Plan B Media PCL Ratios and Metrics

Market cap in millions THB. Fiscal year is January - December.

Millions THB. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Feb '26 Feb 25, 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
Market Capitalization	22,265	17,941	30,456	37,963	32,523	29,702
Market Cap Growth	-29.79%	-41.09%	-19.77%	16.73%	9.50%	22.40%
Enterprise Value	24,845	21,056	33,855	42,402	37,010	34,425
Last Close Price	4.84	3.90	6.83	8.37	7.13	7.11
PE Ratio	19.44	16.23	29.00	41.66	47.42	463.81
Forward PE	17.93	14.98	26.46	36.65	38.00	61.10
PS Ratio	2.32	1.87	3.30	4.50	4.87	6.60
PB Ratio	1.77	1.43	3.06	4.24	3.96	4.04
P/TBV Ratio	2.55	2.05	3.58	5.16	5.02	4.42
P/FCF Ratio	6.38	5.15	12.51	16.05	14.41	38.58
P/OCF Ratio	4.92	3.97	9.19	12.57	11.39	19.00
PEG Ratio	1.46	1.01	1.01	1.01	1.01	1.01
EV/Sales Ratio	2.59	2.20	3.67	5.02	5.54	7.65
EV/EBITDA Ratio	5.54	7.06	12.83	17.26	18.28	41.57
EV/EBIT Ratio	13.05	11.13	20.98	29.28	34.56	253.49
EV/FCF Ratio	7.12	6.04	13.91	17.93	16.40	44.72
Debt / Equity Ratio	0.28	0.28	0.43	0.54	0.58	0.59
Debt / EBITDA Ratio	0.78	0.78	1.02	1.25	1.36	1.74
Debt / FCF Ratio	1.00	1.00	1.74	2.03	2.11	5.60
Net Debt / Equity Ratio	0.14	0.14	0.35	0.41	0.51	0.31
Net Debt / EBITDA Ratio	0.57	0.57	1.32	1.51	2.08	2.72
Net Debt / FCF Ratio	0.49	0.49	1.43	1.57	1.86	2.93
Asset Turnover	0.53	0.53	0.56	0.53	0.46	0.35
Inventory Turnover	360.78	360.78	553.37	1911.53	2191.29	502.48
Quick Ratio	1.23	1.23	1.04	0.91	0.63	0.92
Current Ratio	1.36	1.36	1.20	1.02	0.76	1.08
Return on Equity (ROE)	11.83%	11.83%	11.68%	11.04%	8.94%	-0.16%
Return on Assets (ROA)	6.54%	6.54%	6.13%	5.71%	4.58%	0.65%
Return on Invested Capital (ROIC)	10.00%	10.72%	9.68%	9.17%	7.47%	-1.87%
Return on Capital Employed (ROCE)	12.30%	12.30%	12.40%	12.10%	9.70%	1.40%
Earnings Yield	4.96%	6.16%	3.45%	2.40%	2.11%	0.22%
FCF Yield	15.66%	19.44%	7.99%	6.23%	6.94%	2.59%
Dividend Yield	4.27%	5.41%	1.71%	0.89%	0.98%	-
Payout Ratio	67.71%	67.71%	78.16%	32.92%	-	-
Buyback Yield / Dilution	-3.49%	-3.49%	0.07%	-0.99%	-6.69%	-0.04%
Total Shareholder Return	0.78%	1.92%	1.77%	-0.09%	-5.71%	-0.04%

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.