23 1.2B THB
FY24 1.1B THB
FY25 904M THB
Character of growth · EPS growth decomposed (2014-2025) −6.1 % p.a.
Revenue per share −3.8 %

of which total revenue −0.2 % · buybacks/dilution −3.6 %

EBIT margin −2.9 %
Tax rate +0.1 %
Residual (interest, one-offs) +0.5 %

Annual growth per factor. These are factors, not summands: multiplied they give the EPS growth rate, added they do not quite. Start and end points are 3-year averages (details on hover).

Watch DCC: get an alert when its fair value changes →

Run the numbers yourself: free valuation calculators
DCF CalculatorGraham NumberPeter Lynch FormulaDDM CalculatorFama-French ModelIntrinsic Value
Share or link this analysis
𝕏 Post WhatsApp LinkedIn Reddit
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Dynasty Ceramic Public Company Limited · Fair Value
1.30 THB −3%Fair Value
Calculator →

Cite: Fair Value Calculator (2026). "Dynasty Ceramic Public Company Limited Fair Value". https://www.fairvalue-calculator.com/stock/DCC

Peer Group

Building Products & Equipment · 243 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 59 · Above median
Fair Value upside −3% · Above median
Return on equity (TTM) 12% · Above median
Return on assets 6% · Top 25%
Net margin (TTM) 14% · Top 25%
Operating margin (TTM) 19% · Top 25%
Revenue growth −14% · Bottom 25%
Dividend yield (TTM) 5.2% · Top 25%

Valuation Multiples vs Building Products & Equipment median · lower = cheaper

P/E (TTM) 13.4× · Cheaper than median
P/B 1.91× · Pricier than median
P/S (TTM) 2.23× · Pricier than 75% of peers
P/FCF 0.7× · Cheaper than median
EV/EBITDA 9.2× · Cheaper than median
PEG 1.45× · Cheaper than median

Strength profile in five axes (Snowflake)

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE29 · sector 0
FUTURE0 · sector 11
PAST48 · sector 25
HEALTH100 · sector 95
DIVIDEND100 · sector 41

Insider activity: 30/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

Similar stocks

10 more Building Products & Equipment stocks, each showing price versus our Fair Value estimate (as of Aug 30, 2026).

Stock Price Fair Value vs Fair Value
Trane Technologies plc TT $454.31 $208.50 −54%
Johnson Controls International plc JCI $142.23 $44.75 −69%
Carrier Global Corporation CARR $57.25 $16.85 −71%
Compagnie de Saint-Gobain S.A SGO €81.20 €97.97 +21%
Geberit AG GEBN CHF 577.80 CHF 307.66 −47%
Lennox International Inc LII $377.25 $363.09 −4%
Kingspan Group KRX €87.30 €66.79 −23%
Masco Corporation MAS $74.64 $53.22 −29%
Carlisle Companies Incorporated CSL $356.53 $340.70 −4%
BELIMO Holding BEAN CHF 878.50 CHF 227.18 −74%

Compare Dynasty Ceramic Public Company Limited with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Extrinsic Value Calculator (Options) Splits an option premium into intrinsic and extrinsic (time) value. Peter Lynch Fair Value Formula & Calculator Apply Peter Lynch's fair value formula in seconds: fair P/E ≈ earnings growth (+ dividend) - free, with formula and example.

Frequently asked questions

Is Dynasty Ceramic Public Company Limited (DCC) overvalued or undervalued?
As of Aug 30, 2026, our model estimates a fair value of 1.30 THB versus a price of 1.34 THB, about −3% upside (fairly valued).
What is the fair value of DCC?
Our model-based fair value for Dynasty Ceramic Public Company Limited is 1.30 THB (as of Aug 30, 2026), built from audited fundamentals. The current price: 1.34 THB.
What is the quality score of DCC?
Dynasty Ceramic Public Company Limited has a Quality Score of 59/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Dynasty Ceramic Public Company Limited (DCC)?
Dynasty Ceramic Public Company Limited reported trailing-twelve-month revenue of about 6.1B THB (latest available figure, as of Aug 30, 2026).
What is the net profit margin of DCC?
The net profit margin of Dynasty Ceramic Public Company Limited is about 14.3%, meaning it keeps roughly 14.3% of revenue as net income. Based on the latest reported figures.
Does Dynasty Ceramic Public Company Limited pay a dividend?
Dynasty Ceramic Public Company Limited currently shows a dividend yield of about 5.22% relative to its recent price (as of Aug 30, 2026).
Free · no account needed

Watch Dynasty Ceramic Public Company Limited in the live analysis

One click puts Dynasty Ceramic Public Company Limited on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.