Master Style PCL (BKK:MASTER)
Thailand
· Delayed Price · Currency is THB 11.40
0.00 (0.00%)
Jun 20, 2025, 4:39 PM ICT
Master Style PCL Income Statement
Financials in millions THB. Fiscal year is January - December.
Millions THB. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2019 |
| Operating Revenue | 2,141 | 2,135 | 1,917 | 1,483 | 659.51 | 609.78 | Upgrade
|
| Other Revenue | 16.08 | 21.45 | 26.83 | 7.46 | 30.47 | - | Upgrade
|
| Revenue | 2,157 | 2,157 | 1,944 | 1,490 | 689.98 | 609.78 | Upgrade
|
| Revenue Growth (YoY) | 8.83% | 10.96% | 30.44% | 115.96% | 13.15% | 47.28% | Upgrade
|
| Cost of Revenue | 877.07 | 855.48 | 784.87 | 641.25 | 311.65 | 307.93 | Upgrade
|
| Gross Profit | 1,280 | 1,301 | 1,159 | 848.8 | 378.33 | 301.85 | Upgrade
|
| Selling, General & Admin | 736.71 | 702.23 | 633.92 | 462.82 | 167.13 | 139.84 | Upgrade
|
| Other Operating Expenses | - | - | - | - | - | -4.38 | Upgrade
|
| Operating Expenses | 736.71 | 702.23 | 633.92 | 462.82 | 167.13 | 135.47 | Upgrade
|
| Operating Income | 543.63 | 598.81 | 524.8 | 385.99 | 211.2 | 166.39 | Upgrade
|
| Interest Expense | -22.88 | -18.46 | -13.88 | -9.12 | -6.92 | -5.48 | Upgrade
|
| Interest & Investment Income | 6.42 | 6.13 | 5.34 | 0.31 | 0.18 | - | Upgrade
|
| Earnings From Equity Investments | 48.79 | 51.31 | 4.77 | - | - | - | Upgrade
|
| Pretax Income | 575.97 | 637.79 | 521.03 | 377.17 | 204.47 | 160.9 | Upgrade
|
| Income Tax Expense | 104 | 115.35 | 104.73 | 76.25 | 41.67 | 33.37 | Upgrade
|
| Earnings From Continuing Operations | 471.97 | 522.45 | 416.3 | 300.92 | 162.8 | 127.53 | Upgrade
|
| Net Income | 471.97 | 522.45 | 416.3 | 300.92 | 162.8 | 127.53 | Upgrade
|
| Net Income to Common | 471.97 | 522.45 | 416.3 | 300.92 | 162.8 | 127.53 | Upgrade
|
| Net Income Growth | 4.65% | 25.50% | 38.34% | 84.84% | 27.65% | 108.23% | Upgrade
|
| Shares Outstanding (Basic) | 302 | 302 | 299 | 222 | 127 | 107 | Upgrade
|
| Shares Outstanding (Diluted) | 302 | 302 | 299 | 222 | 127 | 107 | Upgrade
|
| Shares Change (YoY) | -0.24% | 0.87% | 35.02% | 74.48% | 18.62% | 896.89% | Upgrade
|
| EPS (Basic) | 1.56 | 1.73 | 1.39 | 1.36 | 1.28 | 1.19 | Upgrade
|
| EPS (Diluted) | 1.56 | 1.73 | 1.39 | 1.36 | 1.28 | 1.19 | Upgrade
|
| EPS Growth | 4.90% | 24.41% | 2.46% | 5.94% | 7.62% | -79.11% | Upgrade
|
| Free Cash Flow | 190.28 | 49.62 | -282.68 | 185.95 | 206.9 | 162.36 | Upgrade
|
| Free Cash Flow Per Share | 0.63 | 0.16 | -0.94 | 0.84 | 1.63 | 1.52 | Upgrade
|
| Dividend Per Share | 0.800 | 0.800 | 0.022 | 0.239 | 1.193 | 0.795 | Upgrade
|
| Dividend Growth | 3503.60% | 3503.60% | -90.70% | -80.00% | 49.99% | - | Upgrade
|
| Gross Margin | 59.35% | 60.33% | 59.62% | 56.96% | 54.83% | 49.50% | Upgrade
|
| Operating Margin | 25.20% | 27.77% | 27.00% | 25.90% | 30.61% | 27.29% | Upgrade
|
| Profit Margin | 21.88% | 24.23% | 21.42% | 20.20% | 23.59% | 20.91% | Upgrade
|
| Free Cash Flow Margin | 8.82% | 2.30% | -14.54% | 12.48% | 29.99% | 26.63% | Upgrade
|
| EBITDA | 668.82 | 714 | 574.55 | 409.95 | 231.04 | 185.22 | Upgrade
|
| EBITDA Margin | 31.00% | 33.11% | 29.56% | 27.51% | 33.48% | 30.38% | Upgrade
|
| D&A For EBITDA | 125.19 | 115.19 | 49.75 | 23.97 | 19.83 | 18.83 | Upgrade
|
| EBIT | 543.63 | 598.81 | 524.8 | 385.99 | 211.2 | 166.39 | Upgrade
|
| EBIT Margin | 25.20% | 27.77% | 27.00% | 25.90% | 30.61% | 27.29% | Upgrade
|
| Effective Tax Rate | 18.06% | 18.09% | 20.10% | 20.22% | 20.38% | 20.74% | Upgrade
|
| Revenue as Reported | 2,157 | 2,157 | 1,944 | 1,490 | 689.98 | - | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.