Financial analysis assignment: Analyzing the Business Strategies of Various C...Total Assignment Help
The major part of operations as discussed in this financial analysis assignment of
Woolworth's Limited is in Australia and New Zealand. The company belongs to consumer goods
industry (Woolworth's, 2019)
Asset quality was better among peers but in tight liquidity situation it would remain challenging. Margin was compressed slightly in sequential basis but management continued to guided domestic NIM at 3% level from present of 2.95%. NSL value bank at Rs.634/share which is 0.75 times of FY14E’s book value.
Narnolia Securities Limited expects Infosys growth in all segments as well as to be stable in the coming quarters. We recommended buy stock which is upgraded our target price from Rs 3395 to Rs 3622 marginally improved by 60bps
Analysing in terms of-
Liquidity Ratio
1. Current Ratio (Current Assets / Current Liabilities)
2. Liquid Ratio (Cash + Marketable Securities + Account Receivables) / Current Liabilities
Profitability Ratio
1. Gross Margin (Gross profit / Sales)
2. Net Profit Ratio (Net Profit / Net Sales)
3. ROE (PAT / Equity)
4. ROCE (EBIT/Capital Employed)
Solvency Ratio
1. Debt/Equity
2. Debt/TA
Financial analysis assignment: Analyzing the Business Strategies of Various C...Total Assignment Help
The major part of operations as discussed in this financial analysis assignment of
Woolworth's Limited is in Australia and New Zealand. The company belongs to consumer goods
industry (Woolworth's, 2019)
Asset quality was better among peers but in tight liquidity situation it would remain challenging. Margin was compressed slightly in sequential basis but management continued to guided domestic NIM at 3% level from present of 2.95%. NSL value bank at Rs.634/share which is 0.75 times of FY14E’s book value.
Narnolia Securities Limited expects Infosys growth in all segments as well as to be stable in the coming quarters. We recommended buy stock which is upgraded our target price from Rs 3395 to Rs 3622 marginally improved by 60bps
Analysing in terms of-
Liquidity Ratio
1. Current Ratio (Current Assets / Current Liabilities)
2. Liquid Ratio (Cash + Marketable Securities + Account Receivables) / Current Liabilities
Profitability Ratio
1. Gross Margin (Gross profit / Sales)
2. Net Profit Ratio (Net Profit / Net Sales)
3. ROE (PAT / Equity)
4. ROCE (EBIT/Capital Employed)
Solvency Ratio
1. Debt/Equity
2. Debt/TA
Class 12 Accountancy Project
Analysis of Financial Statements of Deepak Nitrite Limited.
Specific 1=> Calculation of Accounting Ratios. (2018-19, 2019-20)
Specific 2=> Cash Flow Statement and comments on it. (2018-19, 2019-20)
Specific 3=> Segment analysis of 4 segments on the basis of Revenue, PBIT, Capital Employee and Combined Comparative Statement.
The data used for this project is from the annual report of Deepak Nitrite Limited taken from www.bseindia.com.
From the data of the financial year ended 31st March 2020
Analysis of Financial Statement of SNGCMaaz HaCeeb
Analysis of Financial Statement of SNGC to determined the financial position of the company and also compared it with their previous year whether company progress increases or decreases
Shriram Transport Finance Company Q1FY15: Buy for a target of Rs1130IndiaNotes.com
Shriram Transport’s 1QFY15 PAT declined 10% YoY and (up 4% QoQ to INR3b (In line). Moderation in AUM growth (+4% YoY to INR544b), decline in disbursements (7% YoY), and improvement in margins (10bp QoQ) are key highlights of the quarter; buy.
This report seeks to provide an overview of the various sources of financing in India, looking at the trends for the last few years as well the outlook over the next year.
Divi’s Laboratories Better business model in comparison to other Indian healthcare companies, Narnolia Securities Limited positive for the stock and recommend BUY with target price of Rs 1350 as well as for Godrej Consumer due to 20%+ growth in the domestic market. Also we advice our investors to book part profit at the current level of Axis bank.
Ranbaxy's 5QFY14 results were below estimates. Revenue was flat YoY at INR24.7b, while EBITDA declined 7% YoY to INR1.5b, with EBITDA margin at 6.1%. Reported loss stood at INR738m
Petronet LNG: Reports decent set of numbers, hold - Sushil FinanceIndiaNotes.com
Petronet LNG has reported decent set of numbers for the quarter ended March’14 which were slightly better than expectations. With no major trigger in offing in near term, expect the stock to underperform & hence maintain hold with a revised price target of Rs152
Class 12 Accountancy Project
Analysis of Financial Statements of Deepak Nitrite Limited.
Specific 1=> Calculation of Accounting Ratios. (2018-19, 2019-20)
Specific 2=> Cash Flow Statement and comments on it. (2018-19, 2019-20)
Specific 3=> Segment analysis of 4 segments on the basis of Revenue, PBIT, Capital Employee and Combined Comparative Statement.
The data used for this project is from the annual report of Deepak Nitrite Limited taken from www.bseindia.com.
From the data of the financial year ended 31st March 2020
Analysis of Financial Statement of SNGCMaaz HaCeeb
Analysis of Financial Statement of SNGC to determined the financial position of the company and also compared it with their previous year whether company progress increases or decreases
Shriram Transport Finance Company Q1FY15: Buy for a target of Rs1130IndiaNotes.com
Shriram Transport’s 1QFY15 PAT declined 10% YoY and (up 4% QoQ to INR3b (In line). Moderation in AUM growth (+4% YoY to INR544b), decline in disbursements (7% YoY), and improvement in margins (10bp QoQ) are key highlights of the quarter; buy.
This report seeks to provide an overview of the various sources of financing in India, looking at the trends for the last few years as well the outlook over the next year.
Divi’s Laboratories Better business model in comparison to other Indian healthcare companies, Narnolia Securities Limited positive for the stock and recommend BUY with target price of Rs 1350 as well as for Godrej Consumer due to 20%+ growth in the domestic market. Also we advice our investors to book part profit at the current level of Axis bank.
Ranbaxy's 5QFY14 results were below estimates. Revenue was flat YoY at INR24.7b, while EBITDA declined 7% YoY to INR1.5b, with EBITDA margin at 6.1%. Reported loss stood at INR738m
Petronet LNG: Reports decent set of numbers, hold - Sushil FinanceIndiaNotes.com
Petronet LNG has reported decent set of numbers for the quarter ended March’14 which were slightly better than expectations. With no major trigger in offing in near term, expect the stock to underperform & hence maintain hold with a revised price target of Rs152
Narnolia Securities Limited expect that the KPIT Tech company would report better earnings with margin ramp up and signing of larger deals in next couple of quarters. Now, we upgrade our view on the stock from “Neutral” to “Buy” with a price target of Rs 185. At a CMP of Rs 160, stock trades at 9.5x FY15E EPS.
Narnolia Securities Limited expect, TCS will be star performer in growth sense than other peers. Hence,we are maintaining 17% (revised from 18%) revenue growth in dollar term for FY14E because of improved demand environment, while NASSCOM expects 12-14% for the Industry. At a price of Rs 2041, it is trading at 18x FY15E earnings, We maintain" BUY" view on the stock with a target price of Rs 2510. Also Hold Stock of HDFC Bank
Narnolia Securities Limited positive to buy stocks of TCS, HDFC Bank, FEDERAL BANK, DB CORP and ITC Stock with target price of Rs 2360 ,Rs 760/share, 98/share, Rs 340, and Rs 380 respectively
Narnolia Securities Limited positive to buy stocks of Prestige Estates, Tech Mahindra and Lupin with target price of Rs. 165, Rs 2130 and Rs. 1000 respectively. Also sell with a revised price target of Rs. 400 Cummins stock
Narnolia Securities Limited expect performance Public Sector Banks (PSBs) to remain muted on the back of slower pace of loan growth and deteriorating asset quality led by ongoing restructure assets and stress in economy. For more information contact us on http://www.narnolia.com/index.php/contact-us/
MindTree: Rupee appreciation drags revenue growth during Q1FY15IndiaNotes.com
Onsite pricing was up 2.7%, while offshore pricing declined by 0.5%. In INR terms revenues grew at a slower rate by 2.4% QoQ impacted by rupee appreciation during the quarter. EBITDA grew by 41.5% YoY, but fell by 4.9%.
GAIL (India) Limited Company registered a turnover of Rs. 26902.25 Cr, up by 19% in H1FY14 but Other income was down 8% to Rs 279.6 Cr. Narnolia Securities Limited recommend neutral view on the stock.
India Equity Analytics today by Narnolia Securities Limited. We recommended Kajaria Ceremics and Zensar Tech to BUY the stock with target price of Rs 350 and Rs 440 respectively. Also book profit on HDFC LTD stock.
Mr. Narayan Murthy expressed its view regarding senior level exits from the company. In near term, non-performers in Infosys could be asked to leave or may hand over layoff notices. Infosys will retain its revenue acceleration and margin expansion. We retain our “BUY” view on the stock with a target price of target price of Rs 3910 .
Hindustan Media Q1FY15: Strong advertising as well as circulation growth, BuyIndiaNotes.com
During the quarter, the company's revenue grew 16.5% YoY to INR2.1b (est INR2.02b). Advertising revenue grew 17% YoY to INR1.56b (est INR1.5b) largely led by yield improvement. Circulation revenue grew 17% YoY to INR493m (est INR458m). Buy
Similar to Zee Entertainment Enterprises: Good quarter; near-term outlook weak - Prabhudas Lilladher (20)
[Note: This is a partial preview. To download this presentation, visit:
https://www.oeconsulting.com.sg/training-presentations]
Sustainability has become an increasingly critical topic as the world recognizes the need to protect our planet and its resources for future generations. Sustainability means meeting our current needs without compromising the ability of future generations to meet theirs. It involves long-term planning and consideration of the consequences of our actions. The goal is to create strategies that ensure the long-term viability of People, Planet, and Profit.
Leading companies such as Nike, Toyota, and Siemens are prioritizing sustainable innovation in their business models, setting an example for others to follow. In this Sustainability training presentation, you will learn key concepts, principles, and practices of sustainability applicable across industries. This training aims to create awareness and educate employees, senior executives, consultants, and other key stakeholders, including investors, policymakers, and supply chain partners, on the importance and implementation of sustainability.
LEARNING OBJECTIVES
1. Develop a comprehensive understanding of the fundamental principles and concepts that form the foundation of sustainability within corporate environments.
2. Explore the sustainability implementation model, focusing on effective measures and reporting strategies to track and communicate sustainability efforts.
3. Identify and define best practices and critical success factors essential for achieving sustainability goals within organizations.
CONTENTS
1. Introduction and Key Concepts of Sustainability
2. Principles and Practices of Sustainability
3. Measures and Reporting in Sustainability
4. Sustainability Implementation & Best Practices
To download the complete presentation, visit: https://www.oeconsulting.com.sg/training-presentations
Cracking the Workplace Discipline Code Main.pptxWorkforce Group
Cultivating and maintaining discipline within teams is a critical differentiator for successful organisations.
Forward-thinking leaders and business managers understand the impact that discipline has on organisational success. A disciplined workforce operates with clarity, focus, and a shared understanding of expectations, ultimately driving better results, optimising productivity, and facilitating seamless collaboration.
Although discipline is not a one-size-fits-all approach, it can help create a work environment that encourages personal growth and accountability rather than solely relying on punitive measures.
In this deck, you will learn the significance of workplace discipline for organisational success. You’ll also learn
• Four (4) workplace discipline methods you should consider
• The best and most practical approach to implementing workplace discipline.
• Three (3) key tips to maintain a disciplined workplace.
Falcon stands out as a top-tier P2P Invoice Discounting platform in India, bridging esteemed blue-chip companies and eager investors. Our goal is to transform the investment landscape in India by establishing a comprehensive destination for borrowers and investors with diverse profiles and needs, all while minimizing risk. What sets Falcon apart is the elimination of intermediaries such as commercial banks and depository institutions, allowing investors to enjoy higher yields.
Digital Transformation and IT Strategy Toolkit and TemplatesAurelien Domont, MBA
This Digital Transformation and IT Strategy Toolkit was created by ex-McKinsey, Deloitte and BCG Management Consultants, after more than 5,000 hours of work. It is considered the world's best & most comprehensive Digital Transformation and IT Strategy Toolkit. It includes all the Frameworks, Best Practices & Templates required to successfully undertake the Digital Transformation of your organization and define a robust IT Strategy.
Editable Toolkit to help you reuse our content: 700 Powerpoint slides | 35 Excel sheets | 84 minutes of Video training
This PowerPoint presentation is only a small preview of our Toolkits. For more details, visit www.domontconsulting.com
VAT Registration Outlined In UAE: Benefits and Requirementsuae taxgpt
Vat Registration is a legal obligation for businesses meeting the threshold requirement, helping companies avoid fines and ramifications. Contact now!
https://viralsocialtrends.com/vat-registration-outlined-in-uae/
3.0 Project 2_ Developing My Brand Identity Kit.pptxtanyjahb
A personal brand exploration presentation summarizes an individual's unique qualities and goals, covering strengths, values, passions, and target audience. It helps individuals understand what makes them stand out, their desired image, and how they aim to achieve it.
The world of search engine optimization (SEO) is buzzing with discussions after Google confirmed that around 2,500 leaked internal documents related to its Search feature are indeed authentic. The revelation has sparked significant concerns within the SEO community. The leaked documents were initially reported by SEO experts Rand Fishkin and Mike King, igniting widespread analysis and discourse. For More Info:- https://news.arihantwebtech.com/search-disrupted-googles-leaked-documents-rock-the-seo-world/
At Techbox Square, in Singapore, we're not just creative web designers and developers, we're the driving force behind your brand identity. Contact us today.
Enterprise Excellence is Inclusive Excellence.pdfKaiNexus
Enterprise excellence and inclusive excellence are closely linked, and real-world challenges have shown that both are essential to the success of any organization. To achieve enterprise excellence, organizations must focus on improving their operations and processes while creating an inclusive environment that engages everyone. In this interactive session, the facilitator will highlight commonly established business practices and how they limit our ability to engage everyone every day. More importantly, though, participants will likely gain increased awareness of what we can do differently to maximize enterprise excellence through deliberate inclusion.
What is Enterprise Excellence?
Enterprise Excellence is a holistic approach that's aimed at achieving world-class performance across all aspects of the organization.
What might I learn?
A way to engage all in creating Inclusive Excellence. Lessons from the US military and their parallels to the story of Harry Potter. How belt systems and CI teams can destroy inclusive practices. How leadership language invites people to the party. There are three things leaders can do to engage everyone every day: maximizing psychological safety to create environments where folks learn, contribute, and challenge the status quo.
Who might benefit? Anyone and everyone leading folks from the shop floor to top floor.
Dr. William Harvey is a seasoned Operations Leader with extensive experience in chemical processing, manufacturing, and operations management. At Michelman, he currently oversees multiple sites, leading teams in strategic planning and coaching/practicing continuous improvement. William is set to start his eighth year of teaching at the University of Cincinnati where he teaches marketing, finance, and management. William holds various certifications in change management, quality, leadership, operational excellence, team building, and DiSC, among others.
"𝑩𝑬𝑮𝑼𝑵 𝑾𝑰𝑻𝑯 𝑻𝑱 𝑰𝑺 𝑯𝑨𝑳𝑭 𝑫𝑶𝑵𝑬"
𝐓𝐉 𝐂𝐨𝐦𝐬 (𝐓𝐉 𝐂𝐨𝐦𝐦𝐮𝐧𝐢𝐜𝐚𝐭𝐢𝐨𝐧𝐬) is a professional event agency that includes experts in the event-organizing market in Vietnam, Korea, and ASEAN countries. We provide unlimited types of events from Music concerts, Fan meetings, and Culture festivals to Corporate events, Internal company events, Golf tournaments, MICE events, and Exhibitions.
𝐓𝐉 𝐂𝐨𝐦𝐬 provides unlimited package services including such as Event organizing, Event planning, Event production, Manpower, PR marketing, Design 2D/3D, VIP protocols, Interpreter agency, etc.
Sports events - Golf competitions/billiards competitions/company sports events: dynamic and challenging
⭐ 𝐅𝐞𝐚𝐭𝐮𝐫𝐞𝐝 𝐩𝐫𝐨𝐣𝐞𝐜𝐭𝐬:
➢ 2024 BAEKHYUN [Lonsdaleite] IN HO CHI MINH
➢ SUPER JUNIOR-L.S.S. THE SHOW : Th3ee Guys in HO CHI MINH
➢FreenBecky 1st Fan Meeting in Vietnam
➢CHILDREN ART EXHIBITION 2024: BEYOND BARRIERS
➢ WOW K-Music Festival 2023
➢ Winner [CROSS] Tour in HCM
➢ Super Show 9 in HCM with Super Junior
➢ HCMC - Gyeongsangbuk-do Culture and Tourism Festival
➢ Korean Vietnam Partnership - Fair with LG
➢ Korean President visits Samsung Electronics R&D Center
➢ Vietnam Food Expo with Lotte Wellfood
"𝐄𝐯𝐞𝐫𝐲 𝐞𝐯𝐞𝐧𝐭 𝐢𝐬 𝐚 𝐬𝐭𝐨𝐫𝐲, 𝐚 𝐬𝐩𝐞𝐜𝐢𝐚𝐥 𝐣𝐨𝐮𝐫𝐧𝐞𝐲. 𝐖𝐞 𝐚𝐥𝐰𝐚𝐲𝐬 𝐛𝐞𝐥𝐢𝐞𝐯𝐞 𝐭𝐡𝐚𝐭 𝐬𝐡𝐨𝐫𝐭𝐥𝐲 𝐲𝐨𝐮 𝐰𝐢𝐥𝐥 𝐛𝐞 𝐚 𝐩𝐚𝐫𝐭 𝐨𝐟 𝐨𝐮𝐫 𝐬𝐭𝐨𝐫𝐢𝐞𝐬."
Zee Entertainment Enterprises: Good quarter; near-term outlook weak - Prabhudas Lilladher
1.
Zee Entertainment Enterprises
Good quarter; near‐term outlook weak
May 21, 2014
Prabhudas Lilladher Pvt. Ltd. and/or its associates (the 'Firm') does and/or seeks to do business with companies covered in its research reports. As a result investors should be aware that
the Firm may have a conflict of interest that could affect the objectivity of the report. Investors should consider this report as only a single factor in making their investment decision.
Please refer to important disclosures and disclaimers at the end of the report
Q4FY14 Result Update
Balwindar Singh
balwindarsingh@plindia.com
+91‐22‐66322239
Rating BUY
Price Rs294
Target Price Rs330
Implied Upside 12.2%
Sensex 24,298
Nifty 7,253
(Prices as on May 21, 2014)
Trading data
Market Cap. (Rs bn) 281.9
Shares o/s (m) 960.0
3M Avg. Daily value (Rs m) 1638.4
Major shareholders
Promoters 43.07%
Foreign 47.94%
Domestic Inst. 3.43%
Public & Other 5.56%
Stock Performance
(%) 1M 6M 12M
Absolute 12.5 15.9 21.6
Relative 5.8 (4.2) 0.8
How we differ from Consensus
EPS (Rs) PL Cons. % Diff.
2015 10.5 10.6 ‐1.2
2016 12.6 12.9 ‐2.0
Price Performance (RIC: ZEE.BO, BB: Z IN)
Source: Bloomberg
0
50
100
150
200
250
300
350
May‐13
Jul‐13
Sep‐13
Nov‐13
Jan‐14
Mar‐14
May‐14
(Rs)
Zee reported Q4FY14 earnings ahead of estimates driven by higher top‐line and
margins. Ad revenues grew by 21.5% YoY outpacing ad industry growth by wide
margin. PAT stood at Rs2.2bn, 21% YoY (PLe: Rs1.8bn). Going forward, Zee expects
industry ad revenues to grow in double digits in FY15E (we model for Zee ad
growth of 15% YoY). On the subscription side, domestic subscription revenue grew
by 13.2% YoY in FY14. However, growth in FY15E is likely to be muted as Phase‐
III/IV digitization continues to be delayed. Implementation of gross billing in Phase‐
I/II remains the major trigger. On the costs side, programming costs are likely to
increase by 15‐20% YoY due to increase in original programming hours and higher
content costs. Further, launch of new channels will result in increased costs. We
have trimmed our estimates by 6%/4% to factor in lower domestic subscription
revenues and higher content costs. However, we maintain BUY as digitization
remains a cash cow for Zee, the benefit of which is likely to be realised over next
few years. We estimate EPS CAGR of 17% over FY14‐16E. With consistent earnings
growth, debt‐free balance sheet, limited capex, robust FCFF generation and
improvement in return ratios, we expect Zee to continue to trade at premium
valuations.
Ad growth of 22% YoY and higher syndication revenues drives topline growth;
PAT above expectations: Zee reported consolidated revenues of Rs11.6bn, 20%
YoY (PLe: Rs10.7bn) supported by strong ad growth of 21.5% YoY and higher
syndication revenues. Ad revenues stood at Rs5.8bn, 21.5% YoY (PLe: Rs5.5bn).
Syndication revenues were helped by sports properties. Total subscription
revenues were marginally lower at Rs4.6bn, 2.0% YoY against estimates of
Rs4.8bn. Domestic subscription revenues stood at Rs3.3bn, flat YoY, while
international subscription revenues stood at Rs1.3bn, 10% YoY. EBITDA stood at
Rs3.1bn, 29% YoY (PLe: Rs2.4bn) with margins of 26.9% (180bps YoY/240bps
QoQ). Excluding sports, EBITDA margins declined by 430bps YoY/1,090bps QoQ
to 28.7%. PAT stood at Rs2.2bn, 21% YoY (PLe: Rs1.8bn).
Contd…2
Key financials (Y/e March) 2013 2014 2015E 2016E
Revenues (Rs m) 36,996 44,217 49,926 57,676
Growth (%) 21.7 19.5 12.9 15.5
EBITDA (Rs m) 9,543 12,043 13,404 16,436
PAT (Rs m) 7,196 8,921 10,070 12,115
EPS (Rs) 7.5 9.3 10.5 12.6
Growth (%) 22.8 23.1 12.9 20.3
Net DPS (Rs) 2.0 2.0 2.4 2.7
Profitability & Valuation 2013 2014 2015E 2016E
EBITDA margin (%) 25.8 27.2 26.8 28.5
RoE (%) 19.6 20.6 20.0 21.1
RoCE (%) 24.9 26.4 25.2 27.3
EV / sales (x) 7.4 6.2 5.4 4.6
EV / EBITDA (x) 28.8 22.9 20.1 16.2
PE (x) 38.9 31.6 28.0 23.3
P / BV (x) 7.2 6.0 5.3 4.6
Net dividend yield (%) 0.7 0.7 0.8 0.9
Source: Company Data; PL Research
2.
May 21, 2014 2
Zee Entertainment Enterprises
Ad growth supported by market share improvement, new channel launches;
FY15 industry ad growth likely to be in double digits: While TV ad industry grew
by 11% YoY during Q4, Zee recorded superior ad growth of 21.5% YoY driven by
strengthening of content, increase in relative market share, increase in ad rates
offsetting decrease in ad minutes and new channel launches. For FY14, ad
growth stood at 21% YoY. Management expects FY15 industry ad growth to
remain in double digits
Domestic subscription revenues growth likely to be muted in FY15E: Domestic
subscription revenues have been flat from last three quarters as delay in
implementation of gross billing continues. Adoption of gross billing in Phase‐I/II
remains the next trigger. As per management, growth in domestic subscription
revenues is likely to be muted in FY15E due to delay in seeding of boxes in
Phase‐III/IV. Zee expects domestic subscription growth trajectory to pick up in
FY16E as Phase‐III/IV digitization picks up then.
Trim estimates by 6%/4% to factor in lower domestic subscription revenues
and higher content costs...: We are trimming our estimates for FY15E/16E to
account for lower subscription revenues and higher content costs. Revised EPS
stands at Rs10.5/12.6 for FY15E/16E respectively.
...However, we maintain ‘BUY’ with target price of Rs330: Digitization remains
a cash cow for Zee, the benefit of which is likely to be realised over next few
years. With consistent earnings growth, debt‐free balance sheet, limited capex,
robust FCFF generation and improvement in return ratios, Zee presents an
attractive investment opportunity.
Exhibit 1: Change in Estimates
FY15E FY16E
Old
Estimates
New
Estimates
%
Change
Old
Estimates
New
Estimates
%
Change
Net sales (Rs m) 50,342 49,926 ‐0.8% 57,559 57,676 0.2%
EBITDA (Rs m) 14,170 13,404 ‐5.4% 16,916 16,436 ‐2.8%
Margin (%) 28.1% 26.8% ‐130 29.4% 28.5% ‐89
PAT (Rs m) 10,597 10,070 ‐5.0% 12,490 12,115 ‐3.0%
EPS (Rs)s 11.1 10.5 ‐5.5% 13.1 12.6 ‐3.7%
Source: PL Research
3.
May 21, 2014 3
Zee Entertainment Enterprises
Exhibit 2: Q4FY14 Result Overview ‐ Consolidated (Rs m)
Y/e March Q4FY14 Q4FY13 YoY gr. (%) Q3FY14 FY14 FY13 YoY gr. (%)
Net Sales 11,588 9,643 20.2 11,884 44,217 36,996 19.5
Expenditure
Prog. & Operating Cost 5,444 4,669 16.6 6,095 20,688 17,401 18.9
% of Net sales 47.0 48.4 51.3 46.8 47.0
Personnel 998 835 19.6 959 3,905 3,591 8.7
% of Net sales 8.6 8.7 8.1 8.8 9.7
SGA Expenses 2,030 1,716 18.3 1,923 7,581 6,461 17.3
% of Net sales 17.5 17.8 16.2 17.1 17.5
Total Expenditure 8,472 7,220 17.3 8,976 32,174 27,453 17.2
EBITDA 3,116 2,423 28.6 2,907 12,043 9,543 26.2
Margin (%) 26.9 25.1 24.5 27.2 25.8
Depreciation 189 115 65.1 135 501 399 25.7
EBIT 2,927 2,308 26.8 2,773 11,541 9,144 26.2
Interest 70 28 147.2 32 158 85 85.6
Other Income 155 538 (71.1) 380 1,807 1,460 23.8
PBT 3,012 2,818 6.9 3,121 13,190 10,519 25.4
Tax 853 1,014 (15.9) 985 4,291 3,338 28.5
Tax Rate (%) 28.3 36.0 31.6 32.5 31.7
Adjusted PAT before minority 2,159 1,803 19.7 2,136 8,900 7,181 23.9
Minority interest (13) (2) ‐ (21) (24) (12.7)
Adjusted PAT after minority 2,172 1,806 20.3 2,136 8,800 7,205 22.1
Extraordinary Income — — — 120 — NA
Reported PAT 2,172 1,806 20.3 2,136 8,920 7,205 23.8
Adjusted EPS 2.3 1.9 20.4 2.2 9.2 7.5 21.6
Source: Company Data, PL Research
4.
May 21, 2014 4
Zee Entertainment Enterprises
Robust ad growth of 22% YoY outperformed industry ad growth of
11% YoY
Reported ad revenues growth of 22% YoY outperformed industry ad growth of 11%
YoY. Ad growth has been driven by three factors ‐ strengthening of network ratings,
increase in ad rates offsetting decrease in ad minutes and new channel launches. Zee
continues to consistently boast of superior ad growth than peers. For FY14, Zee’s ad
revenues grew by 21% YoY. For FY15E, management expects industry ad revenues
growth to remain in double digits
Exhibit 3: Advertisement growth remains strong
‐20.0%
‐10.0%
0.0%
10.0%
20.0%
30.0%
40.0%
‐
1,000
2,000
3,000
4,000
5,000
6,000
7,000
8,000
Q1FY12
Q2FY12
Q3FY12
Q4FY12
Q1 FY13
Q2FY13
Q3FY13
Q4FY13
Q1 FY14
Q2FY14
Q3FY14
Q4FY14
(Rs m)
Ad revenues YoY gr. (RHS)
Source: Company Data, PL Research
Network ratings continue to improve in Q4FY14
During Q4FY14, Zee TV averaged 482TVMs with market share of 17.1%. In the
primetime band, Zee TV averaged 305TVMs implying market share of 19.3%. Zee
TV was the No. 2 channel in the GEC genre during the quarter.
Zee Cinema continues to lead in its genre with market share of 33.3% among top
3 Hindi movie channels.
Zee Marathi strengthened its 1st
position through improvement in market share.
It recorded 47.6% market share amongst top 3 Marathi GECs.
Zee Bangla remained 2nd
in the Bangla GEC genre with market share of 37.2%. It
continues to lead the non‐fiction genre with 85% market share.
Zee Telugu recorded a relative share of 21.1% and ranked 3rd
in the genre during
the quarter.
Zee Kannada’s market share stood at 13.5%.
Niche channel like Zee Q and Zee Khana Khazana also performed well. Zee
Khana Khazana has climbed up the ratings chart and is now established as No.1
lifestyle channel of India.
5.
May 21, 2014 5
Zee Entertainment Enterprises
Sports revenues grew by 83% YoY in Q4 helped by syndication; losses
likely to reduce in FY15E
Sports revenues stood at Rs1.9bn, 83% YoY. Sports revenues during the quarter were
helped by syndication of various sports properties including South Africa v/s
Australia cricket, West Indies v/s England etc . Sports business generated an EBITDA
of Rs351m (after several consecutive quarters of losses) helped primarily by
syndication revenues.
Sports losses are likely to reduce in FY15E as there are no cricket matches involving
India lined up. We have modelled for sports losses of Rs 0.8bn/0.6bn in FY15E/16E,
respectively.
Exhibit 4: Sports Business Financials
Q1FY12 Q2FY12 Q3FY12 Q4FY12 Q1 FY13 Q2FY13 Q3FY13 Q4FY13 Q1 FY14 Q2FY14 Q3FY14 Q4FY14
Revenues 873 881 901 1,279 992 1,818 1,078 1,072 1,159 1,558 1,915 1,959
YoY gr. 4.9% ‐26.0% ‐45.9% ‐10.2% 13.6% 106.4% 19.6% ‐16.2% 16.8% ‐14.3% 77.6% 82.7%
EBITDA (566) (226) (100) (588) (210) (169) (86) (405) (95) (191) (1,041) 351
Margin ‐64.8% ‐25.7% ‐11.1% ‐46.0% ‐21.2% ‐9.3% ‐8.0% ‐37.8% ‐8.2% ‐16.5% ‐54.4% 17.9%
Source: Company Data, PL Research
Excluding sports, margins under pressure this quarter
Excluding sports, topline for the quarter grew by 12% YoY. However, EBITDA margins
declined to 28.7% (‐430bps YoY/‐1,090bps). EBITDA margin decline was primarily on
account for higher programming costs due to increase in original programming
hours, cost inflation and acquiring content for new channels. Going forward,
management highlighted that ex‐sports margins are likely to remain under pressure
due to increase in content costs. Non sports programming costs will go up
substantially due to cost inflation, increase in number of hours of original
programming on existing channels apart from new channels. Non sports
programming cost can increase by 15‐20% YoY in FY15E. Zee plans to increase hours
of original programming on all channels by 15‐20%.
Exhibit 5: Excluding Sports ‐ Financials
Q1FY12 Q2FY12 Q3FY12 Q4FY12 Q1 FY13 Q2FY13 Q3FY13 Q4FY13 Q1 FY14 Q2FY14 Q3FY14 Q4FY14
Revenues 6,110 6,247 6,535 7,412 7,438 7,717 8,311 8,571 8,574 9,455 9,969 9,629
YoY gr. 2.9% 5.4% ‐0.7% 13.1% 21.7% 23.5% 27.2% 15.6% 15.3% 22.5% 19.9% 12.3%
EBITDA 2,126 2,246 2,147 2,188 2,543 2,345 2,698 2,828 3,010 3,296 3,948 2,765
Margin 34.8% 35.9% 32.9% 29.5% 34.2% 30.4% 32.5% 33.0% 35.1% 33.4% 39.6% 28.7%
Source: Company Data, PL Research
6.
May 21, 2014 6
Zee Entertainment Enterprises
Domestic subscription growth likely to be muted in FY15E
Total subscription revenues for the quarter stood at Rs4.6bn, 2% YoY marginally
lower than our estimates of Rs4.8bn. Domestic subscription revenues stood at
Rs3.3bn, flat YoY, while international subscription revenues stood at Rs1.3bn, 10%
YoY. Domestic subscription revenues have been flat from last three quarters. As per
management, growth in domestic subscription revenues is likely to be muted in
FY15E as Phase‐III/IV digitization continues to be delayed. Zee expects domestic
subscription growth trajectory to pick up in FY16E as Phase‐III/IV digitization picks up
then.
Exhibit 6: Break‐up of Subscription Revenue
Q1FY12 Q2FY12 Q3FY12 Q4FY12 Q1 FY13 Q2FY13 Q3FY13 Q4FY13 Q1 FY14 Q2FY14 Q3FY14 Q4FY14
Domestic 2,075 1,951 2,223 2,973 2,505 2,809 2,961 3,374 3,168 3,350 3,322 3,343
YoY gr. 29.4% 11.6% 23.0% 47.0% 20.7% 43.9% 33.2% 13.5% 26.5% 19.3% 12.2% ‐0.9%
International 976 959 1,039 1,049 1,136 1,141 1,137 1,172 1,073 1,231 1,243 1,292
YoY gr. ‐3.4% ‐3.0% 2.7% ‐3.2% 16.4% 18.9% 9.5% 11.7% ‐5.6% 7.9% 9.3% 10.3%
Total 3,051 2,910 3,262 4,022 3,641 3,950 4,098 4,546 4,241 4,581 4,565 4,635
YoY gr. 16.7% 6.3% 15.7% 29.4% 19.3% 35.7% 25.6% 13.0% 16.5% 16.0% 11.4% 2.0%
Source: Company Data, PL Research
Conference Call Highlights
New channel launch Zindagi: For Zindagi, content will be sourced from Pakistan,
Turkey, Egypt and Latin America. Pakistani content need not be
dubbed/remade. For content sourced from other countries, it needs to be
remade.
TV advertisement industry: will continue to grow in double digits over the
medium term
Domestic subscription revenues: are flat from last 3 quarters. Last Q4, Zee had
catchup revenues in domestic subscription. Upside in Phase‐I/II is more or less
captured. In FY15E, Zee will see muted growth in domestic subscription
revenues. Quarterly run rate will be similar to this quarter
Ad cap: Zee has implemented ad cap across all channels from 1st Oct, 2013.
However, music and news channels have not implemented ad cap across the
industry (all GECs have now implemented the ad cap).
Ex sports margins: will be reflecting increased investments in content in FY15E
Losses from new channels: Rs1.5bn loss from new businesses in FY14. FY15 is
likely to see significant launches. Apart from Zindagi, two other channel
launches. Nature of investments will be significantly bigger than earlier years.
Hence, impact on margins will obviously be there.
7.
May 21, 2014 7
Zee Entertainment Enterprises
Tax benefit from DMCL: In FY15, absolute benefit of Rs1bn in tax is likely due to
tax benefit from DMCL. Total tax benefit is Rs3bn likely to be realised over 2
years
Cash and cash equivalents: Rs15.3bn
Mediapro dismantling: On the costs side, Mediapro dismantling will lead to
some increase in costs
Ad growth: On the ad side, market share gains have been more or less captured.
Growth from now in will be driven by price increases
Movie costs: For FY14 movie costs stood at ~Rs4bn. In FY15E, it can be in similar
range
8.
May 21, 2014 8
Zee Entertainment Enterprises
Income Statement (Rs m)
Y/e March 2013 2014 2015E 2016E
Net Revenue 36,996 44,217 49,926 57,676
Raw Material Expenses 17,401 20,688 23,541 26,244
Gross Profit 19,595 23,529 26,385 31,432
Employee Cost 3,491 3,905 4,393 5,075
Other Expenses 6,561 7,581 8,587 9,920
EBITDA 9,543 12,043 13,404 16,436
Depr. & Amortization 399 501 503 548
Net Interest (1,375) (1,649) (1,907) (2,007)
Other Income 1,461 1,807 1,987 2,087
Profit before Tax 10,519 13,190 14,809 17,895
Total Tax 3,337 4,291 4,739 5,780
Profit after Tax 7,182 8,900 10,070 12,115
Ex‐Od items / Min. Int. (33) (17) — —
Adj. PAT 7,196 8,921 10,070 12,115
Avg. Shares O/S (m) 954.0 960.4 960.0 960.0
EPS (Rs.) 7.5 9.3 10.5 12.6
Cash Flow Abstract (Rs m)
Y/e March 2013 2014 2015E 2016E
C/F from Operations 3,873 5,337 11,262 10,280
C/F from Investing 446 (2,632) (999) (1,750)
C/F from Financing (2,287) (2,377) (4,047) (4,323)
Inc. / Dec. in Cash 2,032 328 6,216 4,207
Opening Cash 3,274 5,316 5,644 11,860
Closing Cash 5,316 5,644 11,860 16,068
FCFF 4,154 714 10,484 9,450
FCFE 4,159 714 10,484 9,450
Key Financial Metrics
Y/e March 2013 2014 2015E 2016E
Growth
Revenue (%) 21.7 19.5 12.9 15.5
EBITDA (%) 29.0 26.2 11.3 22.6
PAT (%) 22.2 24.0 12.9 20.3
EPS (%) 22.8 23.1 12.9 20.3
Profitability
EBITDA Margin (%) 25.8 27.2 26.8 28.5
PAT Margin (%) 19.5 20.2 20.2 21.0
RoCE (%) 24.9 26.4 25.2 27.3
RoE (%) 19.6 20.6 20.0 21.1
Balance Sheet
Net Debt : Equity (0.1) (0.1) (0.2) (0.3)
Net Wrkng Cap. (days) 173 203 202 203
Valuation
PER (x) 38.9 31.6 28.0 23.3
P / B (x) 7.2 6.0 5.3 4.6
EV / EBITDA (x) 28.8 22.9 20.1 16.2
EV / Sales (x) 7.4 6.2 5.4 4.6
Earnings Quality
Eff. Tax Rate 31.7 32.5 32.0 32.3
Other Inc / PBT 13.9 13.7 13.4 11.7
Eff. Depr. Rate (%) 3.2 3.4 3.3 3.4
FCFE / PAT 57.8 8.0 104.1 78.0
Source: Company Data, PL Research.
Balance Sheet Abstract (Rs m)
Y/e March 2013 2014 2015E 2016E
Shareholder's Funds 39,116 47,377 53,541 61,414
Total Debt 17 17 17 17
Other Liabilities 33 719 658 658
Total Liabilities 39,166 48,113 54,216 62,089
Net Fixed Assets 9,975 11,732 11,928 12,130
Goodwill — — — —
Investments 8,245 8,651 8,951 9,951
Net Current Assets 20,658 27,435 33,041 39,711
Cash & Equivalents 5,317 5,644 11,860 16,068
Other Current Assets 26,734 33,994 34,856 38,927
Current Liabilities 11,393 12,204 13,675 15,284
Other Assets 288 298 298 298
Total Assets 39,166 48,115 54,218 62,090
Quarterly Financials (Rs m)
Y/e March Q1FY14 Q2FY14 Q3FY14 Q4FY14
Net Revenue 9,733 11,013 11,884 11,588
EBITDA 2,915 3,105 2,907 3,116
% of revenue 30.0 28.2 24.5 26.9
Depr. & Amortization 87 91 135 189
Net Interest (700) (515) (349) (85)
Other Income 722 549 380 155
Profit before Tax 3,528 3,529 3,121 3,012
Total Tax 1,289 1,166 985 850
Profit after Tax 2,246 2,363 2,136 2,175
Adj. PAT 2,246 2,363 2,136 2,175
Source: Company Data, PL Research.
9.
May 21, 2014 9
Zee Entertainment Enterprises
Prabhudas Lilladher Pvt. Ltd.
3rd Floor, Sadhana House, 570, P. B. Marg, Worli, Mumbai‐400 018, India
Tel: (91 22) 6632 2222 Fax: (91 22) 6632 2209
Rating Distribution of Research Coverage
27.2%
51.5%
21.4%
0.0%
0%
10%
20%
30%
40%
50%
60%
BUY Accumulate Reduce Sell
% of Total Coverage
PL’s Recommendation Nomenclature
BUY : Over 15% Outperformance to Sensex over 12‐months Accumulate : Outperformance to Sensex over 12‐months
Reduce : Underperformance to Sensex over 12‐months Sell : Over 15% underperformance to Sensex over 12‐months
Trading Buy : Over 10% absolute upside in 1‐month Trading Sell : Over 10% absolute decline in 1‐month
Not Rated (NR) : No specific call on the stock Under Review (UR) : Rating likely to change shortly
This document has been prepared by the Research Division of Prabhudas Lilladher Pvt. Ltd. Mumbai, India (PL) and is meant for use by the recipient only as
information and is not for circulation. This document is not to be reported or copied or made available to others without prior permission of PL. It should not be
considered or taken as an offer to sell or a solicitation to buy or sell any security.
The information contained in this report has been obtained from sources that are considered to be reliable. However, PL has not independently verified the accuracy
or completeness of the same. Neither PL nor any of its affiliates, its directors or its employees accept any responsibility of whatsoever nature for the information,
statements and opinion given, made available or expressed herein or for any omission therein.
Recipients of this report should be aware that past performance is not necessarily a guide to future performance and value of investments can go down as well. The
suitability or otherwise of any investments will depend upon the recipient's particular circumstances and, in case of doubt, advice should be sought from an
independent expert/advisor.
Either PL or its affiliates or its directors or its employees or its representatives or its clients or their relatives may have position(s), make market, act as principal or
engage in transactions of securities of companies referred to in this report and they may have used the research material prior to publication.
We may from time to time solicit or perform investment banking or other services for any company mentioned in this document.