Valuation Master Style

Stocks

End-of-day quote Thailand S.E. 2026-10-29			5-day change	1st Jan Change
8.100 ^THB	-0.61%		-1.82%	+8.72%

Aug. 14	Master Style Public Company Limited Announces CFO Changes	CI
Aug. 14	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	2,444	-	-
Change	-	-10.84%	-83.54%	8.72%	-	-
Enterprise Value (EV) ¹	13,866	13,760	2,426	2,592	2,753	2,444
Change	-	-0.76%	-82.37%	6.88%	6.2%	-11.24%
P/E	36.5x	26.2x	11.3x	11.5x	9.18x	8.71x
PBR	5.12x	3.89x	0.65x	0.69x	0.67x	-
PEG	-30.77x	1.1x	-0.2x	1.69x	0.4x	1.63x
Capitalization / Revenue	7.99x	6.39x	1.19x	1.28x	1.22x	1.15x
EV / Revenue	7.23x	6.44x	1.29x	1.36x	1.37x	1.15x
EV / EBITDA	23.6x	19.5x	6.21x	6.02x	5.73x	5.1x
EV / EBIT	26.4x	23.8x	10.4x	10.4x	8.59x	-
EV / FCF	-49.1x	257x	9.54x	13.8x	7.28x	-
FCF Yield	-2.04%	0.39%	10.5%	7.25%	13.7%	-
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%	5%	6.44%	6.91%
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	8.100	8.100	8.100
Nbr of stocks (in thousands)	301,714	301,712	301,712	301,712	-	-
Announcement Date	2/22/24	2/26/25	2/26/26	-	-	-

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	11.49x	1.36x	6.02x	5%	72.49M
CVS HEALTH CORPORATION	13.14x	0.4x	8.38x	2.94%	116B
HCA HEALTHCARE, INC.	15.8x	1.95x	9.7x	0.65%	104B
NATERA, INC.	-303.77x	21.22x	-358.78x	-.--%	62.85B
LABCORP HOLDINGS INC.	27.2x	2.37x	13.44x	0.79%	29.89B
FRESENIUS SE & CO. KGAA	14.24x	1.55x	9.39x	2.48%	29.55B
QUEST DIAGNOSTICS INCORPORATED	24.5x	2.72x	13.79x	1.31%	27.83B
TENET HEALTHCARE CORPORATION	8.22x	1.46x	6.64x	-.--%	21.79B
DR. SULAIMAN AL HABIB MEDICAL SERVICES GROUP COMPANY	30.62x	5.47x	22.33x	2.28%	20.66B
IHH HEALTHCARE	30.69x	2.86x	12.88x	1.46%	17.09B
Average	-12.79x	4.14x	-25.62x	1.69%	42.88B
Weighted average by Cap.	-29.58x	4.59x	-43.58x	1.43%