Valuation Master Style

Stocks

End-of-day quote Thailand S.E. 25/08/2026			5-day change	1st Jan Change
9.200 ^THB	+1.10%		+0.55%	+23.49%

14/08	Master Style Public Company Limited Announces CFO Changes	CI
14/08	Master Style Public Company Limited Announces Appointment of Praphawarin Longngam to Chief Executive Officer, Effective August 14, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2023	2024	2025	2026	2027	2028
Market Cap ¹	15,312	13,652	2,248	2,776	-	-
Change	-	-10.84%	-83.54%	23.49%	-	-
Enterprise Value (EV) ¹	13,866	13,760	2,426	2,924	3,085	2,776
Change	-	-0.76%	-82.37%	20.56%	5.5%	-10.03%
P/E	36.5x	26.2x	11.3x	13x	10.4x	9.89x
PBR	5.12x	3.89x	0.65x	0.78x	0.76x	-
PEG	-30.77x	1.1x	-0.2x	1.91x	0.4x	1.85x
Capitalization / Revenue	7.99x	6.39x	1.19x	1.45x	1.39x	1.3x
EV / Revenue	7.23x	6.44x	1.29x	1.53x	1.54x	1.3x
EV / EBITDA	23.6x	19.5x	6.21x	6.79x	6.42x	5.79x
EV / EBIT	26.4x	23.8x	10.4x	11.7x	9.63x	-
EV / FCF	-49.1x	257x	9.54x	15.6x	8.16x	-
FCF Yield	-2.04%	0.39%	10.5%	6.43%	12.3%	-
Dividend per Share ²	0.3588	0.16	0.4	0.405	0.5212	0.56
Rate of return	0.71%	0.35%	5.37%	4.4%	5.67%	6.09%
EPS ²	1.391	1.73	0.66	0.705	0.8828	0.93
Distribution rate	25.8%	9.25%	60.6%	57.4%	59%	60.2%
Net sales ¹	1,917	2,135	1,885	1,909	2,003	2,128
EBITDA ¹	586.4	704.6	390.7	431	480.9	479
EBIT ¹	524.8	577.4	233.8	249	320.5	-
Net income ¹	416.3	522.4	198	211.5	266.4	280
Net Debt ¹	-1,446	108	177.8	148.6	309.4	-
Reference price ²	50.750	45.250	7.450	9.200	9.200	9.200
Nbr of stocks (in thousands)	301,714	301,712	301,712	301,712	-	-
Announcement Date	22/2/24	26/2/25	26/2/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
MASTER STYLE	13.05x	1.53x	6.79x	4.4%	84.52M
IHH HEALTHCARE	31.75x	3.02x	13.53x	1.37%	18.06B
APOLLO HOSPITALS ENTERPRISE LIMITED	50.78x	4.37x	28.43x	0.28%	13.22B
ENCOMPASS HEALTH CORPORATION	18.95x	2.25x	10.53x	0.66%	11.92B
AIER EYE HOSPITAL GROUP CO., LTD.	21.89x	3.07x	10.96x	1.97%	11.76B
MANIPAL HEALTH ENTERPRISES LIMITED	96.95x	8.08x	33.41x	-	10.96B
THE ENSIGN GROUP, INC.	25.59x	2.06x	16.64x	0.15%	10.44B
BANGKOK DUSIT MEDICAL SERVICES	19.57x	2.83x	11.71x	4.16%	9.53B
PURE HEALTH HOLDING	13.85x	1.35x	8.29x	1.99%	8.2B
FORTIS HEALTHCARE LIMITED	52.9x	6.68x	28.89x	0.15%	7.23B
Average	34.53x	3.52x	16.92x	1.68%	10.14B
Weighted average by Cap.	36.90x	3.67x	17.79x	1.31%