0% found this document useful (0 votes)
140 views50 pages

India Entertainment & Media: Nikhil Vora

Annual revenues of IEM - USD13bn 1 / 2 x the size of Comcast Revenues of India's largest media player - USD600m value of entire IEM - USD25bn. Industry value down 25% since Jan 2008 Annual industry bleed of Rs25bn Poor Hit to Miss ratio of 15:85 largest player (times OOH) not profitable Stagnant growth of 1-2%.

Uploaded by

Shubhangi Sharma
Copyright
© Attribution Non-Commercial (BY-NC)
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as PDF, TXT or read online on Scribd
0% found this document useful (0 votes)
140 views50 pages

India Entertainment & Media: Nikhil Vora

Annual revenues of IEM - USD13bn 1 / 2 x the size of Comcast Revenues of India's largest media player - USD600m value of entire IEM - USD25bn. Industry value down 25% since Jan 2008 Annual industry bleed of Rs25bn Poor Hit to Miss ratio of 15:85 largest player (times OOH) not profitable Stagnant growth of 1-2%.

Uploaded by

Shubhangi Sharma
Copyright
© Attribution Non-Commercial (BY-NC)
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as PDF, TXT or read online on Scribd
You are on page 1/ 50

India Entertainment & Media

February 2010

Nikhil Vora
(M) +91 9821132471 nikhilvora@idfcsski.com

WELCOME to one of the largest media markets


500+ television channels; 600m viewers 2x the population of United States 100m+ newspaper circulation across 50,000+ editions Next only to China 3.5bn movie tickets sold annually for 1000+ movies 2.5x the size of the second largest market 80m Cable and Satellite homes Next only to USA and China
2

A gargantuan OPPORTUNITYUp for grabs


Indian International Financial investors

OPPORTUNITY???
Annual revenues of IEM USD13bn x the size of Comcast Revenues of Indias largest media player USD600m Value of entire IEM USD25bn 1/2x the market capitalization of Disney Cumulative profits of IEM ZERO
4

Scale of every segment - INSIGNIFICANT


50% Rs13bn Rs15bn Growth Rs125bn Rs9bn

Rs130bn Rs184bn

Rs90bn Rs17bn

0% Television broadcasting Print Distribution Filmed entertainment Multiplexes Radio OOH

Rs7.5bn Music Internet & interactive Scale of largest player is <USD50m

ZERO industry profits

Industry value down ~25% since Jan 2008

Annual industry bleed of Rs25bn

Poor Hit to Miss ratio of 15:85

Largest player has 12% RoCE

Entire industry profit at Rs1.2bn by 2012

Largest player (Times OOH) not profitable

Stagnant growth of 1-2%

5 5

Why the IRONY???


Irrelevant YIELDS Revenue SEEPAGES Avenues UNEXPLORED Capital-led CLUTTER and over - EXUBERANCE
6

Irrelevant YIELDS
Cost of entertainment for a family for the entire month
(USD) 60 60 60 Cable ARPU

3/4th of India watches a movie at <Rs20


(USD) 12 Average ticket price 11.0

45

40

9 6.5 6.1 6.0

30 20 15 4 0 US UK France Singapore India

3 0.5 0 US UK France Singapore India

USA
Passion Property Ad rate/30 sec
7

India
Cricket IPL Rs2.5m

Football Superbowl Rs88m

Revenue SEEPAGES
C&S homes 80m

x
Average ARPU USD4/ month

=
Annual cable collection USD 3.8bn

Unorganized nature of cable distribution; 7,000 MSOs and 40,000 LCOs Cash ransaction t Lack of addressability analogue distribution

Broadcasters share MSOs and DTH operators share SEEPAGE


8

USD 500m USD 500m USD 2.8bn

Avenues UNEXPLORED
Film revenue model virtual absence of home entertainment
(%) 80 Domestic theatrical

Distribution revenues underexplored


(%) 60

60

45

40 20

30

15

0 India Global

0 CNBC TV18 Global Niche player

Till recently, newspaper and news channels the only source of news

News content

Capital-led CLUTTER and over-EXUBERANCE


USD3bn of funds raised since 2005 across sectors
Segment Broadcasting Cable distribution DTH Print Media OOH Multiplex Film Production Players NDTV Imagine, 9X, Colors, UTV Hathway, Digicable, DEN, YouScod18, WWIL Dish TV, Sun Direct Jagran Prakashan, HT Media, DB Corp ENIL, Laqshya PVR, Cinemax, Fame, Big UTV, Network18 (IFC) Funds raised (USD m) 600 400 1000 250 75 150 500

10

In FY08-09, everyone RAN to STAY where they were!!!


COLORS toppled Star Plus from leadership position Leaders in print challenged on their home turf Established MSOs busy protecting their subscriber base, while new players built a base of 10m+ UTVi and ET Now rope in people at 2-3x their earlier pays Movie budgets shot up by 2.5x

Leadership was challenged

Survival became critical

Economics deteriorated

11

Is IEM then worth giving a MISS?


NOT REALLY!!!

12

OPPORTUNITY to REALITY change is underway

13

Advertising pie USD9bn by 2013E

14

Change has already commenced


Advertising to GDP up from 0.48x in 2000 to 0.6x in 2009
Price
Rate / 10 sec slot 13 TRP of top content

Penetration
Print circulation and C&S 2x in 10 years Indian consumption story going deeper

Platform
FM Radio 7 cities to 60 cities Emergence of targeted platform - Regional GEC, Niche channels Missing avenues in the past OOH, Internet and new media

140,000 105,000 70,000 35,000 0

FY06

FY10

CPRP up from Rs10,000/10 sec slot to Rs12,000

New advertisers emerge Investments, Insurance, DTH, Education

15

India to be a USD1trillion consumption market


Ad spend in India way behind consumption levels

Consumption-led advertising growth


Existing businesses going deeper 120 new telecom licenses issued New businesses emerging DTH, Education, Retail Many international brands yet to come recent Volkswagen blitzkrieg

(%) 2.0 1.5 1.0 0.5 0.0 India

Ad / private consumption 1.9 1.4

0.7

China

US

Ad pie seen at USD9bn by 2013

Yields to improve with niche content and media consolidation Expect advertising CAGR of 17% over 2009-2013

Advertising revenues Rs bn 525 415 350 197 175 235 320

0 2007 2009 2011E 2013E

16

Which platform tends to gain?


Changing consumption trend
Product launch phase Rural growth story Premiumization

Which segments would gain?


TV and Radio Regional GEC, Radio Niche Broadcasting, Magazines, Internet, new media

Sectors
FMCG Telecom Auto BFSI and Education Retail
17

Which segments would gain?


TV and Radio Regional GEC, Radio, new media TV, Print and Internet Print, OOH and new media Print and Radio

Pay revenues Higher addressability and better ARPU

18

DTH 18m subscribers; 7m-8m being added annually


Unorganized cable industry and cable dry areas create opportunity Deep-pocketed players Dish TV, Tata Sky, Airtel, ADAG, Sun Direct USD3bn-4bn of fund chase drives subsidy-led growth A 37m subs home market by 2013E (our estimates of 16m subscribers for CY10 already exceeded)
Indian DTH market growing briskly
(m) 40 35.0 31.0 30 25.0 20 11.0 10 5.0 1.0 0 CY05
19

DTH - subscriber base

37.0

18.0

2.0 CY06 CY07 CY08 CY09 CY10E CY11E CY12E CY13E

Cable distribution at the cusp of changeover


Digitization now a reality
Why not so far?
Capitalization of industry <USD350m too low to compete with DTH Funding, if at all, happened for new entrants Digi Cable, D EN, Y ouScod18 PE route of funding (CVC, ChrysCap, Ashmore) - scale over monetization Funds utilized for acquiring critical subscriber base and not for digitization Established MSOs busy protecting their turf Limited threat of DTH low LCO willingness Digitization of cable restricted to just 2.5m subscribers so far

Why now?
Rs16bn being raised through secondary market Critical mass achieved (top 5 MSOs own 27m30m subs) time to secure Only way to secure subscriber base SEED IN SET TOP BOXES Focus shifts - acquisition to digitization (~3m digital subs currently) Public funding pressure to monetize DTH accounts for 20% of C&S market increasing pressure on LCOs Monetization in phases fixed rentals initially and then share of ARPU

20

India to be a 27m digital cable market by 2013

Multiplexes driving movie Average Ticket Prices


Multiplex ATP of Rs125 5x the average ATP in India Multiplex ATP 3-5x of like-to-like single screen Theatre collection of Rs15bn from ~700 operational screens Accounts for 25% of revenues for <5% of tickets sold Average ARPU up from Rs17 in 2007 to Rs25 now

Case in Point Average ATP at 3-5x comparable


(Rs) 145.0 PVR's ATP

Helping improve all India average


(Rs) 30.0

ATP

135.0 20.0 125.0 10.0 115.0 0.0 FY07 21 FY08 FY09 FY06 FY07 FY08 FY09

105.0

As these things play out

22

IEM to be Rs1trillion business by 2013E


Segmental distribution of IEM 2013 (US$22bn overall market)

Internet 2% OOH Radio 3% 2% Filmed Entertainment 17%

Music 1% Gaming 3% Broadcasting 24%

Print 25%

Television Distribution 23%

23

How does one play IEM?

1. IDENTIFY BUSINESSES 2. IDENTIFY SURVIVORS 3. IDENTIFY MODELS 4. IDENTIFY THE PLAYERS

24

1. Businesses
Scalability potential
Television broadcasting Television distribution Print Media Film Industry Multiplex Radio Industry OOH

Long term profitability

Capital deployment

Value creation

25

DTH Distribution the pain is behind

26

Numbers are ticking 37m by 2013E


Unlike globally, Indian DTH market has 6 players
Dish TV, Tata Sky, Sun Direct, Airtel Digital, Big TV and Videocon (D2H)

Deep-pocketed players ensured USD4bn of funding into industry


customer pull through heavy subsidy

DTH already an 18m subscriber market; adding 7m-8m annually


Indian DTH market growing briskly
(m) 40 35.0 31.0 30 25.0 20 11.0 10 5.0 1.0 0 CY05
27

Current market share


Big TV 10% Airtel Digital 13% Dish TV 33%

DTH - subscriber base 37.0

18.0 Sun Direct 19% Tata Sky 25%

2.0 CY06 CY07 CY08 CY09 CY10E CY11E CY12E CY13E

ARPU some time away


ARPU to remain subdued
Digitization still through customer pull ARPU to remain subsidized Content exclusivity not permitted Analogue cable ARPU at USD4 remains the key hurdle DTH reaching cable dry areas ARPU potential to remain low

Expect DTH ARPU to grow to Rs260 by 2013 from Rs140 in 2009 DTH revenues to grow to Rs127bn by 2012
Revenues for DTH operators 3x+ over CY09-13
(Rs bn) 140 111.3 105 81.8 70 35.6 35 21.1 55.5 DTH Revenues 126.5

0 CY08
28

CY09

CY10E

CY11E

CY12E

CY13E

Reducing BLEED - declining acquisition cost


Customer acquisition costs have largely stabilized

None other than Sun Direct playing the aggressive PRICE game Airtel and Reliance Big TV pain in telecom business limits ability to bleed Tata Sky and Airtel services over pricing

(Rs/ sub) 3,000

Customer acquisition cost

2,250

1,500

750

0 Q3FY08 Q4FY08 Q1FY09 Q2FY09 Q3FY09 Q4FY09 Q1FY10 Q2FY10 Q3FY10

29

Reducing BLEED fixed content cost model


Increasing share of DTH revenues for Zee Entertainment

DTH revenues - RELEVANT


DTH only mode of digitization so far Accounts for ~33% of domestic pay revenues for lead channels DTH revenues only INCREMENTAL; not coming at the cost of cable revenues

(Rs m) 6,000 4,500 3,000 1,500 0

Analogue revenues

DTH revenues

FY07

FY08

FY09

FY10E

Broadcasters willing to accept fixed content cost deals Content costs to drop from 50% of ARPU revenues to 35%

Easing content cost


Content cost / ARPU 60 52 45 30 15 0 FY09 FY10E FY11E FY12E FY13E 43 38 35 35

30

Operating leverage coming to the fore


Almost 20% of the cost structure directly linked to new subscriber addition A larger continuing subscriber base - operating leverage visible for leader
Continuing subscriber generates operating margins of 35%+ Advertising and distribution spends down from 40%+ in FY08 to 15% in Q2FY10, though cost per new sub remains at Rs100-1200

The tipping point - Dish TV profitable at the EBITDA level; expected to generate cash profits by Q2FY11
Industry leader nearing cash profit
Transponder Employee Admin
(Rs m) 500 0 4.8 16.9 3.7 22.1 7.9 34.7 FY10E -500 -1,000 Q3FY09 Q3FY10 Q4FY10 Q1FY11 Q2FY11 Q3FY11 Q1FY09 Q2FY09 Q4FY09 Q1FY10 Q2FY10 Q4FY11 -1,500 Cash profit

Improving cost to revenue ratios


Content Goods and services ASP
12.8 105 70 35 43.7 0 FY09 33.5 5.3 21.9 6.7

140

31

Cable Distribution capital going for good use

32

2006-09 digitization remained a concept


The 62m cable home market remains extremely fragmented and analogue-dominated Digitization as low as 4% - at 2.5m subscribers as against 18m DTH subscribers

What has gone wrong for the cable industry?


MSOs not funded for seeding STB Execution a failure - high resistance from LCOs Lack of political will Consumer Psyche If digital is mandated, why not switch to DTH, a professionally managed service Lack of funds to subsidize customer acquisition DTH industry funded to the tune of USD4bn-5bn Subsidies on DTH as high as Rs2500-3000 per connection

Mandated CAS in notified areas

Voluntary digitization

33

2006-09 LCOs made merry


USD300m+ funds chase cable business, but largely new entrants
Company
Hathway Digicable DEN Ortel YouScod18

FOCUS Customer acquisition at any cost


Achieving critical subscriber base of prime importance for new entrants High carriage revenues made high-cost customer acquisition viable Customer acquisition cost moves up to as high as 30 months of ARPU

USD m
60 140 50 25 60

Investor
ChrysCapital Ashmore IL&FS, TV18 NSR, Actis, SREI CVC

+
Carriage stream of revenues
Advent of a plethora of channels carriage revenues grew by 40-50% Carriage revenues directly linked to reach and quality of reach Every large MSO earning Rs1.5bn-Rs2.5bn through carriage revenues

34

LCOs and MSOs made most of the gains

Then why play cable industry now?


Expect 27m digital homes by 2013 - ~10x the current base
Critical base achieved each MSO claims a 4m+ subscriber reach Time to secure the base Seed STB at consumer home to ensure LCO stays Little scope for growth in carriage revenues focus on ARPU monetization Funded for digitization Rs16bn raised by WWIL, Hathway, DEN and DigiCable Public route of funding increased accountability to report monetization DTH reach at 20% - Increased threat for LCOs to align with MSOs or perish Lower acquisition cost Subsidy as low as Rs600/ sub vis--vis Rs2500 for DTH

Digital cable subscriber base set for an uptick


Digital Cable 30 22 20 14 10 2 0 CY08
35

27

7 3 CY09 CY10E CY11E CY12E CY13E

Then why play cable industry now?


Monetization ARPU led gain only gradual
Rental income initially To ensure easy acceptance, MSOs to monetize rentals MSOs the biggest beneficiary Entire monetization gain to be retained by MSOs ARPU monetization To happen only once digital base reaches 30%+ of individual market Expect ARPU growth on digital platform from Rs180 now to Rs240 by 2012 MSOs share To move up from 6% currently to 20% by 2013 of the overall cable homes

MSOs share of cable revenues to quadruple


(Rs m) 40 30 20 10 0 CY08
36

MSOs to get their fair share of cable ARPU


MSOs' share of ARPU 24

MSOs' share of cable revenues

18

12

CY09

CY10E

CY11E

CY12E

CY13E

CY08

CY09

CY10E

CY11E

CY12E

CY13E

Play the television distribution opportunity


There is need for CAPITAL (Industry needs USD5bn) Ability to tide over the GESTATION phase Will need COUPLE of rounds of subsequent funding Superior revenue model - ANNUITY MODEL Highly profitable business 35%+ margins in the long run Distribution the highest VALUE CREATING business Comcast SCALABILITY in the long run as the market consolidates

37

Television Broadcasting a natural beneficiary of digitization


Rationale to play the broadcast story pay revenues offer annuity Gains from DTH already visible
Case in point ZEELs multifold growth in DTH revenues
(Rs m) 600 517 450 ZEEL's DTH revenues

Broadcasters share of pay revenues to grow by 2.5x

(Rs bn) 90

Broadcasters' share of pay revenues

60
300 271

30
150 125

0 Q2FY08 Q2FY09 Q2FY10

0 FY08 FY09 FY10E FY11E FY12E FY13E

Gains from cable digitization a long haulMSOs to gain first


38

Broadcasters pay revenues to grow from Rs35bn now to Rs79bn by 2013E

Emerging segments The opportunity is BIG

39

Radio and OOH at the inflexion point


Radioplaying a new tune!
Why not so far?
Aggressive bidding in Phase II Thus high OTEF paid by players Single frequency; shorter tenure contracts

OOH taking off!


Why not so far?
Fragmented industry Aggressive bidding in the first round Fixed fee agreements; 5-yr contracts

What is changing?

40

What is changing?
Industry moving towards consolidation Growth driven by infrastructure development, such as airports Economics to prevail in second round of bidding Revenue-sharing agreement;20yr contracts

Economics to prevail in Phase III of bidding for licenses, and thereby lower OTEF Tier-III cities to open up, thereby aiding in piggyriding the rural boom Longer tenure contracts Multiple frequencies

Entertainment Network and Reliance Media World key players in these spaces

Gaming and animation rich in IPR!


Gamingtime to play!
A US$30bn industry globally Increasing penetration of telecom industry underpinning growth in casual gaming segment Indian corporates testing international shores for console gaming UTV software developing four IPRs in the international market Synergy with DTH: Indiagames has struck a deal with Reliance Big TV to make available eight games on DTH platform for Rs30/month

Animation coming alive!


Indian animation market expected to reach US$1bn by 2012 CAGR of 22% over next 3 years (source: NASSCOM and Ernst & Young) India becoming a preferred outsourcing destination for animation Studios moving up the value chain to own IPRs with Hanuman, Roadside Romeo, etc Indian corporates also acquiring rights for international characters like Charlie Chaplin to create animated content

41

UTV Software and DQ Entertainment are key players in these spaces

2. Survivorsare Winners
Globally, same Top 8 players for the past 5-6 decades
Companies
Time-Warner Walt Disney News Corp Comcast Clear Channel Viacom Sony Echostar
42

Sector leaders
Film entertainment, Print, Cable, Radio, Music Film entertainment, Internet & Gaming Film entertainment, Television broadcasting Television broadcast, Cable Radio, Outdoor advertising Film entertainment, Television broadcast, Music publishing Music, Television broadcast Television broadcast products, DTH

Year of commencement
1923 1919 1952 1963 1901 1971 1946 1980

Survivorsare Winners
Competition to clutter Identification of opportunities
Mavericks identify opportunities
Media Subhash Chandra Retail Kishore Biyani Aviation Naresh Goyal Telecom Sunil Mittal

Credible players make a foray


Media Tatas, ADAG, TV, NDTV Retail Tatas, Reliance, Bharti, AV Birla Telecom Tatas, Reliance, AV Birla

Capital chases businesses Multifold growth in volumes while yields drop Incumbent leadership at risk Business economics deteriorate

Execution differentiates between who SUCCUMBs and who SURVIVEs

Limited capital availability Business scale-up multifold latent demand gets monetized Business economics favourable

Fragmentation of businesses and deterioration of economics value destruction is inevitable

43

A few strong survivorsin the Indian context


Sector Company Characteristics
2 cycles of toughest competition in past decade, yet among the top 3 broadcast players

Broadcasting

Zee Entertainment

Regional broadcasting

Sun TV

Remains the most dominant player in the South India Regional GEC market

Distribution

Dish TV

Despite entry of 5 new players in DTH space, remains the largest player and accounts for 25% of the incremental market

Radio

ENIL

Remains the largest and the only profitable FM Radio player

44

3. Models that work


Conglomerates offer scale

TV & Cable: CNN, HBO, etc Print: Time, Fortune, (150 magazines) Films: Warner Bros Online: AOL, Mapquest, Advertising.com

TV & Cable: ABC, ESPN, Channel; Radio: 227 stations Films: Walt Disney, Miramax, Pixar Outdoor Entertainment: Disney theme parks

TV & Cable: TV Stations, Fox Business, NatGeo Print: Wall Street Journal, HarperCollins Films: 20th Century Fox Online: MySpace

TV & Cable: 27 CBS TV stations, MTV, Nick, VH1, Comedy Central, Radio: CBS stations Publishing: Simon & Schuster Films - Paramount & Dreamworks Music: Famous Music

Mkt cap: USD34bn


45

Mkt cap: USD60bn

Mkt cap: USD37bn

Mkt cap: USD18bn

Conglomerates in India
Essel Group
Film Entertainment Television Broadcasting Television Distribution Print media Multiplexes Others

Times Group
Print Television Broadcasting Movies and Music Radio and Outdoor New media Times o Money f Timesjobs.com Simplymarry.com Magicbricks.com Economic Times TV
46

Conglomerates in India
TV18 Group
Film Entertainment Television Broadcasting Print New Media

JV w ith F orbes Plans to launch Financial news daily

UTV
Film Entertainment Television Broadcasting Television Content New Media

47

4. Players
Player
Zee Entertainment

Market cap (US$ m) Characteristics


2,347.2 Survivor in the largest broadcast genre and addressal of corporate concerns Time for monetization of success of Colors and aggressive management

IBN18

405.8

Dish TV

906.2

Largest DTH operator; funding concerns dissipate

PVR

100.2

Largest multiplex operator with 13-14% of box office collection and business beyond multiplex

ENIL

223.7

A strong city-centric model with radio turning profitable; triggers awaited in OOH business

48

Disclaimer
This document ha s been p repared by IDF C-SSKI Secu rities Ltd (I DFC-SSKI). I DFC-SSKI an d its s ubsidiaries and as sociated comp anies ar e full-service, integrated inve stment banking , inve stment m anagement and brokerage group. Ou r research analysts and sales persons provide important input into our investment banking activities. This document does not constitute an offer or solicitation for the purchase or sale of any financial instrument or as an official confirmation of any transaction. The in formation contained h erein is f rom pu blicly available data or othe r sources bel ieved to be re liable. W hile we would e ndeavor to upd ate the information he rein o n reasonable basis , IDFC-SSKI, it s s ubsidiaries and associated companies, their directors and employees (IDFC-SSKI and af filiates) are under no obligation to update or keep the information cu rrent. Al so, th ere may be reg ulatory, co mpliance, or other reasons that may prevent IDF C-SSKI and affiliates from doing so. We do not represent that information contained herein is accurate or complete and it should not be relied upon as such. This document is prepared for assistance only and is not intended to be and must not alone betaken as the basis for an investment decision. The user assumes the entire risk of any use made of this inf ormation. Each recipient of this docume nt shou ld make such inve stigations as it deems necessary to arrive at an inde pendent e valuation o f an investment in the securities of companies referred to in this document (including the merits and risks involved). The investment discussed or views expressed may not be suitable for all investors. Affiliates of IDFC-SSKI may have issued other reports that are inconsistent with and reach different conclusion from the information presented in this report. This report is not d irected 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 law, regulation or which would subject IDFC-SSKI and affiliates to any registration or licensing requirement within su ch j urisdiction. Th e securities described he rein may or may not be eligible for sale in all jurisdictions or to certain category of investors. Persons in whose possession this document may come are required to inform themselves of and to observe such restriction. Reports based on technical analysis centers on studying charts of a stock's price movement and trading volume, as opposed to focusing on a company's fundamentals and as such, may not match with a report on a company's fundamentals. IDFC-SSKI & affiliates may have used the information set forth herein before publication and may have position s in, may from time to time pu rchase or sell or may be materially interested in any of the securities mentioned or related securities. IDFC-SSKI and affiliates may from time to time solicit from, or perform investment banking, or other services for, any company mentioned herein. Without limiting any of the foregoing, in no event shall IDFC-SSKI, any of its affiliates or a ny third party involved in, or related to, computing or compiling the information have any liability for any damages of any kind. Any comments or statements made herein are those of the analyst and do not necessarily reflect those of IDFC-SSKI and affiliates. This Document is subject to changes without prior notice and is intended only for the person or entity to which it is addressed to and may contain confidential and/or privileged material and is not for any type of circulation. Any review, retransmission, or any other use is prohibited. Though disseminated to all the customers simultaneously, not all customers may receive this report at the same time. IDFC-SSKI will not treat recipients as customers by virtue of their receiving this report. Explanation of Ratings: 1. Outperformer: 2. Neutral: 3. Underperformer: More than 10% to Index Within 0-10% to Index Less than 10% to Index

Disclosure of interest: 1. 2. 3. 4. IDFC - SSKI and its affiliates may have received compensation from the company covered herein in the past tw elve months fo r Issue Management, Capital Structure, Mergers & Acquisitions, Buyback of shares and Other corporate advisory services. Affiliates of IDFC - SSKI may have mandate from the subject company. IDFC - SSKI and its affiliates may hold paid up capital of the company. IDFC - SSKI and its affiliates, their directors and employees may from time to time have positions in or options in the company and buy or sell the securities of the company(ies) mentioned herein.

Copyright in this document vests exclusively with IDFC - SSKI

49

Thank you

50

You might also like