EN DE

Dynasty Ceramic Public Company (DCC) Fair Value & Analysis

Industrials · TH · Market cap 13.5B THB

DC Dynasty Ceramic Public Company DCC · BK
Price1.48 THB
Fair Value1.49 THB
Upside+0.7%
Quality59/100
Watch Dynasty Ceramic Public Company for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Solidly profitable · 14.3% net margin
Low debt · generates free cash flow
4.70% dividend yield
Ranks above peers (12/15)
Moderate moat 57/100
Evidence: High Range 1.01 THB – 1.98 THB Share as image

Fair value as of: Jul 16, 2026

From 24 valuation models · updated 24 days ago

Share price +3.5% over the past month.

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

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 (1.01 THB to 1.98 THB) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

2.66 THB 1.12 THB Fair Value 1.49 THB Feb 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 16, 2026.

How to read this chart

60‑month range 1.12 THB – 2.66 THB · fair‑value band 1.01 THB – 1.98 THB · the 1.48 THB price screens below the 1.49 THB fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 16, 2026.

Full chart & analysis →

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

Analysis

Dynasty Ceramic Public Company (DCC) currently trades at 1.48 THB, while our model-based Fair Value estimate is 1.49 THB, implying the stock looks roughly 0.7% fairly valued today. The Quality Score stands at 59/100 (solid quality), in the Industrials sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, Dynasty Ceramic Public Company 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 Jul 16, 2026

Our scenario range runs from 1.01 THB (bear case) to 1.98 THB (bull case); at 1.48 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 near its 52-week high and 34% above its 52-week low, currently above its 200-day average. For context, the median of 10 Industrials peers we cover trades at -33% fair-value upside, at 1%, DCC screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted 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.

Model BearBaseBull Evidence
Highest evidence
Growth DCF 0.7100 THB 0.9500 THB 1.39 THB 80
Residual Income 0.7400 THB 0.8700 THB 1.46 THB 76
Rev-Margin DCF 0.7600 THB 1.15 THB 1.63 THB 74
All 24 models by family
DCF Models
FCF DCF 0.6800 THB 0.9300 THB 1.41 THB 38
Owner Earnings 0.9600 THB 1.31 THB 2.00 THB 31
5Y Revenue Exit 0.7600 THB 1.13 THB 1.69 THB 39
5Y EBITDA Exit 1.22 THB 1.92 THB 2.86 THB 41
5Y P/E Exit 1.10 THB 1.71 THB 2.45 THB 38
10Y Revenue Exit 0.7000 THB 1.00 THB 1.33 THB 36
10Y EBITDA Exit 1.01 THB 1.51 THB 2.07 THB 37
10Y P/E Exit 0.9300 THB 1.37 THB 1.81 THB 35
Earnings-Based
Graham-Dodd 0.6800 THB 0.9800 THB 1.16 THB 54
EPV 0.9200 THB 1.07 THB 1.21 THB 59
Dividend Discount
Gordon GGM 0.8300 THB 0.9400 THB 1.07 THB 70
DDM Multi-Stage 0.8300 THB 1.07 THB 1.39 THB 61
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 53
EV/EBITDA 1.81 THB 2.41 THB 3.01 THB 54
EV/Revenue 0.8800 THB 1.26 THB 1.63 THB 43
Asset-Based
NCAV (Graham) 0.3900 THB 0.5200 THB 0.7800 THB 50
Growth DCF
Growth DCF 0.7100 THB 0.9500 THB 1.39 THB 80
Rev-Margin DCF 0.7600 THB 1.15 THB 1.63 THB 74
Economic Profit
Residual Income 0.7400 THB 0.8700 THB 1.46 THB 76
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 68

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

Key figures & financial health

Revenue (TTM) 6.1B THB
Revenue growth (YoY) -13.6%
Net margin 14.3%
Return on equity 12.0%
Free cash flow 620M THB FY2025
P/E ratio 13.5
More key figures
Operating margin 18.9%
EPS (TTM) 0.1000 THB
Dividend yield 5.2%
EPS growth (YoY) -14.3%
Net debt 2.8B THB FY2025

Figures from reported company fundamentals · as of Jul 16, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 59/100

Of which business quality 59 · Market factors (momentum, volatility) 73

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 61
Price trend over the last 3–12 months (market factor)
52W Momentum 67
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.

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 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. growth/yr (3Y)
−8.9%
Avg. growth/yr (5Y)
−5.8%
Avg. growth/yr (25Y)
+4.7%
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

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

Share or link this analysis
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.

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

Peer Group

Building Products & Equipment · 247 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 +1% · 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) 4.7% · Top 25%

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

P/E (TTM) 14.9× · 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

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.

VALUE 34 · sector 4
FUTURE 0 · sector 9
PAST 48 · sector 23
HEALTH 100 · sector 94
DIVIDEND 94 · sector 28

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

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Building Products & Equipment stocks, each showing price versus our Fair Value estimate (as of Jul 16, 2026).

Stock Price Fair Value vs Fair Value
Trane Technologies plc TT $469.98 $212.34 -55%
Johnson Controls International plc JCI $142.81 $45.65 -68%
Carrier Global Corporation CARR $68.61 $17.35 -75%
Compagnie de Saint-Gobain S.A SGO €76.62 €101.60 +33%
Geberit AG GEBN CHF 523.20 CHF 307.66 -41%
Lennox International Inc LII $543.93 $363.09 -33%
Kingspan Group KRX €87.30 €70.76 -19%
Masco Corporation MAS $78.04 $54.36 -30%
PT Impack Pratama Industri Tbk, IMPC 1,420 IDR 179.76 IDR -87%
NIBE Industrier AB NIBEB kr 36.03 kr 25.37 -30%

Compare Dynasty Ceramic Public Company 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

Frequently asked questions

Is Dynasty Ceramic Public Company (DCC) overvalued or undervalued?
As of Jul 16, 2026, our model estimates a fair value of 1.49 THB versus a price of 1.48 THB, about +1% (fairly valued).
What is the fair value of DCC?
Our model-based fair value for Dynasty Ceramic Public Company is 1.49 THB (as of Jul 16, 2026), built from audited fundamentals. The current price is 1.48 THB.
What is the quality score of DCC?
Dynasty Ceramic Public Company 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 (DCC)?
Dynasty Ceramic Public Company reported trailing-twelve-month revenue of about 6.1B THB (latest available figure, as of Jul 16, 2026).
What is the net profit margin of DCC?
The net profit margin of Dynasty Ceramic Public Company 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 pay a dividend?
Dynasty Ceramic Public Company currently shows a dividend yield of about 5.19% relative to its recent price (as of Jul 16, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Dynasty Ceramic Public Company and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.