Factsheet VGI Global Media Plc No.1 O2O Solutions Provider
Pa
ge
2
VGI at One Glance
ADVERTISING
Rabbit Group – the leading digital solutions. Their
main business is Payment, which they have joined
hand with the leading partners including BTS, AIS,
Line, Kerry Express and BBL.
Currently, Rabbit Group is the largest micro-
payment platform with more than 12mn users.
Through Rabbit Group’s data analytics, enabling VGI to offer measureable and targeted advertising.
In July 2018, VGI successfully acquired 23% in
Kerry Express – the leading parcel delivery in
Thailand. Kerry Express pioneered payment-on-
delivery in the country including the acceptance of
cash or Rabbit LinePay upon the deliveries to
households. Our logistics and activation allow us
to connect with more than 40mn customers every year.
DATA
O2O SOLUTIONS
Since VGI was established in 1998, we have been committed to be Thailand’s most customer-oriented media company. VGI is now a unique market leader in
Thailand providing fully integrated Offline-to-Online (O2O) Solutions.
Currently, our business comprises of 3 main businesses including 1) Advertising, 2) Payment and 3) Logistics. These 3 platforms enable VGI to leverage on data
and allow VGI to deliver O2O Solutions. Hence, we eventually provide 3 key customers’ objectives – awareness, engagement and conversion.
ConversionEngagementAwareness
With over 20 years of experience in advertising
business, VGI has built the largest and most
captive Out-of-Home (“OOH”) media platform.
Currently, our media covers 4 principal segments:
1) Transit, 2) Office, 3) Outdoor and 4) Aviation
with over THB 7,000mn inventory on hand
covering nationwide network.
PAYMENT LOGISTICS
Pa
ge
3
O2O Solutions in Consumer Daily Life
Walking pass by McDonald’s
AdvertisingOut-of-Home and Online media
syncronisation
McDonald's Promotion on BillboardBesides BTS, we have other OOH
media to reach wider audience
McDonald’s Promotion on FacebookOur big data enables the target
audiences to see the same advertisement both OOH and Online
Being notified McDonald's
Promotion via LINEDirectly push to LINE Official Account
users nearby the brand’s beacon.
Grabbing Meal at the shop on BTS
station, Paying by Rabbit LINE Pay.Payment made easy by Rabbit LINE Pay.
Going to work via BTSGet behavioral data from Rabbit Card.
Pa
ge
4
Reasons to Invest in VGI
A unique position to grow revenue
• The leader in O2O Solutions, creating a seamless customer experience
• O2O Solutions enabling advertisers to reach target audiences at every
stage of the consumer journey with greater efficiency and effectiveness.
Diversified world-class assets
• Consolidated OOH advertising channels with over THB 7,000mn inventory
on hand
• Partnership with leading players including transportation, logistics,
telecommunications, mobile and messaging and micropayment
applications
• Potential reach of over 40mn people in the right place, at the right time and
with the right message
Leading and exclusive market positions
• Unique, long-term contract portfolio with 30-year exclusive contracts.
• Future growth underpinned by relationship with BTS and its preeminent
role in mass transit development in Thailand. 4 – 5 times expected
increase in transit media capacity by 2021/22.
• Having Rabbit Group – the largest micropayment service provider in
Bangkok.
Largest and most profitable media company
• No. 1 listed Media Company on SET by market capitalisation of THB
59,303m (USD 1,786m) as of July 2018.
• Most profitable OOH media company in Thailand and is the top five most
profitable OOH media companies in Asia, generating THB 3,936m in total
sales revenue with a superior profit margin of 21.5% in 2017/18.
• Offer no less than 50% of net profit in dividend payment.
Pa
ge
6
Advertising Network
• Over 6,000 static and digital display on
30 BTS stations and 52 trains
• >8,000 merchandising area
No. 1 Transit media in Bangkok
TRANSIT
No. 1 Office media in Bangkok CBD
OFFICE
• 1,350 digital screens in 175 office buildings
The leading Outdoor media with nationwide
network coverage and overseas expansion
OUTDOOR
• >2,000 static billboards
• 35 digital billboards
• >500 street media
• Media at 14 airports in Thailand and
Yangon airport in Myanmar
• 343 digital screens
• 76 airlines media
• 57 jet bridges
No. 2 Aviation media
AVIATION
Pa
ge
7
Payment Network
Rabbit Card (Offline)
E-Payment service for making payments across
BTS network and participating merchants.
• 9.3m rabbit cards issued
• > 6,400 retailer points
Rabbit Line Pay (Online)
E-Wallet service embedded in LINE application.
• 3.4m rabbit line pay users
PAYMENT
Rabbit AEON Card
• Provides micro loan through the JV with AEON
• >1,380 outstanding loan
Rabbit Finance
• Online financial product aggregator services
SERVICES
Pa
ge
8
Logistics Network
LOGISTICS
Partnership with Kerry Express,
the No. 1 parcel delivery in Thailand
• >800,000 parcels delivered daily
• 6,000 delivery vehicles
• 300 parcel shops
• 700 distribution centers
• >2,500 services point at shop alliance such as office mate and family mart
ACTIVATION
• Services across BTS network
• >1,000 nationwide stores
• >6,000 promoters
The leading demonstration services reaching to
end-consumer nationwide.
Pa
ge
9
Financial Data
(Unit: THB mn) 2016/17 2017/18 YoY (%)
Revenue from services 3,051 3,936 29.0%
OOH Media revenue 2,681 3,559 32.7%
Digital Services revenue 371 378 1.9%
Gross profit 1,783 2,401 34.7%
EBITDA 1,357 1,691 24.7%
Net profit 826 846 2.4%
Total assets 7,985 9,617 20.4%
Total liabilities 4,880 3,699 -24.2%
Shareholders' equity 3,105 5,917 90.6%
Gross profit margin 58.4% 61.0%
EBITDA margin 44.5% 43.0%
Net profit margin 27.1% 21.5%
Debt to Equity1 1.6x 0.6x
ROE 23.8% 18.8%
Earnings per share 0.12 0.12
Dividend per share2 0.06 0.09
KEY FINANCIAL DATA
TRANSITTHB 2,262mn
57.5%
9.6%
DIGITAL SERVICESTHB 378mn
8.6%
OFFICE & OTHERTHB 338mn
24.3%
OUTDOORTHB 958mn
THB
3,936mn
2017/18 REVENUE CONTRIBUTION
OPERATING REVENUE AND GROSS PROFIT MARGIN
1,4011,977
2,838 3,149 2,9632,341
3,0513,936
35.3% 34.5%
54.6% 57.4% 55.3%62.4%
58.4% 61.0%
2010/11 2011/12 2012/13 2013/14 2014/15 2015/16 2016/17 2017/18
Operating Revenue Gross Profit Margin (%)
7YRS CAGR = 15.9%
Note: VGI's fiscal year runs from 1 April to 31 March
1Total interest bearing debt/total shareholder’s equity 2The total dividend payment from 2017/18 operations was THB 741mn
Pa
ge
10
STOCK PROFILE SHAREHOLDING STRUCTURE
% out of
total
1 Bangkok Mass Transit System PCL 46.8
2 BTS Group Holdings PCL 24.0
3 Bangkok Bank PCL 8.7
4 Credit Suisse Ag, Singapore Branch 2.3
5 N.C.B. Trust Limited-norges Bank 11 1.6
6 State Street Europe Limited 1.5
7 Thai NVDR Company Limited 1.4
8 South East Asia UK (Type C) Nominees Limited 1.2
9 Phatra Securities PCL 1.0
10 Kasikorn Securities PCL 0.9
Total 89.4%
Top 10 Shareholders:
Stock Symbol: VGI
Market: Stock Exchange of Thailand (SET)
Industry: Services
Sector: Media & Publishing
Share Price: THB 7.10 (as of 31 July 2018)
Market Capitalisation: THB 59,303mn / USD 1,786mn
Outstanding Shares: 8,557mn shares
Free Float: 27.5%
Share Price Performance:
Note: As of 31 July 2018
Kanjanapas
Family
BTSG’s
Minorities
46.8%
0.5%
28.6%24.0%
0.1%
41.0% 59.0%
97.5% BTSG
PublicBTSCKanjanapas
Family
VGI
0.6%
Note: Shareholding structure as of 17 July 2018
7.10
0
200
400
600
800
1,000
1,200
0.0
1.0
2.0
3.0
4.0
5.0
6.0
7.0
8.0
9.0
VGI TURNOVER (RHS) SET Index (rebased) VGI TB
ADTV = THB 115mn