Valuation Master Style

Stocks

End-of-day quote Thailand S.E. Other stock markets 08/07/2026			5-day change	1st Jan Change
8.400 ^THB	-2.33%		-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	2,534	-	-
Change	-	-10.84%	-83.54%	12.75%	-	-
Enterprise Value (EV) ¹	13,866	13,760	2,426	2,761	2,844	2,534
Change	-	-0.76%	-82.37%	13.83%	3%	-10.88%
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	1.31x	1.25x	1.19x
EV / Revenue	7.23x	6.44x	1.29x	1.43x	1.4x	1.19x
EV / EBITDA	23.6x	19.5x	6.21x	6.59x	6.41x	5.29x
EV / EBIT	26.4x	23.8x	10.4x	11x	10.9x	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MASTER STYLE	11.82x	1.46x	6.74x	4.64%	77.88M
IHH HEALTHCARE	32.37x	3.09x	13.78x	1.37%	18.19B
APOLLO HOSPITALS ENTERPRISE LIMITED	66.65x	5.25x	35.55x	0.26%	13.39B
AIER EYE HOSPITAL GROUP CO., LTD.	20.3x	2.91x	10.37x	2.04%	11.27B
ENCOMPASS HEALTH CORPORATION	17.97x	2.09x	9.79x	0.69%	10.98B
THE ENSIGN GROUP, INC.	24.15x	1.94x	16.16x	0.15%	9.9B
BANGKOK DUSIT MEDICAL SERVICES	19.11x	2.8x	11.48x	4.17%	9.4B
FORTIS HEALTHCARE LIMITED	68.54x	8.22x	35.83x	0.13%	7.73B
RAMSAY HEALTH CARE LIMITED	32.51x	0.89x	7.38x	1.98%	6.86B
PURE HEALTH HOLDING	12.89x	1.12x	6.79x	2.02%	6.96B
Average	30.63x	2.98x	15.39x	1.75%	9.48B
Weighted average by Cap.	33.45x	3.22x	16.82x	1.36%