Valuation: Master Style

Market Cap 248.91Cr 7.38Cr 6.59Cr 6.08Cr 5.52Cr 10Cr 699.19Cr 11Cr 73Cr 29Cr 366.31Cr 28Cr 27Cr 1.16TCr P/E 2026 *
11.7x
P/E 2027 * 9.35x
Enterprise Value 263.77Cr 7.82Cr 6.98Cr 6.44Cr 5.85Cr 11Cr 740.93Cr 11Cr 78Cr 31Cr 388.18Cr 29Cr 29Cr 1.23TCr EV / Sales 2026 *
1.38x
EV / Sales 2027 * 1.4x
Free-Float
32.63%
Yield 2026 *
4.91%
Yield 2027 * 6.32%
1 day+1.23%
Current month+0.61%
1 month-3.51%
3 months-8.33%
6 months-2.37%
Current year+10.74%
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
Change 5-day change 1-year change 3-year change Capi.($)
+1.23%0.00% - - 7.32Cr
+1.83%+2.05%+15.21%+36.83% 12TCr
+1.72%-0.25%+5.92%+93.80% 9.95TCr
-2.91%-0.84%+113.47%+884.72% 5.96TCr
+0.21%+2.61%-6.79%+78.43% 2.88TCr
+1.82%+1.73%+34.28%+96.62% 2.64TCr
+1.91%+1.50%+16.65%+65.08% 2.63TCr
+0.56%-1.64%+31.94%+395.93% 2.17TCr
-2.46%-5.71%-23.11%-7.94% 2.01TCr
+0.73%+2.75%+4.56%+88.40% 1.9TCr
Average +0.46%+0.03%+21.35%+192.43% 4.67TCr
Weighted average by Cap. +0.71%+0.08%+25.26%+197.43%

Financials

2026 *2027 *
Net sales 190.9Cr 5.66Cr 5.05Cr 4.66Cr 4.24Cr 7.95Cr 536.23Cr 8.07Cr 56Cr 22Cr 280.94Cr 21Cr 21Cr 890Cr 200.33Cr 5.94Cr 5.3Cr 4.89Cr 4.44Cr 8.34Cr 562.73Cr 8.47Cr 59Cr 23Cr 294.82Cr 22Cr 22Cr 933.98Cr
Net income 21Cr 62.72L 55.98L 51.65L 46.92L 88.03L 59Cr 89.38L 6.22Cr 2.45Cr 31Cr 2.35Cr 2.3Cr 99Cr 27Cr 79.01L 70.52L 65.06L 59.11L 1.11Cr 75Cr 1.13Cr 7.84Cr 3.09Cr 39Cr 2.97Cr 2.9Cr 124.21Cr
Net Debt 15Cr 44.07L 39.33L 36.29L 32.97L 61.85L 42Cr 62.8L 4.37Cr 1.72Cr 22Cr 1.65Cr 1.62Cr 69Cr 31Cr 91.75L 81.9L 75.55L 68.64L 1.29Cr 87Cr 1.31Cr 9.1Cr 3.59Cr 46Cr 3.44Cr 3.37Cr 144.25Cr
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
22/26/22 THB 8.250 +1.23% 3,39,800
21/26/21 THB 8.150 0.00% 4,12,700
20/26/20 THB 8.150 -2.98% 2,62,500
19/26/19 THB 8.400 +1.82% 2,53,500
15/26/15 THB 8.250 -0.60% 2,78,000
Trader
Investor
Global
Quality
ESG MSCI
-
MarketScreener Ratings - Master Style
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
4
Last Close Price
8.250THB
Average target price
9.750THB
Spread / Average Target
+18.18%

Quarterly revenue - Rate of surprise

Rate of surprise - Net sales - Quarterly - Master Style