Valuation Master Style Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 22/10/2026			5-day change	1st Jan Change
8.250 ^THB	+1.23%		0.00%	+10.74%

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	2,489	-	-
Change	-	-10.84%	-83.54%	10.74%	-	-
Enterprise Value (EV) ¹	13,866	13,760	2,426	2,638	2,799	2,489
Change	-	-0.76%	-82.37%	8.75%	6.1%	-11.06%
P/E	36.5x	26.2x	11.3x	11.7x	9.35x	8.87x
PBR	5.12x	3.89x	0.65x	0.7x	0.68x	-
PEG	-30.77x	1.1x	-0.2x	1.72x	0.4x	1.66x
Capitalization / Revenue	7.99x	6.39x	1.19x	1.3x	1.24x	1.17x
EV / Revenue	7.23x	6.44x	1.29x	1.38x	1.4x	1.17x
EV / EBITDA	23.6x	19.5x	6.21x	6.12x	5.82x	5.2x
EV / EBIT	26.4x	23.8x	10.4x	10.6x	8.73x	-
EV / FCF	-49.1x	257x	9.54x	14x	7.4x	-
FCF Yield	-2.04%	0.39%	10.5%	7.13%	13.5%	-
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%	4.91%	6.32%	6.79%
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	8.250	8.250	8.250
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.($)
CVS HEALTH CORPORATION	13.75x	0.41x	8.65x	2.82%	121B
HCA HEALTHCARE, INC.	15.76x	1.92x	9.61x	0.67%	101B
NATERA, INC.	-279.64x	20.1x	-339.84x	-.--%	59.59B
FRESENIUS SE & CO. KGAA	13.54x	1.51x	9.12x	2.58%	28.59B
QUEST DIAGNOSTICS INCORPORATED	23.52x	2.61x	13.23x	1.37%	26.85B
LABCORP HOLDINGS INC.	23.68x	2.16x	12.4x	0.88%	26.76B
TENET HEALTHCARE CORPORATION	8.22x	1.47x	6.64x	-.--%	21.79B
DR. SULAIMAN AL HABIB MEDICAL SERVICES GROUP COMPANY	28.71x	5.25x	21.8x	2.43%	19.57B
REDE D'OR SÃO LUIZ S.A.	20.37x	1.82x	9.16x	3.48%	19.03B
Average	-14.68x	4.14x	-27.69x	1.58%	47.13B
Weighted average by Cap.	-25.05x	4.20x	-38.99x	1.54%