Valuation Master Style

Stocks

End-of-day quote Thailand S.E. Other stock markets 25/06/2026			5-day change	1st Jan Change
8.400 ^THB	+0.60%		-2.33%	+12.75%

05-15	Master Style Public Company Limited Appoints Ms. Prapawarin Longngam as Director, Effective 15 May 2026	CI
05-15	Master Style Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 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	2,580	-	-
Change	-	-10.84%	-83.54%	14.77%	-	-
Enterprise Value (EV) ¹	13,866	13,760	2,426	2,806	2,889	2,580
Change	-	-0.76%	-82.37%	15.69%	2.95%	-10.71%
P/E	36.5x	26.2x	11.3x	11.5x	10.6x	9.03x
PBR	5.12x	3.89x	0.65x	0.7x	0.68x	-
PEG	-30.77x	1.1x	-0.2x	1.1x	1.23x	0.5x
Capitalization / Revenue	7.99x	6.39x	1.19x	1.34x	1.27x	1.21x
EV / Revenue	7.23x	6.44x	1.29x	1.45x	1.43x	1.21x
EV / EBITDA	23.6x	19.5x	6.21x	6.7x	6.51x	5.39x
EV / EBIT	26.4x	23.8x	10.4x	11.2x	11x	-
EV / FCF	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-
Dividend per Share ²	0.3588	0.16	0.4	0.399	0.4617	0.56
Rate of return	0.71%	0.35%	5.37%	4.75%	5.5%	6.67%
EPS ²	1.391	1.73	0.66	0.7277	0.7903	0.93
Distribution rate	25.8%	9.25%	60.6%	54.8%	58.4%	60.2%
Net sales ¹	1,917	2,135	1,885	1,930	2,025	2,128
EBITDA ¹	586.4	704.6	390.7	418.8	443.8	479
EBIT ¹	524.8	577.4	233.8	250.7	261.7	-
Net income ¹	416.3	522.4	198	219.1	238.2	280
Net Debt ¹	-1,446	108	177.8	226.6	309.4	-
Reference price ²	50.750	45.250	7.450	8.400	8.400	8.400
Nbr of stocks (in thousands)	301,714	301,712	301,712	301,712	-	-
Announcement Date	22/02/24	26/02/25	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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
MASTER STYLE	11.54x	1.43x	6.59x	4.75%	76M
IHH HEALTHCARE	32.94x	3.16x	14.08x	1.36%	18.39B
APOLLO HOSPITALS ENTERPRISE LIMITED	64.8x	5.11x	34.6x	0.27%	13.09B
AIER EYE HOSPITAL GROUP CO., LTD.	20.16x	2.91x	10.39x	2.08%	11.32B
ENCOMPASS HEALTH CORPORATION	16.25x	1.92x	8.99x	0.77%	9.89B
THE ENSIGN GROUP, INC.	23.43x	1.89x	15.73x	0.16%	9.61B
BANGKOK DUSIT MEDICAL SERVICES	17.79x	2.62x	10.72x	4.54%	8.77B
FORTIS HEALTHCARE LIMITED	67.33x	8.08x	35.21x	0.13%	7.64B
PURE HEALTH HOLDING	12.61x	1.1x	6.68x	2.07%	6.81B
RAMSAY HEALTH CARE LIMITED	32.32x	0.88x	7.35x	2%	6.8B
Average	29.92x	2.91x	15.04x	1.81%	9.24B
Weighted average by Cap.	32.96x	3.18x	16.54x	1.41%