Valuation Master Style

Stocks

End-of-day quote Thailand S.E. Other stock markets 2026-07-03			5-day change	1st Jan Change
8.750 ^THB	+0.57%		+2.34%	+17.45%

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	2,640	-	-
Change	-	-10.84%	-83.54%	17.45%	-	-
Enterprise Value (EV) ¹	13,866	13,760	2,426	2,867	2,949	2,640
Change	-	-0.76%	-82.37%	18.18%	2.89%	-10.49%
P/E	36.5x	26.2x	11.3x	12x	11.1x	9.41x
PBR	5.12x	3.89x	0.65x	0.73x	0.71x	-
PEG	-30.77x	1.1x	-0.2x	1.2x	1.29x	0.5x
Capitalization / Revenue	7.99x	6.39x	1.19x	1.37x	1.3x	1.24x
EV / Revenue	7.23x	6.44x	1.29x	1.49x	1.46x	1.24x
EV / EBITDA	23.6x	19.5x	6.21x	6.84x	6.65x	5.51x
EV / EBIT	26.4x	23.8x	10.4x	11.4x	11.3x	-
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%	4.56%	5.28%	6.4%
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	8.750	8.750	8.750
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	12.02x	1.49x	6.84x	4.56%	79.6M
IHH HEALTHCARE	31.51x	3.02x	13.46x	1.41%	17.69B
APOLLO HOSPITALS ENTERPRISE LIMITED	67.07x	5.28x	35.77x	0.26%	13.43B
AIER EYE HOSPITAL GROUP CO., LTD.	21.06x	3.03x	10.79x	1.97%	11.71B
ENCOMPASS HEALTH CORPORATION	17.35x	2.02x	9.48x	0.72%	10.56B
THE ENSIGN GROUP, INC.	23.78x	1.91x	15.94x	0.16%	9.75B
BANGKOK DUSIT MEDICAL SERVICES	19.49x	2.85x	11.71x	4.09%	9.63B
FORTIS HEALTHCARE LIMITED	68.73x	8.25x	35.92x	0.13%	7.73B
RAMSAY HEALTH CARE LIMITED	33.34x	0.9x	7.49x	1.93%	7.04B
PURE HEALTH HOLDING	12.5x	1.09x	6.64x	2.09%	6.75B
Average	30.69x	2.98x	15.41x	1.73%	9.44B
Weighted average by Cap.	33.48x	3.23x	16.84x	1.37%