Plan B Media Future Growth

Future criteria checks 1/6

Plan B Media is forecast to grow earnings and revenue by 6.8% and 4.7% per annum respectively. EPS is expected to grow by 5.3% per annum. Return on equity is forecast to be 10.6% in 3 years.

Key information

6.8%

Earnings growth rate

5.28%

EPS growth rate

Media earnings growth	23.6%
Revenue growth rate	4.7%
Future return on equity	10.64%
Analyst coverage	Good
Last updated	21 May 2026

Recent future growth updates

No updates

Recent updates

Earnings and Revenue Growth Forecasts

SET:PLANB-R - Analysts future estimates and past financials data (THB Millions)
Date	Revenue	Earnings	Free Cash Flow	Cash from Op	Avg. No. Analysts
12/31/2028	11,208	1,330	3,862	4,674	5
12/31/2027	10,517	1,315	2,565	4,360	8
12/31/2026	10,026	1,217	2,768	3,930	8
3/31/2026	9,821	1,120	3,043	4,058	N/A
12/31/2025	9,587	1,105	3,408	4,525	N/A
9/30/2025	9,322	1,076	3,017	4,244	N/A
6/30/2025	9,554	1,068	2,706	3,974	N/A
3/31/2025	9,507	1,062	2,544	3,683	N/A
12/31/2024	9,220	1,050	2,407	3,316	N/A
9/30/2024	9,218	1,018	2,657	3,306	N/A
6/30/2024	8,795	997	2,610	3,149	N/A
3/31/2024	8,665	960	2,936	3,468	N/A
12/31/2023	8,446	911	2,350	3,020	N/A
9/30/2023	8,006	856	2,695	3,453	N/A
6/30/2023	7,598	773	2,474	3,224	N/A
3/31/2023	7,217	714	2,292	2,957	N/A
12/31/2022	6,683	686	2,223	2,856	N/A
9/30/2022	5,856	602	1,237	1,904	N/A
6/30/2022	5,225	370	1,046	1,786	N/A
3/31/2022	4,670	131	746	1,606	N/A
12/31/2021	4,499	64	751	1,563	N/A
9/30/2021	4,497	53	1,109	1,824	N/A
6/30/2021	4,268	108	1,190	1,985	N/A
3/31/2021	3,838	94	1,514	2,367	N/A
12/31/2020	3,766	140	1,426	2,446	N/A
9/30/2020	3,903	223	1,190	2,295	N/A
6/30/2020	4,210	408	965	2,076	N/A
3/31/2020	4,687	673	554	1,540	N/A
12/31/2019	4,919	743	N/A	1,293	N/A
9/30/2019	4,702	690	N/A	1,197	N/A
6/30/2019	4,708	679	N/A	1,222	N/A
3/31/2019	4,442	651	N/A	1,437	N/A
12/31/2018	4,039	636	N/A	1,175	N/A
9/30/2018	3,669	555	N/A	1,142	N/A
6/30/2018	3,256	530	N/A	957	N/A
3/31/2018	3,119	499	N/A	856	N/A
12/31/2017	3,007	461	N/A	652	N/A
9/30/2017	2,840	430	N/A	534	N/A
6/30/2017	2,708	402	N/A	531	N/A
3/31/2017	2,581	392	N/A	329	N/A
12/31/2016	2,446	352	N/A	358	N/A
9/30/2016	2,441	398	N/A	668	N/A
6/30/2016	2,359	386	N/A	669	N/A
3/31/2016	2,311	406	N/A	762	N/A
12/31/2015	2,170	400	N/A	744	N/A
9/30/2015	2,024	377	N/A	538	N/A
6/30/2015	1,799	306	N/A	454	N/A

Analyst Future Growth Forecasts

Earnings vs Savings Rate: PLANB-R's forecast earnings growth (6.8% per year) is above the savings rate (2.2%).

Earnings vs Market: PLANB-R's earnings (6.8% per year) are forecast to grow slower than the TH market (10.3% per year).

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

Revenue vs Market: PLANB-R's revenue (4.7% per year) is forecast to grow slower than the TH market (9.6% per year).

High Growth Revenue: PLANB-R's revenue (4.7% per year) is forecast to grow slower than 20% per year.

Earnings per Share Growth Forecasts

Future Return on Equity

Future ROE: PLANB-R's Return on Equity is forecast to be low in 3 years time (10.6%).

Discover growth companies

Company Analysis and Financial Data Status

Data	Last Updated (UTC time)
Company Analysis	2026/05/22 01:22
End of Day Share Price	2026/05/22 00:00
Earnings	2026/03/31
Annual Earnings	2025/12/31

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

Package	Data	Timeframe	Example US Source ^*
Company Financials	10 years	Income statement Cash flow statement Balance sheet	SEC Form 10-K SEC Form 10-Q
Analyst Consensus Estimates	+3 years	Forecast financials Analyst price targets	Analyst Research Reports Blue Matrix
Market Prices	30 years	Stock prices Dividends, Splits and Actions	ICE Market Data SEC Form S-1
Ownership	10 years	Top shareholders Insider trading	SEC Form 4 SEC Form 13D
Management	10 years	Leadership team Board of directors	SEC Form 10-K SEC Form DEF 14A
Key Developments	10 years	Company announcements	SEC Form 8-K

^* Example for US securities, for non-US equivalent regulatory forms and sources are used.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the world class team who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on Github.

Analyst Sources

Plan B Media Public Company Limited is covered by 14 analysts. 8 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

Analyst	Institution
Kawee Manitsupavong	Asia Plus Securities Company Limited
Suppapong Iemkongaek	BofA Global Research
Prasit Sujiravorakul	Bualuang Securities PCL

Plan B Media Future Growth

Future criteria checks 1/6

Key information

Recent future growth updates

Recent updates

Plan B Media Public Company Limited Proposes Dividend for the Year 2025, Payable on 8 May 2026

Plan B Media Public Company Limited, Annual General Meeting, Apr 09, 2026

Plan B Media Public Company Limited Proposes to Omit Dividend Payment for the Operating Period from January 1, 2024 to December 31, 2024

Plan B Media Public Company Limited, Annual General Meeting, Apr 29, 2025

Plan B Media Public Company Limited has filed a Follow-on Equity Offering in the amount of THB 2 billion.

Plan B Media Public Company Limited (SET:PLANB) signed a letter of intent to acquire 50% stake in Hello Bangkok LED Co., Ltd. from Roctec Global Public Company Limited (SET:ROCTEC), Suchart Luechaikajohnpan and others for THB 4 billion.

Plan B Media Public Company Limited Approves Board Changes

Plan B Media Public Company Limited, Annual General Meeting, Apr 23, 2024

Plan B Media Public Company Limited Announces Resignation of Ekapak Nirapathpongporn as Director and Member of Nomination and Remuneration Committee, Risk Management Committee, and Corporate Governance and Sustainability Committee

Plan B Media Public Company Limited Announces Somchai Vanichsenee as Chairman, Independent Director, Chairman of Audit Committee, and Chairman of Corporate Governance and Sustainability Committee Passed Away

Plan B Media Public Company Limited Announces Interim Cash Dividend, Payable on January 12, 2024

Plan B Media Public Company Limited Announces Board and Committee Changes

Plan B Media Public Company Limited Announces Interim Cash Dividend, Payable on January 13, 2023

Plan B Media Public Company Limited, Annual General Meeting, Apr 22, 2021

Plan B Media Public Company Limited Announces Amendment to Advertising Media Management and Service Agreement

Pinijsorn Luechaikajohnpan agreed to acquire 99.9% stake in GOLINK ONLINE Co., Ltd. from Plan B Media Public Company Limited (SET:PLANB) and Thanameth Sangsrianan for THB 6.4 million.