Valuation Dcon Products

Stocks

End-of-day quote Thailand S.E. 25/09/2026			5-day change	1st Jan Change
0.1600 ^THB	+6.67%		+14.29%	-30.43%

08-19	DCON Products to Probe Loss of PRIN Board Seat Causing THB382 Million Loss	MT
08-17	Dcon Products Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	1,616	3,070	2,208	2,262	1,616	1,239
Change	-	90%	-28.07%	2.44%	-28.57%	-23.33%
Enterprise Value (EV) ¹	1,728	2,873	2,429	2,998	2,434	2,098
Change	-	66.26%	-15.47%	23.44%	-18.81%	-13.8%
P/E	17.5x	26.3x	16.3x	11.2x	27.3x	149x
PBR	0.67x	1.24x	0.86x	0.83x	0.6x	0.46x
PEG	-	1x	1x	0.2x	-0.4x	-1.7x
Capitalization / Revenue	1.74x	3.18x	1.89x	1.58x	1.48x	1.37x
EV / Revenue	1.86x	2.98x	2.08x	2.09x	2.23x	2.32x
EV / EBITDA	10.7x	22.1x	15.3x	11.3x	17.7x	19.7x
EV / EBIT	16x	37x	23.9x	14.1x	29.8x	40.1x
EV / FCF	-20.4x	4.79x	-12.1x	-21.9x	34.4x	-64.2x
FCF Yield	-4.9%	20.9%	-8.28%	-4.57%	2.91%	-1.56%
Dividend per Share ²	0.008	0.011	0.012	0.02	0.00275	0.00275
Rate of return	2.67%	1.93%	2.93%	4.76%	0.92%	1.2%
EPS ²	0.0172	0.0217	0.0251	0.0376	0.011	0.001539
Distribution rate	46.6%	50.7%	47.7%	53.2%	25%	179%
Net sales ¹	928	965.4	1,167	1,433	1,090	905.8
EBITDA ¹	162.2	130.2	158.6	265.2	137.5	106.7
EBIT ¹	108.3	77.61	101.7	212.3	81.7	52.33
Net income ¹	92.43	116.8	135.4	214.7	59.17	8.291
Net Debt ¹	112.3	-197	220.3	735.6	818.1	859.2
Reference price ²	0.3000	0.5700	0.4100	0.4200	0.3000	0.2300
Nbr of stocks (in thousands)	5,386,340	5,386,340	5,386,340	5,386,340	5,386,340	5,386,340
Announcement Date	25/02/21	23/02/22	27/02/23	19/02/24	25/02/25	26/02/26

¹THB in Million²THB

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
DCON PRODUCTS	-	-	-	-	24.11M
CRH PLC	14.43x	1.75x	8.38x	1.87%	55.86B
MARTIN MARIETTA MATERIALS, INC.	30.86x	5.8x	17.12x	0.72%	34.1B
ULTRATECH CEMENT LIMITED	33.13x	3.43x	17.59x	0.93%	33.88B
VULCAN MATERIALS COMPANY	27.01x	4.28x	14.29x	0.87%	31.32B
HEIDELBERG MATERIALS AG	11.36x	1.37x	6.37x	2.71%	28.54B
CHINA JUSHI CO., LTD.	22.08x	6.87x	13.53x	1.97%	25.44B
GRASIM INDUSTRIES LIMITED	72.43x	4.52x	69.93x	0.32%	22.37B
AMRIZE AG	15.33x	1.93x	7.74x	1.43%	20.45B
CEMEX, S.A.B. DE C.V.	9.93x	1.1x	5.37x	1.04%	13.9B
Average	26.28x	3.45x	17.81x	1.32%	26.59B
Weighted average by Cap.	25.52x	3.44x	16.62x	1.38%