Valuation: Master Style

Market Cap 245.9Cr 7.32Cr 6.52Cr 6.04Cr 5.46Cr 10Cr 690.71Cr 10Cr 72Cr 28Cr 363.06Cr 27Cr 27Cr 1.16TCr P/E 2026 *
11.6x
P/E 2027 * 9.23x
Enterprise Value 260.76Cr 7.76Cr 6.92Cr 6.4Cr 5.79Cr 11Cr 732.45Cr 11Cr 77Cr 30Cr 385Cr 29Cr 29Cr 1.23TCr EV / Sales 2026 *
1.37x
EV / Sales 2027 * 1.38x
Free-Float
32.63%
Yield 2026 *
4.97%
Yield 2027 * 6.4%
1 week-1.81%
Current month-0.61%
1 month-5.23%
3 months-11.41%
6 months-4.12%
Current year+9.40%
1 week 8.05
Extreme 8.05
8.45
1 month 8.05
Extreme 8.05
8.7
Current year 7.4
Extreme 7.4
12
1 year 7.15
Extreme 7.15
12
3 years 7.15
Extreme 7.15
74
5 years 7.15
Extreme 7.15
74
10 years 7.15
Extreme 7.15
74
Manager TitleAgeSince
Chief Executive Officer 42 01/05/2026
Director of Finance/CFO 46 25/09/2020
Chief Administrative Officer - -
Director TitleAgeSince
Director/Board Member 67 15/12/2020
Chairman 62 03/05/2022
Director/Board Member 56 15/12/2020
Date Insider Type Main position Quantity % Market Cap. Importance
27/01/25 Buy

Founder

1,00,000 0.0331%
27/01/25 Buy

Founder

1,00,000 0.0331%
24/01/25 Buy

Founder

10,000 0.0033%
Change 5-day change 1-year change 3-year change Capi.($)
0.00%-1.81%-25.91%-79.53% 7.32Cr
-1.37%+3.39%+12.54%+35.34% 12TCr
-1.36%-2.35%+6.34%+90.52% 9.95TCr
+1.84%+4.72%+121.20%+914.18% 5.96TCr
+0.62%+3.31%-6.50%+78.43% 2.88TCr
+0.19%+2.02%+13.94%+61.99% 2.63TCr
+0.76%+2.36%+29.40%+93.11% 2.64TCr
-1.17%-0.91%+33.00%+393.18% 2.17TCr
-2.46%-5.71%-23.11%-7.94% 2.01TCr
+0.05%+1.80%+3.59%+82.43% 1.9TCr
Average -0.59%+0.77%+16.45%+166.17% 4.21TCr
Weighted average by Cap. -0.92%+1.39%+25.24%+199.53%

Financials

2026 *2027 *
Net sales 190.9Cr 5.68Cr 5.06Cr 4.69Cr 4.24Cr 7.99Cr 536.23Cr 8.09Cr 56Cr 22Cr 281.86Cr 21Cr 21Cr 898.16Cr 200.33Cr 5.96Cr 5.31Cr 4.92Cr 4.45Cr 8.39Cr 562.73Cr 8.49Cr 59Cr 23Cr 295.79Cr 22Cr 22Cr 942.55Cr
Net income 21Cr 62.96L 56.1L 51.94L 47L 88.56L 59Cr 89.6L 6.23Cr 2.44Cr 31Cr 2.36Cr 2.31Cr 100Cr 27Cr 79.3L 70.67L 65.43L 59.21L 1.12Cr 75Cr 1.13Cr 7.84Cr 3.08Cr 39Cr 2.97Cr 2.91Cr 125.35Cr
Net Debt 15Cr 44.23L 39.42L 36.49L 33.02L 62.22L 42Cr 62.96L 4.38Cr 1.72Cr 22Cr 1.66Cr 1.62Cr 70Cr 31Cr 92.1L 82.07L 75.98L 68.76L 1.3Cr 87Cr 1.31Cr 9.11Cr 3.57Cr 46Cr 3.45Cr 3.38Cr 145.57Cr
Projected Income Statement - Annual - Master Style
Logo Master Style
Master Style Public Company Limited is a Thailand-based company. The Company operates a cosmetic surgery hospital under the name of Masterpiece Hospital. It operates through two segments: hospital business, and trading of cosmetic products. The Company provides a full range of surgical services, such as rhinoplasty, eyebrow lift and face contouring surgery, breast surgery, liposuction and reshaping surgery, eye surgery, facial restructuring surgery, hair transplants and hair treatment, as well as skin care and laser treatments with modern medical technology and techniques. Its skin care services are categorized into four fields: laser service, face reshaping service, treatment service, and slimming services. The Company provides permanent hair transplantation Follicular Unit Extraction (FUE), which is a modern hair transplant technique using hair follicle cells from the occipital area to be planted in the desired area. Its subsidiary is Master Innovation Company Limited.
Employees
-
Date Price Change Volume
21/26/21 THB 8.150 0.00% 4,12,812
20/26/20 THB 8.150 -2.98% 2,62,663
19/26/19 THB 8.400 +1.82% 2,53,506
15/26/15 THB 8.250 -0.60% 2,78,208
14/26/14 THB 8.300 +0.61% 3,13,441
Trader
Investor
Global
Quality
ESG MSCI
-
MarketScreener Ratings - Master Style
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
4
Last Close Price
8.150THB
Average target price
9.750THB
Spread / Average Target
+19.63%

Quarterly revenue - Rate of surprise

Rate of surprise - Net sales - Quarterly - Master Style
  1. Stock Market
  2. Stocks
  3. MASTER Stock