Dish TV India Limited - Investor Presentation
←
→
Page content transcription
If your browser does not render page correctly, please read the page content below
Disclaimer Some of the statements made in this presentation are forward-looking statements and are based on the current beliefs, assumptions, expectations, estimates, objectives and projections of the directors and management of Dish TV India Limited about its business and the industry and markets in which it operates. These forward-looking statements include, without limitation, statements relating to revenues and earnings. The words “believe”, “anticipate”, “expect”, “estimate", "intend”, “project” and similar expressions are also intended to identify forward looking statements. These statements are not guarantees of future performance and are subject to risks, uncertainties and other factors, some of which are beyond the control of the Company and are difficult to predict. Consequently, actual results could differ materially from those expressed or forecast in the forward-looking statements as a result of, among other factors, changes in economic and market conditions, changes in the regulatory environment and other business and operational risks. Dish TV India Limited does not undertake to update these forward-looking statements to reflect events or circumstances that may arise after publication. 2
Indian M&E Industry Snapshot TV industry size (INR Bn.) Broadcasting industry Distribution industry 2021P 771 394 INR 771 Bn. Multiple broadcasters 2021 producing content in Analog TV subscription revenues 15 languages Cable Digital 2017P 426 225 CAGR of ~ 16% across 38% Cable (2017-2021P) 7 genres 29% INR 426 Bn. beaming 2017 DTH 2012 245 125 TV subscription ~880 channels revenues 33% Subscription revenues Advertising revenues Indian television market statistics (HHs Mn.) 2016 2020 306 284 239 Total households 284 Mn. 306 Mn. 181 202 141 173 152 Total TV households 181 Mn. 202 Mn. 113 TV penetration (of total HHs) 64% 66% C&S penetration (of TV HHS) 84% 85% 2010 2016P 2020P Total HHs TV HHs C&S HHs 3 Source: TV industry size : FICCI-KPMG 2017, Indian television market statistics & broadcasting and distribution industry : MPA Report 2016
Digital Addressable Systems - DAS Phase III Phase IV Phase I Phase II 7,709 urban areas Rest of India Delhi, Mumbai, 38 notified cities 31-Dec-2015 31-Dec-2016 Calcutta & Chennai 31-Mar-2013 31-Jan-2017 31-March-2017 30-June-2012 Cable Bulk of the potential DAS converts Land grab seeding at throw away prices Limited coverage by large MSO’s due to dispersed population No addressability/KYC Very high DTH recognition; DTH best suited considering terrain Working backwards to fill critical gaps; packaging-billing- dunning Key target markets with more than 60% incremental potential for DTH DTH Seeding ground for High-Definition Phase III - Close to 100% seeding achieved* Potential subscribers for upselling – high value packs Phase IV - HH’s to be covered ~ 40 Mn. Total number of HH’s in Phase IV~ 70 Mn. ~40% seeding has been achieved in Phase 4 markets 5 689 districts to be covered across the country Source: * Ministry of Information and Broadcasting Annual Report, 2017
Distribution Industry - Cable 3 Tiered Structure MSOs Distributors LCOs (at least 1 in each (more than (more than 1,500) locality) 60,000) Pre-DAS Analog signal - limited carrying capacity, broadcasters jostling for PCS Placement & Carriage fees - bulk of MSOs top-line Post-DAS Massive under declaration; ignored, to maintain MSOs ‘reach’ Digital signal - fatter pipe, larger carrying capacity No incentive to raise ARPUs Placement fees mindset B2B Net billing 100% postpaid. Element of bad debts? Net Content Cost (per sub p.m.) Impairment of Set-Top-Box (STB)? MSOs DTH ~ Rs.14 ~ Rs.65 Net Content Cost (per sub p.m.) MSOs DTH ~ Rs.14 ~ Rs.65 Game Changer? 6 Tariff Order..
Distribution Industry - DTH DTH Players in India Dish TV*: 2003 Industry pioneer. Started operations in 2003. Part of 100% digital TATA Sky: the Essel Group Launched in 2006. JV between the TATA Group 2006 Owns last mile subscribers and News Corp Sun Direct: Subscription driven top-line 2007 Launched in 2007. JV between Sun Network and Fully prepaid subscription; no bad debts Astro, Malaysia Reliance Digital: 2008 Tax compliant Part of Reliance Communication Ltd, a DTH contributes ~ 60% of broadcaster’s subsidiary of Reliance ADA group Airtel Digital: domestic subscription revenues 2008 Launched in 2008. Part of the telecom major Bharti Videocon d2h*: Airtel. Launched in 2009. Part of the white goods 2009 manufacturing Videocon group Dish TV Videocon Ltd: Videocon d2h merged with 2018 and into Dish TV, to form Dish TV Videocon Limited 7 Notes: * As per the Scheme of Arrangement, Videocon d2h shall be merged into Dish TV, to form a combined entity to be renamed as Dish TV Videocon Limited
Many Firsts to its Credit First to launch Live TV for First DTH moving vehicles in India 2003 2007 First to achieve operational break-even in the Indian DTH 2009 industry First to negotiate content on a fixed First to fee basis 2010 launch High Definition First to initiate consolidation in the First to launch sector. Amalgamation of First to be PAT positive First to launch a sub- online TV for DTH Vd2h into Dish TV in in the Indian DTH brand targeting regional viewers – ‘Dish First to offer language markets– ‘Zing’ 2012 unlimited process industry Online recording 2012 2014 2013 2016 2015 First to be FCF positive in the Indian DTH industry 9
Business Model P&L structure – 3QFY18 3% 2% Dish TV India Limited Subscription revenues 100% Prepaid.100% EPRS. 1% 0% Bandwidth income Consolidated Advertising income Upfront subsidy on Consumer Premises revenues Equipment (CPE) Lease rent Other income 94% Average ARPU of Rs.144 Programming and other costs 17% Other operating expenses (excluding Churn at 0.8% p.m. Prog. & Other cost) Consolidated 33% 5% expenses Employee benefit expenses Implied average subscriber life of 10 years 17% Other expenses (including S&D exp.) EBITDA margin – 27.1% 10 Notes: # EPRS– Electronic Payment Recharge System. *ARPU & Churn numbers are for 3QFY18.
Key Metrics - Annual Market share # ARPU (Rs.) 300 4% 20% 11% 250 17% 200 172 22% 154 162 163 157 151 150 138 25% 150 100 50 Dish TV Tata Sky Sun Direct Big TV Airtel Digital Videocon D2h 0 FY17 FY16(R2) FY15(R1) FY14 FY13 FY12 FY11 FY10 Net subscriber base (Mn.) Hardware subsidy (Rs.) 20 2400 15.5 2000 14.5 15 12.9 11.4 1600 1,400 10.7 1,235 9.6 1,100 10 8.5 1200 5.7 800 5 400 0 0 FY17 FY16 FY15 FY14 FY13 FY12 FY11 FY10 FY17 FY16 FY15 11 Notes: # Market share based on gross subscribers as on 31st Dec, 2017 as per market estimates. (R1): Restated post netting off collection charges. (R2): Restated post netting off Entertainment Tax
Key Metrics - Annual Subscription revenues (Rs. Mn.) EBITDA (Rs. Mn.) 35,000 14000 30,000 27,696 26,617 12000 10,249 24,499 10000 9,728 25,000 22,681 19,228 8000 7,331 20,000 6,240 5,794 16,639 4,960 6000 15,000 11,927 4000 2,380 10,000 8,353 2000 1,117 5,000 0 - -2000 FY17 FY16(R2) FY15(R1) FY14 FY13 FY12 FY11 FY10 FY17 FY16 FY15 FY14 FY13 FY12 FY11 FY10 Programming and other costs as % of revenues Net profit/(loss) (Rs. Mn.) 60% 8500 6,924 * 50% 6500 40% 4500 40% 35% 30% 31% 30% 31% 30% 29.6% 2500 1,093* 30% 500 31 20% -1500 (660) (1,576) (1,331) 10% -3500 (1,920) (2,622) 0% -5500 FY17 FY16(R2) FY15(R1) FY14 FY13 FY12 FY11 FY10 FY17 FY16 FY15 FY14 FY13 FY12 FY11 FY10 12 Notes: (R1) Restated, post netting off collection charges. (R2) Restated post netting off Entertainment Tax. * Including deferred tax assets of Rs. 740 and Rs. 4,360 mn. for FY17 and FY16 respectively
Key Metrics - Quarter Net subscriber additions (Mn.) ARPU (Rs.) Subscription revenues (Rs. Mn.) 0.6 180 10000 170 8000 160 0.4 6000 150 6,921 6,928 7,049 140 144 149 151 4000 0.2 0.250 130 0.188 0.204 2000 120 0 110 0 3QFY18 2QFY18 3QFY17 3QFY18 2QFY18 3QFY17 3QFY18 2QFY18 3QFY17 EBITDA (Rs. Mn.) & EBITDA margin Net profit (Rs. Mn.) 3000 45.0% 44.0% 43.0% 42.0% 2500 41.0% 4,500 40.0% 39.0% 38.0% 37.0% 2000 36.0% # 3,000 35.0% 34.0% 1500 28.9% 31.8% 33.0% 32.0% 31.0% 2,376 30.0% 29.0% 1,500 1000 27.1% 2,161 28.0% 27.0% 26.0% 84 2,005 25.0% 0 500 24.0% 23.0% 22.0% (36) (179) 0 21.0% 20.0% -1,500 3QFY18 2QFY18 3QFY17 3QFY18 2QFY18 3QFY17 13 Notes: *3QFY17 figures have been restated to comply with Ind-AS
Strategy and Outlook 14
Strengthening the Core SD @ Rs. 8.50 (plus taxes) HD @ Rs. 17.00 (plus taxes) Tailor made packages, for easy transition, for first time digital (pay) subscribers Ala-carte offering across channels; first in the industry Rs. 169 plus taxes Separate communication of indirect taxes to the subscriber; first in the industry 15 *GST Extra
DAS Phase III & IV Any of the ‘Hindi’ entertainment Across phase III & IV add-on packs @ Rs.54 (plus taxes) each p.m markets ‘Bharat Pack’ Movie Mix/Entertainment Mix/others Packs starting @ Rs. 85 (plus OR taxes) Marathi/Bengali/Oriya/others Mandatory subscription to any one of Regional / Hindi entertainment packs Any of the ‘Regional’ add-on packs @ Rs.34 (plus taxes) each p.m. 16
Strong Regional Focus Zing Kerala Packs; starting from Rs.85 (plus taxes) Zing West Bengal/Odisha/Tripura Packs starting from going up to Rs. 325 (plus taxes) Rs.85 (plus taxes) going up to Rs.384 (plus taxes) Mandatory subscription to one regional ala-carte at Rs. Mandatory subscription to one regional ala-carte at Rs. 43 (plus taxes) with base pack 35 (plus taxes) with the base pack Customized regional content in digital quality Value for money offering; digital quality picture at the price of cable Uncompromised margins 17
High Definition HI-DEFINITION SACHETS STARTING AT ₹ 84 (plus taxes) EACH PER MONTH Family HD English Club HD Infotainment, Lifestyle All Sports HD & Kids Maxi Sports HD Sports HD South Enjoy Stadium like experience with 5X better picture clarity and surround sound All Sports HD South HD ADD-ONS Game on HD @ ₹ 140 (plus taxes) Panel TV sales volumes to grow by ~9-11% Game on HD Regional @ ₹ 148 (plus Box Cost ARPU driver CAGR in between 2016-2021 Rationalization taxes) Increasing demand for OLED TV sets to drive (Sports and Hindi entertainment) growth of HD viewership Full on HD @ ₹ 186 (plus taxes) Key Dish TV had ~25% HD incremental market share in FY17 Full On HD Regional @ ₹ 195 (plus differentiator vis- taxes) à-vis cable 67+ (Complete dose of entertainment) HD Channels 18
Being Up to Speed with Technology Worth Considering.. DTH Streaming Content 900 700 500 792* 300 280 100 Cost of watching SD Live TV p.m. (Rs.) ..Hybrid Set Top Boxes 19 Notes: *Taking data consumption for watching ~100 hours of TV in a month at 71.79 GB. Minimum average current data cost per GB at Rs.11.
Financials 20
Summarized Consolidated P&L - Quarter 3QFY 2018 vs. 3QFY 2017 Quarter Quarter ended ended Operating revenues break-up Variance(3QFY18 (Rs. Mn.) Rs. Mn. Dec. 2017 Dec. 2016 vs.3QFY17) in % Subscription 224 145 106 revenues Operating revenues 7,408 7,480 1.0 5 Lease rentals Expenditure 5,402 5,103 5.9 EBITDA 2,005 2,376 15.9 Bandwidth charges EBITDA margin (%) 27.1 31.8 6,928 Advertisement Other income 158 153 3.6 income Depreciation 1,847 1,718 7.5 3QFY - 2018 Teleport services, CPE & Finance cost 502 613 18.2 Other Profit / (Loss) before tax (185) 198 Tax expense: - Current Tax 232 242 - Income Tax – Prior years (30) - - Deferred Tax (264) (128) - Deferred Tax – Prior years 13 - Net Profit / (Loss) for the period (36) 84 21 Notes: 3QFY17 revenues and expenditure are restated to comply with Ind-AS
Summarized Consolidated P&L - Annual FY 2017 vs. FY 2016 Year Year Operating revenues break-up ended ended Variance(FY17 vs. (Rs. Mn.) Rs. Mn. Mar. – 2017 Mar. – 2016 FY16) in % 525 Subscription revenues 30,144 28,941 4.2 1,058 722 Operating revenues 142 Lease rentals 9.2 Expenditure 20,415 18,692 (5.1) Bandwidth EBITDA 9,728 10,249 charges 27,696 EBITDA margin (%) 32.3 35.4 Advertisement (25.8) income Other income 475 640 12.3 Teleport Depreciation 6,631 5,907 FY - 2017 services, CPE & Other Financial expenses 2,239 2,087 7.3 Profit / (Loss) before tax 1,334 2,895 Tax Expense: - Current Tax 1035 331 - Deferred Tax (740) (4,360) - Excess Provision in earlier years (53) - Net Profit / (Loss) for the period 1,093 6,924 22 Notes: FY16 revenues and expenditure are restated post netting off entertainment tax
Annexure 23
Launched in 1976, Essel Group is one of India’s largest business houses, with a dominant presence in Media One of India's largest vertically integrated media and entertainment group, and also one of the leading producers, content aggregators and distributors of Indian programming globally One of the largest producers and aggregators of Hindi programming in the world Founded by Dr. Subhash Chandra Group Market Cap ( Listed entities under Essel Group ): Rs 739.68 bn(1) Essel Group Media Other Businesses Content Distribution Packaging (Essel Propack) – Market Cap: Rs 43.38 bn(1) Shirpur Gold Refinery Ltd. – Market Cap: Rs 4.40 bn(1) Zee Learn Ltd. – Market Cap: Rs 13.49 bn(1) Zee Entertainment Zee Media Corp. Ltd. SITI Network Daily News & Analysis Theme Parks: Essel World and Water Dish TV Kingdom Launched in 1992 Launched in 1992 Launched in 2005 Launched in 2006 Launched in 2005 Playwin: India’s first and largest online gaming company One of India’s largest media and Strong presence in national and Asia’s largest DTH service One of India’s largest MSO, English broadsheet daily with Cornership: Animation studio general TV entertainment regional news genre provider presence across 54 cities presence across Mumbai, Cyquator Technologies: IT network Bangalore, Pune, Ahmedabad, Infrastructure outsourcing Jaipur & Indore Infrastructure Market Cap: Rs 563.21 bn(1) Market Cap: Rs 20.55 bn(1) Market Cap: Rs 78.08 bn(1) Market Cap: Rs 16.57 bn(1) Healthy Lifestyle & Wellness Source: Company websites, BSE, MPA Report 2017 Note: (1) Market capitalization as on 26th Feb, 2018 24
Videocon D2H to Merge with Dish TV Creating A Leading Cable & Satellite Distribution Platform 25
Transaction Summary • Board of directors of Dish TV India Limited (“Dish TV”) and Videocon d2h Limited (“Vd2h”) have approved a Scheme of Arrangement (“Scheme”) for amalgamation of Vd2h into Dish TV in consideration for new stock issuance by Dish TV to the shareholders of Vd2h (the “Proposed Transaction”) Transaction Structure ‒ Vd2h, an India incorporated entity with ADS listed on NASDAQ, will merge into Dish TV, an Indian company listed on the National Stock Exchange of India Limited (“NSE”) and BSE Limited (“BSE”) • Combined entity to be renamed Dish TV Videocon Limited (“MergeCo”) • Dish TV Videocon will issue 857.79Mn.(1) fresh shares as consideration under the Proposed Transaction Pro-forma ‒ Shareholders of Vd2h to get 2.02(1) shares in Dish TV Videocon for every 1 share in Vd2h (subject to certain adjustments set out in the scheme) Shareholding • Post closing, Dish TV shareholders to own 55.4% of the MergeCo and Vd2h shareholders to own 44.6% of the MergeCo(1) • MergeCo shall continue to be listed on the NSE and BSE in India Listing • As part of the Proposed Transaction, MergeCo shall institute a new GDR listing on the London Stock Exchange • In the Scheme, holders of Vd2h ADRs will receive their new shares in the form of GDRs, unless they elect to receive and hold new shares directly 26 Notes: 1. Shareholding post closing on a fully diluted basis (Subject to certain adjustments set out in the scheme); Exchange ratio and total shares issued rounded off to 2 decimal places
Transaction Summary (Cont’d) • Current Promoters of Dish TV to continue as Promoters of the MergeCo Promoters & • Mr. Jawahar Lal Goel will be the Chairman and MD of the MergeCo Governance • The Vd2h principals shall have the right to nominate two directors on the Dish TV Videocon Board, one of whom shall be Vice Chairman and the other a Deputy Managing Director • Approvals already received: ‒ Securities Exchange Board of India, Designated stock exchanges ‒ Shareholders and Creditor approval at NCLT convened meetings Approvals and ‒ The Competition Commission of India Key Dates ‒ The Honorable National Company Law Tribunal (NCLT), Mumbai ‒ Ministry of Information & Broadcasting • Appointed date of scheme: 1st October, 2017 27
Transaction Overview Dish TV Public Videocon d2h ADR Promoters Shareholders Principals(1) Holders(1) Dish TV Videocon d2h Shareholders Shareholders 55.4% 44.6% 64.4% 35.6% 62.8% (1) 36.2% Dish TV Videocon Ltd. Indicative Shareholding Pattern (1) Essel Group Vd2h Dish TV India Ltd. Videocon d2h Ltd. 36% Principals Promoters of 28% Dish TV Videocon Foreign & Indian Institutional and Retail Investors 36% 28 Notes: 1. The share exchange ratio is subject to certain adjustments contemplated in the scheme
Dish TV Videocon: Pro-forma Contribution Analysis: Key Operating and Financial Metrics Pro-forma Contribution Analysis(1) Combination of Dish TV and Videocon d2h 1 Net Subscribers Dish TV Videocon 14.5 11.9 Pro-forma As-Is (Mn.) As on Mar 31, 2016 55% 45% 26.4 As on Mar 31, 2017 55% 45% 28.4 15.5 12.9 2 Revenue 30,599 28,559 (Rs Mn.) FY 16 52% 48% 59,158 Mn. FY 17 50% 50% 60,861 Mn. 30,144 30,717 (2) 3 EBITDA 10,249 8,013 (Rs Mn.) FY 16 56% 44% 18,262 Mn. FY 17 49% 51% 19,909 9,728 10,181 Mn. Dish TV Videocon d2h Source: Company Information Notes: 1. Pro-forma as-is “ for financial metrics is simple arithmetic addition of FY2016 & FY2017 reported audited financials of DishTV and Vd2h. This information is for representational purposes only and does not account for any differences in the 29 reported financials by the two companies on account of differences in accounting policies or GAAP 2. Dish TV EBITDA are reported EBITDA figures, while Vd2h EBITDA are reported adjusted EBITDA figures
Creation of a Leading Listed Media Company in India Total Revenue (Rs Bn.) Year ending 31 March 2017(2) 75 64.3 60.8 50 34.9 34.3 30.7 30.1 28.0 26.9 23.2 22.6 21.8 25 13.7 0 Zee Dish TV Videocon Network 18 Airtel Videocon d2h Dish TV Sun TV TV18 Jagran D.B.Corp PVR Hathway Entertainment Pro-forma Media & Digital TV Network Broadcast Prakashan Cable & Enterprises As-Is (1) Investments Datacom EBITDA (Rs Bn.) Year ending 31 March 2017(2,3) 19.9 19.3 20 17.7 12.2 12 10.2 9.7 6.4 6.4 3.8 4 2.2 0.6 (4) (2.7) Dish TV Zee Sun TV Airtel Videocon d2h Dish TV Jagran D.B.Corp PVR Hathway TV18 Network18 Videocon Entertainment Network Digital TV Prakashan Cable & Broadcast Media & Pro-forma Enterprises Datacom Investments (1) As-Is Source: Annual Reports & Company Filings Notes: 1. “Pro-forma as-is “ for financial metrics is simple arithmetic addition of FY2017 reported audited financials of DishTV and Vd2h. This information is for representational purposes only and does not account for any differences in the reported financials by the two companies on account of differences in accounting policies or GAAP 30 2. Tata Sky information for FY17 is not available from public sources and has therefore been excluded 3. Dish TV EBITDA are reported EBITDA figures, while Vd2h EBITDA are reported adjusted EBITDA figures
The Combination will Have Scale Similar to Leading Global Cable & Satellite Players, in Terms of Subscribers Net Subscribers/Customer Relationships(1) MM 40 37.8 35 30 27.6 25.9 25 24.2 22.4 21.8 20 15 13.6 10 5 0 + US India US US US UK US 31 Notes: 1. Net Subscribers/customer relationships for Direct TV, Dish Network, Liberty Global, Comcast Corporation, Dish TV, Vd2h and Charter Communications are as of September 30, 2016 and Sky plc is as of March 31, 2016.
Creating Scale in the Highly Fragmented TV Distribution Landscape in India Total TV Households in India : 181 Mn. Terrestrial & DD Others Direct 25% 17% Dish TV Videocon Reliance Digital TV Pro-Forma 3% 16% Den Networks 5% Sun Direct Airtel Digital TV 6% 7% Siti Cable TataSky Hathway Cable 7% 7% 7% 32 Notes: Company disclosures of latest available subscriber data for all players, except TataSky (taken from TRAI for Dec-2015); DD & DD Direct data from industry sources
A Compelling and Transformational Combination 1 Creating a leading cable & satellite distribution platform, with room for growth 2 Bringing together two well known brands in cable & satellite distribution 3 Bouquet of offerings across the spectrum of subscribers 4 Potential value creation from synergies generated through the combination 5 Potential to offer new services to the large subscriber universe viz. broadband services etc. 5 Healthy financials 33
Dish TV Videocon: Bringing Together two Strong Brands in Indian Cable & Satellite Distribution; A Win-Win for all Stakeholders • Pioneers of DTH in India • Lineage of the Videocon Group, synonymous with high quality electronics brands and electronics hardware • Dish TV a widely respected brand in India which is manufacturing in India synonymous with D2H in the country • Large shelf space occupied by Videocon group brands • Deep distribution reach in both urban and rural areas with • Over 2,800 distributors and direct dealers over 2,108 distributors across ~9,291 towns • Reach of over 250,000 retailers/dealers • Over 290,180 dealers across the country • Nearly 320 direct service centers • Over 1,090 service franchisees • 2.6 Mn. Installations in FY17 • 2.2 Mn. Installations in FY17 Better Growth Opportunities for Delivering a Larger Subscriber Employees Expanded Sales & Service Network Community to Content Providers 34
Dish TV Videocon: Bouquet of Offerings Across The Full Chain of Consumer Spectrum High ARPU Subscribers Brand CPE Products Value Conscious Subscribers 35
Dish TV Videocon: Combination Unlocks Significant Value for Shareholders Network Capex Customer Servicing & Support Leveraging Best Operating Practices Combined Purchasing Infrastructural Consolidation Distribution Merger Synergy Estimates: Product Rs. 5.1 Bn. in FY19 Development 36
Thank you 37
You can also read