SlideShare a Scribd company logo
1 of 13
Download to read offline
Please refer to important disclosures at the end of this report 1
(` cr) 2QFY11 1QFY11 % qoq 2QFY11E Var. (%)
Revenue 3,659.2 3,654.2 0.14 3,828.0 (4.4)
EBITDA margin (%) 24.0 24.3 (30)bp 24.2 (18)bp
PAT 179.7 201.9 (11.0) 192.5 (6.6)
Source: Company, Angel Research
No growth in revenue due to erosion in key performance indicators (KPIs): For
2QFY2011, Idea reported dismal numbers with revenue flat at `3,659cr (v/s our
estimate of `3,828cr), primarily on the back of tumbling minutes of usage (MOU)
and fall in average revenue per minute (ARPM). MOU dropped by 5% qoq to
394mins (v/s our estimate of 411mins). ARPM also slipped to `0.42/min with a
4.5% qoq decline (v/s our estimate of `0.43/min). Subscriber growth stood at
7.7% qoq, taking the overall subscriber base to 74.2mn. Average revenue per
user (ARPU) slipped by 8.2% qoq to `167 (v/s our estimate of `178).
Decline in EBITDA margin restricted even with poor KPIs: Despite significant
erosion in KPIs of the mobility business in 2QFY2011, EBITDA per minute (EPM)
fell only by 3.4% qoq to `0.10/min because of significant improvement in EBITDA
margin for new service areas as well as the Indus Tower business. These
operational gains helped Idea’s overall operational profitability, leading to a
30bp qoq decline in EBITDA margin to 24%, despite poor KPIs and cost pressures
such as annual wage increment, which negatively affected margin by 123bp qoq.
Outlook and valuation: We expect MOU to expand moderately in 2HY2011;
however, growth is likely to cease beyond that because of the further increase in
capacity due to launch by various new operators in new circles. Voice ARPM is
likely to remain under pressure. At the CMP, the stock is trading at EV/EBITDA of
8.2x FY2012, which is on the higher side compared to Indian Telecom leader
Bharti Airtel, which is trading at EV/EBITDA of 6.6x FY2012, even with superior
KPIs and better balance sheet. Further erosion in KPIs due to over capacity and
increased leverage relating to 3G rollout makes the stock expensive at these
levels. Hence, valuing Idea at EV/EBITDA of 7.5x FY2012, we maintain our
Reduce rating with a Target Price of `59.
Key Financials (Consolidated)
Y/E March (` cr) FY2009 FY2010 FY2011E FY2012E
Net revenue 10,131.3 12,447.1 15,280.3 17,171.2
% chg 50.8 22.9 22.8 12.4
Net profit 881.1 953.9 735.6 557.7
% chg (15.6) 8.3 (22.9) (24.2)
EBITDA margin (%) 27.8 27.4 24.6 25.1
EPS (`) 2.8 2.9 2.2 1.7
P/E (x) 23.7 23.2 30.1 39.8
P/BV (x) 1.6 1.9 1.8 1.7
ROE (%) 9.4 7.4 6.0 4.3
ROCE (%) 5.3 4.6 3.4 2.3
EV/Sales (x) 2.8 2.4 2.4 2.1
EV/EBITDA (x) 10.0 8.7 9.7 8.2
Source: Company, Angel Research
REDUCE
CMP `67
Target Price `59
Investment Period 12 Months
Stock Info
Sector
Bloomberg Code
Shareholding Pattern (%)
Promoters 47.0
MF / Banks / Indian Fls 7.8
FII / NRIs / OCBs 7.6
Indian Public / Others 37.7
Abs. (%) 3m 1yr 3yr
Sensex 11.3 24.8 0.3
Idea (2.2) 21.1 (49.7)
10
20,032
6,018
IDEA.BO
IDEA@IN
22,177
0.7
80/47
1097375
Telecom
Avg. Daily Volume
Market Cap (` cr)
Beta
52 Week High / Low
Face Value (`)
BSE Sensex
Nifty
Reuters Code
Srishti Anand
+91 22 4040 3800 Ext: 345
srishti.anand@angelbroking.com
Ankita Somani
+91 22 4040 3800 Ext: 329
ankita.somani@angelbroking.com
Idea Cellular
Performance highlights
2QFY11 Result Update | Telecom
October 29, 2010
Idea Cellular | 2QFY11 Result Update
October 29, 2010 2
Exhibit 1: 2QFY2011– Financial performance (Consolidated, Indian GAAP)
(` cr) 2QFY11 1QFY11 % chg (qoq) 2QFY10 % chg (yoy) 1HFY11 1HFY10 % chg( yoy)
Net revenue 3,659.2 3,654.2 0.1 2,973.9 23.0 7,313.3 5,949.8 22.9
Operating Expenditure 2,780.4 2,765.3 0.5 2,164.4 28.5 5,545.7 4,280.4 29.6
EBITDA 878.8 888.9 (1.1) 809.5 8.6 1,767.7 1,669.5 5.9
Depreciation & Amortisation 582.0 565.6 2.9 479.7 21.3 1,147.6 935.2 22.7
Interest charges 102.8 114.2 (10.0) 105.7 (2.8) 216.9 192.6 12.6
EBIT 194.0 209.1 (7.2) 224.2 (13.4) 403.2 541.6 (25.6)
Other Income - - 31.7 - 31.7
PBT 194.0 209.1 (7.2) 255.9 (24.2) 403.2 573.3 (29.7)
Income Tax 14.3 7.3 97.1 35.7 (60.0) 21.5 56.1 (61.6)
PAT 179.7 201.9 (11.0) 220.2 (18.4) 381.6 517.2 (26.2)
Minority Interest - - - - - - - -
Adj PAT 179.7 201.9 (11.0) 220.2 (18.4) 381.6 517.2 (26.2)
EPS (`) 0.5 0.6 (11.0) 0.7 (23.3) 1.2 1.7 (30.7)
EBITDA margin (%) 24.0 24.3 (31)bp 27.2 (320)bp 24.2 28.1 (389)bp
EBIT margin (%) 5.3 5.7 (42)bp 7.5 (223)bp 5.5 9.1 (359)bp
PAT margin (%) 4.9 5.5 (62)bp 7.4 (249)bp 5.2 8.7 (348)bp
Source: Company, Angel Research
Exhibit 2: 2QFY2011 – KPI data for mobility business
2QFY11 2QFY11E Var. (%) 1QFY11 2QFY10 % chg (qoq) % chg (yoy)
ARPM (`/min) 0.42 0.43 (2.3) 0.44 0.56 (4.5) (25.0)
MOU 394 411 (4.1) 415 375 (5.1) 5.1
ARPU (`) 167 178 (6.2) 182 209 (8.2) (20.1)
EPM (`/min) 0.1 0.1 - 0.11 0.14 (9.1) (28.6)
Subscriber base (mn) 74.2 74.7 (0.7) 68.9 46.8 7.7 58.5
Source: Company, Angel Research
No growth in mobility revenue due to erosion in KPIs
The mobility segment’s revenue remained flat qoq at `3635.6cr on the back of
tumbling MOU as well as falling ARPM. MOU witnessed a fall on the back of
seasonally weak quarter as well as over capacity created due to new operators
launching in various circles. This resulted in a steep decline in MOU by 5.1% qoq
to 394mins (v/s our estimate of 411mins).
Idea Cellular | 2QFY11 Result Update
October 29, 2010 3
Exhibit 3: Trend in MOU
Source: Company, Angel Research
During the quarter, the tail-end effect of the price war continued, with voice ARPM
still under pressure. However, improvement in VAS share arrested the decline in
overall ARPM. During 2QFY2011, Idea managed to improve its VAS share by
30bp qoq to 12.9%, with ARPM declining by 4.5% qoq to `0.42/min.
Exhibit 4: Trend in ARPM
Source: Company, Angel Research
(2.3)
(1.2)
(3.4)
(0.7)
3.7
2.3
4.3
(5.1)
(6)
(3)
0
3
6
350
375
400
425
450
2QFY09
3QFY09
4QFY09
1QFY10
2QFY10
3QFY10
4QFY10
1QFY11
2QFY11
(
%
)
(mins)
MOU qoq growth
(4.6)
3.2
(1.6)
(7.9)
(3.4)
(8.9)
(7.8)
(6.4)
(4.5)
(12)
(8)
(4)
0
4
0.40
0.45
0.50
0.55
0.60
0.65
0.70
2QFY09
3QFY09
4QFY09
1QFY10
2QFY10
3QFY10
4QFY10
1QFY11
2QFY11
(
%
)
(`/min)
ARPM qoq growth
Idea Cellular | 2QFY11 Result Update
October 29, 2010 4
Exhibit 5: Trend in VAS share in mobility revenue
Source: Company, Angel Research
Net addition in subscriber base tapered off in 1HFY2011, as compared to
2HFY2010. However, additions on a qoq basis stood higher at 5.3mn subscribers
(v/s only 5mn subscribers in 1QFY2011), an increase of 5.3% qoq. Thus, higher
net additions in subscriber base in 2QFY2011 arrested the steep downfall in ARPU,
which was negatively affected by poor MOU and lower ARPM.
Exhibit 6: Trend in subscriber net additions
Source: Company, Angel Research
9.8
9.5 9.4
10.1
10.6
11.2
12.4
12.6
12.9
9
10
11
12
13
2QFY09
3QFY09
4QFY09
1QFY10
2QFY10
3QFY10
4QFY10
1QFY11
2QFY11
(%)
VAS share
6.8
4.0
5.0
4.1
4.4
6.2 6.2
5.1 5.3
0
2
4
6
8
2QFY09
3QFY09
4QFY09
1QFY10
2QFY10
3QFY10
4QFY10
1QFY11
2QFY11
No.ofsubscribers(mn)
Idea Cellular | 2QFY11 Result Update
October 29, 2010 5
Exhibit 7: Trend in ARPU
Source: Company, Angel Research
EBITDA margin’s decline restricted even with poor KPIs
Despite significant erosion in the KPIs of the mobility business in 2QFY2011, EPM
fell by only 3.4% qoq to `0.10/min because of significant improvement in EBITDA
margins for the NSA and Indus Tower businesses. During the quarter, revenue for
established services areas (ESA) stood at `3,350.7cr, down 1% qoq, with EBITDA
margin slipping by 60bp to 27% in 2QFY2011. During the quarter, revenue of the
NSA business grew by 10.5% qoq to `338.4cr, with EBITDA losses declining to
42.2% from 45.7% in 1QFY2011. In addition, the Indus Tower business showed
8.7% qoq revenue growth to `277cr on the back of improved tenancy ratio. In
fact, EBITDA margin expanded by 510bp qoq to 42.2% for the Indus Tower
business. These operational gains in NSA business and the Indus Tower business
helped the overall operational profitability, leading to a 30bp decline in EBITDA
margin despite poor KPIs as well as cost pressures such as annual wage increment,
which negatively affected the margin by 123bp qoq.
Exhibit 8: Trend in EPM
Source: Company, Angel Research
(6.1)
1.9
(4.5)
(8.7)
(9.9)
(4.3)
(7.5)
(1.4)
(8.4)
(12)
(6)
0
6
150
200
250
300
2QFY09
3QFY09
4QFY09
1QFY10
2QFY10
3QFY10
4QFY10
1QFY11
2QFY11
(
%
)
(`/subscriber)
ARPU qoq growth
0.16
0.15
0.16
0.16
0.14
0.13 0.13
0.11 0.10
0.09
0.11
0.13
0.15
0.17
2QFY09
3QFY09
4QFY09
1QFY10
2QFY10
3QFY10
4QFY10
1QFY11
2QFY11
(`/min)
Idea Cellular | 2QFY11 Result Update
October 29, 2010 6
Exhibit 9: Trend in EBITDA margin
Source: Company, Angel Research
NLD revenue growing at a strong pace
Idea has been witnessing a secular trend of strong growth in minute on network
for national long distance (NLD) calls. Growth was subdued at 3.6% qoq in
2QFY2011 due to the seasonality effect, but operational performance was strong
with 230bp qoq improvement in EBIT margin to 44.9%.
Exhibit 10: Trend in NLD revenue and profitability
2QFY10 3QFY10 4QFY10 1QFY11 2QFY11
NLD revenue (` cr) 269 364 415 440 477
% qoq growth 24.8 35.2 14.1 6.1 8.2
Minutes on network (mn) 32,789 37,496 42,883 53,681 55,593
% qoq growth 3.6 14.4 14.4 25.2 3.6
EBIT margin (%) 36.2 48.2 40.1 42.6 44.9
Source: Company, Angel Research
Investment arguments
Overall ARPU to remain under pressure
Going forward, we expect MOU to expand at a moderate pace in 2HY2011.
However, growth is expected to cease beyond that because of the ever-increasing
over capacity. Voice ARPM is expected to remain under pressure. However,
improvement in VAS share will help to arrest the downfall in overall ARPM. Thus,
we expect ARPU to continue its free fall, with decent subscriber growth rate
supporting growth in the mobility segment’s revenue, which is expected to witness
an 18.6% CAGR over FY2010–12.
30 30 32
28 27
(46)
(54) (52)
(46) (42)
32 35 36 37
42
27 26 28 24 24
(60)
(40)
(20)
0
20
40
60
2QFY10 3QFY10 4QFY10 1QFY11 2QFY11
(%)
Established serviceareas New service areas Indus Consolidated
Idea Cellular | 2QFY11 Result Update
October 29, 2010 7
Exhibit 11: Assumptions for KPIs
FY09 FY10 FY11E FY12E % CAGR
ARPM (`/min) 0.64 0.53 0.42 0.40 (14.2)
VAS share (%) 9.4 11.1 13.2 14.4 500 bp
MOU 421 393 407 401 (1.6)
ARPU (`) 268 208 172 161 (15.6)
Subscriber base (mn) at EOP 43.0 63.8 82.8 96.6 30.9
Source: Company, Angel Research; Note: EOP refers to end of period.
EBITDA margin to rebound in FY2012
Idea’s EBITDA margin attained a new lower orbit in 1HFY2011 at 24.2% v/s
27.4% in FY2010 on the back of increased license and spectrum-related charges
as well as increasing roaming and access charges due to the entry of new
operators. Going forward, we expect EBITDA margin to expand primarily due to
network rollout expected to be done, with the backhaul being the company’s
owned sites, which will result in lower network operating expenditure. Hence, we
expect EBITDA margin to rebound only in FY2012 to 25.1% after slumping to
24.6% in FY2011.
3G rollout – Heavy on balance sheet, likely to erode profitability due to
higher capital charges
In 2QFY2011, Idea was awarded the 3G spectrum in all the 11 important service
areas, where it is in the process of rolling out extensive 3G networks. Further, Idea
is pursuing long-term arrangements with select quality operators for service areas
where the company was not awarded 3G spectrum. The launch of 3G services is
expected any time around the end of CY2010.
In 1QFY2011, Idea had taken a debt of `5,768cr to fund the buyout of 3G license
in 11 circles, which escalated its net debt–to-EBITDA from 2.2x to 3.2x FY2010
EBITDA. The rollout needs additional capex of `3,200cr in 2HFY2011, which will
be again funded through debt escalating this ratio further to 4.3x. Also, net
profitability will erode as capital charges such as amortisation of 3G license fee
and interest expense (~`160cr for 1HFY2011) on debt-related to procurement of
the same, which is getting capitalised as of now, will start getting charged directly
to the company’s profit and loss account. Thus, we expect net profit margin to be
nearly halved from 7.7% in FY2010 to 3.3% in FY2012E.
Valuations
At the CMP, the stock is trading at EV/EBITDA of 8.2x FY2012, which is on the
higher side compared to Indian Telecom leader Bharti Airtel, which is trading at
EV/EBITDA of 6.6x FY2012, even with superior KPIs and better balance sheet. The
stock has been trading at 5–10x one-year forward EV/EBITDA since the past one
year. Further erosion in KPIs due to over capacity and further increase in leverage
relating to 3G rollout makes the stock expensive at these levels. Hence, we value
the stock at EV/EBITDA of 7.5x FY2012E, i.e. average of the above band
mentioned. At current levels, we continue to maintain our Reduce rating on the
stock with a Target Price of `59.
Idea Cellular | 2QFY11 Result Update
October 29, 2010 8
Exhibit 12: One year forward EV/EBITDA
Source: Company, Angel Research
Exhibit 13: Valuations
` cr FY2012E
EBITDA 4307
Target EV/EBITDA (x) 7.5
Target EV 32302
Debt 13400
Cash 605
Target Mcap 19507
Target price (`) 59
Source: Company, Angel Research
Exhibit 14: Change in estimates
 
FY2011E FY2012E
Parameter Earlier Revised Variation Earlier Revised Variation
(` cr) estimates estimates (%) estimates estimates (%)
Net revenue 15,500 15,280 (1.4) 18,045 17,171 (4.8)
EBITDA 3,794 3,762 (0.8) 4,702 4,307 (8.4)
Other income - - - - - -
PBT 898 798 (11.1) 1,236 634 (48.7)
Tax 93 62 (32.9) 185 76 (59.0)
PAT 805 736 (8.6) 1,051 558 (46.9)
Source: Company, Angel Research
Exhibit 15: Recommendation summary
Company Reco. CMP Tgt. price Upside FY2012E P/BV FY2012E P/E FY2010-12E FY2012E RoCE FY2012E RoE
(`) (`) (%) (x) (x) EPS CAGR (%) (%) (%)
Bharti Airtel Buy 326.0 360.0 10.4 2.1 13.3 2.5 10.9 17.6
Idea Cellular Reduce 67.2 59.0 (12.2) 1.7 39.8 (23.5) 2.3 4.3
Reliance Communication Sell 180.0 140.0 (22.2) 0.8 19.5 (34.7) 4.9 4.9
Source: Company, Angel Research
0
20,000
40,000
60,000
80,000
100,000
120,000
Apr-07 Oct-07 Apr-08 Oct-08 Apr-09 Oct-09 Apr-10 Oct-10EV(`cr)
EV 25 20 15 10 5
Idea Cellular | 2QFY11 Result Update
October 29, 2010 9
Profit and loss account (Consolidated, Indian GAAP)
Y/E March (` cr) FY2009 FY2010 FY2011E FY2012E
Net sales 10,131 12,447 15,280 17,171
Network operating expenditure 2,108 3,127 4,114 4,512
% of net sales 20.8 25.1 26.9 26.3
License and WPC charges 1,124 1,347 1,758 1,975
% of net sales 11.1 10.8 11.5 11.5
Roaming and access charges 1,844 1,800 2,460 2,812
% of net sales 18.2 14.5 16.1 16.4
Other expenses 2,242 2,766 3,186 3,565
Total expenditure 7,318 9,040 11,518 12,864
% of net sales 72.2 72.6 75.4 74.9
EBITDA 2,813 3,407 3,762 4,307
% of net sales 27.8 27.4 24.6 25.1
Depreciation and amortisation 1,403 2,015 2,432 2,867
Interest charges 495 401 533 806
EBIT 916 992 798 634
% of net sales 9.0 8.0 5.2 3.7
Other Income, net 23 84 - -
Profit Before Tax 939 1,075 798 634
Provision for Tax 58 121 62 76
% of PBT 6.1 11.3 7.8 12.0
PAT 881 954 736 558
Share in earnings of associate - - - -
Minority interest - - - -
Profit after minority interest 881 954 736 558
Fully diluted EPS (`) 2.8 2.9 2.2 1.7
Idea Cellular | 2QFY11 Result Update
October 29, 2010 10
Balance sheet (Consolidated, Indian GAAP)
Y/E March (` cr) FY2009 FY2010 FY2011E FY2012E
Liabilities
Share Capital 3,100 3,300 3,301 3,300
Reserves & Surplus 10,671 8,530 9,265 9,823
Additional in paid up capital - - - -
Stock Option Outstanding 18 44 44 44
Total Shareholders’ funds 13,790 11,874 12,611 13,167
Convertible preference shares 2 2 2 2
Secured Loans 6,545 7,317 7,500 6,400
Unsecured Loans 2,367 543 7,000 7,000
Total Debt 8,912 7,859 14,500 13,400
Deferred Tax Liabilities 113 214 214 214
Other Liabilities - - - -
Total Liabilities 22,817 19,950 27,327 26,784
Assets
Gross Block - Fixed Assets 20,523 27,059 28,055 30,247
Accumulated Depreciation 5,997 8,891 8,384 10,670
Net Block 14,526 18,168 19,672 19,577
Capital WIP 2,141 547 400 400
Total Fixed Assets 16,667 18,714 20,072 19,977
Net Intangible Assets 6,955 6,576
Investments 2,045 1,130 426 305
Goodwill on Consolidation 2,246 6 6 6
Non Compete fees - - - -
Current Assets
Inventories 52 54 55 55
Debtors 362 466 502 565
Cash 3,086 290 300 300
Loans and Advances 1,682 2,556 3,056 3,434
Other Current Assets 186 298 381 429
Total Current Assets 5,369 3,663 4,295 4,783
Less:- Current Liab 3,864 3,845 4,733 5,287
Less:-Provisions 172 223 260 292
Net Current Assets 1,332 (405) (698) (796)
Profit and Loss account 526 504 566 715
Total Assets 22,817 19,950 27,327 26,784
Cash flow statement (Consolidated, Indian GAAP)
Idea Cellular | 2QFY11 Result Update
October 29, 2010 11
Y/E March (` cr) FY2009 FY2010 FY2011E FY2012E
Pretax profit from operations 916 992 798 634
Depreciation 1,403 2,015 2,432 2,867
Expenses (deferred)/written off/others - - - -
Pre tax cash from operations 2,319 3,007 3,230 3,501
Other income/prior period ad 23 84 - -
Net cash from operations 2,342 3,090 3,230 3,501
Tax (58) (121) (62) (76)
Cash profits 2,284 2,969 3,167 3,425
(Inc)/Dec in
Current assets (1,230) (1,091) (622) (488)
Current liabilities 1,334 32 925 585
Net trade working capital 104 (1,059) 304 97
Cash flow from operating activities 2,389 1,910 3,471 3,522
(Inc)/Dec in fixed assets (7,354) (4,062) (3,789) (2,772)
(Inc)/Dec in intangibles - - (6,955) 379
(Inc)/Dec in investments (1,489) 915 704 121
(Inc)/Dec in net Deferred Tax assets 47 101 - -
(Inc)/Dec in Minority interest - - - -
(Inc)/Dec in profit and loss account 882 23 (63) (148)
(Inc)/Dec in other non-current assets (2,240) 2,240 - -
Cash flow from investing activities (10,154) (784) (10,102) (2,421)
Inc/(Dec) in debt 2,397 (1,053) 6,641 (1,100)
Inc/(Dec) in equity/premium 7,956 (2,869) 1 (1)
Dividends
Cash flow from financing activities 10,353 (3,923) 6,642 (1,101)
Cash generated/(utilised) 2,587 (2,797) 10 0
Cash at start of the year 497 3,086 290 300
Cash at end of the year 3,084 290 300 300
Idea Cellular | 2QFY11 Result Update
October 29, 2010 12
Key Ratios
Y/E March FY2009 FY2010 FY2011E FY2012E
Valuation ratio (x)
P/E (on FDEPS) 23.7 23.2 30.1 39.8
P/CEPS 9.7 7.5 7.0 6.5
P/BVPS 1.6 1.9 1.8 1.7
Dividend yield 0.0% 0.0% 0.0% 0.0%
EV/Sales 2.8 2.4 2.4 2.1
EV/EBITDA 10.0 8.7 9.7 8.2
EV/Total assets 1.2 1.5 1.3 1.3
Per share data (`)
EPS(Fully diluted) 2.8 2.9 2.2 1.7
Cash EPS 6.9 9.0 9.6 10.4
Dividend 0.0 0.0 0.0 0.0
Book value 41.8 36.0 38.2 39.9
DuPont analysis
Tax retention ratio (PAT/PBT) 0.9 0.9 0.9 0.9
Cost of debt (PBT/EBIT) 1.0 1.1 1.0 1.0
EBIT margin (EBIT/Sales) 0.1 0.1 0.1 0.0
Asset turnover ratio (Sales/Assets) 0.4 0.6 0.6 0.6
Leverage ratio (Assets/Equity) 1.7 1.7 2.2 2.0
Operating ROE 6.4 8.0 5.8 4.2
Return ratios (%)
ROCE (pre-tax) 5.3 4.6 3.4 2.3
Angel ROIC 6.3 5.1 3.2 2.1
ROE 9.4 7.4 6.0 4.3
Turnover ratios (x)
Asset turnover (fixed assets) 2.0 1.7 1.4 1.2
Receivables days 10 12 12 11
Payable days 162 156 150 150
Idea Cellular | 2QFY11 Result Update
October 29, 2010 13
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 Idea Cellular
1. Analyst ownership of the stock No
2. Angel and its Group companies ownership of the stock Yes
3. Angel and its Group companies' Directors ownership of the stock No
4. Broking relationship with company covered No
Ratings (Returns): Buy (> 15%) Accumulate (5% to 15%) Neutral (-5 to 5%)
Reduce (-5% to 15%) Sell (< -15%)
Note: We have not considered any Exposure below `1 lakh for Angel, its Group companies and Directors

More Related Content

What's hot

Il&fs transportation networks ltd q2 fy12 result update
Il&fs transportation networks ltd   q2 fy12 result updateIl&fs transportation networks ltd   q2 fy12 result update
Il&fs transportation networks ltd q2 fy12 result updateKeynote Capitals Ltd.
 
Ceat Q1FY15: Higher opex impact margins; Book profits
 Ceat Q1FY15: Higher opex impact margins; Book profits Ceat Q1FY15: Higher opex impact margins; Book profits
Ceat Q1FY15: Higher opex impact margins; Book profitsIndiaNotes.com
 
Idea Cellular Q4FY15: PAT up 60% y-o-y; rating Under Review
Idea Cellular Q4FY15: PAT up 60% y-o-y; rating Under ReviewIdea Cellular Q4FY15: PAT up 60% y-o-y; rating Under Review
Idea Cellular Q4FY15: PAT up 60% y-o-y; rating Under ReviewIndiaNotes.com
 
Blue Star Infotech Q1FY15: Revenues grow 13% y-o-y; Positive outlook
 Blue Star Infotech Q1FY15: Revenues grow 13% y-o-y; Positive outlook Blue Star Infotech Q1FY15: Revenues grow 13% y-o-y; Positive outlook
Blue Star Infotech Q1FY15: Revenues grow 13% y-o-y; Positive outlookIndiaNotes.com
 
Idea Cellular: Q1FY15 results above estimates, buy
Idea Cellular: Q1FY15 results above estimates, buyIdea Cellular: Q1FY15 results above estimates, buy
Idea Cellular: Q1FY15 results above estimates, buyIndiaNotes.com
 
TIM part results presentation 1Q18
TIM part results presentation 1Q18TIM part results presentation 1Q18
TIM part results presentation 1Q18TIM RI
 
Weekly review 30-10-10
Weekly review  30-10-10Weekly review  30-10-10
Weekly review 30-10-10Angel Broking
 
Vaibhav Global Q1FY15: Outlook continues to remain positive; Hold
 Vaibhav Global Q1FY15: Outlook continues to remain positive; Hold Vaibhav Global Q1FY15: Outlook continues to remain positive; Hold
Vaibhav Global Q1FY15: Outlook continues to remain positive; HoldIndiaNotes.com
 
Q4FY15 Results: TCS' performance below expectations
Q4FY15 Results: TCS' performance below expectationsQ4FY15 Results: TCS' performance below expectations
Q4FY15 Results: TCS' performance below expectationsIndiaNotes.com
 
Irb infrastructure developers ltd q3 fy12 result update
Irb infrastructure developers ltd   q3 fy12 result updateIrb infrastructure developers ltd   q3 fy12 result update
Irb infrastructure developers ltd q3 fy12 result updateKeynote Capitals Ltd.
 
Fourth Quarter and Full Year 2013 ISG EMEA Outsourcing Index
Fourth Quarter and Full Year 2013 ISG EMEA Outsourcing IndexFourth Quarter and Full Year 2013 ISG EMEA Outsourcing Index
Fourth Quarter and Full Year 2013 ISG EMEA Outsourcing IndexInformation Services Group (ISG)
 
Fourth Quarter and Full Year 2013 Global ISG Outsourcing Index
Fourth Quarter and Full Year 2013 Global ISG Outsourcing IndexFourth Quarter and Full Year 2013 Global ISG Outsourcing Index
Fourth Quarter and Full Year 2013 Global ISG Outsourcing IndexInformation Services Group (ISG)
 
Bharti airtel result update 4 qfy2010
Bharti airtel  result update 4 qfy2010Bharti airtel  result update 4 qfy2010
Bharti airtel result update 4 qfy2010Angel Broking
 
Buy this burgeoning IT scrip for target of 290, 6 new product orders won in Q...
Buy this burgeoning IT scrip for target of 290, 6 new product orders won in Q...Buy this burgeoning IT scrip for target of 290, 6 new product orders won in Q...
Buy this burgeoning IT scrip for target of 290, 6 new product orders won in Q...IndiaNotes.com
 
Results presentation 1 q14 eng
Results presentation 1 q14 engResults presentation 1 q14 eng
Results presentation 1 q14 engTIM RI
 
Tim part results presentation 4 q18
Tim part   results presentation 4 q18Tim part   results presentation 4 q18
Tim part results presentation 4 q18TIM RI
 
Colgate ru2 qfy2011-281010
Colgate  ru2 qfy2011-281010Colgate  ru2 qfy2011-281010
Colgate ru2 qfy2011-281010Angel Broking
 

What's hot (20)

Il&fs transportation networks ltd q2 fy12 result update
Il&fs transportation networks ltd   q2 fy12 result updateIl&fs transportation networks ltd   q2 fy12 result update
Il&fs transportation networks ltd q2 fy12 result update
 
Ceat Q1FY15: Higher opex impact margins; Book profits
 Ceat Q1FY15: Higher opex impact margins; Book profits Ceat Q1FY15: Higher opex impact margins; Book profits
Ceat Q1FY15: Higher opex impact margins; Book profits
 
Idea Cellular Q4FY15: PAT up 60% y-o-y; rating Under Review
Idea Cellular Q4FY15: PAT up 60% y-o-y; rating Under ReviewIdea Cellular Q4FY15: PAT up 60% y-o-y; rating Under Review
Idea Cellular Q4FY15: PAT up 60% y-o-y; rating Under Review
 
Usl ktk
Usl ktkUsl ktk
Usl ktk
 
Blue Star Infotech Q1FY15: Revenues grow 13% y-o-y; Positive outlook
 Blue Star Infotech Q1FY15: Revenues grow 13% y-o-y; Positive outlook Blue Star Infotech Q1FY15: Revenues grow 13% y-o-y; Positive outlook
Blue Star Infotech Q1FY15: Revenues grow 13% y-o-y; Positive outlook
 
Idea Cellular: Q1FY15 results above estimates, buy
Idea Cellular: Q1FY15 results above estimates, buyIdea Cellular: Q1FY15 results above estimates, buy
Idea Cellular: Q1FY15 results above estimates, buy
 
TIM part results presentation 1Q18
TIM part results presentation 1Q18TIM part results presentation 1Q18
TIM part results presentation 1Q18
 
Weekly review 30-10-10
Weekly review  30-10-10Weekly review  30-10-10
Weekly review 30-10-10
 
Vaibhav Global Q1FY15: Outlook continues to remain positive; Hold
 Vaibhav Global Q1FY15: Outlook continues to remain positive; Hold Vaibhav Global Q1FY15: Outlook continues to remain positive; Hold
Vaibhav Global Q1FY15: Outlook continues to remain positive; Hold
 
Q4FY15 Results: TCS' performance below expectations
Q4FY15 Results: TCS' performance below expectationsQ4FY15 Results: TCS' performance below expectations
Q4FY15 Results: TCS' performance below expectations
 
Irb infrastructure developers ltd q3 fy12 result update
Irb infrastructure developers ltd   q3 fy12 result updateIrb infrastructure developers ltd   q3 fy12 result update
Irb infrastructure developers ltd q3 fy12 result update
 
Fourth Quarter and Full Year 2013 ISG EMEA Outsourcing Index
Fourth Quarter and Full Year 2013 ISG EMEA Outsourcing IndexFourth Quarter and Full Year 2013 ISG EMEA Outsourcing Index
Fourth Quarter and Full Year 2013 ISG EMEA Outsourcing Index
 
Fourth Quarter and Full Year 2013 Global ISG Outsourcing Index
Fourth Quarter and Full Year 2013 Global ISG Outsourcing IndexFourth Quarter and Full Year 2013 Global ISG Outsourcing Index
Fourth Quarter and Full Year 2013 Global ISG Outsourcing Index
 
Bharti airtel result update 4 qfy2010
Bharti airtel  result update 4 qfy2010Bharti airtel  result update 4 qfy2010
Bharti airtel result update 4 qfy2010
 
Buy this burgeoning IT scrip for target of 290, 6 new product orders won in Q...
Buy this burgeoning IT scrip for target of 290, 6 new product orders won in Q...Buy this burgeoning IT scrip for target of 290, 6 new product orders won in Q...
Buy this burgeoning IT scrip for target of 290, 6 new product orders won in Q...
 
Third Quarter 2013 Global ISG Outsourcing Index
Third Quarter 2013 Global ISG Outsourcing IndexThird Quarter 2013 Global ISG Outsourcing Index
Third Quarter 2013 Global ISG Outsourcing Index
 
Results presentation 1 q14 eng
Results presentation 1 q14 engResults presentation 1 q14 eng
Results presentation 1 q14 eng
 
Tim part results presentation 4 q18
Tim part   results presentation 4 q18Tim part   results presentation 4 q18
Tim part results presentation 4 q18
 
Colgate ru2 qfy2011-281010
Colgate  ru2 qfy2011-281010Colgate  ru2 qfy2011-281010
Colgate ru2 qfy2011-281010
 
Ge Q3 2008 Earnings
Ge Q3 2008 EarningsGe Q3 2008 Earnings
Ge Q3 2008 Earnings
 

Viewers also liked

Market outlook 14 05-10
Market outlook 14 05-10Market outlook 14 05-10
Market outlook 14 05-10Angel Broking
 
Infotech Result Update
Infotech Result UpdateInfotech Result Update
Infotech Result UpdateAngel Broking
 
Market Outlook-August 4, 2010
Market Outlook-August 4, 2010Market Outlook-August 4, 2010
Market Outlook-August 4, 2010Angel Broking
 
Market outlook 07 10 10
Market outlook 07 10 10Market outlook 07 10 10
Market outlook 07 10 10Angel Broking
 
Hcl tech ru3 qfy2010-22042010
Hcl tech ru3 qfy2010-22042010Hcl tech ru3 qfy2010-22042010
Hcl tech ru3 qfy2010-22042010Angel Broking
 
Technical report - july 16, 2010
Technical report - july 16, 2010Technical report - july 16, 2010
Technical report - july 16, 2010Angel Broking
 
Derivatives report 19 may-2010
Derivatives report 19 may-2010Derivatives report 19 may-2010
Derivatives report 19 may-2010Angel Broking
 
Rollover Report jun july 2010- (2)
Rollover Report jun july  2010- (2)Rollover Report jun july  2010- (2)
Rollover Report jun july 2010- (2)Angel Broking
 
Maruti suzuki Result Update
Maruti suzuki Result UpdateMaruti suzuki Result Update
Maruti suzuki Result UpdateAngel Broking
 
Technical Report - September 16, 2010
Technical Report - September 16, 2010Technical Report - September 16, 2010
Technical Report - September 16, 2010Angel Broking
 
L&t ru4 qfy2010-170510
L&t ru4 qfy2010-170510L&t ru4 qfy2010-170510
L&t ru4 qfy2010-170510Angel Broking
 
Market Outlook - September 29, 2010
Market Outlook - September 29, 2010Market Outlook - September 29, 2010
Market Outlook - September 29, 2010Angel Broking
 
Derivatives Report 06 may-2010
Derivatives Report 06 may-2010Derivatives Report 06 may-2010
Derivatives Report 06 may-2010Angel Broking
 
Eros International IPOnote
Eros International IPOnoteEros International IPOnote
Eros International IPOnoteAngel Broking
 
Market outlook 07 06-10
Market outlook 07 06-10Market outlook 07 06-10
Market outlook 07 06-10Angel Broking
 

Viewers also liked (18)

Polyplex
PolyplexPolyplex
Polyplex
 
Market outlook 14 05-10
Market outlook 14 05-10Market outlook 14 05-10
Market outlook 14 05-10
 
Infotech Result Update
Infotech Result UpdateInfotech Result Update
Infotech Result Update
 
Market Outlook-August 4, 2010
Market Outlook-August 4, 2010Market Outlook-August 4, 2010
Market Outlook-August 4, 2010
 
Market outlook 07 10 10
Market outlook 07 10 10Market outlook 07 10 10
Market outlook 07 10 10
 
Hcl tech ru3 qfy2010-22042010
Hcl tech ru3 qfy2010-22042010Hcl tech ru3 qfy2010-22042010
Hcl tech ru3 qfy2010-22042010
 
Technical report - july 16, 2010
Technical report - july 16, 2010Technical report - july 16, 2010
Technical report - july 16, 2010
 
Derivatives report 19 may-2010
Derivatives report 19 may-2010Derivatives report 19 may-2010
Derivatives report 19 may-2010
 
Rollover Report jun july 2010- (2)
Rollover Report jun july  2010- (2)Rollover Report jun july  2010- (2)
Rollover Report jun july 2010- (2)
 
Sesa Goa
Sesa GoaSesa Goa
Sesa Goa
 
Maruti suzuki Result Update
Maruti suzuki Result UpdateMaruti suzuki Result Update
Maruti suzuki Result Update
 
Technical Report - September 16, 2010
Technical Report - September 16, 2010Technical Report - September 16, 2010
Technical Report - September 16, 2010
 
L&t ru4 qfy2010-170510
L&t ru4 qfy2010-170510L&t ru4 qfy2010-170510
L&t ru4 qfy2010-170510
 
Grasim
GrasimGrasim
Grasim
 
Market Outlook - September 29, 2010
Market Outlook - September 29, 2010Market Outlook - September 29, 2010
Market Outlook - September 29, 2010
 
Derivatives Report 06 may-2010
Derivatives Report 06 may-2010Derivatives Report 06 may-2010
Derivatives Report 06 may-2010
 
Eros International IPOnote
Eros International IPOnoteEros International IPOnote
Eros International IPOnote
 
Market outlook 07 06-10
Market outlook 07 06-10Market outlook 07 06-10
Market outlook 07 06-10
 

Similar to Idea 2 qfy2011 result update -291010

Wipro ru2 qfy2011-251010
Wipro ru2 qfy2011-251010Wipro ru2 qfy2011-251010
Wipro ru2 qfy2011-251010Angel Broking
 
Ht media ru2 qfy2011-281010
Ht media ru2 qfy2011-281010Ht media ru2 qfy2011-281010
Ht media ru2 qfy2011-281010Angel Broking
 
Bank of india ru2 qfy2011-221010
Bank of india ru2 qfy2011-221010Bank of india ru2 qfy2011-221010
Bank of india ru2 qfy2011-221010Angel Broking
 
Infosys ru2 qfy2011-151010
Infosys  ru2 qfy2011-151010Infosys  ru2 qfy2011-151010
Infosys ru2 qfy2011-151010Angel Broking
 
Petronet lng 2 qfy2011ru-261010
Petronet lng 2 qfy2011ru-261010Petronet lng 2 qfy2011ru-261010
Petronet lng 2 qfy2011ru-261010Angel Broking
 
M&m ru2 qfy2011-291010
M&m ru2 qfy2011-291010M&m ru2 qfy2011-291010
M&m ru2 qfy2011-291010Angel Broking
 
MPL Result Update 4qfy2010-030510-final
MPL Result Update 4qfy2010-030510-finalMPL Result Update 4qfy2010-030510-final
MPL Result Update 4qfy2010-030510-finalAngel Broking
 
Crompton Greaves 3QFY15 performance remains a mixed bag; buy
Crompton Greaves 3QFY15 performance remains a mixed bag; buyCrompton Greaves 3QFY15 performance remains a mixed bag; buy
Crompton Greaves 3QFY15 performance remains a mixed bag; buyIndiaNotes.com
 
Dena bank ru2 qfy2011
Dena bank ru2 qfy2011Dena bank ru2 qfy2011
Dena bank ru2 qfy2011Angel Broking
 
Pcb ru2 qfy2011-291010
Pcb  ru2 qfy2011-291010Pcb  ru2 qfy2011-291010
Pcb ru2 qfy2011-291010Angel Broking
 
JP Associates - Result Update
JP Associates - Result UpdateJP Associates - Result Update
JP Associates - Result UpdateAngel Broking
 
R com ru4-qfy2010-180510
R com ru4-qfy2010-180510R com ru4-qfy2010-180510
R com ru4-qfy2010-180510Angel Broking
 
Marico ru2 qfy2011-261010
Marico ru2 qfy2011-261010Marico ru2 qfy2011-261010
Marico ru2 qfy2011-261010Angel Broking
 
Maruti suzuki ru2 qfy2011-291010
Maruti suzuki   ru2 qfy2011-291010Maruti suzuki   ru2 qfy2011-291010
Maruti suzuki ru2 qfy2011-291010Angel Broking
 
Irb ru2 qfy2011-281010
Irb ru2 qfy2011-281010Irb ru2 qfy2011-281010
Irb ru2 qfy2011-281010Angel Broking
 
Acc ru3 qcy2010-211010
Acc ru3 qcy2010-211010Acc ru3 qcy2010-211010
Acc ru3 qcy2010-211010Angel Broking
 
Tata consultancy services
Tata consultancy services Tata consultancy services
Tata consultancy services Angel Broking
 

Similar to Idea 2 qfy2011 result update -291010 (20)

Wipro ru2 qfy2011-251010
Wipro ru2 qfy2011-251010Wipro ru2 qfy2011-251010
Wipro ru2 qfy2011-251010
 
Ht media ru2 qfy2011-281010
Ht media ru2 qfy2011-281010Ht media ru2 qfy2011-281010
Ht media ru2 qfy2011-281010
 
Bank of india ru2 qfy2011-221010
Bank of india ru2 qfy2011-221010Bank of india ru2 qfy2011-221010
Bank of india ru2 qfy2011-221010
 
Infosys ru2 qfy2011-151010
Infosys  ru2 qfy2011-151010Infosys  ru2 qfy2011-151010
Infosys ru2 qfy2011-151010
 
Petronet lng 2 qfy2011ru-261010
Petronet lng 2 qfy2011ru-261010Petronet lng 2 qfy2011ru-261010
Petronet lng 2 qfy2011ru-261010
 
M&m ru2 qfy2011-291010
M&m ru2 qfy2011-291010M&m ru2 qfy2011-291010
M&m ru2 qfy2011-291010
 
MPL Result Update 4qfy2010-030510-final
MPL Result Update 4qfy2010-030510-finalMPL Result Update 4qfy2010-030510-final
MPL Result Update 4qfy2010-030510-final
 
Crompton Greaves 3QFY15 performance remains a mixed bag; buy
Crompton Greaves 3QFY15 performance remains a mixed bag; buyCrompton Greaves 3QFY15 performance remains a mixed bag; buy
Crompton Greaves 3QFY15 performance remains a mixed bag; buy
 
Dena bank ru2 qfy2011
Dena bank ru2 qfy2011Dena bank ru2 qfy2011
Dena bank ru2 qfy2011
 
Pcb ru2 qfy2011-291010
Pcb  ru2 qfy2011-291010Pcb  ru2 qfy2011-291010
Pcb ru2 qfy2011-291010
 
Mphasis
MphasisMphasis
Mphasis
 
JP Associates - Result Update
JP Associates - Result UpdateJP Associates - Result Update
JP Associates - Result Update
 
Idea Cellular
Idea  CellularIdea  Cellular
Idea Cellular
 
R com ru4-qfy2010-180510
R com ru4-qfy2010-180510R com ru4-qfy2010-180510
R com ru4-qfy2010-180510
 
Marico ru2 qfy2011-261010
Marico ru2 qfy2011-261010Marico ru2 qfy2011-261010
Marico ru2 qfy2011-261010
 
Maruti suzuki ru2 qfy2011-291010
Maruti suzuki   ru2 qfy2011-291010Maruti suzuki   ru2 qfy2011-291010
Maruti suzuki ru2 qfy2011-291010
 
Tech Mahindra
Tech Mahindra Tech Mahindra
Tech Mahindra
 
Irb ru2 qfy2011-281010
Irb ru2 qfy2011-281010Irb ru2 qfy2011-281010
Irb ru2 qfy2011-281010
 
Acc ru3 qcy2010-211010
Acc ru3 qcy2010-211010Acc ru3 qcy2010-211010
Acc ru3 qcy2010-211010
 
Tata consultancy services
Tata consultancy services Tata consultancy services
Tata consultancy services
 

More from Angel Broking

Market outlook 110612
Market outlook 110612Market outlook 110612
Market outlook 110612Angel Broking
 
Axis%20 bank ru1qfy2012-220711
Axis%20 bank ru1qfy2012-220711Axis%20 bank ru1qfy2012-220711
Axis%20 bank ru1qfy2012-220711Angel Broking
 
Electrosteel castings
Electrosteel castingsElectrosteel castings
Electrosteel castingsAngel Broking
 
Derivative report 19th July 2011
Derivative report 19th July 2011Derivative report 19th July 2011
Derivative report 19th July 2011Angel Broking
 
Market outlook 19th July 2011
Market outlook 19th July 2011Market outlook 19th July 2011
Market outlook 19th July 2011Angel Broking
 
Weekly Report 18th July 2011
Weekly Report 18th July 2011Weekly Report 18th July 2011
Weekly Report 18th July 2011Angel Broking
 
Derivative Report 18th July 2011
Derivative Report 18th July 2011Derivative Report 18th July 2011
Derivative Report 18th July 2011Angel Broking
 
Technical Report 18th July 2011
Technical Report 18th July 2011Technical Report 18th July 2011
Technical Report 18th July 2011Angel Broking
 
Market Outlook 18th July 2011
Market Outlook 18th July 2011Market Outlook 18th July 2011
Market Outlook 18th July 2011Angel Broking
 
Bajaj auto Result Updated
Bajaj auto Result UpdatedBajaj auto Result Updated
Bajaj auto Result UpdatedAngel Broking
 
Derivatives Report 15th July 2011
Derivatives Report 15th July 2011Derivatives Report 15th July 2011
Derivatives Report 15th July 2011Angel Broking
 
Technical Report 15th July 2011
Technical Report 15th July 2011Technical Report 15th July 2011
Technical Report 15th July 2011Angel Broking
 
Infosys Result Updated
Infosys Result UpdatedInfosys Result Updated
Infosys Result UpdatedAngel Broking
 
Derivative Report 13th July 2011
Derivative Report 13th July 2011Derivative Report 13th July 2011
Derivative Report 13th July 2011Angel Broking
 
Technical Report 13th July 2011
Technical Report 13th July 2011Technical Report 13th July 2011
Technical Report 13th July 2011Angel Broking
 

More from Angel Broking (20)

Market outlook 110612
Market outlook 110612Market outlook 110612
Market outlook 110612
 
Axis%20 bank ru1qfy2012-220711
Axis%20 bank ru1qfy2012-220711Axis%20 bank ru1qfy2012-220711
Axis%20 bank ru1qfy2012-220711
 
Electrosteel castings
Electrosteel castingsElectrosteel castings
Electrosteel castings
 
Persistent systems
Persistent systemsPersistent systems
Persistent systems
 
Ht media
Ht mediaHt media
Ht media
 
Derivative report 19th July 2011
Derivative report 19th July 2011Derivative report 19th July 2011
Derivative report 19th July 2011
 
Market outlook 19th July 2011
Market outlook 19th July 2011Market outlook 19th July 2011
Market outlook 19th July 2011
 
Telecom sector
Telecom sectorTelecom sector
Telecom sector
 
Weekly Report 18th July 2011
Weekly Report 18th July 2011Weekly Report 18th July 2011
Weekly Report 18th July 2011
 
Derivative Report 18th July 2011
Derivative Report 18th July 2011Derivative Report 18th July 2011
Derivative Report 18th July 2011
 
Technical Report 18th July 2011
Technical Report 18th July 2011Technical Report 18th July 2011
Technical Report 18th July 2011
 
Market Outlook 18th July 2011
Market Outlook 18th July 2011Market Outlook 18th July 2011
Market Outlook 18th July 2011
 
South Indian Bank
 South Indian Bank South Indian Bank
South Indian Bank
 
Bajaj auto Result Updated
Bajaj auto Result UpdatedBajaj auto Result Updated
Bajaj auto Result Updated
 
Fc4 e63c4d01
Fc4 e63c4d01Fc4 e63c4d01
Fc4 e63c4d01
 
Derivatives Report 15th July 2011
Derivatives Report 15th July 2011Derivatives Report 15th July 2011
Derivatives Report 15th July 2011
 
Technical Report 15th July 2011
Technical Report 15th July 2011Technical Report 15th July 2011
Technical Report 15th July 2011
 
Infosys Result Updated
Infosys Result UpdatedInfosys Result Updated
Infosys Result Updated
 
Derivative Report 13th July 2011
Derivative Report 13th July 2011Derivative Report 13th July 2011
Derivative Report 13th July 2011
 
Technical Report 13th July 2011
Technical Report 13th July 2011Technical Report 13th July 2011
Technical Report 13th July 2011
 

Recently uploaded

Shrambal_Distributors_Newsletter_May-2024.pdf
Shrambal_Distributors_Newsletter_May-2024.pdfShrambal_Distributors_Newsletter_May-2024.pdf
Shrambal_Distributors_Newsletter_May-2024.pdfvikashdidwania1
 
TriStar Gold- 05-13-2024 corporate presentation
TriStar Gold- 05-13-2024 corporate presentationTriStar Gold- 05-13-2024 corporate presentation
TriStar Gold- 05-13-2024 corporate presentationAdnet Communications
 
Jual obat aborsi Jogja ( 085657271886 ) Cytote pil telat bulan penggugur kand...
Jual obat aborsi Jogja ( 085657271886 ) Cytote pil telat bulan penggugur kand...Jual obat aborsi Jogja ( 085657271886 ) Cytote pil telat bulan penggugur kand...
Jual obat aborsi Jogja ( 085657271886 ) Cytote pil telat bulan penggugur kand...Klinik kandungan
 
Famous Kala Jadu, Kala ilam specialist in USA and Bangali Amil baba in Saudi ...
Famous Kala Jadu, Kala ilam specialist in USA and Bangali Amil baba in Saudi ...Famous Kala Jadu, Kala ilam specialist in USA and Bangali Amil baba in Saudi ...
Famous Kala Jadu, Kala ilam specialist in USA and Bangali Amil baba in Saudi ...mazhshah570
 
Black magic specialist in Canada (Kala ilam specialist in UK) Bangali Amil ba...
Black magic specialist in Canada (Kala ilam specialist in UK) Bangali Amil ba...Black magic specialist in Canada (Kala ilam specialist in UK) Bangali Amil ba...
Black magic specialist in Canada (Kala ilam specialist in UK) Bangali Amil ba...batoole333
 
Collecting banker, Capacity of collecting Banker, conditions under section 13...
Collecting banker, Capacity of collecting Banker, conditions under section 13...Collecting banker, Capacity of collecting Banker, conditions under section 13...
Collecting banker, Capacity of collecting Banker, conditions under section 13...RaniT11
 
20240419-SMC-submission-Annual-Superannuation-Performance-Test-–-design-optio...
20240419-SMC-submission-Annual-Superannuation-Performance-Test-–-design-optio...20240419-SMC-submission-Annual-Superannuation-Performance-Test-–-design-optio...
20240419-SMC-submission-Annual-Superannuation-Performance-Test-–-design-optio...Henry Tapper
 
asli amil baba bengali black magic kala jadu expert in uk usa canada france c...
asli amil baba bengali black magic kala jadu expert in uk usa canada france c...asli amil baba bengali black magic kala jadu expert in uk usa canada france c...
asli amil baba bengali black magic kala jadu expert in uk usa canada france c...israjan914
 
Abhay Bhutada: Driving Digital Transformation in NBFC Sector
Abhay Bhutada: Driving Digital Transformation in NBFC SectorAbhay Bhutada: Driving Digital Transformation in NBFC Sector
Abhay Bhutada: Driving Digital Transformation in NBFC Sectornickysharmasucks
 
Webinar on E-Invoicing for Fintech Belgium
Webinar on E-Invoicing for Fintech BelgiumWebinar on E-Invoicing for Fintech Belgium
Webinar on E-Invoicing for Fintech BelgiumFinTech Belgium
 
Significant AI Trends for the Financial Industry in 2024 and How to Utilize Them
Significant AI Trends for the Financial Industry in 2024 and How to Utilize ThemSignificant AI Trends for the Financial Industry in 2024 and How to Utilize Them
Significant AI Trends for the Financial Industry in 2024 and How to Utilize Them360factors
 
Solution Manual For Financial Statement Analysis, 13th Edition By Charles H. ...
Solution Manual For Financial Statement Analysis, 13th Edition By Charles H. ...Solution Manual For Financial Statement Analysis, 13th Edition By Charles H. ...
Solution Manual For Financial Statement Analysis, 13th Edition By Charles H. ...rightmanforbloodline
 
uk-no 1 kala ilam expert specialist in uk and qatar kala ilam expert speciali...
uk-no 1 kala ilam expert specialist in uk and qatar kala ilam expert speciali...uk-no 1 kala ilam expert specialist in uk and qatar kala ilam expert speciali...
uk-no 1 kala ilam expert specialist in uk and qatar kala ilam expert speciali...batoole333
 
Famous Kala Jadu, Black magic expert in Faisalabad and Kala ilam specialist i...
Famous Kala Jadu, Black magic expert in Faisalabad and Kala ilam specialist i...Famous Kala Jadu, Black magic expert in Faisalabad and Kala ilam specialist i...
Famous Kala Jadu, Black magic expert in Faisalabad and Kala ilam specialist i...batoole333
 
Benefits & Risk Of Stock Loans
Benefits & Risk Of Stock LoansBenefits & Risk Of Stock Loans
Benefits & Risk Of Stock LoansMartinRowse
 
GIFT City Overview India's Gateway to Global Finance
GIFT City Overview  India's Gateway to Global FinanceGIFT City Overview  India's Gateway to Global Finance
GIFT City Overview India's Gateway to Global FinanceGaurav Kanudawala
 
cost-volume-profit analysis.ppt(managerial accounting).pptx
cost-volume-profit analysis.ppt(managerial accounting).pptxcost-volume-profit analysis.ppt(managerial accounting).pptx
cost-volume-profit analysis.ppt(managerial accounting).pptxazadalisthp2020i
 
najoomi asli amil baba kala jadu expert rawalpindi bangladesh uk usa
najoomi asli amil baba kala jadu expert rawalpindi bangladesh uk usanajoomi asli amil baba kala jadu expert rawalpindi bangladesh uk usa
najoomi asli amil baba kala jadu expert rawalpindi bangladesh uk usabatoole333
 

Recently uploaded (20)

Abortion pills in Dammam Saudi Arabia | +966572737505 |Get Cytotec
Abortion pills in Dammam Saudi Arabia | +966572737505 |Get CytotecAbortion pills in Dammam Saudi Arabia | +966572737505 |Get Cytotec
Abortion pills in Dammam Saudi Arabia | +966572737505 |Get Cytotec
 
Shrambal_Distributors_Newsletter_May-2024.pdf
Shrambal_Distributors_Newsletter_May-2024.pdfShrambal_Distributors_Newsletter_May-2024.pdf
Shrambal_Distributors_Newsletter_May-2024.pdf
 
TriStar Gold- 05-13-2024 corporate presentation
TriStar Gold- 05-13-2024 corporate presentationTriStar Gold- 05-13-2024 corporate presentation
TriStar Gold- 05-13-2024 corporate presentation
 
Jual obat aborsi Jogja ( 085657271886 ) Cytote pil telat bulan penggugur kand...
Jual obat aborsi Jogja ( 085657271886 ) Cytote pil telat bulan penggugur kand...Jual obat aborsi Jogja ( 085657271886 ) Cytote pil telat bulan penggugur kand...
Jual obat aborsi Jogja ( 085657271886 ) Cytote pil telat bulan penggugur kand...
 
Famous Kala Jadu, Kala ilam specialist in USA and Bangali Amil baba in Saudi ...
Famous Kala Jadu, Kala ilam specialist in USA and Bangali Amil baba in Saudi ...Famous Kala Jadu, Kala ilam specialist in USA and Bangali Amil baba in Saudi ...
Famous Kala Jadu, Kala ilam specialist in USA and Bangali Amil baba in Saudi ...
 
Black magic specialist in Canada (Kala ilam specialist in UK) Bangali Amil ba...
Black magic specialist in Canada (Kala ilam specialist in UK) Bangali Amil ba...Black magic specialist in Canada (Kala ilam specialist in UK) Bangali Amil ba...
Black magic specialist in Canada (Kala ilam specialist in UK) Bangali Amil ba...
 
Collecting banker, Capacity of collecting Banker, conditions under section 13...
Collecting banker, Capacity of collecting Banker, conditions under section 13...Collecting banker, Capacity of collecting Banker, conditions under section 13...
Collecting banker, Capacity of collecting Banker, conditions under section 13...
 
20240419-SMC-submission-Annual-Superannuation-Performance-Test-–-design-optio...
20240419-SMC-submission-Annual-Superannuation-Performance-Test-–-design-optio...20240419-SMC-submission-Annual-Superannuation-Performance-Test-–-design-optio...
20240419-SMC-submission-Annual-Superannuation-Performance-Test-–-design-optio...
 
asli amil baba bengali black magic kala jadu expert in uk usa canada france c...
asli amil baba bengali black magic kala jadu expert in uk usa canada france c...asli amil baba bengali black magic kala jadu expert in uk usa canada france c...
asli amil baba bengali black magic kala jadu expert in uk usa canada france c...
 
DIGITAL COMMERCE SHAPE VIETNAMESE SHOPPING HABIT IN 4.0 INDUSTRY
DIGITAL COMMERCE SHAPE VIETNAMESE SHOPPING HABIT IN 4.0 INDUSTRYDIGITAL COMMERCE SHAPE VIETNAMESE SHOPPING HABIT IN 4.0 INDUSTRY
DIGITAL COMMERCE SHAPE VIETNAMESE SHOPPING HABIT IN 4.0 INDUSTRY
 
Abhay Bhutada: Driving Digital Transformation in NBFC Sector
Abhay Bhutada: Driving Digital Transformation in NBFC SectorAbhay Bhutada: Driving Digital Transformation in NBFC Sector
Abhay Bhutada: Driving Digital Transformation in NBFC Sector
 
Webinar on E-Invoicing for Fintech Belgium
Webinar on E-Invoicing for Fintech BelgiumWebinar on E-Invoicing for Fintech Belgium
Webinar on E-Invoicing for Fintech Belgium
 
Significant AI Trends for the Financial Industry in 2024 and How to Utilize Them
Significant AI Trends for the Financial Industry in 2024 and How to Utilize ThemSignificant AI Trends for the Financial Industry in 2024 and How to Utilize Them
Significant AI Trends for the Financial Industry in 2024 and How to Utilize Them
 
Solution Manual For Financial Statement Analysis, 13th Edition By Charles H. ...
Solution Manual For Financial Statement Analysis, 13th Edition By Charles H. ...Solution Manual For Financial Statement Analysis, 13th Edition By Charles H. ...
Solution Manual For Financial Statement Analysis, 13th Edition By Charles H. ...
 
uk-no 1 kala ilam expert specialist in uk and qatar kala ilam expert speciali...
uk-no 1 kala ilam expert specialist in uk and qatar kala ilam expert speciali...uk-no 1 kala ilam expert specialist in uk and qatar kala ilam expert speciali...
uk-no 1 kala ilam expert specialist in uk and qatar kala ilam expert speciali...
 
Famous Kala Jadu, Black magic expert in Faisalabad and Kala ilam specialist i...
Famous Kala Jadu, Black magic expert in Faisalabad and Kala ilam specialist i...Famous Kala Jadu, Black magic expert in Faisalabad and Kala ilam specialist i...
Famous Kala Jadu, Black magic expert in Faisalabad and Kala ilam specialist i...
 
Benefits & Risk Of Stock Loans
Benefits & Risk Of Stock LoansBenefits & Risk Of Stock Loans
Benefits & Risk Of Stock Loans
 
GIFT City Overview India's Gateway to Global Finance
GIFT City Overview  India's Gateway to Global FinanceGIFT City Overview  India's Gateway to Global Finance
GIFT City Overview India's Gateway to Global Finance
 
cost-volume-profit analysis.ppt(managerial accounting).pptx
cost-volume-profit analysis.ppt(managerial accounting).pptxcost-volume-profit analysis.ppt(managerial accounting).pptx
cost-volume-profit analysis.ppt(managerial accounting).pptx
 
najoomi asli amil baba kala jadu expert rawalpindi bangladesh uk usa
najoomi asli amil baba kala jadu expert rawalpindi bangladesh uk usanajoomi asli amil baba kala jadu expert rawalpindi bangladesh uk usa
najoomi asli amil baba kala jadu expert rawalpindi bangladesh uk usa
 

Idea 2 qfy2011 result update -291010

  • 1. Please refer to important disclosures at the end of this report 1 (` cr) 2QFY11 1QFY11 % qoq 2QFY11E Var. (%) Revenue 3,659.2 3,654.2 0.14 3,828.0 (4.4) EBITDA margin (%) 24.0 24.3 (30)bp 24.2 (18)bp PAT 179.7 201.9 (11.0) 192.5 (6.6) Source: Company, Angel Research No growth in revenue due to erosion in key performance indicators (KPIs): For 2QFY2011, Idea reported dismal numbers with revenue flat at `3,659cr (v/s our estimate of `3,828cr), primarily on the back of tumbling minutes of usage (MOU) and fall in average revenue per minute (ARPM). MOU dropped by 5% qoq to 394mins (v/s our estimate of 411mins). ARPM also slipped to `0.42/min with a 4.5% qoq decline (v/s our estimate of `0.43/min). Subscriber growth stood at 7.7% qoq, taking the overall subscriber base to 74.2mn. Average revenue per user (ARPU) slipped by 8.2% qoq to `167 (v/s our estimate of `178). Decline in EBITDA margin restricted even with poor KPIs: Despite significant erosion in KPIs of the mobility business in 2QFY2011, EBITDA per minute (EPM) fell only by 3.4% qoq to `0.10/min because of significant improvement in EBITDA margin for new service areas as well as the Indus Tower business. These operational gains helped Idea’s overall operational profitability, leading to a 30bp qoq decline in EBITDA margin to 24%, despite poor KPIs and cost pressures such as annual wage increment, which negatively affected margin by 123bp qoq. Outlook and valuation: We expect MOU to expand moderately in 2HY2011; however, growth is likely to cease beyond that because of the further increase in capacity due to launch by various new operators in new circles. Voice ARPM is likely to remain under pressure. At the CMP, the stock is trading at EV/EBITDA of 8.2x FY2012, which is on the higher side compared to Indian Telecom leader Bharti Airtel, which is trading at EV/EBITDA of 6.6x FY2012, even with superior KPIs and better balance sheet. Further erosion in KPIs due to over capacity and increased leverage relating to 3G rollout makes the stock expensive at these levels. Hence, valuing Idea at EV/EBITDA of 7.5x FY2012, we maintain our Reduce rating with a Target Price of `59. Key Financials (Consolidated) Y/E March (` cr) FY2009 FY2010 FY2011E FY2012E Net revenue 10,131.3 12,447.1 15,280.3 17,171.2 % chg 50.8 22.9 22.8 12.4 Net profit 881.1 953.9 735.6 557.7 % chg (15.6) 8.3 (22.9) (24.2) EBITDA margin (%) 27.8 27.4 24.6 25.1 EPS (`) 2.8 2.9 2.2 1.7 P/E (x) 23.7 23.2 30.1 39.8 P/BV (x) 1.6 1.9 1.8 1.7 ROE (%) 9.4 7.4 6.0 4.3 ROCE (%) 5.3 4.6 3.4 2.3 EV/Sales (x) 2.8 2.4 2.4 2.1 EV/EBITDA (x) 10.0 8.7 9.7 8.2 Source: Company, Angel Research REDUCE CMP `67 Target Price `59 Investment Period 12 Months Stock Info Sector Bloomberg Code Shareholding Pattern (%) Promoters 47.0 MF / Banks / Indian Fls 7.8 FII / NRIs / OCBs 7.6 Indian Public / Others 37.7 Abs. (%) 3m 1yr 3yr Sensex 11.3 24.8 0.3 Idea (2.2) 21.1 (49.7) 10 20,032 6,018 IDEA.BO IDEA@IN 22,177 0.7 80/47 1097375 Telecom Avg. Daily Volume Market Cap (` cr) Beta 52 Week High / Low Face Value (`) BSE Sensex Nifty Reuters Code Srishti Anand +91 22 4040 3800 Ext: 345 srishti.anand@angelbroking.com Ankita Somani +91 22 4040 3800 Ext: 329 ankita.somani@angelbroking.com Idea Cellular Performance highlights 2QFY11 Result Update | Telecom October 29, 2010
  • 2. Idea Cellular | 2QFY11 Result Update October 29, 2010 2 Exhibit 1: 2QFY2011– Financial performance (Consolidated, Indian GAAP) (` cr) 2QFY11 1QFY11 % chg (qoq) 2QFY10 % chg (yoy) 1HFY11 1HFY10 % chg( yoy) Net revenue 3,659.2 3,654.2 0.1 2,973.9 23.0 7,313.3 5,949.8 22.9 Operating Expenditure 2,780.4 2,765.3 0.5 2,164.4 28.5 5,545.7 4,280.4 29.6 EBITDA 878.8 888.9 (1.1) 809.5 8.6 1,767.7 1,669.5 5.9 Depreciation & Amortisation 582.0 565.6 2.9 479.7 21.3 1,147.6 935.2 22.7 Interest charges 102.8 114.2 (10.0) 105.7 (2.8) 216.9 192.6 12.6 EBIT 194.0 209.1 (7.2) 224.2 (13.4) 403.2 541.6 (25.6) Other Income - - 31.7 - 31.7 PBT 194.0 209.1 (7.2) 255.9 (24.2) 403.2 573.3 (29.7) Income Tax 14.3 7.3 97.1 35.7 (60.0) 21.5 56.1 (61.6) PAT 179.7 201.9 (11.0) 220.2 (18.4) 381.6 517.2 (26.2) Minority Interest - - - - - - - - Adj PAT 179.7 201.9 (11.0) 220.2 (18.4) 381.6 517.2 (26.2) EPS (`) 0.5 0.6 (11.0) 0.7 (23.3) 1.2 1.7 (30.7) EBITDA margin (%) 24.0 24.3 (31)bp 27.2 (320)bp 24.2 28.1 (389)bp EBIT margin (%) 5.3 5.7 (42)bp 7.5 (223)bp 5.5 9.1 (359)bp PAT margin (%) 4.9 5.5 (62)bp 7.4 (249)bp 5.2 8.7 (348)bp Source: Company, Angel Research Exhibit 2: 2QFY2011 – KPI data for mobility business 2QFY11 2QFY11E Var. (%) 1QFY11 2QFY10 % chg (qoq) % chg (yoy) ARPM (`/min) 0.42 0.43 (2.3) 0.44 0.56 (4.5) (25.0) MOU 394 411 (4.1) 415 375 (5.1) 5.1 ARPU (`) 167 178 (6.2) 182 209 (8.2) (20.1) EPM (`/min) 0.1 0.1 - 0.11 0.14 (9.1) (28.6) Subscriber base (mn) 74.2 74.7 (0.7) 68.9 46.8 7.7 58.5 Source: Company, Angel Research No growth in mobility revenue due to erosion in KPIs The mobility segment’s revenue remained flat qoq at `3635.6cr on the back of tumbling MOU as well as falling ARPM. MOU witnessed a fall on the back of seasonally weak quarter as well as over capacity created due to new operators launching in various circles. This resulted in a steep decline in MOU by 5.1% qoq to 394mins (v/s our estimate of 411mins).
  • 3. Idea Cellular | 2QFY11 Result Update October 29, 2010 3 Exhibit 3: Trend in MOU Source: Company, Angel Research During the quarter, the tail-end effect of the price war continued, with voice ARPM still under pressure. However, improvement in VAS share arrested the decline in overall ARPM. During 2QFY2011, Idea managed to improve its VAS share by 30bp qoq to 12.9%, with ARPM declining by 4.5% qoq to `0.42/min. Exhibit 4: Trend in ARPM Source: Company, Angel Research (2.3) (1.2) (3.4) (0.7) 3.7 2.3 4.3 (5.1) (6) (3) 0 3 6 350 375 400 425 450 2QFY09 3QFY09 4QFY09 1QFY10 2QFY10 3QFY10 4QFY10 1QFY11 2QFY11 ( % ) (mins) MOU qoq growth (4.6) 3.2 (1.6) (7.9) (3.4) (8.9) (7.8) (6.4) (4.5) (12) (8) (4) 0 4 0.40 0.45 0.50 0.55 0.60 0.65 0.70 2QFY09 3QFY09 4QFY09 1QFY10 2QFY10 3QFY10 4QFY10 1QFY11 2QFY11 ( % ) (`/min) ARPM qoq growth
  • 4. Idea Cellular | 2QFY11 Result Update October 29, 2010 4 Exhibit 5: Trend in VAS share in mobility revenue Source: Company, Angel Research Net addition in subscriber base tapered off in 1HFY2011, as compared to 2HFY2010. However, additions on a qoq basis stood higher at 5.3mn subscribers (v/s only 5mn subscribers in 1QFY2011), an increase of 5.3% qoq. Thus, higher net additions in subscriber base in 2QFY2011 arrested the steep downfall in ARPU, which was negatively affected by poor MOU and lower ARPM. Exhibit 6: Trend in subscriber net additions Source: Company, Angel Research 9.8 9.5 9.4 10.1 10.6 11.2 12.4 12.6 12.9 9 10 11 12 13 2QFY09 3QFY09 4QFY09 1QFY10 2QFY10 3QFY10 4QFY10 1QFY11 2QFY11 (%) VAS share 6.8 4.0 5.0 4.1 4.4 6.2 6.2 5.1 5.3 0 2 4 6 8 2QFY09 3QFY09 4QFY09 1QFY10 2QFY10 3QFY10 4QFY10 1QFY11 2QFY11 No.ofsubscribers(mn)
  • 5. Idea Cellular | 2QFY11 Result Update October 29, 2010 5 Exhibit 7: Trend in ARPU Source: Company, Angel Research EBITDA margin’s decline restricted even with poor KPIs Despite significant erosion in the KPIs of the mobility business in 2QFY2011, EPM fell by only 3.4% qoq to `0.10/min because of significant improvement in EBITDA margins for the NSA and Indus Tower businesses. During the quarter, revenue for established services areas (ESA) stood at `3,350.7cr, down 1% qoq, with EBITDA margin slipping by 60bp to 27% in 2QFY2011. During the quarter, revenue of the NSA business grew by 10.5% qoq to `338.4cr, with EBITDA losses declining to 42.2% from 45.7% in 1QFY2011. In addition, the Indus Tower business showed 8.7% qoq revenue growth to `277cr on the back of improved tenancy ratio. In fact, EBITDA margin expanded by 510bp qoq to 42.2% for the Indus Tower business. These operational gains in NSA business and the Indus Tower business helped the overall operational profitability, leading to a 30bp decline in EBITDA margin despite poor KPIs as well as cost pressures such as annual wage increment, which negatively affected the margin by 123bp qoq. Exhibit 8: Trend in EPM Source: Company, Angel Research (6.1) 1.9 (4.5) (8.7) (9.9) (4.3) (7.5) (1.4) (8.4) (12) (6) 0 6 150 200 250 300 2QFY09 3QFY09 4QFY09 1QFY10 2QFY10 3QFY10 4QFY10 1QFY11 2QFY11 ( % ) (`/subscriber) ARPU qoq growth 0.16 0.15 0.16 0.16 0.14 0.13 0.13 0.11 0.10 0.09 0.11 0.13 0.15 0.17 2QFY09 3QFY09 4QFY09 1QFY10 2QFY10 3QFY10 4QFY10 1QFY11 2QFY11 (`/min)
  • 6. Idea Cellular | 2QFY11 Result Update October 29, 2010 6 Exhibit 9: Trend in EBITDA margin Source: Company, Angel Research NLD revenue growing at a strong pace Idea has been witnessing a secular trend of strong growth in minute on network for national long distance (NLD) calls. Growth was subdued at 3.6% qoq in 2QFY2011 due to the seasonality effect, but operational performance was strong with 230bp qoq improvement in EBIT margin to 44.9%. Exhibit 10: Trend in NLD revenue and profitability 2QFY10 3QFY10 4QFY10 1QFY11 2QFY11 NLD revenue (` cr) 269 364 415 440 477 % qoq growth 24.8 35.2 14.1 6.1 8.2 Minutes on network (mn) 32,789 37,496 42,883 53,681 55,593 % qoq growth 3.6 14.4 14.4 25.2 3.6 EBIT margin (%) 36.2 48.2 40.1 42.6 44.9 Source: Company, Angel Research Investment arguments Overall ARPU to remain under pressure Going forward, we expect MOU to expand at a moderate pace in 2HY2011. However, growth is expected to cease beyond that because of the ever-increasing over capacity. Voice ARPM is expected to remain under pressure. However, improvement in VAS share will help to arrest the downfall in overall ARPM. Thus, we expect ARPU to continue its free fall, with decent subscriber growth rate supporting growth in the mobility segment’s revenue, which is expected to witness an 18.6% CAGR over FY2010–12. 30 30 32 28 27 (46) (54) (52) (46) (42) 32 35 36 37 42 27 26 28 24 24 (60) (40) (20) 0 20 40 60 2QFY10 3QFY10 4QFY10 1QFY11 2QFY11 (%) Established serviceareas New service areas Indus Consolidated
  • 7. Idea Cellular | 2QFY11 Result Update October 29, 2010 7 Exhibit 11: Assumptions for KPIs FY09 FY10 FY11E FY12E % CAGR ARPM (`/min) 0.64 0.53 0.42 0.40 (14.2) VAS share (%) 9.4 11.1 13.2 14.4 500 bp MOU 421 393 407 401 (1.6) ARPU (`) 268 208 172 161 (15.6) Subscriber base (mn) at EOP 43.0 63.8 82.8 96.6 30.9 Source: Company, Angel Research; Note: EOP refers to end of period. EBITDA margin to rebound in FY2012 Idea’s EBITDA margin attained a new lower orbit in 1HFY2011 at 24.2% v/s 27.4% in FY2010 on the back of increased license and spectrum-related charges as well as increasing roaming and access charges due to the entry of new operators. Going forward, we expect EBITDA margin to expand primarily due to network rollout expected to be done, with the backhaul being the company’s owned sites, which will result in lower network operating expenditure. Hence, we expect EBITDA margin to rebound only in FY2012 to 25.1% after slumping to 24.6% in FY2011. 3G rollout – Heavy on balance sheet, likely to erode profitability due to higher capital charges In 2QFY2011, Idea was awarded the 3G spectrum in all the 11 important service areas, where it is in the process of rolling out extensive 3G networks. Further, Idea is pursuing long-term arrangements with select quality operators for service areas where the company was not awarded 3G spectrum. The launch of 3G services is expected any time around the end of CY2010. In 1QFY2011, Idea had taken a debt of `5,768cr to fund the buyout of 3G license in 11 circles, which escalated its net debt–to-EBITDA from 2.2x to 3.2x FY2010 EBITDA. The rollout needs additional capex of `3,200cr in 2HFY2011, which will be again funded through debt escalating this ratio further to 4.3x. Also, net profitability will erode as capital charges such as amortisation of 3G license fee and interest expense (~`160cr for 1HFY2011) on debt-related to procurement of the same, which is getting capitalised as of now, will start getting charged directly to the company’s profit and loss account. Thus, we expect net profit margin to be nearly halved from 7.7% in FY2010 to 3.3% in FY2012E. Valuations At the CMP, the stock is trading at EV/EBITDA of 8.2x FY2012, which is on the higher side compared to Indian Telecom leader Bharti Airtel, which is trading at EV/EBITDA of 6.6x FY2012, even with superior KPIs and better balance sheet. The stock has been trading at 5–10x one-year forward EV/EBITDA since the past one year. Further erosion in KPIs due to over capacity and further increase in leverage relating to 3G rollout makes the stock expensive at these levels. Hence, we value the stock at EV/EBITDA of 7.5x FY2012E, i.e. average of the above band mentioned. At current levels, we continue to maintain our Reduce rating on the stock with a Target Price of `59.
  • 8. Idea Cellular | 2QFY11 Result Update October 29, 2010 8 Exhibit 12: One year forward EV/EBITDA Source: Company, Angel Research Exhibit 13: Valuations ` cr FY2012E EBITDA 4307 Target EV/EBITDA (x) 7.5 Target EV 32302 Debt 13400 Cash 605 Target Mcap 19507 Target price (`) 59 Source: Company, Angel Research Exhibit 14: Change in estimates   FY2011E FY2012E Parameter Earlier Revised Variation Earlier Revised Variation (` cr) estimates estimates (%) estimates estimates (%) Net revenue 15,500 15,280 (1.4) 18,045 17,171 (4.8) EBITDA 3,794 3,762 (0.8) 4,702 4,307 (8.4) Other income - - - - - - PBT 898 798 (11.1) 1,236 634 (48.7) Tax 93 62 (32.9) 185 76 (59.0) PAT 805 736 (8.6) 1,051 558 (46.9) Source: Company, Angel Research Exhibit 15: Recommendation summary Company Reco. CMP Tgt. price Upside FY2012E P/BV FY2012E P/E FY2010-12E FY2012E RoCE FY2012E RoE (`) (`) (%) (x) (x) EPS CAGR (%) (%) (%) Bharti Airtel Buy 326.0 360.0 10.4 2.1 13.3 2.5 10.9 17.6 Idea Cellular Reduce 67.2 59.0 (12.2) 1.7 39.8 (23.5) 2.3 4.3 Reliance Communication Sell 180.0 140.0 (22.2) 0.8 19.5 (34.7) 4.9 4.9 Source: Company, Angel Research 0 20,000 40,000 60,000 80,000 100,000 120,000 Apr-07 Oct-07 Apr-08 Oct-08 Apr-09 Oct-09 Apr-10 Oct-10EV(`cr) EV 25 20 15 10 5
  • 9. Idea Cellular | 2QFY11 Result Update October 29, 2010 9 Profit and loss account (Consolidated, Indian GAAP) Y/E March (` cr) FY2009 FY2010 FY2011E FY2012E Net sales 10,131 12,447 15,280 17,171 Network operating expenditure 2,108 3,127 4,114 4,512 % of net sales 20.8 25.1 26.9 26.3 License and WPC charges 1,124 1,347 1,758 1,975 % of net sales 11.1 10.8 11.5 11.5 Roaming and access charges 1,844 1,800 2,460 2,812 % of net sales 18.2 14.5 16.1 16.4 Other expenses 2,242 2,766 3,186 3,565 Total expenditure 7,318 9,040 11,518 12,864 % of net sales 72.2 72.6 75.4 74.9 EBITDA 2,813 3,407 3,762 4,307 % of net sales 27.8 27.4 24.6 25.1 Depreciation and amortisation 1,403 2,015 2,432 2,867 Interest charges 495 401 533 806 EBIT 916 992 798 634 % of net sales 9.0 8.0 5.2 3.7 Other Income, net 23 84 - - Profit Before Tax 939 1,075 798 634 Provision for Tax 58 121 62 76 % of PBT 6.1 11.3 7.8 12.0 PAT 881 954 736 558 Share in earnings of associate - - - - Minority interest - - - - Profit after minority interest 881 954 736 558 Fully diluted EPS (`) 2.8 2.9 2.2 1.7
  • 10. Idea Cellular | 2QFY11 Result Update October 29, 2010 10 Balance sheet (Consolidated, Indian GAAP) Y/E March (` cr) FY2009 FY2010 FY2011E FY2012E Liabilities Share Capital 3,100 3,300 3,301 3,300 Reserves & Surplus 10,671 8,530 9,265 9,823 Additional in paid up capital - - - - Stock Option Outstanding 18 44 44 44 Total Shareholders’ funds 13,790 11,874 12,611 13,167 Convertible preference shares 2 2 2 2 Secured Loans 6,545 7,317 7,500 6,400 Unsecured Loans 2,367 543 7,000 7,000 Total Debt 8,912 7,859 14,500 13,400 Deferred Tax Liabilities 113 214 214 214 Other Liabilities - - - - Total Liabilities 22,817 19,950 27,327 26,784 Assets Gross Block - Fixed Assets 20,523 27,059 28,055 30,247 Accumulated Depreciation 5,997 8,891 8,384 10,670 Net Block 14,526 18,168 19,672 19,577 Capital WIP 2,141 547 400 400 Total Fixed Assets 16,667 18,714 20,072 19,977 Net Intangible Assets 6,955 6,576 Investments 2,045 1,130 426 305 Goodwill on Consolidation 2,246 6 6 6 Non Compete fees - - - - Current Assets Inventories 52 54 55 55 Debtors 362 466 502 565 Cash 3,086 290 300 300 Loans and Advances 1,682 2,556 3,056 3,434 Other Current Assets 186 298 381 429 Total Current Assets 5,369 3,663 4,295 4,783 Less:- Current Liab 3,864 3,845 4,733 5,287 Less:-Provisions 172 223 260 292 Net Current Assets 1,332 (405) (698) (796) Profit and Loss account 526 504 566 715 Total Assets 22,817 19,950 27,327 26,784 Cash flow statement (Consolidated, Indian GAAP)
  • 11. Idea Cellular | 2QFY11 Result Update October 29, 2010 11 Y/E March (` cr) FY2009 FY2010 FY2011E FY2012E Pretax profit from operations 916 992 798 634 Depreciation 1,403 2,015 2,432 2,867 Expenses (deferred)/written off/others - - - - Pre tax cash from operations 2,319 3,007 3,230 3,501 Other income/prior period ad 23 84 - - Net cash from operations 2,342 3,090 3,230 3,501 Tax (58) (121) (62) (76) Cash profits 2,284 2,969 3,167 3,425 (Inc)/Dec in Current assets (1,230) (1,091) (622) (488) Current liabilities 1,334 32 925 585 Net trade working capital 104 (1,059) 304 97 Cash flow from operating activities 2,389 1,910 3,471 3,522 (Inc)/Dec in fixed assets (7,354) (4,062) (3,789) (2,772) (Inc)/Dec in intangibles - - (6,955) 379 (Inc)/Dec in investments (1,489) 915 704 121 (Inc)/Dec in net Deferred Tax assets 47 101 - - (Inc)/Dec in Minority interest - - - - (Inc)/Dec in profit and loss account 882 23 (63) (148) (Inc)/Dec in other non-current assets (2,240) 2,240 - - Cash flow from investing activities (10,154) (784) (10,102) (2,421) Inc/(Dec) in debt 2,397 (1,053) 6,641 (1,100) Inc/(Dec) in equity/premium 7,956 (2,869) 1 (1) Dividends Cash flow from financing activities 10,353 (3,923) 6,642 (1,101) Cash generated/(utilised) 2,587 (2,797) 10 0 Cash at start of the year 497 3,086 290 300 Cash at end of the year 3,084 290 300 300
  • 12. Idea Cellular | 2QFY11 Result Update October 29, 2010 12 Key Ratios Y/E March FY2009 FY2010 FY2011E FY2012E Valuation ratio (x) P/E (on FDEPS) 23.7 23.2 30.1 39.8 P/CEPS 9.7 7.5 7.0 6.5 P/BVPS 1.6 1.9 1.8 1.7 Dividend yield 0.0% 0.0% 0.0% 0.0% EV/Sales 2.8 2.4 2.4 2.1 EV/EBITDA 10.0 8.7 9.7 8.2 EV/Total assets 1.2 1.5 1.3 1.3 Per share data (`) EPS(Fully diluted) 2.8 2.9 2.2 1.7 Cash EPS 6.9 9.0 9.6 10.4 Dividend 0.0 0.0 0.0 0.0 Book value 41.8 36.0 38.2 39.9 DuPont analysis Tax retention ratio (PAT/PBT) 0.9 0.9 0.9 0.9 Cost of debt (PBT/EBIT) 1.0 1.1 1.0 1.0 EBIT margin (EBIT/Sales) 0.1 0.1 0.1 0.0 Asset turnover ratio (Sales/Assets) 0.4 0.6 0.6 0.6 Leverage ratio (Assets/Equity) 1.7 1.7 2.2 2.0 Operating ROE 6.4 8.0 5.8 4.2 Return ratios (%) ROCE (pre-tax) 5.3 4.6 3.4 2.3 Angel ROIC 6.3 5.1 3.2 2.1 ROE 9.4 7.4 6.0 4.3 Turnover ratios (x) Asset turnover (fixed assets) 2.0 1.7 1.4 1.2 Receivables days 10 12 12 11 Payable days 162 156 150 150
  • 13. Idea Cellular | 2QFY11 Result Update October 29, 2010 13 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 Idea Cellular 1. Analyst ownership of the stock No 2. Angel and its Group companies ownership of the stock Yes 3. Angel and its Group companies' Directors ownership of the stock No 4. Broking relationship with company covered No Ratings (Returns): Buy (> 15%) Accumulate (5% to 15%) Neutral (-5 to 5%) Reduce (-5% to 15%) Sell (< -15%) Note: We have not considered any Exposure below `1 lakh for Angel, its Group companies and Directors