Master Style PCL (BKK:MASTER)
Thailand · Delayed Price · Currency is THB 12.20
+0.10 (0.82%)
Aug 28, 2025, 4:29 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 | 2020 |
|---|---|---|---|---|---|---|---|
Period Ending | Jun '25 Jun 30, 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 | 2020 |
Operating Revenue | 2,126 | 2,135 | 1,917 | 1,483 | 659.51 | 609.78 | Upgrade |
Other Revenue | 13.03 | 21.45 | 26.83 | 7.46 | 30.47 | - | Upgrade |
| 2,139 | 2,157 | 1,944 | 1,490 | 689.98 | 609.78 | Upgrade | |
Revenue Growth (YoY) | 5.18% | 10.96% | 30.44% | 115.96% | 13.15% | 47.28% | Upgrade |
Cost of Revenue | 882.54 | 855.48 | 784.87 | 641.25 | 311.65 | 307.93 | Upgrade |
Gross Profit | 1,257 | 1,301 | 1,159 | 848.8 | 378.33 | 301.85 | Upgrade |
Selling, General & Admin | 738.45 | 702.23 | 633.92 | 462.82 | 167.13 | 139.84 | Upgrade |
Other Operating Expenses | - | - | - | - | - | -4.38 | Upgrade |
Operating Expenses | 738.45 | 702.23 | 633.92 | 462.82 | 167.13 | 135.47 | Upgrade |
Operating Income | 518.11 | 598.81 | 524.8 | 385.99 | 211.2 | 166.39 | Upgrade |
Interest Expense | -26.99 | -18.46 | -13.88 | -9.12 | -6.92 | -5.48 | Upgrade |
Interest & Investment Income | 5.02 | 6.13 | 5.34 | 0.31 | 0.18 | - | Upgrade |
Earnings From Equity Investments | 43.22 | 51.31 | 4.77 | - | - | - | Upgrade |
Pretax Income | 539.36 | 637.79 | 521.03 | 377.17 | 204.47 | 160.9 | Upgrade |
Income Tax Expense | 99.72 | 115.35 | 104.73 | 76.25 | 41.67 | 33.37 | Upgrade |
Earnings From Continuing Operations | 439.63 | 522.45 | 416.3 | 300.92 | 162.8 | 127.53 | Upgrade |
Net Income | 439.63 | 522.45 | 416.3 | 300.92 | 162.8 | 127.53 | Upgrade |
Net Income to Common | 439.63 | 522.45 | 416.3 | 300.92 | 162.8 | 127.53 | Upgrade |
Net Income Growth | -3.29% | 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) | -0.01% | 0.87% | 35.02% | 74.48% | 18.62% | 896.89% | Upgrade |
EPS (Basic) | 1.46 | 1.73 | 1.39 | 1.36 | 1.28 | 1.19 | Upgrade |
EPS (Diluted) | 1.46 | 1.73 | 1.39 | 1.36 | 1.28 | 1.19 | Upgrade |
EPS Growth | -3.28% | 24.41% | 2.46% | 5.94% | 7.62% | -79.11% | Upgrade |
Free Cash Flow | 197.59 | 49.62 | -282.68 | 185.95 | 206.9 | 162.36 | Upgrade |
Free Cash Flow Per Share | 0.66 | 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 | 5870.15% | 3503.60% | -90.70% | -80.00% | 49.99% | - | Upgrade |
Gross Margin | 58.74% | 60.33% | 59.62% | 56.96% | 54.83% | 49.50% | Upgrade |
Operating Margin | 24.22% | 27.77% | 27.00% | 25.90% | 30.61% | 27.29% | Upgrade |
Profit Margin | 20.55% | 24.23% | 21.42% | 20.20% | 23.59% | 20.91% | Upgrade |
Free Cash Flow Margin | 9.24% | 2.30% | -14.54% | 12.48% | 29.99% | 26.63% | Upgrade |
EBITDA | 651.47 | 714 | 574.55 | 409.95 | 231.04 | 185.22 | Upgrade |
EBITDA Margin | 30.45% | 33.11% | 29.56% | 27.51% | 33.48% | 30.38% | Upgrade |
D&A For EBITDA | 133.35 | 115.19 | 49.75 | 23.97 | 19.83 | 18.83 | Upgrade |
EBIT | 518.11 | 598.81 | 524.8 | 385.99 | 211.2 | 166.39 | Upgrade |
EBIT Margin | 24.22% | 27.77% | 27.00% | 25.90% | 30.61% | 27.29% | Upgrade |
Effective Tax Rate | 18.49% | 18.09% | 20.10% | 20.22% | 20.38% | 20.74% | Upgrade |
Revenue as Reported | 2,139 | 2,157 | 1,944 | 1,490 | 689.98 | - | Upgrade |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.