DOCSLIB.ORG

Zee Entertainment (ZEEENT) | 514 Target : | 583 Target Period : 12 Months Potential Upside : 14% Another Good Show

Total Page：16

File Type：pdf, Size：1020Kb

Download full-text PDF Read full-text
Zee Entertainment (ZEEENT) | 514 Target : | 583 Target Period : 12 Months Potential Upside : 14% Another Good Show Result Update October 26, 2016 Rating matrix Rating : Buy Zee Entertainment (ZEEENT) | 514 Target : | 583 Target Period : 12 months Potential Upside : 14% Another good show... • Revenues came in at | 1695.4 crore (vs. our estimate: | 1633.8 What’s changed? crore), growth of 22.4% YoY, led by robust subscription revenues, Target Unchanged EPS FY17E Changed from | 13.1 to | 12.3 which grew 21.7% YoY to | 583.3 crore (vs. estimate of | 546.4 EPS FY18E Unchanged crore) driven by strong traction in domestic subscription (up 24.6% Rating Changed from Hold to Buy YoY) during the quarter. Advertising revenues at | 959.2 crore, up 13.7% YoY (15.7% YoY on restated Q2FY16 advertisement revenues Quarterly performance as per IND AS), were in line with our estimate of | 957.4 crore. The Q2FY17 Q2FY16 YoY (%) Q1FY17 QoQ (%) revenue beat can also be partially attributed to other sales and Revenue 1,695.4 1,384.9 22.4 1,571.6 7.9 syndication revenues, which came in at | 152.9 crore (our estimates EBITDA 489.2 354.6 38.0 453.2 8.0 | 130 crore), owing to outperformance of the movie Rustom EBITDA (%) 28.9 25.6 325 bps 28.8 2 bps • EBITDA came in at | 489.2 crore vs. our expectation of | 441.1 crore PAT 238.4 247.4 (3.6) 217.0 9.9 benefiting from high operating leverage. Consequently, EBITDA Key financials margins came in at 28.9%, up 325 bps YoY, higher than our | Crore FY15 FY16E FY17E FY18E expectations of | 27% Net Sales 4,884 5,851 6,774 7,071 • PAT came in at | 238.4 crore (vs. expectation of | 315.4 crore). PAT EBITDA 1,254 1,510 1,943 2,335 came in lower owing to Ind-AS implementation wherein it has Net Profit 978 1,027 1,182 1,679 incorporated MTM impact of | 82.9 crore for change in fair value EPS (|) 10.2 10.7 12.3 17.5 Continues industry leading ad growth trajectory… Valuation summary Zee Entertainment posted ad growth (15.7% YoY) ahead of the industry FY15 FY16E FY17E FY18E average in Q2FY17 and continues to remain a favoured pick in the P/E 50.5 48.1 41.8 29.4 broadcasting space with its bouquet of ~36 domestic channels across Target P/E 57.3 54.6 47.4 33.4 genres. The company expects to continue its industry leading growth, EV / EBITDA 38.1 31.6 24.3 19.6 going ahead. The company also sounded a cautionary note on P/BV 8.9 7.9 6.8 5.7 moderation in FMCG and e-commerce spends, which may have some RoNW 17.6 16.8 16.2 19.2 impact on industry growth in coming quarters. However, the company RoCE 25.3 25.9 26.0 29.0 remained upbeat on telcos ad spends owing to 4G launches coupled with Stock data GST rollouts wherein potential savings in tax outgo by companies may be Particular Amount reinvested for ad spend. We expect Zee to post 10.7% CAGR in FY16-18E Market Capitalization (| crore) 49,355.0 to | 4195.7 crore in its advertisement revenues. The FY18E ad revenues Total Debt (FY16) (| crore) 0.9 exclude sports business. Therefore, the growth appears optically lower. Cash (FY16) (| crore) 973.2 Sports business sale to help Zee focus on core business EV (| crore) 47,790.6 52 week H/L (| ) 590/ 350 Zee, in Q2FY17, entered into a definitive agreement to sell its sports Equity capital (| crore) 96.0 business held under the wholly-owned subsidiaries viz. Taj TV and Taj Face value (|) 1.0 Television India Pvt Ltd to Sony Networks India Pvt Ltd for an all-cash consideration of ~$385 million (~| 2600 crore). The exit is expected to Price performance free up investments outlined for the sports business, which would boost 1M 3M 6M 12M the performance of the core business. In addition, the sports business TV Today 8.5 14.4 6.6 33.7 also entailed higher working capital requirement. Hence, the exit is also Sun TV 7.6 25.5 49.5 41.5 likely to improve the working capital cycle. The sale will lead to a 9.6% ZEEL -2.4 10.2 27.7 18.5 dilution in revenues but will be PAT accretive by 2.7% as the sports segment was a negative EBITDA business. Research Analyst Continues to clock industry leading growth, recommend BUY Bhupendra Tiwary Zee continues to clock industry leading ad revenue aided by traction in [email protected] regional & new channels. In addition, the strength across genres and Sneha Agarwal investments in fresh content is likely to aid overall revenues. The sport [email protected] business exit is likely to boost margins and earnings and would enable the company to focus on the core business. We continue to value the company at 32.0x P/E at an FY18E EPS of | 17.5 and separately value the cash inflow of | 2300 crore (ex-tax with tax assumed at 10.0% of the deal value) at par arriving at a revised target price of | 583. We have a BUY recommendation on the stock. ICICI Securities Ltd | Retail Equity Research Variance analysis Q2FY17 Q2FY17E Q2FY16 Q1FY17 YoY (%) QoQ (%) Comments Revenue 1,695.4 1,633.8 1,384.9 1,571.6 22.4 7.9 Revenue beat was led by robust subscription revenues, which grew 21.7% YoY and higher other sales and syndication revenues, owing to outperf or mance of the movie R us tom and syndication r ev enues from several cricket series played during the quarter Other Income -39.7 70.0 58.9 -39.8 -167.4 -0.4 The number is negative due to Ind-AS implementation wherein it has incorporat ed MTM hit of | 82.9 crore for a change in fair value Raw Material Expenses 0.0 0.0 0.0 0.0 NA NA Employee Expenses 153.3 155.2 126.7 149.9 21.0 2.2 Admin & Other Expenses 168.8 223.2 179.1 191.3 -5.7 -11.7 The admin and other costs were lower led by reduction in carriage fee Marketing Expenses 115.3 115.0 120.9 119.7 -4.6 -3.7 Operational Cost 768.8 699.2 603.6 657.5 27.4 16.9 The operating costs were higher due to telecast of several cricketing events and release of Rustom movie Ot her Expenses 0.0 0.0 0.0 0.0 NA NA EBITDA 489.2 441.1 354.6 453.2 38.0 8.0 EBITDA Margin (%) 28.9 27.0 25.6 28.8 325 bps 2 bps The EBITDA margins was higher owing to operating leverage Depreciation 33.6 25.3 19.8 25.1 69.8 33.8 The depreciation was higher due to upgrade in fixed assets Interest 8.6 7.8 2.1 7.5 311.1 14.0 Total Tax 163.4 162.5 112.3 162.6 45.6 0.5 PAT 238.4 315.4 247.4 217.0 -3.6 9.9 The PAT came in lower owing to Ind-AS implementation wherein it has incorporated MTM impact of | 82.9 crore for a change in fair value 82.9 Key Metrics Ad Revenue Growth 15.7% 17.8% 34.7% 19.0% -54.8 -17.4 The ad growth was led by superior performance of regional channels Domestic Subscription % 24.6% 15.1% 11.2% 13.6% 119.0 81.4 Superior domestic revenues were driven by early completion of content deals and catch up deals of earlier quarters International Subscription % 11.5% 4.0% 19.2% 16.7% -40.2 -31.5 Source: Company, ICICIdirect.com Research Change in estimates FY17E FY18E (| Cr or e) Old New % C hange Old New % Cha nge Comments Revenue 6,742.0 6,774.3 0.5 7,124.0 7,071.3 -0.7 We have fine-tuned our earnings estimates by incorporating H1FY17 pe rfo rma nc e EBITDA 1,887.0 1,943.0 3.0 2,351.8 2,334.7 -0.7 EBITDA Margin (%) 28.0 28.7 69 bps 33.0 33.0 0 bps Incorporate higher margins for FY17E given in Q2FY17 beat PAT 1,255.1 1,181.8 -5.8 1,673.8 1,678.9 0.3 EPS (|) 13.1 12.3 -5.8 17.4 17.5 0.3 The earning downgrade is largely owing to MTM impact in H1FY17 Source: Company, ICICIdirect.com Research Assumptions Current Earlier FY15 FY16 FY17E FY18E FY17E FY18E Ad Revenue Growth 11.3% 29.4% 14.9% 6.5% 16.1% 6.9% The growth rate for FY18E is lower as ad revenue from sports will be eliminated from FY18E onwards Domestic Subscription % 8.0% 13.2% 14.7% 1.0% 12.4% 2.9% The FY18E numbers excludes sports business contribution International Subscription % -17.3% 6.9% 10.9% 11.3% 10.1% 11.0% Source: Company, ICICIdirect.com Research ICICI Securities Ltd | Retail Equity Research Page 2 Company Analysis Zee continues its industry leading ad growth journey Zee reported ad revenue growth of 13.7% YoY (15.7% YoY on restated Q2FY16 advertisement revenues as per IND AS), in the quarter aided by strong growth in regional channels. This was higher than industry ad growth of 13-15% during the quarter. Zee has a leadership position in Marathi and Bengal and is in the top 3 positions in Telugu and Kannada space.
Load more

Recommended publications
  • Zeel's Mission Goal
    ANNUAL REPORT 2016-17 A TO ZEE OF CONTENT LEADERSHIP CORPORATE OVERVIEW STATUTORY REPORTS 01 02 ZEEL At A Glance 02 46 Management Discussion And Analysis 04 Events And Milestones 66 Notice 06 Message From The Chairman 70 Directors’ Report 08 Key Performance Indicators 76 Annexures to Directors’ Report 10 Message From The MD & CEO 88 Secretarial Audit Report 12 All You Can See 90 Report on Corporate Governance 14 We Speak Your Language 104 Business Responsibility Report 16 We Are Where You Want To Be 109 Certification of Financial Statements 18 All The World Is A Stage 20 More. Much More Than TV. 22 Business Overview FINANCIAL STATEMENTS 30 Strategy For Sustainable Growth 03 STANDALONE 32 Q&A With Amit Goenka - CEO (International Business) 110 Independent Auditor’s Report 34 Q&A With Chief Finance and Strategy Officer 114 Balance Sheet 36 Board Of Directors 115 Statement of Profit and Loss 38 Leading With People 116 Statement of Changes in Equity 40 Leading With Thought. Growing Through Engagement 117 Statement of Cash Flow 42 Corporate Social Responsibility 119 Notes 43 Caring For The Environment 162 Last Five Years Financial Highlights 44 Corporate Information 163 Performance Ratios - An Analysis CONSOLIDATED 164 Independent Auditor’s Report 168 Balance Sheet 169 Statement of Profit and Loss 170 Statement of Changes in Equity 171 Statement of Cash Flow 173 Notes ATTENDANCE SLIP & ROUTE MAP FOR VENUE OF AGM PROXY FORM ON THE COVER Forward-looking statement In this Annual Report, we have disclosed forward-looking information to enable investors to comprehend our A TO ZEE OF CONTENT prospects and take investment decisions.
    [Show full text]
  • Management Discussion and Analysis Indian Macroeconomic Outlook
    ANNUAL REPORT 2018-19 MANAGEMENT DISCUSSION AND ANALYSIS INDIAN MACROECONOMIC OUTLOOK India continued to be the fastest growing major development, job creation and banking However, consumption growth has remained economy despite the challenges faced during reforms will support growth. One of the biggest quite resilient throughout this period. During the year. In FY19, the GDP of the country grew structural reforms, Goods and Services Tax FY19, despite a slowdown in overall GDP growth, by 6.6% on GVA basis, a marginal deceleration (GST), despite transient issues, is already private final consumption (PFCE) accelerated to from the previous year. While the growth in the helping formalize the economy and will 12.0% from 10.6% in FY18. Over the last five-year first half of the fiscal was strong, it moderated go a long way in improving the business period, PFCE has grown at a CAGR of 11.8% during the second half due to liquidity environment in the country. in nominal terms. This, along with the trend of concerns and stress in the agriculture sector. organized businesses gradually gaining market This impacted consumption and discretionary While the Indian economy has expanded at share in various sectors, augurs well for the spending, especially in the rural markets, an average annualized growth rate of around growth of the media industry. during the latter half of the year. However, 7% over the past several years, there have after a strong mandate, the expectation is been patches of slower growth in-between. that the new government will address these concerns on priority and inject stimulus to India’s GDP growth GVA basis (%) Nominal growth in private final consumption (%) revive economic activity.
    [Show full text]
  • Channel-List.Pdf
    Type Stream Category Live Streams Events: Corona Virus - Covid 19 Live: Netherland Live Streams NL: 100% TV Live: Netherland Live Streams NL: 192 TV Live: Netherland Live Streams NL: 24 Kitchen HD Live: Netherland Live Streams NL: 24Kitchen Live: Netherland Live Streams NL: Animal Planet HD Live: Netherland Live Streams NL: AT5 HD Live: Netherland Live Streams NL: Baby TV Live: Netherland Live Streams NL: BBC First HD Live: Netherland Live Streams NL: BBC One Live: Netherland Live Streams NL: Boomerang Live: Netherland Live Streams NL: BVN Live: Netherland Live Streams NL: Cartoon Network Live: Netherland Live Streams NL: CBS Reality HD Live: Netherland Live Streams NL: Comedy Central Live: Netherland Live Streams NL: Comedy Central Extra Live: Netherland Live Streams NL: Crime & Investigation Live: Netherland Live Streams NL: DanceTrippin Live: Netherland Live Streams NL: Discover Science HD Live: Netherland Live Streams NL: Discover World Live: Netherland Live Streams NL: Discovery Channel HD Live: Netherland Live Streams NL: Disney Channel Live: Netherland Live Streams NL: Disney XD Live: Netherland Live Streams NL: Djazz TV Live: Netherland Live Streams NL: DRTV Live: Netherland Live Streams NL: DTV Uden Live: Netherland Live Streams NL: Duck TV Live: Netherland Live Streams NL: E! entertainement HD Live: Netherland Live Streams NL: Edge Sport HD Live: Netherland Live Streams NL: Eurosport 2 Live: Netherland Live Streams NL: Eurosport FHD Live: Netherland Live Streams NL: Family 7 Live: Netherland Live Streams NL: Fashion FHD Live:
    [Show full text]
  • Evoking Emotions. Touching Lives
    ANNUAL REPORT 2018-19 CORPORATE OVERVIEW STATUTORY REPORTS FINANCIAL STATEMENTS PAGE NO. :01-40 PAGE NO. :42-100 PAGE NO. :101-214 EVOKING EMOTIONS. TOUCHING LIVES. ANNUAL REPORT 2018-19 Zee Entertainment Enterprises Limited 1 ANNUAL REPORT 2018-19 CORPORATE OVERVIEW STATUTORY REPORTS FINANCIAL STATEMENTS PAGE NO. :01-40 PAGE NO. :42-100 PAGE NO. :101-214 Entertainment has been an integral part of human life since the dawn of civilisation. It rejuvenates people by relieving them from the tedium of their routine. Viewers vicariously experience the lives of their favourite characters by getting transposed to imaginative places and situations. Entertainment fires peoples’ imagination, makes them appreciate the nuances of a situation, and helps them to understand the complexities of relationships. Emotion, the common thread that runs across entertainment content, enriches it and makes it relevant. By evoking emotions that people live each day, entertainment has been able to touch their lives with hues of joy and sorrow, hope and INDEX despair, pride and inferiority, awe and contempt, confidence and fear. A film, a play, a show, a symphony or a concert, it moves hearts when emotions take the foreground. FINANCIAL STATEMENTS People seek entertainment primarily for instant gratification, but it greatly influences 03 every aspect of human life and plays a vital role in shaping cultures. The stories and the characters weaved in content give an expression to the experiences of the STANDALONE viewers. As if looking in a mirror, they see their part being acted out in narratives Independent Auditor’s Report 101 and are inspired to overcome challenges and chase their dreams.
    [Show full text]
  • Management Discussion and Analysis
    ANNUAL REPORT 2017-18 EXPERIENCE THE EXTRAORDINARY MANAGEMENT DISCUSSION AND ANALYSIS Indian Macroeconomic Outlook India continues to be one of the fastest While the Indian economy has expanded others, suggests continued strength growing economies in the world. After the at an average annualized growth rate in discretionary spending. Private final temporary deceleration due to the impact of around 7% over the past several consumption is estimated to have of demonetisation and implementation years, there have been patches of grown at a CAGR of 7.0% over FY13-18 of Goods and Services Tax (GST), the slower growth in between. However, in real terms and 12.0% in nominal terms. recovery in economic growth is now largely consumption growth remained quite This, along with the trend of organized complete. It is estimated that GDP grew resilient throughout this period. High businesses gradually gaining market share at more than 7% in the second half of frequency data such as automobile sales, in various sectors, bodes well for growth fiscal 2018. During FY18, there were several air traffic, and credit offtake amongst in advertising spends. positive developments in the economy, which will further accelerate this growth over the next few years. The long-delayed India’s GDP growth Nominal growth in private GST was finally implemented and it will (GVA basis, %) final consumption (%) go a long way in improving the business environment in the country. Government’s FY15 7.2 FY14 15.3 focus on infrastructure development, banking reforms and affordable housing, FY16 8.1 FY15 11.9 amongst others, will support the growth in the medium term.
    [Show full text]
  • Evoking Emotions. Touching Lives
    ANNUAL REPORT 2018-19 CORPORATE OVERVIEW STATUTORY REPORTS FINANCIAL STATEMENTS PAGE NO. :01-40 PAGE NO. :42-100 PAGE NO. :101-214 EVOKING EMOTIONS. TOUCHING LIVES. ANNUAL REPORT 2018-19 Zee Entertainment Enterprises Limited 1 ANNUAL REPORT 2018-19 CORPORATE OVERVIEW STATUTORY REPORTS FINANCIAL STATEMENTS PAGE NO. :01-40 PAGE NO. :42-100 PAGE NO. :101-214 Entertainment has been an integral part of human life since the dawn of civilisation. It rejuvenates people by relieving them from the tedium of their routine. Viewers vicariously experience the lives of their favourite characters by getting transposed to imaginative places and situations. Entertainment fires peoples’ imagination, makes them appreciate the nuances of a situation, and helps them to understand the complexities of relationships. Emotion, the common thread that runs across entertainment content, enriches it and makes it relevant. By evoking emotions that people live each day, entertainment has been able to touch their lives with hues of joy and sorrow, hope and INDEX despair, pride and inferiority, awe and contempt, confidence and fear. A film, a play, a show, a symphony or a concert, it moves hearts when emotions take the foreground. FINANCIAL STATEMENTS People seek entertainment primarily for instant gratification, but it greatly influences 03 every aspect of human life and plays a vital role in shaping cultures. The stories and the characters weaved in content give an expression to the experiences of the STANDALONE viewers. As if looking in a mirror, they see their part being acted out in narratives Independent Auditor’s Report 101 and are inspired to overcome challenges and chase their dreams.
    [Show full text]