Stock PLANB PLAN B MEDIA
Add to a list
To use this feature you must be a member
Log inSign up

Financials Plan B Media

Equities

PLANB

TH6253010008

Advertising & Marketing

End-of-day quote Thailand S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
8.45 THB 0.00% Intraday chart for Plan B Media +4.97% -4.52%
Mar. 14 Plan B Media Public Company Limited Approves Board Changes CI
Feb. 27 Plan B Media Public Company Limited to Approve Suspension of Dividend Payment CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 29,508 24,266 29,702 32,523 37,963 36,247 - -
Enterprise Value (EV) 1 27,166 28,429 32,028 36,728 41,668 36,921 36,600 36,247
P/E ratio 39.7 x 178 x 475 x 45.9 x 41.7 x 32.7 x 28.2 x 24.1 x
Yield 1.97% 2.23% - 0.92% 0.85% 1.43% 1.72% 1.44%
Capitalization / Revenue 6.07 x 6.52 x 6.68 x 4.94 x 4.54 x 4.04 x 3.8 x 3.57 x
EV / Revenue 5.59 x 7.63 x 7.21 x 5.57 x 4.98 x 4.12 x 3.84 x 3.57 x
EV / EBITDA 16.7 x 12 x 13.2 x 10.8 x 10.8 x 8.93 x 8.27 x 7.66 x
EV / FCF 63 x 19.7 x 41.6 x 16.3 x 17.6 x 15.5 x 19.6 x 17.6 x
FCF Yield 1.59% 5.08% 2.4% 6.14% 5.68% 6.46% 5.11% 5.69%
Price to Book 4.74 x 4.7 x 4.55 x 4.11 x 4.38 x 4.02 x 3.8 x 3.29 x
Nbr of stocks (in thousands) 3,882,568 3,882,568 3,882,568 4,279,344 4,289,565 4,289,565 - -
Reference price 2 7.600 6.250 7.650 7.600 8.850 8.450 8.450 8.450
Announcement Date 2/28/20 2/25/21 2/25/22 2/28/23 2/27/24 - - -
1THB in Million2THB
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 4,861 3,724 4,443 6,590 8,365 8,971 9,542 10,139
EBITDA 1 1,623 2,362 2,421 3,412 3,861 4,133 4,425 4,731
EBIT 1 999.5 210 79.84 1,005 1,470 1,669 1,916 2,092
Operating Margin 20.56% 5.64% 1.8% 15.25% 17.58% 18.61% 20.08% 20.63%
Earnings before Tax (EBT) 1 1,054 152.8 7.779 926.5 1,194 1,439 1,685 1,898
Net income 1 743.2 140.2 64.04 703.2 911.2 1,116 1,298 1,492
Net margin 15.29% 3.77% 1.44% 10.67% 10.89% 12.44% 13.6% 14.72%
EPS 2 0.1916 0.0352 0.0161 0.1654 0.2123 0.2581 0.2997 0.3500
Free Cash Flow 1 431.3 1,444 769.9 2,256 2,365 2,384 1,871 2,062
FCF margin 8.87% 38.77% 17.33% 34.24% 28.27% 26.58% 19.6% 20.34%
FCF Conversion (EBITDA) 26.58% 61.14% 31.8% 66.12% 61.25% 57.69% 42.27% 43.58%
FCF Conversion (Net income) 58.04% 1,029.8% 1,202.22% 320.87% 259.5% 213.72% 144.11% 138.16%
Dividend per Share 2 0.1493 0.1391 - 0.0701 0.0748 0.1212 0.1451 0.1221
Announcement Date 2/28/20 2/25/21 2/25/22 2/28/23 2/27/24 - - -
1THB in Million2THB
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 S1 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 S1 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 S1 2023 Q3 2023 Q4 2024 Q1 2024 Q2
Net sales 1 2,121 1,098 1,224 1,209 1,627 2,836 1,734 2,020 1,729 2,015 3,744 2,141 2,480 1,882 -
EBITDA 1 1,255 564.4 699.6 732.2 898.6 - 875.6 906.1 779.6 934.2 1,714 995.4 1,090 883 -
EBIT - -90.69 163.7 170 263.5 434 260.6 310.6 204.2 336.3 - 389 479.3 - -
Operating Margin - -8.26% 13.38% 14.06% 16.19% 15.3% 15.03% 15.37% 11.81% 16.69% - 18.17% 19.33% - -
Earnings before Tax (EBT) 1 -73.3 -74.92 156 151.7 241.7 393.4 233.8 299.4 167.9 288.1 456 335.3 402.7 212 -
Net income 1 -33.67 -53.52 151.2 104 173.6 277.9 184.2 241.1 132.2 227.2 359.4 261 290.8 163.5 270
Net margin -1.59% -4.87% 12.36% 8.6% 10.67% 9.8% 10.62% 11.93% 7.64% 11.28% 9.6% 12.19% 11.73% 8.69% -
EPS -0.008500 -0.0135 0.0386 0.0250 0.0409 0.0658 0.0430 0.0564 0.0310 0.0530 - 0.0610 0.0673 - -
Dividend per Share - - - - - - - - - - - - - - -
Announcement Date 8/10/21 11/11/21 2/25/22 5/12/22 8/15/22 8/15/22 11/14/22 2/28/23 5/12/23 8/10/23 8/10/23 11/13/23 2/27/24 - -
1THB in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - 4,163 2,326 4,205 3,706 674 353 -
Net Cash position 1 2,341 - - - - - - -
Leverage (Debt/EBITDA) - 1.762 x 0.9609 x 1.232 x 0.9598 x 0.1631 x 0.0798 x -
Free Cash Flow 1 431 1,444 770 2,256 2,365 2,384 1,871 2,062
ROE (net income / shareholders' equity) 14.3% 2.41% 1.04% 9.12% 11% 12.8% 13.7% 14.3%
ROA (Net income/ Total Assets) 10.7% 1.39% 0.49% 4.68% 17.4% 6.61% 7.39% 7.3%
Assets 1 6,954 10,115 13,008 15,011 5,238 16,877 17,566 20,459
Book Value Per Share 2 1.600 1.330 1.680 1.850 2.020 2.100 2.220 2.570
Cash Flow per Share 2 0.3300 0.6200 0.3900 0.6700 0.7000 0.8000 0.9000 -
Capex 1 864 1,002 793 599 655 1,489 1,526 2,264
Capex / Sales 17.77% 26.91% 17.85% 9.09% 7.83% 16.6% 15.99% 22.33%
Announcement Date 2/28/20 2/25/21 2/25/22 2/28/23 2/27/24 - - -
1THB in Million2THB
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Plan B Media

Trading Rating
Investor Rating
ESG Refinitiv
B
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
8
Last Close Price
8.45 THB
Average target price
10.44 THB
Spread / Average Target
+23.52%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Outdoor Advertising

1st Jan change Capi.
PLAN B MEDIA Stock Plan B Media
-4.52% 979M
STRÖER SE & CO. KGAA Stock Ströer SE & Co. KGaA
+11.44% 3.57B
ARABIAN CONTRACTING SERVICES COMPANY Stock Arabian Contracting Services Company
-10.87% 2.86B
APG|SGA SA Stock APG|SGA SA
+21.86% 730M
CLEAR CHANNEL OUTDOOR HOLDINGS, INC. Stock Clear Channel Outdoor Holdings, Inc.
-20.88% 697M
MEGA-INFO MEDIA CO.,LTD. Stock Mega-info Media Co.,Ltd.
-29.47% 540M
VGI Stock VGI
-15.54% 493M
ELETROMIDIA S.A. Stock Eletromidia S.A.
+11.37% 473M
BRIGHT OUTDOOR MEDIA LIMITED Stock Bright Outdoor Media Limited
-2.63% 84.09M
EZAGOO LIMITED Stock Ezagoo Limited
-25.53% 83.97M
Outdoor Advertising
  1. Stock Market
  2. Equities
  3. PLANB Stock
  4. Financials Plan B Media