Valuation Master Style

Stocks

End-of-day quote Thailand S.E. Other stock markets 06/07/2026			5-day change	1st Jan Change
8.800 ^THB	+0.57%		+1.15%	+18.12%

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	2,595	-	-
Change	-	-10.84%	-83.54%	15.44%	-	-
Enterprise Value (EV) ¹	13,866	13,760	2,426	2,821	2,904	2,595
Change	-	-0.76%	-82.37%	16.32%	2.93%	-10.65%
P/E	36.5x	26.2x	11.3x	11.8x	10.9x	9.25x
PBR	5.12x	3.89x	0.65x	0.72x	0.7x	-
PEG	-30.77x	1.1x	-0.2x	1.2x	1.27x	0.5x
Capitalization / Revenue	7.99x	6.39x	1.19x	1.34x	1.28x	1.22x
EV / Revenue	7.23x	6.44x	1.29x	1.46x	1.43x	1.22x
EV / EBITDA	23.6x	19.5x	6.21x	6.74x	6.54x	5.42x
EV / EBIT	26.4x	23.8x	10.4x	11.3x	11.1x	-
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%	4.64%	5.37%	6.51%
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	8.600	8.600	8.600
Nbr of stocks (in thousands)	301,714	301,712	301,712	301,712	-	-
Announcement Date	2/22/24 A	2/26/25 A	2/26/26 A	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MASTER STYLE	12.09x	1.49x	6.88x	4.53%	79.66M
IHH HEALTHCARE	32.17x	3.07x	13.71x	1.38%	18.02B
APOLLO HOSPITALS ENTERPRISE LIMITED	67.04x	5.28x	35.75x	0.26%	13.4B
AIER EYE HOSPITAL GROUP CO., LTD.	20.89x	3.01x	10.7x	1.99%	11.6B
ENCOMPASS HEALTH CORPORATION	17.44x	2.03x	9.52x	0.72%	10.61B
THE ENSIGN GROUP, INC.	23.58x	1.9x	15.82x	0.16%	9.67B
BANGKOK DUSIT MEDICAL SERVICES	19.11x	2.8x	11.48x	4.17%	9.39B
FORTIS HEALTHCARE LIMITED	69.12x	8.29x	36.12x	0.12%	7.76B
RAMSAY HEALTH CARE LIMITED	32.97x	0.9x	7.44x	1.96%	6.97B
PURE HEALTH HOLDING	12.61x	1.1x	6.68x	2.07%	6.81B
Average	30.70x	2.99x	15.41x	1.74%	9.43B
Weighted average by Cap.	33.57x	3.24x	16.86x	1.36%