Dish TV India Limited - Investor Presentation

Page created by Lisa Hughes
 
CONTINUE READING
Dish TV India Limited - Investor Presentation
Dish TV India Limited
   Investor Presentation
Dish TV India Limited - Investor Presentation
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
Dish TV India Limited - Investor Presentation
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
Dish TV India Limited - Investor Presentation
Distribution Industry

                        4
Dish TV India Limited - Investor Presentation
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
Dish TV India Limited - Investor Presentation
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..
Dish TV India Limited - Investor Presentation
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
Dish TV India Limited - Investor Presentation
8
Dish TV India Limited - Investor Presentation
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
Dish TV India Limited - Investor Presentation
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