Master Style Public Company Limited (MASTER.BK)
THB 45.25
(-0.55%)
THB 45.25
(-0.55%)
| Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|
| Revenue | 1.91 Billion | 1.48 Billion | 659.5 Million | 611.05 Million | 427.73 Million | 211.02 Million |
| Cost of Revenue | 784.86 Million | 646.79 Million | 311.64 Million | 301.14 Million | 235.2 Million | 146 Million |
| Gross Profit | 1.13 Billion | 835.79 Million | 347.86 Million | 309.91 Million | 192.53 Million | 65.01 Million |
| Operating Expenses | 633.91 Million | 457.26 Million | 136.65 Million | 142.39 Million | 103.78 Million | 61.01 Million |
| Selling, General and Administrative Expenses | 633.91 Million | 457.26 Million | 167.13 Million | 146.62 Million | 103.78 Million | 61.01 Million |
| Research and Development Expenses | - | - | - | - | - | - |
| Other Expenses | - | - | -30.47 Million | -4.22 Million | - | - |
| Cost and Expenses | 1.41 Billion | 1.1 Billion | 448.3 Million | 443.54 Million | 338.98 Million | 207.02 Million |
| Operating Income | 524.79 Million | 378.52 Million | 211.2 Million | 167.51 Million | 88.74 Million | 3.99 Million |
| Interest Expense | 13.88 Million | 9.12 Million | 6.91 Million | 5.48 Million | 808.07 Thousand | 76.62 Thousand |
| Income Tax Expense | 104.72 Million | 76.25 Million | 41.67 Million | 33.62 Million | 20.08 Million | 1.35 Million |
| Earnings before Tax | 521.02 Million | 377.17 Million | 204.46 Million | 162.18 Million | 91.68 Million | 5.82 Million |
| Net Income | 416.29 Million | 300.92 Million | 162.79 Million | 128.55 Million | 71.59 Million | 4.47 Million |
| Earnings Per Share Basic | 1.39 | 1.00 | 0.54 | 0.43 | 0.24 | 0.01 |
| Earnings Per Share Diluted | 1.39 | 1.00 | 0.54 | 0.43 | 0.24 | 0.01 |
| Weighted Average Shares Outstanding | 298.73 Million | 301.71 Million | 301.71 Million | 301.71 Million | 301.71 Million | 301.71 Million |
| Weighted Average Shares Outstanding (Diluted) | 298.73 Million | 301.71 Million | 301.71 Million | 301.71 Million | 301.71 Million | 301.71 Million |
| Gross Margin | 0.59 | 0.56 | 0.53 | 0.51 | 0.45 | 0.31 |
| EBIT Margin | 0.30 | 0.28 | 0.37 | 0.31 | 0.23 | 0.05 |
| Profit Margin | 0.22 | 0.20 | 0.25 | 0.21 | 0.17 | 0.02 |
| EBITDA | 574.55 Million | 421.57 Million | 231.03 Million | 190.88 Million | 100.4 Million | 12.92 Million |
| Earnings Before Tax Margin | 0.27 | 0.26 | 0.32 | 0.27 | 0.21 | 0.02 |
| Breakdown | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 FY | 2023 Q3 | 2023 Q2 |
|---|---|---|---|---|---|---|
| Revenue | 510.16 Million | 468.06 Million | 542.55 Million | 1.91 Billion | 479.25 Million | 459.15 Million |
| Cost of Revenue | 219.57 Million | 194.16 Million | 197.65 Million | 811.19 Million | 200.44 Million | 204.43 Million |
| Gross Profit | 290.58 Million | 273.9 Million | 344.9 Million | 1.1 Billion | 278.8 Million | 254.72 Million |
| Operating Expenses | 197.07 Million | 160.32 Million | 153.75 Million | 607.58 Million | 150.37 Million | 152.06 Million |
| Selling, General and Administrative Expenses | 197.07 Million | 160.32 Million | 153.75 Million | - | 160.38 Million | 157.51 Million |
| Research and Development Expenses | - | - | - | - | - | - |
| Other Expenses | -1.00 | - | - | - | - | - |
| Cost and Expenses | 416.64 Million | 354.49 Million | 351.4 Million | 1.41 Billion | 350.82 Million | 356.49 Million |
| Operating Income | 93.51 Million | 113.57 Million | 191.14 Million | 497.96 Million | 128.42 Million | 102.66 Million |
| Interest Expense | 3.38 Million | 3.38 Million | 3.38 Million | 13.88 Million | 3.51 Million | 3.5 Million |
| Income Tax Expense | 17.85 Million | 23.49 Million | 40.17 Million | 104.72 Million | 25.11 Million | 20.85 Million |
| Earnings before Tax | 98.79 Million | 119.67 Million | 198.86 Million | 516.25 Million | 124.91 Million | 102.34 Million |
| Net Income | 87.57 Million | 106.23 Million | 163.45 Million | 416.29 Million | 99.8 Million | 81.48 Million |
| Earnings Per Share Basic | 0.29 | 0.35 | 0.54 | - | 0.36 | 0.27 |
| Earnings Per Share Diluted | 0.29 | 0.35 | 0.54 | - | 0.36 | 0.27 |
| Weighted Average Shares Outstanding | 301.71 Million | 301.71 Million | 301.71 Million | 298.73 Million | 274.28 Million | 301.71 Million |
| Weighted Average Shares Outstanding (Diluted) | 301.71 Million | 301.71 Million | 301.71 Million | 298.73 Million | 274.28 Million | 301.71 Million |
| Gross Margin | 0.57 | 0.59 | 0.64 | 0.58 | 0.58 | 0.55 |
| EBIT Margin | 0.27 | 0.30 | 0.41 | - | 0.29 | 0.25 |
| Profit Margin | 0.17 | 0.23 | 0.30 | 0.22 | 0.21 | 0.18 |
| EBITDA | 139.58 Million | 141.83 Million | 221.36 Million | - | 140.15 Million | 116.11 Million |
| Earnings Before Tax Margin | 0.18 | 0.24 | 0.35 | 0.26 | 0.27 | 0.22 |
STIXF
NINSYS
GODHA
CVN
DECB
CPBI