D

DTC Industries PCL
SET:DTCI

Watchlist Manager
DTC Industries PCL
SET:DTCI
Watchlist
Price: 25.5 THB Market Closed
Market Cap: 255m THB

Relative Value

The Relative Value of one DTCI stock under the Base Case scenario is hidden THB. Compared to the current market price of 25.5 THB, DTC Industries PCL is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

DTCI Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
33
vs Industry
28
Median 3Y
2.2
Median 5Y
2.1
Industry
1.2
vs History
vs Industry
11
Median 3Y
18.5
Median 5Y
18.1
Industry
16.8
vs History
vs Industry
1
Median 3Y
11.5
Median 5Y
9.4
Industry
10.1
vs History
vs Industry
17
Median 3Y
7.2
Median 5Y
5.1
Industry
16.8
vs History
87
vs Industry
68
Median 3Y
0.8
Median 5Y
0.8
Industry
1.7
vs History
88
vs Industry
55
Median 3Y
0.9
Median 5Y
0.9
Industry
1.5
vs History
60
vs Industry
51
Median 3Y
2.7
Median 5Y
2.7
Industry
4.3
vs History
4
vs Industry
21
Median 3Y
8.7
Median 5Y
6.5
Industry
8.6
vs History
vs Industry
43
Median 3Y
5.7
Median 5Y
5.8
Industry
12.7
vs History
vs Industry
4
Median 3Y
4.4
Median 5Y
3.9
Industry
10.8
vs History
vs Industry
47
Median 3Y
3.9
Median 5Y
3.8
Industry
15
vs History
90
vs Industry
75
Median 3Y
0.5
Median 5Y
0.5
Industry
1.2

Multiples Across Competitors

DTCI Competitors Multiples
DTC Industries PCL Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
TH
DTC Industries PCL
SET:DTCI
255m THB 2.2 -31.7 65.4 -8
US
MSA Safety Inc
NYSE:MSA
6.6B USD 3.5 23.6 15.2 17.9
CN
Shanghai M&G Stationery Inc
SSE:603899
25.1B CNY 1 19 13.1 13.1
US
HNI Corp
NYSE:HNI
3.1B USD 1.2 21.5 10.2 14.8
FR
Societe BIC SA
PAR:BB
2.1B EUR 0.8 8.5 3.7 5.3
JP
Kokuyo Co Ltd
TSE:7984
387.8B JPY 1.1 17.5 8.3 10.9
US
Steelcase Inc
NYSE:SCS
1.9B USD 0.6 20.1 8.9 13.4
US
Interface Inc
NASDAQ:TILE
1.7B USD 1.2 14.7 8.8 11.1
US
Pitney Bowes Inc
NYSE:PBI
1.7B USD 0.9 20.8 9.5 13.8
JP
Okamura Corp
TSE:7994
222.9B JPY 0.7 10.4 7.1 9.2
US
MillerKnoll Inc
NASDAQ:MLKN
1.3B USD 0.3 -50.4 13.6 32.4
P/E Multiple
Earnings Growth PEG
TH
D
DTC Industries PCL
SET:DTCI
Average P/E: 17.3
Negative Multiple: -31.7
N/A N/A
US
MSA Safety Inc
NYSE:MSA
23.6
9%
2.6
CN
Shanghai M&G Stationery Inc
SSE:603899
19
8%
2.4
US
HNI Corp
NYSE:HNI
21.5
16%
1.3
FR
Societe BIC SA
PAR:BB
8.5
3%
2.8
JP
Kokuyo Co Ltd
TSE:7984
17.5
6%
2.9
US
Steelcase Inc
NYSE:SCS
20.1
8%
2.5
US
Interface Inc
NASDAQ:TILE
14.7
16%
0.9
US
Pitney Bowes Inc
NYSE:PBI
20.8
N/A N/A
JP
Okamura Corp
TSE:7994
10.4
6%
1.7
US
M
MillerKnoll Inc
NASDAQ:MLKN
Negative Multiple: -50.4 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
D
DTC Industries PCL
SET:DTCI
Average EV/EBITDA: 14.9
65.4
N/A N/A
US
MSA Safety Inc
NYSE:MSA
15.2
5%
3
CN
Shanghai M&G Stationery Inc
SSE:603899
13.1
15%
0.9
US
HNI Corp
NYSE:HNI
10.2
21%
0.5
FR
Societe BIC SA
PAR:BB
3.7
0%
N/A
JP
Kokuyo Co Ltd
TSE:7984
8.3
11%
0.8
US
Steelcase Inc
NYSE:SCS
8.9
7%
1.3
US
Interface Inc
NASDAQ:TILE
8.8
12%
0.7
US
Pitney Bowes Inc
NYSE:PBI
9.5
31%
0.3
JP
Okamura Corp
TSE:7994
7.1
10%
0.7
US
M
MillerKnoll Inc
NASDAQ:MLKN
13.6
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
D
DTC Industries PCL
SET:DTCI
Average EV/EBIT: 14.2
Negative Multiple: -8
N/A N/A
US
MSA Safety Inc
NYSE:MSA
17.9
6%
3
CN
Shanghai M&G Stationery Inc
SSE:603899
13.1
7%
1.9
US
HNI Corp
NYSE:HNI
14.8
11%
1.3
FR
Societe BIC SA
PAR:BB
5.3
-1%
N/A
JP
Kokuyo Co Ltd
TSE:7984
10.9
N/A N/A
US
Steelcase Inc
NYSE:SCS
13.4
9%
1.5
US
Interface Inc
NASDAQ:TILE
11.1
16%
0.7
US
Pitney Bowes Inc
NYSE:PBI
13.8
46%
0.3
JP
Okamura Corp
TSE:7994
9.2
N/A N/A
US
M
MillerKnoll Inc
NASDAQ:MLKN
32.4
N/A N/A