Master Style Future Growth

Future criteria checks 3/6

Master Style is forecast to grow earnings and revenue by 17.9% and 12.3% per annum respectively. EPS is expected to grow by 18% per annum. Return on equity is forecast to be 18.2% in 3 years.

Key information

17.9%

Earnings growth rate

18.0%

EPS growth rate

Healthcare earnings growth	10.2%
Revenue growth rate	12.3%
Future return on equity	18.2%
Analyst coverage	Low
Last updated	22 Nov 2024

Recent future growth updates

No updates

Recent updates

Earnings and Revenue Growth Forecasts

THAMSE:MASTER-F - Analysts future estimates and past financials data (THB Millions)
Date	Revenue	Earnings	Free Cash Flow	Cash from Op	Avg. No. Analysts
12/31/2026	2,721	700	725	760	5
12/31/2025	2,472	603	560	684	5
12/31/2024	2,160	504	493	542	5
9/30/2024	2,070	467	-102	472	N/A
6/30/2024	2,034	457	-91	468	N/A
3/31/2024	1,982	451	-267	452	N/A
12/31/2023	1,944	416	-284	462	N/A
9/30/2023	1,866	332	-345	366	N/A
6/30/2023	1,779	317	-199	355	N/A
3/31/2023	1,688	318	45	403	N/A
12/31/2022	1,490	301	185	394	N/A
9/30/2022	1,268	300	353	393	N/A
6/30/2022	983	241	286	323	N/A
3/31/2022	761	186	196	222	N/A
12/31/2021	690	163	202	218	N/A
12/31/2020	610	128	160	172	N/A
12/31/2019	414	61	195	226	N/A

Analyst Future Growth Forecasts

Earnings vs Savings Rate: MASTER-F's forecast earnings growth (17.9% per year) is above the savings rate (2%).

Earnings vs Market: MASTER-F's earnings (17.9% per year) are forecast to grow faster than the TH market (16.7% per year).

High Growth Earnings: MASTER-F's earnings are forecast to grow, but not significantly.

Revenue vs Market: MASTER-F's revenue (12.3% per year) is forecast to grow faster than the TH market (6.5% per year).

High Growth Revenue: MASTER-F's revenue (12.3% per year) is forecast to grow slower than 20% per year.

Earnings per Share Growth Forecasts

Future Return on Equity

Future ROE: MASTER-F's Return on Equity is forecast to be low in 3 years time (18.2%).