Valuation: Master Style

Market Cap 257.96Cr 7.79Cr 6.73Cr 6.32Cr 5.75Cr 11Cr 744.65Cr 11Cr 74Cr 29Cr 372.9Cr 29Cr 29Cr 1.24TCr P/E 2026 *
11.2x
P/E 2027 * 10.2x
Enterprise Value 280.62Cr 8.47Cr 7.32Cr 6.88Cr 6.25Cr 12Cr 810.07Cr 12Cr 81Cr 31Cr 405.66Cr 32Cr 31Cr 1.35TCr EV / Sales 2026 *
1.47x
EV / Sales 2027 * 1.44x
Free-Float
32.63%
Yield 2026 *
4.99%
Yield 2027 * 5.8%
1 day-3.39%
1 week-5.52%
Current month-5.00%
1 month-9.52%
3 months+5.56%
6 months-17.79%
Current year+14.77%
1 week 8.5
Extreme 8.5
9.05
1 month 8.5
Extreme 8.5
9.4
Current year 7.4
Extreme 7.4
12
1 year 7.15
Extreme 7.15
14.3
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.($)
-3.39%-5.52% - - 7.79Cr
-0.85%-1.20%+20.23%+36.67% 1.77TCr
+3.73%-0.27%+14.05%+85.04% 1.34TCr
+0.03%-1.31%+2.67%+74.07% 1.22TCr
-0.57%-1.25%-33.26%-52.33% 1.2TCr
-0.13%-0.72%+9.32%+85.53% 1.05TCr
+1.68%+4.28% - - 972.48Cr
-0.51%-2.99%-6.70%-30.36% 935.52Cr
+2.52%-2.74%-0.32%+196.00% 733.47Cr
-0.13%-0.16%+14.39%-21.13% 730.74Cr
Average +0.24%-0.68%+2.55%+46.69% 1.11TCr
Weighted average by Cap. +0.56%-0.90%+3.56%+44.15%

Financials

2026 *2027 *
Net sales 190.83Cr 5.76Cr 4.98Cr 4.68Cr 4.25Cr 7.99Cr 550.87Cr 8.13Cr 55Cr 21Cr 275.86Cr 22Cr 21Cr 916.72Cr 200.33Cr 6.05Cr 5.22Cr 4.91Cr 4.46Cr 8.39Cr 578.3Cr 8.53Cr 58Cr 22Cr 289.59Cr 23Cr 22Cr 962.35Cr
Net income 23Cr 69.07L 59.66L 56.06L 50.98L 95.85L 66Cr 97.43L 6.57Cr 2.57Cr 33Cr 2.59Cr 2.54Cr 109.91Cr 25Cr 76.5L 66.08L 62.09L 56.47L 1.06Cr 73Cr 1.08Cr 7.28Cr 2.84Cr 37Cr 2.87Cr 2.81Cr 121.74Cr
Net Debt 23Cr 68.41L 59.08L 55.52L 50.49L 94.93L 65Cr 96.49L 6.51Cr 2.54Cr 33Cr 2.57Cr 2.51Cr 108.85Cr 31Cr 93.4L 80.67L 75.81L 68.94L 1.3Cr 89Cr 1.32Cr 8.88Cr 3.47Cr 45Cr 3.51Cr 3.43Cr 148.63Cr
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
14/26/14 THB 8.550 -3.39% 6,38,100
13/26/13 THB 8.850 -1.12% 1,85,400
11/26/11 THB 8.950 +1.13% 2,14,300
10/26/10 THB 8.850 -2.21% 4,03,900
07/26/07 THB 9.050 -0.55% 2,50,300
Trader
Investor
Global
Quality
ESG MSCI
-
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
4
Last Close Price
8.550THB
Average target price
9.400THB
Spread / Average Target
+9.94%

Quarterly revenue - Rate of surprise