Master Style PCL (BKK:MASTER)
Thailand
· Delayed Price · Currency is THB 9.35
+0.05 (0.54%)
At close: Mar 9, 2026
Master Style PCL Income Statement
Financials in millions THB. Fiscal year is January - December.
Millions THB. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2019 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | 2020 - 2019 |
| Operating Revenue | 1,885 | 2,135 | 1,917 | 1,483 | 659.51 | Upgrade
|
| Other Revenue | 14.46 | 21.45 | 26.83 | 7.46 | 30.47 | Upgrade
|
| Revenue | 1,899 | 2,157 | 1,944 | 1,490 | 689.98 | Upgrade
|
| Revenue Growth (YoY) | -11.93% | 10.96% | 30.44% | 115.96% | 13.15% | Upgrade
|
| Cost of Revenue | 868.56 | 855.48 | 784.87 | 641.25 | 311.65 | Upgrade
|
| Gross Profit | 1,031 | 1,301 | 1,159 | 848.8 | 378.33 | Upgrade
|
| Selling, General & Admin | 756.5 | 702.23 | 633.92 | 462.82 | 167.13 | Upgrade
|
| Operating Expenses | 756.5 | 702.23 | 633.92 | 462.82 | 167.13 | Upgrade
|
| Operating Income | 274.21 | 598.81 | 524.8 | 385.99 | 211.2 | Upgrade
|
| Interest Expense | -29.29 | -18.46 | -13.88 | -9.12 | -6.92 | Upgrade
|
| Interest & Investment Income | 4.38 | 6.13 | 5.34 | 0.31 | 0.18 | Upgrade
|
| Earnings From Equity Investments | 24.77 | 36.61 | 4.77 | - | - | Upgrade
|
| EBT Excluding Unusual Items | 274.08 | 623.09 | 521.03 | 377.17 | 204.47 | Upgrade
|
| Gain (Loss) on Sale of Investments | -26 | - | - | - | - | Upgrade
|
| Pretax Income | 248.08 | 623.09 | 521.03 | 377.17 | 204.47 | Upgrade
|
| Income Tax Expense | 50.08 | 115.35 | 104.73 | 76.25 | 41.67 | Upgrade
|
| Earnings From Continuing Operations | 198 | 507.75 | 416.3 | 300.92 | 162.8 | Upgrade
|
| Net Income | 198 | 507.75 | 416.3 | 300.92 | 162.8 | Upgrade
|
| Net Income to Common | 198 | 507.75 | 416.3 | 300.92 | 162.8 | Upgrade
|
| Net Income Growth | -61.00% | 21.97% | 38.34% | 84.84% | 27.65% | Upgrade
|
| Shares Outstanding (Basic) | 302 | 302 | 299 | 222 | 127 | Upgrade
|
| Shares Outstanding (Diluted) | 302 | 302 | 299 | 222 | 127 | Upgrade
|
| Shares Change (YoY) | -0.17% | 1.04% | 35.02% | 74.48% | 18.62% | Upgrade
|
| EPS (Basic) | 0.66 | 1.68 | 1.39 | 1.36 | 1.28 | Upgrade
|
| EPS (Diluted) | 0.66 | 1.68 | 1.39 | 1.36 | 1.28 | Upgrade
|
| EPS Growth | -60.94% | 20.71% | 2.46% | 5.94% | 7.62% | Upgrade
|
| Free Cash Flow | 251.32 | 49.62 | -282.68 | 185.95 | 206.9 | Upgrade
|
| Free Cash Flow Per Share | 0.83 | 0.16 | -0.94 | 0.84 | 1.63 | Upgrade
|
| Dividend Per Share | 0.400 | 0.800 | 0.022 | 0.239 | 1.193 | Upgrade
|
| Dividend Growth | -50.00% | 3503.60% | -90.70% | -80.00% | 49.99% | Upgrade
|
| Gross Margin | 54.27% | 60.33% | 59.62% | 56.96% | 54.83% | Upgrade
|
| Operating Margin | 14.44% | 27.77% | 27.00% | 25.90% | 30.61% | Upgrade
|
| Profit Margin | 10.42% | 23.54% | 21.42% | 20.20% | 23.59% | Upgrade
|
| Free Cash Flow Margin | 13.23% | 2.30% | -14.54% | 12.48% | 29.99% | Upgrade
|
| EBITDA | 419.12 | 714 | 574.55 | 409.95 | 231.04 | Upgrade
|
| EBITDA Margin | 22.07% | 33.11% | 29.56% | 27.51% | 33.48% | Upgrade
|
| D&A For EBITDA | 144.91 | 115.19 | 49.75 | 23.97 | 19.83 | Upgrade
|
| EBIT | 274.21 | 598.81 | 524.8 | 385.99 | 211.2 | Upgrade
|
| EBIT Margin | 14.44% | 27.77% | 27.00% | 25.90% | 30.61% | Upgrade
|
| Effective Tax Rate | 20.19% | 18.51% | 20.10% | 20.22% | 20.38% | Upgrade
|
| Revenue as Reported | 1,899 | 2,157 | 1,944 | 1,490 | 689.98 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.