Dynasty Ceramic PCL Ratios and Metrics

Market cap in millions THB. Fiscal year is January - December.

Millions THB. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	May '26 May 22, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Market Capitalization	11,798	10,981	16,003	13,050	25,734	25,917
Market Cap Growth	-15.03%	-31.38%	22.63%	-49.29%	-0.70%	42.39%
Enterprise Value	13,935	13,183	18,125	15,321	27,903	27,566
Last Close Price	1.30	1.18	1.62	1.27	2.42	2.31
PE Ratio	13.66	12.14	14.50	11.04	15.78	15.24
Forward PE	10.83	11.26	13.28	10.21	14.60	14.56
PS Ratio	1.95	1.74	2.28	1.69	3.09	3.09
PB Ratio	1.62	1.54	2.27	1.95	4.28	4.44
P/TBV Ratio	1.64	1.56	2.29	1.97	4.33	4.48
P/FCF Ratio	23.60	17.05	17.23	18.15	20.09	14.60
P/OCF Ratio	10.23	8.77	10.25	8.17	14.27	11.21
PEG Ratio	-	0.97	0.97	0.97	0.97	0.97
EV/Sales Ratio	2.30	2.09	2.58	1.98	3.35	3.28
EV/EBITDA Ratio	8.59	8.66	10.21	8.09	11.40	10.62
EV/EBIT Ratio	13.31	12.06	13.55	10.60	14.23	13.43
EV/FCF Ratio	27.88	20.47	19.51	21.31	21.78	15.53
Debt / Equity Ratio	0.29	0.34	0.30	0.34	0.36	0.30
Debt / EBITDA Ratio	1.32	1.46	1.09	1.09	0.83	0.64
Debt / FCF Ratio	4.27	3.80	2.27	3.11	1.68	0.98
Net Debt / Equity Ratio	0.29	0.34	0.29	0.32	0.35	0.29
Net Debt / EBITDA Ratio	1.42	1.57	1.15	1.14	0.86	0.65
Net Debt / FCF Ratio	4.18	3.72	2.21	2.99	1.65	0.94
Asset Turnover	0.59	0.61	0.69	0.80	0.91	0.95
Inventory Turnover	1.28	1.31	1.54	1.80	1.97	2.18
Quick Ratio	0.09	0.06	0.09	0.09	0.07	0.09
Current Ratio	1.19	1.14	1.21	1.14	1.06	1.02
Return on Equity (ROE)	11.98%	12.75%	16.06%	18.64%	27.57%	31.86%
Return on Assets (ROA)	6.31%	6.59%	8.25%	9.29%	13.37%	14.47%
Return on Invested Capital (ROIC)	8.85%	9.39%	11.96%	13.70%	20.39%	22.00%
Return on Capital Employed (ROCE)	13.20%	14.10%	17.30%	19.40%	29.10%	31.60%
Earnings Yield	7.32%	8.24%	6.90%	9.06%	6.34%	6.56%
FCF Yield	4.24%	5.87%	5.80%	5.51%	4.98%	6.85%
Dividend Yield	6.15%	6.77%	4.95%	4.50%	5.20%	8.03%
Payout Ratio	94.58%	90.32%	59.48%	43.23%	89.50%	96.35%
Buyback Yield / Dilution	0.27%	0.41%	0.14%	-	-3.66%	-6.58%
Total Shareholder Return	6.43%	7.17%	5.09%	4.50%	1.55%	1.45%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.