Master Style PCL (BKK:MASTER)
Thailand · Delayed Price · Currency is THB 8.65
+0.05 (0.58%)
Sep 3, 2026, 2:00 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 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | 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 |
Operating Revenue | 1,809 | 1,885 | 2,135 | 1,917 | 1,483 | 659.51 |
Other Revenue | 18.28 | 14.46 | 21.45 | 26.83 | 7.46 | 30.47 |
| 1,827 | 1,899 | 2,157 | 1,944 | 1,490 | 689.98 | |
Revenue Growth | -14.60% | -11.93% | 10.96% | 30.44% | 115.96% | 13.15% |
Cost of Revenue | 850.03 | 868.56 | 855.48 | 784.87 | 641.25 | 311.65 |
Gross Profit | 976.82 | 1,031 | 1,301 | 1,159 | 848.8 | 378.33 |
Selling, General & Admin | 709.7 | 756.5 | 702.23 | 633.92 | 462.82 | 167.13 |
Operating Expenses | 709.7 | 756.5 | 702.23 | 633.92 | 462.82 | 167.13 |
Operating Income | 267.12 | 274.21 | 598.81 | 524.8 | 385.99 | 211.2 |
Interest Expense | -26.11 | -29.29 | -18.46 | -13.88 | -9.12 | -6.92 |
Interest & Investment Income | 3.56 | 4.38 | 6.13 | 5.34 | 0.31 | 0.18 |
Earnings From Equity Investments | 45.9 | 24.77 | 36.61 | 4.77 | - | - |
EBT Excluding Unusual Items | 290.47 | 274.08 | 623.09 | 521.03 | 377.17 | 204.47 |
Gain (Loss) on Sale of Investments | -26 | -26 | - | - | - | - |
Pretax Income | 264.47 | 248.08 | 623.09 | 521.03 | 377.17 | 204.47 |
Income Tax Expense | 49.12 | 50.08 | 115.35 | 104.73 | 76.25 | 41.67 |
Earnings From Continuing Operations | 215.35 | 198 | 507.75 | 416.3 | 300.92 | 162.8 |
Net Income | 215.35 | 198 | 507.75 | 416.3 | 300.92 | 162.8 |
Net Income to Common | 215.35 | 198 | 507.75 | 416.3 | 300.92 | 162.8 |
Net Income Growth | -49.32% | -61.00% | 21.97% | 38.34% | 84.84% | 27.65% |
Shares Outstanding (Basic) | 302 | 302 | 302 | 299 | 222 | 127 |
Shares Outstanding (Diluted) | 302 | 302 | 302 | 299 | 222 | 127 |
Shares Change | -0.17% | -0.17% | 1.04% | 35.02% | 74.48% | 18.62% |
EPS (Basic) | 0.71 | 0.66 | 1.68 | 1.39 | 1.36 | 1.28 |
EPS (Diluted) | 0.71 | 0.66 | 1.68 | 1.39 | 1.36 | 1.28 |
EPS Growth | -49.23% | -60.94% | 20.71% | 2.46% | 5.94% | 7.62% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | 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 |
Free Cash Flow | 222.41 | 251.32 | 49.62 | -282.68 | 185.95 | 206.9 |
Free Cash Flow Per Share | 0.74 | 0.83 | 0.16 | -0.94 | 0.84 | 1.63 |
Dividend Per Share | 0.400 | 0.400 | 0.800 | 0.022 | 0.239 | 1.193 |
Dividend Growth | -50.00% | -50.00% | 3503.60% | -90.70% | -80.00% | 49.99% |
Gross Margin | 53.47% | 54.27% | 60.33% | 59.62% | 56.96% | 54.83% |
Operating Margin | 14.62% | 14.44% | 27.77% | 27.00% | 25.90% | 30.61% |
Profit Margin | 11.79% | 10.42% | 23.54% | 21.42% | 20.20% | 23.59% |
Free Cash Flow Margin | 12.17% | 13.23% | 2.30% | -14.54% | 12.48% | 29.99% |
EBITDA | 414.38 | 419.12 | 714 | 574.55 | 409.95 | 231.04 |
EBITDA Margin | 22.68% | 22.07% | 33.11% | 29.56% | 27.51% | 33.48% |
D&A For EBITDA | 147.25 | 144.91 | 115.19 | 49.75 | 23.97 | 19.83 |
EBIT | 267.12 | 274.21 | 598.81 | 524.8 | 385.99 | 211.2 |
EBIT Margin | 14.62% | 14.44% | 27.77% | 27.00% | 25.90% | 30.61% |
Effective Tax Rate | 18.57% | 20.19% | 18.51% | 20.10% | 20.22% | 20.38% |
Revenue as Reported | 1,827 | 1,899 | 2,157 | 1,944 | 1,490 | 689.98 |