Idea Cellular. Rating: BUY. Result Update Q4 FY15

Transcription

1 Change in Estimates Rating Target Q4 FY15 Idea Cellular All round beat in Q4 with adjusted (for TRAI s IUC changes) revenues up 6.3% qoq Margins surprise with ~200bps gain on lower network cost and operating leverage tailwinds Rating: BUY Target: Rs230 CMP: Rs182 Upside: 26.4% Company guides for a higher FY16 capex to upgrade 2G sites to 3G and reconfigure GSM network post Mar 15 auctions Sector: Sector view: Telecom Positive Execution forte, robust data growth and prospects of voice pricing uptick support our BUY reco with 9 12mth target of Rs230 Result table (Rs m) Q4 FY15 Q3 FY15 % qoq % yoy FY15 % yoy Net sales 8,423 8, , Access and I/C charges (1,239) (1,204) (4,731) 13.7 Network opex (1,792) (1,798) (0.4) 3.7 (7,196) 10.7 License fees (950) (903) (3,535) 20.9 Personnel costs (386) (379) (1,530) 16.6 S G & A expenses (992) (980) (3,767) 13.1 Operating profit 3,065 2, , OPM (%) bps 475 bps bps Depreciation (1,488) (1,483) (5,304) 17.4 Interest (292) (231) (1,045) 9.4 Other income PBT 1,472 1, , Tax (530) (405) (1,740) 61.6 Effective tax rate (%) bps 185 bps 35.3 (9) bps PAT , PAT margin (%) bps 281 bps bps Source: Company, India Infoline Research Robust Q4 with beat on revenues, margin and PAT Idea reported a healthy set of results with Q4 revenues, margin and PAT beating our respective estimates. Revenues improved 5.1% qoq vs our estimate of 3.8% qoq on the back of better than expected traffic growth of 8.4% qoq. Gross revenue was lower by Rs. 105cr for Q4 and FY15 due to changes in TRAI interconnect charges. TRAI reduced the mobile termination charge from 20p to 14p/min and zero charge on wire line termination, adjusted for which normalized revenue growth stood at even higher 6.3% qoq. Voice pricing declined a sharp 4.8% qoq as increased competition, higher proportion of minutes from new and emerging circles (these have lower realized rates) and fall in IUC rates for 1 month (company believes this to be 30% factor for drop in realized rates) led to pricing pressure. Lower network opex and strong revenue growth created operating leverage benefits which drove EBIDTA growth of 11.3% qoq and comfortably beat our ~35% margin forecast. Revenue and margin beat expectedly translated into an equally impressive PAT beat with profit growth of ~23% qoq and ~60% yoy. FY15 capex stood at Rs. 4,050cr while guidance for FY16 stands at Rs. 5,000 5,500cr. Sensex: 27, Week h/l (Rs): 204/129 Market cap (Rscr) : 64,779 6m Avg vol ( 000Nos): 5,462 Bloomberg code: IDEA IB BSE code: NSE code: IDEA FV (Rs): 10 Price as on April 30, 2015 Share price trend Idea Sensex Apr 14 Oct 14 Apr 15 Share holding pattern % Sep 14 Dec 14 Mar 15 Promoters Insti Others Research Analyst: Bhavesh Gandhi research@indiainfoline.com April 30, 2015 This report is published by IIFL India Private Clients research desk. IIFL has other business units with independent research teams separated by 'Chinese walls' catering to different sets of customers having varying objectives, risk profiles, investment horizon, etc. The views and opinions expressed in this document may at times be contrary in terms of rating, target prices, estimates and views on sectors and markets. Result Update

2 Idea Cellular (Q4 FY15) Key operating highlights Parameters Q1 FY14 Q2 FY14 Q3 FY14 Q4 FY14 Q1 FY15 Q2 FY15 Q3 FY15 Q4 FY15 Subscribers (' 000) 125, , , , , , , ,800 % qoq Net additions 3,400 2,200 1,500 7,100 3,200 4,600 6,900 7,300 % qoq (55.8) (35.3) (31.8) (54.9) Key metrics ARPU (Rs/sub) % qoq 4.2 (5.7) (2.8) 1.7 MOU per user (mins) % qoq (2.0) (7.5) (4.2) Rev/min % qoq (2.9) (3.2) Voice RPM % qoq 0.5 (3.2) 1.6 (2.4) (1.7) (4.8) Total MOU (cr mins) 14,732 13,883 14,457 15,706 16,524 16,245 17,071 18,503 % qoq 2.8 (5.8) (1.7) EoP sites 2G sites 92,208 95, , , , , , ,367 % qoq Quarterly additions 2,114 3,762 5,630 3,178 1,391 1,436 2,326 2,436 3G sites (Node B) 17,481 18,031 19,904 21,381 22,516 25,164 27,744 30,291 % qoq Data (2G+3G) VAS % of service rev Data % of service rev Non data VAS Total data subs (cr) % of total subs Data vol (cr MB) 1,379 1,745 2,084 2,730 3,252 3,943 4,608 5,451 % qoq Blended data ARMB (paise) % qoq (1.2) (7.5) (4.5) (14.5) (4.5) Data ARPU/data sub (Rs) % qoq (1.8) Data usage/sub MB % qoq (1.8) (0.2) G details 3G subs, cr % of data subs G data vol (MB) 6,334 7,578 9,469 13,084 15,719 19,786 24,977 30,680 % qoq G data usage/3g subscriber (MB) % qoq (2.2) G data ARPU/3G subscriber (Rs) % qoq (8.4) Churn Post paid churn Blended churn Source: Company, India Infoline Research 2

3 Idea Cellular (Q4 FY15) Data volume growth remains strong Idea revised its data subscriber definition and removed users with less than 10MB usage/month. This led to a 2.2% qoq drop in total data base to 3.3cr. VAS revenues continued its upward journey with 140bps qoq rise in share driven by data (+120bps qoq). Data volume growth remained strong at 18.3% qoq within which 3G usage surged ~23% qoq. Blended data pricing fell 4.5% qoq in a manifestation of competitive pressures. 3G now accounts for 43% of total data subscriber base. Conference call highlights Key takeaways from the Q4 FY15 earnings call are as follows: TRAI IUC charges reduced incoming termination charge from 20p to 14p for mobile and negative impact was Rs. 105cr (including the impact of rise in ILD termination). Overall industry impact of 4% with voice revenue decline of 4 4.5%. Due to TRAI changes, voice realization may decline by 1 1.4p assuming other things being constant and would impact pricing unless tariffs are hiked. Normalizing for IUC change revenue growth at 6.3% qoq in Q4; change in standalone margin normalized for IUC up 1.6%. Lower network operating cost due to reduction in diesel costs, seasonality and write backs of previous quarter s provision and Q4 being fiscal ending leading to reversal of same. Increased competition, higher proportion of minutes from new and emerging circles (these have lower realized rates) and fall in IUC rates for 1 month (company believes this to be 30% factor for drop in realized rates) led to pressure on pricing. Data pricing lower due to competitive pressure; company revised data subscriber definition to min 10MB per month. To upgrade 2G cell sites to 3G as only 37% of 2G cites upgraded to 3G. Capex of Rs17bn in Q4 and total FY15 capex slightly higher than guided at Rs.4,000cr due to surprisingly higher volumes on voice and data. Capex guidance of Rs. 5,000 5,500cr for FY16 to support up gradation of 2G sites to 3G and laying groundwork (fibre etc) for 4G. Capex includes GSM reconfiguration due to reduction in 900MHz in some of the markets. Expect tariffs to go up directionally as all of the below EBIDTA charges (interest, amortization) cannot be compensated through scale benefits alone. In the 7 emerging circles, Idea strategy would be to complete voice coverage in large population clusters where it still does not have enough penetration before offering 3G and 4G in these markets. At some stage Idea would have to launch 4G services but company would do prior ground work and observe the evolution of 4G in other geographies. In 3G, video accounts for largest bandwidth usage followed by social media and ecommerce sites plus mobile banking etc. Execution forte, quality spectrum holdings support our BUY reco Post the spectrum auctions in Mar 15, we expect the focus to shift back on operational dynamics and Idea s robust execution engine gives us confidence on this front. Although auction payouts were higher than estimated, Idea has managed to build a robust spectrum portfolio. We tweak our FY16/17 estimates but retain BUY for 9 12mth target of Rs230, based on 7.5x FY17E EV/EBIDTA. 3

4 Idea Cellular (Q4 FY15) Financial summary Y/e 31 Mar (Rs m) FY14 FY15 FY16E FY17E Revenues 26,519 31,571 37,121 42,905 yoy growth (%) Operating profit 8,334 10,812 12,733 14,802 OPM (%) Reported PAT 1,968 3,193 3,168 2,546 yoy growth (%) (0.8) (19.6) EPS (Rs) P/E (x) P/BV (x) EV/EBITDA (x) Debt/Equity (x) ROE (%) ROCE (%) Source: Company, India Infoline Research 4

5 Best Broker of the Year by Zee Business for contribution to broking Nirmal Jain, Chairman, IIFL, received the award for The Best Broker of the Year (for contribution to broking in India) at India's Best Market Analyst Awards 2014 organised by the Zee Business in Mumbai. The award was presented by the guest of Honour Amit Shah, president of the Bharatiya Janata Party and Piyush Goel, Minister of state with independent charge for power, coal new and renewable energy. 'Best Equity Broker of the Year' Bloomberg UTV, 2011 IIFL was awarded the 'Best Equity Broker of the Year' at the recently held Bloomberg UTV Financial Leadership Award, The award presented by the Hon'ble Finance Minister of India, Shri Pranab Mukherjee. The Bloomberg UTV Financial Leadership Awards acknowledge the extraordinary contribution of India's financial leaders and visionaries from January 2010 to January 'Best Broker in India' Finance Asia, 2011 IIFL has been awarded the 'Best Broker in India' by Finance Asia. The award is the result of Finance Asia's annual quest for the best financial services firms across Asia, which culminated in the Country Awards 2011 Other awards , 2012 & BEST BROKING HOUSE WITH GLOBAL PRESENCE BEST MARKET ANALYST FASTEST GROWING LARGE BROKING HOUSE BEST BROKERAGE, INDIA BEST BROKER, INDIA MOST IMPROVED, INDIA Recommendation parameters for fundamental reports: Buy Absolute return of over +15% Accumulate Absolute return between 0% to +15% Reduce Absolute return between 0% to 10% Sell Absolute return below 10% Call Failure In case of a Buy report, if the stock falls 20% below the recommended price on a closing basis, unless otherwise specified by the analyst; or, in case of a Sell report, if the stock rises 20% above the recommended price on a closing basis, unless otherwise specified by the analyst India Infoline Group (hereinafter referred as IIFL) is engaged in diversified financial services business including equity broking, DP services, merchant banking, portfolio management services, distribution of Mutual Fund, insurance products and other investment products and also loans and finance business. India Infoline Ltd ( hereinafter referred as IIL ) is a part of the IIFL and is a member of the National Stock Exchange of India Limited ( NSE ) and the BSE Limited ( BSE ). IIL is also a Depository Participant registered with NSDL & CDSL, a SEBI registered merchant banker and a SEBI registered portfolio manager. IIL is a large broking house catering to retail, HNI and institutional clients. It operates through its branches and authorised persons and sub brokers spread across the country and the clients are provided online trading through internet and offline trading through branches and Customer Care. Terms & Conditions and Other Disclosures: a) This research report ( Report ) is for the personal information of the authorised recipient(s) and is not for public distribution and should not be reproduced or redistributed to any other person or in any form without IIL s prior permission. The information provided in the Report is from publicly available data, which we believe, are reliable. While reasonable endeavors have been made to present reliable data in the Report so far as it relates to current and historical information, but IIL does not guarantee the accuracy or completeness of the data in the Report. Accordingly, IIL or any of its connected persons including its directors or subsidiaries or associates or employees shall not be in any way responsible for any loss or damage that may arise to any person from any inadvertent error in the information contained, views and opinions expressed in this publication. b) Past performance should not be taken as an indication or guarantee of future performance, and no representation or warranty, express or implied, is made regarding future performance. Information, opinions and estimates contained in this report reflect a judgment of its original date of publication by IIFL and are subject to change without notice. The price, value of and income from any of the securities or financial instruments mentioned in this report can fall as well as rise. The value of securities and financial instruments is subject to exchange rate fluctuation that may have a positive or adverse effect on the price or income of such securities or financial instruments. c) The Report also includes analysis and views of our research team. The Report is purely for information purposes and does not construe to be investment recommendation/advice or an offer or solicitation of an offer to buy/sell any securities. The opinions expressed in the Report are our current opinions as of the date of the Report and may be subject to change from time to time without notice. IIL or any persons connected with it do not accept any liability arising from the use of this document. d) Investors should not solely rely on the information contained in this Report and must make investment decisions based on their own investment objectives, judgment, risk profile and financial position. The recipients of this Report may take professional advice before acting on this information.

6 e) IIL has other business segments / divisions with independent research teams separated by 'chinese walls' catering to different sets of customers having varying objectives, risk profiles, investment horizon, etc and therefore, may at times have, different and contrary views on stocks, sectors and markets. f) This report is not directed or intended for distribution to, or use by, any person or entity who is a citizen or resident of or located in any locality, state, country or other jurisdiction, where such distribution, publication, availability or use would be contrary to local law, regulation or which would subject IIL and its affiliates to any registration or licensing requirement within such jurisdiction. The securities described herein may or may not be eligible for sale in all jurisdictions or to certain category of investors. Persons in whose possession this Report may come are required to inform themselves of and to observe such restrictions. g) As IIL along with its associates, are engaged in various financial services business and so might have financial, business or other interests in other entities including the subject company/ies mentioned in this Report. However, IIL encourages independence in preparation of research report and strives to minimize conflict in preparation of research report. IIL and its associates did not receive any compensation or other benefits from the subject company/ies mentioned in the Report or from a third party in connection with preparation of the Report. Accordingly, IIL and its associates do not have any material conflict of interest at the time of publication of this Report. h) As IIL and its associates are engaged in various financial services business, it might have: (a) received any compensation (except in connection with the preparation of this Report) from the subject company in the past twelve months; (b) managed or co managed public offering of securities for the subject company in the past twelve months; (c) received any compensation for investment banking or merchant banking or brokerage services from the subject company in the past twelve months; (d) received any compensation for products or services other than investment banking or merchant banking or brokerage services from the subject company in the past twelve months; (e) engaged in market making activity for the subject company. i) IIL and its associates collectively do not own (in their proprietary position) 1% or more of the equity securities of the subject company/ies mentioned in the report as of the last day of the month preceding the publication of the research report. j) The Research Analyst/s engaged in preparation of this Report or his/her relative (a) does not have any financial interests in the subject company/ies mentioned in this report; (b) does not own 1% or more of the equity securities of the subject company mentioned in the report as of the last day of the month preceding the publication of the research report; (c) does not have any other material conflict of interest at the time of publication of the research report. k) The Research Analyst/s engaged in preparation of this Report: (a) has not received any compensation from the subject company in the past twelve months; (b) has not managed or co managed public offering of securities for the subject company in the past twelve months; (c) has not received any compensation for investment banking or merchant banking or brokerage services from the subject company in the past twelve months; (d) has not received any compensation for products or services other than investment banking or merchant banking or brokerage services from the subject company in the past twelve months; (e) has not received any compensation or other benefits from the subject company or third party in connection with the research report; (f) has not served as an officer, director or employee of the subject company; (g) is not engaged in market making activity for the subject company. We submit that no material disciplinary action has been taken on IIL by any regulatory authority impacting Equity Research Analysis. A graph of daily closing prices of securities is available at and quotes. (Choose a company from the list on the browser and select the three years period in the price chart). Published in India Infoline Ltd 2015 India Infoline Limited (Formerly India Infoline Distribution Company Limited ), CIN No.: U99999MH1996PLC132983, Corporate Office IIFL Centre, Kamala City, Senapati Bapat Marg, Lower Parel, Mumbai Tel: (91 22) Fax: (91 22) , Regd. Office IIFL House, Sun Infotech Park, Road No. 16V, Plot No. B 23, MIDC, Thane Industrial Area, Wagle Estate, Thane Tel: (91 22) Fax: (91 22) E mail: mail@indiainfoline.com Website: Refer for detail of Associates. National Stock Exchange of India Ltd. SEBI Regn. No. : INB / INF / INE , Bombay Stock Exchange Ltd. SEBI Regn. No.:INB / INF / BSE Currency, MCX Stock Exchange Ltd. SEBI Regn. No.: INB / INF / INE , United Stock Exchange Ltd. SEBI Regn. No.: INE , PMS SEBI Regn. No. INP , IA SEBI Regn. No. INA , SEBI RA Regn.: INH For Research related queries, write to: Amar Ambani, Head of Research at research@indiainfoline.com For Sales and Account related information, write to customer care: cs@indiainfoline.com or call on