Vip B Aizawl Call Girls #9907093804 Contact Number Escorts Service Aizawl
Jagran prakashan ru2 qfy2011-291010
1. Please refer to important disclosures at the end of this report 1
(` cr) 2QFY11 2QFY10 % yoy 1QFY11 %qoq
Revenue 276.9 246.8 12.2 269.8 2.6
EBITDA 90.8 83.2 9.1 90.2 0.7
OPM (%) 32.8 33.7 (91) 33.4 (61)
PAT 55.5 50.3 10.4 55.6 (0.2)
Source: Company, Angel Research
Jagran Prakashan reported mixed set of numbers (however broadly in line with
our estimates). Key highlights of the quarter include –1) gross margin contraction
of 125bp yoy/ 91bp qoq on account of hardening of newsprint price, and
2) Mid-Day numbers do not reflect this quarter; however management has
indicated the Mid-Day numbers will be consolidated in 2HFY2011. We maintain
Jagran as our top pick in the print media space and re-iterate a Buy on the stock.
Weak operational performance, earnings grow solely on other income: Jagran
reported top-line growth of 12% yoy/3% qoq to `277cr (`247cr/`270cr), aided
by 13% yoy growth in advertising revenue to `193cr (`172cr), while the
circulation revenue came in flat (less than 1% increase yoy) at `54.8cr. At the
operating level, Jagran delivered contraction of 91bp yoy in OPM, largely on
account of gross margin contraction, increase in staff cost by 64bp yoy to `35cr.
However, Jagran’s earnings for the quarter registered a growth of 10.4% yoy to
`56cr (`50cr) aided by spike in other income (up 27% yoy).
Outlook and Valuation: We have marginally revised our FY2011 estimates
upwards (FY2012 estimates remain largely unchanged) to factor in – 1) increased
advertisement revenue in 3QFY2011 on account of the festive season and higher
colour advertisement inventory utilisation, and 2) increased revenue traction from
the new businesses. We have not factored in the Mid-Day deal in JPL’s numbers.
We believe with Blackstone’s recent investment of `225cr and a wider portfolio
(including Mid-Day publications), Jagran is well poised to benefit from steady
growth in the print media. The underperformance of the stock provides a good
entry point and we maintain a Buy on the stock, with a Target Price of `154
based on a P/E multiple of 20x FY2012E earnings.
Key Financials
Y/E March (` cr) FY2009 FY2010 FY2011E FY2012E
Net Sales 823 942 1,101 1,251
% chg 9.8 14.4 16.9 13.6
Net Profit (Adj) 92 176 200 232
% chg (6.6) 92.0 13.6 16.1
EBITDA (%) 19.0 30.0 30.2 30.3
EPS (`) 3.0 5.8 6.6 7.7
P/E (x) 43.8 22.8 20.1 17.3
P/BV (x) 7.2 6.6 6.0 5.6
RoE (%) 16.7 30.0 31.3 33.5
RoCE (%) 16.6 30.0 34.2 38.0
EV/Sales (x) 4.9 4.3 3.7 3.3
EV/EBITDA (x) 26.0 14.4 12.3 10.7
Source: Company, Angel Research
BUY
CMP `133
Target Price `154
Investment Period 12 months
Stock Info
Sector Media
Market Cap (Rs cr) 4,015
Beta 0.6
52 Week High / Low 147/104
Avg. Daily Volume 187,777
Face Value (Rs) 2.0
BSE Sensex 20,032
Nifty 6,018
Reuters Code JAGP.BO
Bloomberg Code JAGP@IN
Shareholding Pattern (%)
Promoters 55.3
MF /Banks /Indian FIs 22.5
FII /NRIs /OCBs 10.4
Indian Public /Others 11.8
Abs. (%) 3m 1yr 3yr
Sensex 11.3 24.8 0.3
JPL 10.1 17.4 0.9
Anand Shah
022-4040 3800-334
anand.shah@angelbroking.com
Chitrangda Kapur
022-4040 3800-323
chitrangdar.kapur@angelbroking.com
Sreekanth P.V.S
022 – 4040 3800 Ext: 331
sreekanth.s@angelbroking.com
Jagran Prakashan
Performance Highlights
2QFY2011 Result Update | Media
October 29, 2010
2. Jagran Prakashan|2QFY2011 Result Update
October 29, 2010 2
Exhibit 1: Quarterly Performance (Consolidated)
Y/E March (` cr) 2QFY11 2QFY10 % yoy 1QFY11 % qoq 1HFY2011 1HFY2010 % chg
Net Sales 276.9 246.8 12.2 269.8 2.6 546.7 478.7 14.2
Consumption of RM 80.1 68.4 17.2 75.6 5.9 155.8 138.5 12.5
(% of Sales) 28.9 27.7 28.0 28.5 28.9
Staff Costs 35.4 30.0 18.0 34.7 1.8 70.1 58.9 19.1
(% of Sales) 12.8 12.1 12.9 12.8 12.3
Other Expenses 70.5 65.3 8.0 69.3 1.8 139.8 127.6 9.6
(% of Sales) 25.5 26.4 25.7 25.6 26.7
Total Expenditure 186.0 163.6 13.7 179.6 3.5 365.7 324.9 12.5
Operating Profit 90.8 83.2 9.1 90.2 0.7 181.0 153.8 17.7
OPM (%) 32.8 33.7 33.4 33.1 32.1
Interest 1.4 1.5 (4.6) 1.2 14.0 2.6 2.8 (7.4)
Depreciation 13.3 13.0 2.1 12.5 6.2 25.8 25.4 1.6
Other Income 6.4 5.0 27.3 5.7 11.4 12.1 20.7 (41.3)
PBT (excl. Ext Items) 82.6 73.8 11.9 82.2 0.4 164.8 146.2 12.7
Ext Income/(Expense) - - - - -
PBT (incl. Ext Items) 82.6 73.8 11.9 82.2 0.4 164.8 146.2 12.7
(% of Sales) 29.8 29.9 30.5 30.1 30.5
Provision for Taxation 27.1 23.5 15.0 26.6 1.7 53.7 46.5 15.5
(% of PBT) 32.8 31.9 32.4 32.6 31.8
Recurring PAT 55.5 50.3 10.4 55.6 (0.2) 111.1 99.8 11.3
PATM (%) 20.0 20.4 20.6 20.3 20.8
Reported PAT 55.5 50.3 10.4 55.6 (0.2) 111.1 99.8 11.3
Equity shares (cr) 30.1 30.1 30.1 30.1 30.1
EPS (`) 1.8 1.7 1.8 3.7 3.3
Source: Company, Angel Research
Advertisement aids top-line, grows 13% yoy, while circulation remains flat
Jagran Prakashan reported top-line growth of 12% yoy/3% qoq to `277cr
(`247cr/`270cr), aided by 13% yoy/1.8% qoq growth in advertising revenue to
`193cr (`172cr/`190cr). The advertising revenue came in much below
management’s guidance of 18% yoy growth albeit on account of improvement in
yield. We recall management had indicated the company recorded ad growth of
18% and ~25% in July and Aug (mentioned in our company update of August 30,
2010), respectively. The lower-than-expected ad revenue maybe attributed to the
massive floods in Jagran’s regions of operation and cancellation of advertisement in
the last week of September on account of uncertainty caused by the verdict on
Ayodhya. Circulation revenues came in flat (less than 1% increase yoy) at `54.8cr
(`54.3cr). The company’s other businesses (event, outdoor and digital) continue to
show strong traction with revenues growing 28% yoy to ~`22cr (event and outdoor
businesses contributed to `20.8cr).
Management expects ad revenue growth of ~17–18% in FY2011 aided by–
1) increase in national advertisement, 2) higher contribution from advertisements
from the education/FMCG sectors, and 3) ad rate hike absorption of 8–9% going
forward (the company had taken a blended ad-rate hike of 10–15% in March-April
2010).
3. Jagran Prakashan|2QFY2011 Result Update
October 29, 2010 3
Exhibit 2: Expect ~17-18% yoy top-line growth for FY11
Source: Company, Angel Research
Exhibit 3: Traction in ad-revenues to drive top-line
Source: Company, Angel Research
Weak operational performance, earnings grow solely on other income:
At the operating level, Jagran delivered contraction of 91bp yoy/61bp qoq in OPM,
largely on account of gross margin contraction of 125bp yoy/ 91bp qoq and
increase in staff cost by 64bp yoy/flat qoq to ~`35cr, despite decrease in other
expenditure by 97bp yoy/20bp qoq to `70.5 cr. However, Jagran’s earnings for the
quarter registered a growth of 10.4% yoy/flat qoq to `56cr (`50cr/`56cr) aided by
spike in other income (up 27% yoy).
Going ahead, we expect gross margins to contract by ~30-40bp from current levels
as we model in: 1) cover price cuts in Jharkhand from `4 to `2 due to entry of DB
Corp (leading to higher circulation), and 2) ~10% rise in newsprint costs for JPL in
FY2011 (newsprint prices are currently trading at ~US $700/tonne) as JPL has
already booked substantial inventory for imported newsprint.
Exhibit 4: Bottom-line growth to pick up
Source: Company, Angel Research
Exhibit 5: Expect ~30% OPM to sustain in FY11/12
Source: Company, Angel Research
-
5.0
10.0
15.0
20.0
-
50
100
150
200
250
300
2Q09
3Q09
4Q09
1Q10
2Q10
3Q10
4Q10
1Q11
2Q11
(%)
(`cr)
Top-line (LHS) YoY (RHS)
144
47
12
193
55
22
-
50
100
150
200
250
Ad-revenue Circulation Revenue Non-publishing
business
(`cr)
2Q09 3Q09 4Q09 1Q10 2Q10
3Q10 4Q10 1Q11 2Q11
(100.0)
(50.0)
-
50.0
100.0
150.0
200.0
-
10
20
30
40
50
60
2Q09
3Q09
4Q09
1Q10
2Q10
3Q10
4Q10
1Q11
2Q11
(%)
(`cr)
PAT (LHS) YoY growth (RHS)
18
13
19
30 34
28 27
33 33
59 57
65
70 72 70 71 72 71
-
10
20
30
40
50
60
70
80
2Q09
3Q09
4Q09
1Q10
2Q10
3Q10
4Q10
1Q11
2Q11
(%)
OPM Gross Margins
4. Jagran Prakashan|2QFY2011 Result Update
October 29, 2010 4
Investment Rationale
Strong ad-revenue growth on higher colour inventory, peg 18% CAGR: We
expect JPL to record strong ad-revenue growth of ~17–18% yoy in FY2011 on
account of increase in colour inventory to ~50% (in line with management’s
guidance) and higher volumes (absorption of ad-rate hike of
8–9%). For FY2010–12, we expect JPL’s ad-revenue to post a CAGR of 18% (on
higher proportion of colour ads, rate hikes and pickup in ad spend) aiding
top–line CAGR of ~15% over the period.
Margins to remain stable on significant cost efficiencies: For FY2011, we expect
operating margins to sustain at ~30% despite the 8–10% rise in newsprint costs
(JPL already has substantial inventory booked for imported newsprint), aided by
higher top–line growth on the back of increase in advertising spend across
sectors, various cost curtailment measures and improving profitability in the
nascent businesses of i-Next/City Plus and OOH/event management.
Underperformance a good entry point, JPL attractive at 16.7x FY2012E EPS: JPL
acquired the print business from Mid-Day Multimedia whose presence in
markets like Mumbai, Delhi, Bangalore and Pune (recently launched) is likely to
fill the gap in JPL’s portfolio v/s its peers HT Media (HT and Hindustan) and DB
Corp (Dainik Bhaskar and DNA), which offer both English and Hindi publications
to its advertisers. Hence, we believe that JPL’s combined offerings are likely to
boost its advertising revenues due to the bundling effect. While we have not
factored the deal in JPL’s numbers, we expect the deal to be earnings accretive
by ~2–3% in FY2011. Moreover, with Blackstone’s recent investment of `225cr
and a wider portfolio (including Mid-Day publications), we believe that JPL is
well poised to benefit from the steady growth in print media. We believe that
underperformance of the stock and attractive valuations (at the CMP, the stock
trades at 16.7x FY2012E EPS) provide a good entry point for investors.
Outlook and Valuation
Post the 2QFY2011 results, we have marginally revised our FY2011 estimates
upwards (FY2012 estimates are largely unchanged) to factor in – 1) increased
advertisement revenue due to higher 3Q on account of the festive season and higher
colour advertisement inventory utilisation, and 2) increased revenue traction from the
new businesses. We expect JPL to post 15% CAGR in top–line over FY2010–12
driven by 18% CAGR in advertising revenues and 2% CAGR in circulation revenues.
The other businesses (OOH, event management and SMS services) are estimated to
record CAGR of 26% during the mentioned period on better traction. In terms of
earnings, we expect JPL to report modest CAGR of 15% over FY2010–12 driven
largely by top-line growth and sustained margins. However, adjusting for the `8cr
foreign exchange gains in FY2010, we expect JPL to report a CAGR of 18% in
earnings over FY2010–12.
Exhibit 6: Change in Estimates
Old Estimate New Estimate % chg
(` cr) FY2011 FY2012 FY2011 FY2012 FY2011 FY2012
Revenue 1,075 1,239 1,101 1,251 2.5 1.0
OPM (%) 29.6 30.3 30.2 30.3 55bp (0bp)
EPS (`) 6.5 7.7 6.6 7.7 2.1 0.0
Source: Company, Angel Research
We believe underperformance of the stock provides a good entry point and maintain
a Buy, with a Target Price of `154, based on a P/E multiple of 20x FY2012E
earnings (in line with historical valuations).
10. Jagran Prakashan|2QFY2011 Result Update
October 29, 2010 10
Research Team Tel: 022 - 4040 3800 E-mail: research@angeltrade.com Website: www.angeltrade.com
Disclaimer
This document is solely for the personal information of the recipient, and must not be singularly used as the basis of any investment
decision. Nothing in this document should be construed as investment or financial advice. Each recipient of this document should make
such investigations as they deem necessary to arrive at an independent evaluation of an investment in the securities of the companies
referred to in this document (including the merits and risks involved), and should consult their own advisors to determine the merits and
risks of such an investment.
Angel Broking Limited, its affiliates, directors, its proprietary trading and investment businesses may, from time to time, make
investment decisions that are inconsistent with or contradictory to the recommendations expressed herein. The views contained in this
document are those of the analyst, and the company may or may not subscribe to all the views expressed within.
Reports based on technical and derivative analysis center on studying charts of a stock's price movement, outstanding positions 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.
The information in this document has been printed on the basis of publicly available information, internal data and other reliable
sources believed to be true, but we do not represent that it is accurate or complete and it should not be relied on as such, as this
document is for general guidance only. Angel Broking Limited or any of its affiliates/ group companies 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 in this report.
Angel Broking Limited has not independently verified all the information contained within this document. Accordingly, we cannot testify,
nor make any representation or warranty, express or implied, to the accuracy, contents or data contained within this document. While
Angel Broking Limited endeavours to update on a reasonable basis the information discussed in this material, there may be regulatory,
compliance, or other reasons that prevent us from doing so.
This document is being supplied to you solely for your information, and its contents, information or data may not be reproduced,
redistributed or passed on, directly or indirectly.
Angel Broking Limited and its affiliates may seek to provide or have engaged in providing corporate finance, investment banking or
other advisory services in a merger or specific transaction to the companies referred to in this report, as on the date of this report or in
the past.
Neither Angel Broking Limited, nor its directors, employees or affiliates shall be liable for any loss or damage that may arise from or in
connection with the use of this information.
Note: Please refer to the important `Stock Holding Disclosure' report on the Angel website (Research Section). Also, please refer to the
latest update on respective stocks for the disclosure status in respect of those stocks. Angel Broking Limited and its affiliates may have
investment positions in the stocks recommended in this report.
Disclosure of Interest Statement JPL
1. Analyst ownership of the stock No
2. Angel and its Group companies ownership of the stock No
3. Angel and its Group companies' Directors ownership of the stock No
4. Broking relationship with company covered No
Note: We have not considered any Exposure below ` 1 lakh for Angel, its Group companies and Directors.
Ratings (Returns) : Buy (> 15%) Accumulate (5% to 15%) Neutral (-5 to 5%)
Reduce (-5% to 15%) Sell (< -15%)
