Log in
E-mail
Password
Show password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
New member
Sign up for FREE
New customer
Discover our services
Settings
Settings
Dynamic quotes 
OFFON
  1. Homepage
  2. Equities
  3. Thailand
  4. Stock Exchange of Thailand
  5. Plan B Media Public Company Limited
  6. Financials
    PLANB   TH6253010008

PLAN B MEDIA PUBLIC COMPANY LIMITED

(PLANB)
  Report
SummaryChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Valuation
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization1 21 53129 50824 26625 819--
Entreprise Value (EV)1 21 53127 16628 42928 19128 26527 814
P/E ratio 34,7x39,7x178x-900x39,8x30,0x
Yield 1,46%1,97%--1,83%2,06%
Capitalization / Revenue 5,37x6,07x6,52x6,30x4,80x4,23x
EV / Revenue 5,37x5,59x7,63x6,88x5,26x4,56x
EV / EBITDA 15,5x16,7x12,0x11,8x8,68x8,10x
Price to Book 5,43x4,74x4,70x4,96x4,06x4,05x
Nbr of stocks (in thousands) 3 529 6073 882 5683 882 5683 882 568--
Reference price (THB) 6,107,606,256,656,656,65
Announcement Date 03/01/201902/28/202002/25/2021---
1 THB in Million
Estimates
Income Statement Evolution (Annual data)
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales1 4 0124 8613 7244 0965 3736 102
EBITDA1 1 3901 6232 3622 3923 2553 436
Operating profit (EBIT)1 8969992101841 0281 238
Operating Margin 22,3%20,6%5,64%4,49%19,1%20,3%
Pre-Tax Profit (EBT)1 8991 054153-16,77621 110
Net income1 643743140-52,4651858
Net margin 16,0%15,3%3,77%-1,28%12,1%14,1%
EPS2 0,180,190,04-0,010,170,22
Dividend per Share2 0,090,15--0,120,14
Announcement Date 03/01/201902/28/202002/25/2021---
1 THB in Million
2 THB
Income Statement Evolution (Quarterly data)
Fiscal Period: December 2020 Q3 2020 Q4 2021 Q1 2021 Q2 2021 S1 2021 Q3
Net sales1 8671 2331 0241 0972 1211 098
EBITDA1 6437886815741 255564
Operating profit (EBIT)1 34,013788,9-27,0--90,7
Operating Margin 3,92%11,1%8,68%-2,46%--8,26%
Pre-Tax Profit (EBT)1 4,4814227,4-101-73,3-74,9
Net income1 1,0914037,1-70,8-33,7-53,5
Net margin 0,13%11,4%3,62%-6,45%-1,59%-4,87%
EPS2 0,000,030,01-0,02-0,01-0,01
Dividend per Share ------
Announcement Date 11/11/202002/25/202105/13/202108/10/202108/10/202111/11/2021
1 THB in Million
2 THB
Previous periodNext period
Balance Sheet Analysis
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt1 --4 1632 3722 4461 995
Net Cash position1 -2 341----
Leverage (Debt / EBITDA) --1,44x1,76x0,99x0,75x0,58x
Free Cash Flow1 4364311 4448211 6522 121
ROE (Net Profit / Equities) 16,9%14,3%2,41%-0,60%10,8%13,8%
Shareholders' equity1 3 8145 2135 8288 7526 0226 217
ROA (Net Profit / Asset) 12,9%10,7%1,39%-0,37%4,66%6,22%
Assets1 4 9676 95410 11514 16213 96113 788
Book Value Per Share2 1,121,601,331,341,641,64
Cash Flow per Share2 0,330,330,620,390,570,58
Capex1 7398641 0028871 219628
Capex / Sales 18,4%17,8%26,9%21,7%22,7%10,3%
Announcement Date 03/01/201902/28/202002/25/2021---
1 THB in Million
2 THB
Key data
Capitalization (THB) 25 819 077 871
Capitalization (USD) 761 467 481
Net sales (THB) 3 724 409 000
Net sales (USD) 110 015 317
Free-Float 53,3%
Free-Float capitalization (THB) 13 753 027 571
Free-Float capitalization (USD) 405 610 274
Avg. Exchange 20 sessions (THB) 197 436 192
Avg. Exchange 20 sessions (USD) 5 832 068
Average Daily Capital Traded 0,8%
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA