7/23/2019 Anand Rathi- India Film Exhibition –Blockbuster Year
http://slidepdf.com/reader/full/anand-rathi-india-film-exhibition-blockbuster-year 1/49
Anand Rathi Share and Stock Brokers Limited (hereinafter “ARSSBL”) is a full-service brokerage and equities-research firm and the views expressed therein are solely ofARSSBL and not of the companies which have been covered in the Research Report. This report is intended for the sole use of the Recipient. Disclosures and analystcertifications are present in the Appendix.
Anand Rathi Research India Equities
Leisure and Entertainment
Sector Report
India I Equities
Sonal Gandhi
Research Analyst
+9122 6626 [email protected]
M-cap Price# TP Upside RoE (%) P/E (x) EV/EBITDA (x)
Key Data Reco ( bn) ( ) ( ) (%) FY 16e FY 17e FY 18e FY 16e FY 17e FY 18e FY 16e FY 17e FY 18e
PVR Ltd* Buy 37 795 1,002 26 18.4 15.1 16.3 30.6 26.0 20.8 12.7 10.4 8.5
Inox Leisure Ltd Buy 24 245 308 26 10.3 12.7 15.0 32.2 23.3 17.2 12.0 9.5 7.5
Source: Company, Anand Rathi Research * Does not incorporate acquisition of DT Cinemas# Share prices as on 23
nd Dec’15
28 December 2015
India Film Exhibition
Blockbuster year
The outlook for the exhibition sector in India appears vibrant, poweredby (1) the number of screens added, (2) greater acceptance ofHollywood and regional movies, (3) consolidation, providingeconomies of scale, (4) increasing proportion of high-margin food &beverages (F&B) and advertising to total revenue, and (5) marginexpansion, post-GST-implementation.
Indian exhibition sector offers significant growth opportunities. Indiareleases the most films globally (over 1,600 films annually). Yet, it is heavilyunder-screened, with just nine screens per million people (16 for China, 125for the US), offering substantial headroom for growth. Due to the heavy taxstructure and high fixed costs, many small screens are closing down, makingroom for multiplexes. Multiplexes are focussed on high-margin F&B and adrevenue to monetise on captive audiences. The better content in regionalcinemas has reduced dependence of multiplexes on Bollywood andHollywood.
Key operating parameters picking up. Following good content and greateracceptance of regional movies, occupancy climbed from 27-28% in FY15 to
31-33% in H1 FY16. We expect Inox and PVR to add more than 50 screenseach p.a. over next few years. Average ticket prices (ATP) would rise slightly(2-3%) but faster growth in F&B and advertising revenue is expected.
Expansion in tier-2 and 3 cities: significant growth opportunities. Screen penetration has been skewed toward the markets of Mumbai, UP andDelhi, which together account for 60% of box-office collection. However, weexpect more than 50% of screen additions to come from tier-2 and -3 cities inthe next ten years as mall development in metros and tier-1 cities havereached saturation point.
Valuations. India is an under-screened market, and we expect multiplexoperators to be the largest beneficiary of the revival in consumer discretionary
spending. We initiate coverage on PVR (with a Buy recommendation) andInox Leisure (also with a Buy). Risks. Weak content supply, increase in taxes,slow development of malls and slowdown in the economy.
Sensex: 25850
Nifty: 7866
7/23/2019 Anand Rathi- India Film Exhibition –Blockbuster Year
http://slidepdf.com/reader/full/anand-rathi-india-film-exhibition-blockbuster-year 2/49
28 December 2015 India Film Exhibition – Blockbuster year
Anand Rathi Research 2
India Film Exhibition
Blockbuster year
Indian exhibition sector offers growth opportunities ......................................... 3
Key operating parameters picking up ............................................................... 7
Expansion in tier-2 and tier-3 cities offer significant growth opportunities ...... 10
Valuation ........................................................................................................ 12
Company Section ........................................................................................... 13
PVR Limited ............................................................................................ 14
Inox Leisure Ltd ....................................................................................... 33
Annexure........................................................................................................ 49
7/23/2019 Anand Rathi- India Film Exhibition –Blockbuster Year
http://slidepdf.com/reader/full/anand-rathi-india-film-exhibition-blockbuster-year 3/49
28 December 2015 India Film Exhibition – Blockbuster year
Anand Rathi Research 3
Indian exhibition sector offers growth
opportunities
In an interview with the BBC, Karan Johar stated: “Of the 1.2bn
population of India, movies should reach out to at least 300m people(India’s middle class). But, currently, our reach is limited to 45m. If
we cover this gap, it will be a game-changer.”
Film industry to register a 10% CAGR over FY14-19
The Indian Media and Entertainment Industry is valued at ` 1,026bn, andis likely to record a 14% CAGR over FY14-19. Television is the largestsegment (44%), followed by print (26%) and films (12%).
Fig 1 – Indian media and entertainment
Source: FICCI-KPMG report 2015
The film industry is valued at ` 127bn, and is likely to record a 10% CAGRover FY14-19. Domestic theatricals contribute 74% to the film industry,followed by 12% from cable and satellite rights. India produces the mostmovies annually and is one of the largest box-office markets globally. WithHollywood movies and regional cinema gaining wider acceptance, we seeimmense potential for increased viewership of movies. Digitisation has ledto wider movie releases on the same day across the country at a muchlower cost.
Fig 1 – Domestic theatricals constitute three-fourths of the film industry
Film industry size ( bn) 2010 2011 2012 2013 2014 2015p 2016p 2017p 2018p 2019p
Domestic theatricals 62 69 85 93 94 100 114 124 134 145
Overseas theatricals 7 7 8 8 9 10 11 12 13 14
Home videos 2 2 2 1 1 1 1 1 1 1
Cable & satellite rights 8 11 13 15 15 16 18 19 21 23
Others 4 5 5 7 8 10 13 15 18 22
Total film industry 83 94 113 124 127 137 157 171 187 205
Source: FICCI-KPMG report 2015
TV46%
Print26%
Films12%
Others16%
Film industry contributes ` 127bnto Indian media and entertainment
7/23/2019 Anand Rathi- India Film Exhibition –Blockbuster Year
http://slidepdf.com/reader/full/anand-rathi-india-film-exhibition-blockbuster-year 4/49
28 December 2015 India Film Exhibition – Blockbuster year
Anand Rathi Research 4
Fig 4 – ... but the lowest density of screens per million
Source: Investor Presentation, Inox - Nov,2015
Multiplex screens have seen a 12% CAGR over FY09-14
Multiplexes have grown from 925 screens in CY09 to 1,630 in CY14, a12% CAGR. The share of multiplexes increased from 9% in 2009 to 17%in 2014 due to the shutting down of single screens or their conversion tomultiplexes. Around 1,700 single screens have either shut down or beenconverted to multiplexes during the same period owing to the greater costof operations (higher entertainment taxes, increase in distributors’ shareand lower ticket prices) and non-viability of running them on a standalonebasis.
Fig 5 – Multiplexes
Source: Investor Presentation, Inox - Nov, 2015
125
85 82
6157
26
139
0
20
40
60
80
100
120
140
U S
F r a n c e
S p a i n
U K
G e r m a n y
J a p a n
C h i n a
I n d i a
(No. Screens m)
9,7109,308 9,121
8,6858,451
8,002
925 1,075 1,225 1,350 1,500 1,630
0
1,000
2,000
3,000
4,000
5,000
6,000
7,000
8,000
9,000
10,000
2 0 0 9
2 0 1 0
2 0 1 1
2 0 1 2
2 0 1 3
2 0 1 4
Single Sc reens Multiplex es
(Nos)
Fig 2 – India has the second-highest number of theatrefootfalls in the world...
Source: Investor Presentation, Inox - Nov,2015
Fig 3 – ... and the highest number of film releases in theworld...
Source: Investor Presentation, Inox - Nov,2015
2,178
1,930
1,364
208 197 176 171 169 156 1460
500
1,000
1,500
2,000
2,500
C h i n a
I n d i a
U S
F r a n c e
M e x i c o
U K
J a p a n
S .
K o r e a
G e r m a n y
R u s s i a
Footfalls
(m)
1,602
745
554476
324279
241204 182 166
0
200
400
600
800
1,000
1,200
1,400
1,600
1,800
I n d i a
C h i n a
J a p a n
U S
U K
F r a n c e
G e r m a n y
S .
K o r e a
S p a i n
I t a l y
(No of Movies)
7/23/2019 Anand Rathi- India Film Exhibition –Blockbuster Year
http://slidepdf.com/reader/full/anand-rathi-india-film-exhibition-blockbuster-year 5/49
28 December 2015 India Film Exhibition – Blockbuster year
Anand Rathi Research 5
At present, multiplexes account for ~17% of screens, but more than 40%of box-office collections. This can be attributed to key locations, state-ofthe-art equipment, more tastefully designed interiors, ambience andservice. Multiplexes offer a wider variety of content to patrons, resulting inhigher occupancy ratios.
Consolidation to improve economies of scale
In the past few years, larger multiplex operators have consolidated theirposition by acquiring smaller ones. 2014 was the year of consolidation:1) Inox acquired 38 screens of Satyam Cineplex; 2) Cinepolis acquired 83screens of Fun Cinemas; 3) Carnival acquired 242 screens of Big Cinemas,30 of Glitz Cinemas and 10 of Broadway Cinemas. On the acquisition ofBig Cinemas, Carnival, a small operator, entered the league of the top-fourmultiplex operators.
Fig 6 – Organic and inorganic screen addition
Source: Anand Rathi Research
The top-four operators (PVR, Inox, Carnival and Cinepolis) account for~75% of the multiplexes in India, although Carnival still has a substantialproportion of single screens.
Fig 7 – Recent acquisitions by multiplexes
Year Acquirer Target No. of screens Target EV in m EV/Screen m
2010 Inox Fame Cinemas 91 2,500 27
2012 PVR Cinemax 135 5,675 42
2014 Carnival Films HDIL 33 1,100 33
2014 Inox Satyam Cineplexes 38 2,200 58
2014 Cinepolis Fun Cinemas 83 4,800 58
2014 Carnival Films Big Cinemas 250 7,100 28
2015 PVR DT Cinemas 39* 5,000 128
Source: Company, Anand Rathi Research * Includes 10 screens in the pipeline
Increasing number of ` 1bn-plus movies
The increasing number of movies has been generating more than ` 1bn innet box-office collections, driven by wider screen releases due todigitisation and better content. Also, wider acceptance of regional andHollywood movies augurs well for the growth of the film industry.
OwnScreens, 342
OwnScreens, 262
Own Screens,64
OwnScreens, 134
Cinemax, 135
FameCinemas, 95
SatyamCineplexes, 38
89 Cinemas, 7
Big Cinemas,242
Glitz Cinemas,30
BroadwayCinemas, 10
Fun Cinemas,83
0
100
200
300
400
500
PVR Inox Carnival Cinepolis
7/23/2019 Anand Rathi- India Film Exhibition –Blockbuster Year
http://slidepdf.com/reader/full/anand-rathi-india-film-exhibition-blockbuster-year 6/49
28 December 2015 India Film Exhibition – Blockbuster year
Anand Rathi Research 6
Fig 8 - Wider screen releases led by digitisation
Source: Investor Presentation, Inox - Nov,2015
Fig 9 - More 1bn-plus movies
Source: Industry
1,000
1,598
2,065 2,101
2,6383,014
3,446 3,359
5,200
0
1,000
2,000
3,000
4,000
5,000
6,000
3 I d i o t s ( 2 0 0 9 )
D a b a a n g ( 2 0 1 0 )
B o d y g u a r d ( 2 0 1 1 )
E k T h a T i g e r ( 2 0 1 2 )
D a b a a n g 2 ( 2 0 1 2 )
C h e n n a i E x p r e s s ( 2 0 1 3 )
D h o o m 3
( 2 0 1 3 )
K i c k ( 2 0 1 4 )
P . K
( 2 0 1 4 )
(No. of screens)
12
5
9
6 6
1
2 3
0.0
1.0
2.0
3.0
4.0
5.0
6.0
7.0
8.0
9.0
10.0
2 0 0 8
2 0 0 9
2 0 1 0
2 0 1 1
2 0 1 2
2 0 1 3
2 0 1 4
( ` bn)
Rs 1 Bn + Rs 2 Bn +
7/23/2019 Anand Rathi- India Film Exhibition –Blockbuster Year
http://slidepdf.com/reader/full/anand-rathi-india-film-exhibition-blockbuster-year 7/49
28 December 2015 India Film Exhibition – Blockbuster year
Anand Rathi Research 7
Key operating parameters picking up
Occupancy levels to improve with better content and increased
screening of Hollywood and regional movies
FY15 was a dull year at the box office, because of poor film content. Weexpect occupancy to pick up in FY16 and FY17 because of better content,star casts and increasing acceptance of Hollywood and regional movies.Regional films such as “Bahubali” have crossed ` 5bn, an encouraging sign.Gross box-office collections of the top-10 Hollywood films in Indiaincreased from ` 3.2bn in 2013 to ` 4.2bn in 2014, driven by youth and anincrease in consumption in tier-2 and -3 cities, where dubbed content does
well. “Fast & Furious 7” entered the ` 1bn club, showing increasedacceptance of Hollywood movies.
Industry segmentation
Content is king
Content is the prime factor in the success of any movie. H2 of FY16 looksexciting, with many big-banner movies slated for release.
Fig 14 – Also, content in FY17 looks very exciting, coupled with famous star castContent pipeline - FY17 Star cast Release
Mohenjo Daro Hritik Roshan Aug’16
Dangal Aamir Khan Dec’16
Raees Shahrukh Khan Jul’16
Sultan Salman Khan Diwali’16
Jagga Jassos Ranbir Kapoor Jun’16
Ae Dil hai Mushkil Ranbir Kapoor Diwali’16
Housefull 3 Akshay Kumar, Abhishek Bacchan Jun’16
Shivaay Ajay Devgn Diwali’16
Golmaal 4 Ajay Devgn 2016
Bahubali -The Conclusion Prabhas 2016
Source: Anand Rathi Research
Fig 10 – Language-wise-film collections in India
Source: Company, Anand Rathi Research
Fig 11 – Language-wise films certified in India
Source: Industry, Central Board of film certification
Regional44%
Hindi48%
English8%
Hindi13%
Telugu18%
Tamil17%Malayalam
10%
Marathi8%
Kannada7%
Bengali7%
Others20%
Fig 12 – Bollywood Content pipeline – H2 FY16
Bollywood Star cast Release Date
Bajirao Mastani Ranveer Singh, Priyanka Chopra 18th Dec’15
Dilwale Shahrukh, Kajol, Varun Dhawan 18th Dec’15
Airlift Akshay Kumar 22nd
Jan’16
Source: Company, Anand Rathi Research
Fig 13 – Hollywood Content pipeline –H2 FY16
Hollywood Star cast Release Date
Star Wars VII Gwendoline Christie, Mark Hamill 25th Dec’15
The Revenant Leonardo di Caprio 8th Jan’16
The Accountant Ben Affleck, Anna Kendrick 29th Jan’16
Source: Company, Anand Rathi Research
7/23/2019 Anand Rathi- India Film Exhibition –Blockbuster Year
http://slidepdf.com/reader/full/anand-rathi-india-film-exhibition-blockbuster-year 8/49
28 December 2015 India Film Exhibition – Blockbuster year
Anand Rathi Research 8
Average ticket prices for Bollywood movies registered a 12% CAGR overCY1996-2014. This can be attributed to the increase in multiplex screens,priced at more than 100% to single screens. Regional movies are lowerpriced than Hindi movies.
Fig 15 – Bollywood films ATP at 12% CAGR (1996-2014)
Source: Anand Rathi Research, Box office India
Food & Beverage revenue growing more rapidly
Multiplexes are expanding F&B options beyond basic offerings to includelocal delicacies and Western fast foods in order to induce patrons to spendmore. Rising income levels and more food options available have led to anincrease in revenue of multiplex operators. Companies are investing intechnology to more easily enable patrons to pre-order meals or order fromtheir seats to avoid long queues. F&B margins of the companies we coverhave expanded rapidly—from 66-68% in FY11 to 71-75% in FY15. Weexpect margins to continue at ~75%.
4.0
9.0
14.0
19.0
24.0
0
30
60
90
120
1 9 9 6
1 9 9 7
1 9 9 8
1 9 9 9
2 0 0 0
2 0 0 1
2 0 0 2
2 0 0 3
2 0 0 4
2 0 0 5
2 0 0 6
2 0 0 7
2 0 0 8
2 0 0 9
2 0 1 0
2 0 1 1
2 0 1 2
2 0 1 3
2 0 1 4
(%)( ` )
Avg ticket price YoY% (RHS)
Fig 16 – F&B margins grew 500bps over FY11-15
Source: Company
Fig 17 – F&B Spending per head (SPH)
Source: Company
68%
69%70%
71%
74%
66%66%
66%
71% 71%
60%
62%
64%
66%
68%
70%
72%
74%
76%
2 0 1 1
2 0 1 2
2 0 1 3
2 0 1 4
2 0 1 5
Inox PVR
(%)
4144
4749
55
4143
49
54
64
0
10
20
30
40
50
60
70
2 0 1 1
2 0 1 2
2 0 1 3
2 0 1 4
2 0 1 5
Inox PVR
(%)
7/23/2019 Anand Rathi- India Film Exhibition –Blockbuster Year
http://slidepdf.com/reader/full/anand-rathi-india-film-exhibition-blockbuster-year 9/49
28 December 2015 India Film Exhibition – Blockbuster year
Anand Rathi Research 9
Fig 18 – SPH as % of average ticket price has grown faster and is catching upwith spending in developed nations
Source: Company, Anand Rathi Research
In-cinema advertising to grow rapidlyIn-cinema advertising is expected to rise from ` 4.9bn in 2014 to ` 13.8bn in2019, a 23% CAGR (FICII-KPMG report, 2015). With screens across thecountry, multiplex operators have gone national. Also, to expand theirbusiness, companies are now focusing on tier-2 and 3 cities. It has becomeeasier for advertisers to deal with multiplex operators for in-cinemaadvertising than with single-screen operators. Also, cinemas have captiveaudiences and lower costs than other mass media channels.
Digitisation has enabled simultaneous screening of movies on a number ofscreens, transparent electronic logs and minimum impact of re-runs on thequality of ads, establishing cinema as a credible source of entertainment.
Advertising income has near 95% profitability, which can turn out to be astrong growth catalyst for multiplex operators. On blockbuster weekends,ad rates are at a premium, anywhere between 25% and 30% to the averagead-rate.
Fig 19 – In-cinema advertising recorded a 24% CAGR over FY11-14
Source: Company, Anand Rathi Research
27%
31%
34%
34%
36%
42%
43%
51%
0% 10% 20% 30% 40% 50% 60%
CJ-CGV (Korea)
Major Cineplex (Thailand)
Inox
Cineworld (UK)
PVR
Regal (US & Canada)
AMC (US & Canada)
Cinemark (Americas)
SPH as % of ATP
172292 324
495
815
492614
753
1,425
1,687
0
200
400
600800
1000
1200
1400
1600
1800
2 0 1 1
2 0 1 2
2 0 1 3
2 0 1 4
2 0 1 5
Inox PVR
(mton)(mton)
7/23/2019 Anand Rathi- India Film Exhibition –Blockbuster Year
http://slidepdf.com/reader/full/anand-rathi-india-film-exhibition-blockbuster-year 10/49
28 December 2015 India Film Exhibition – Blockbuster year
Anand Rathi Research 10
Expansion in tier-2 and tier-3 cities
offer significant growth opportunities
India leads the world in the number of movies produced annually.
However, the low density of screens continues to be worrisome. Additionally, screen distribution is largely skewed towards the markets ofMumbai and Delhi/UP, which together account for 60% of box-officecollections for most films.
Fig 20 – Mumbai and Delhi/UP make up 60% of box-office collections
Source: Anand Rathi Research
The growth of domestic theatricals is likely to be driven by tier-2 and tier-3cities as mall development in tier-1 cities has reached saturation point. At
present, only 25% of malls are located in smaller cities. In the last fewyears the retail attractiveness of tier-1 cities has been stagnant; investorsare finding tier-2 cities more attractive. Over 50% of screen additions inFY15 by Inox and PVR has been in tier-2 and 3 cities.
Even though spending capacity in tier-2 and 3 cities is low, such citiesoffer large, inexpensive spaces for mall development. Smaller cities aredriven largely by regional films; Bollywood follows. We see huge potential
in the southern market, which has a large number of single-screen cinemahalls. We expect 50% of screen additions for Inox and PVR to come fromtier-2 and -3 cities.
37 39 44 4031
39 37 36 36 35
23 2019 23
2122 21 24 22 27
40 41 37 3748
39 42 40 42 38
0.0
20.0
40.0
60.0
80.0
100.0
K i c k
H a p p y N e w
Y e a r
S i n g h a m R
e t u r n s
H o l i d a y
B a n g B a n g
J a i H o
2 S t a t e s
E k V i l l a i n
G u n d a y
Q u e e n
(%)
Mumbai Delhi/UP Other States
Fig 21 – Retail attractiveness of tier-2 and -3 cities
Source: Jones Lang LaSalle, Feb 2014, Retail Realty in India : Evolution and Potential,FICCI KPMG India Media & Entertainment Report,2015
Fig 22 – Retail attractiveness of tier-1 cities stagnant
Source: Jones Lang LaSalle, Feb 2014, Retail Realty in India : Evolution and Potential, FICCIKPMG India Media & Entertainment Report,2015
7/23/2019 Anand Rathi- India Film Exhibition –Blockbuster Year
http://slidepdf.com/reader/full/anand-rathi-india-film-exhibition-blockbuster-year 11/49
28 December 2015 India Film Exhibition – Blockbuster year
Anand Rathi Research 11
Fig 23 – Expansion plans of the top-four multiplex operators
Source: Industry, Anand Rathi Research
493
372341
193
1,000
557
1,000
400
0
100
200
300
400
500600
700
800
900
1,000
P V R + D T
I n o x
C a r n i v a l
C i n e p o l i s
2015 2018
(UNITS)
7/23/2019 Anand Rathi- India Film Exhibition –Blockbuster Year
http://slidepdf.com/reader/full/anand-rathi-india-film-exhibition-blockbuster-year 12/49
28 December 2015 India Film Exhibition – Blockbuster year
Anand Rathi Research 12
Valuation
India is an under-screened market despite being the largest film producingnation worldwide. With better content outlook and revival in consumerdiscretionary spends, we expect multiplex operators to be the largest
beneficiary. As 50-55% costs of multiplexes are fixed in nature, we expectmargins to expand with increase in footfalls, rise in F&B SPH and higherad revenue per screen. Also, rollout of GST can result into marginexpansion of 100-300 bps for both the companies. We initiate coverage onPVR (with a Buy recommendation) and Inox Leisure (also with a Buy).
PVR - We value PVR at 10.5x FY18e EV/EBITDA, with a price target of ` 1,002. Our valuation is justified by the company’s leading position as afilm exhibitor, healthy screen-addition plans and the GST rollout, resultingin expanded margins. We expect revenue and EBITDA to register CAGRsof respectively 20% and 34% over FY15-18, driven by more screens andstrong content.
Inox - We expect revenue and profit to register CAGRs over FY15-18 of,respectively, 23% and 90%, driven by the increase in the number ofscreens, better content, greater occupancy and higher margins. We valuethe company on the basis of FY18e EV/EBITDA and assign a 9.4xmultiple to arrive at a price target of ` 308.
Fig 24 – Valuation Parameters
Local Currency EV/EBITDA (x) P/E (x)
Companies Currency CMP Market Cap (m) FY 16e FY 17e FY 18e FY 16e FY 17e FY 18e
Major Cineplex CAD 48 3,050 14.1 11.2 8.6 31.6 24.8 20.7
Regal Entertainment USD 18 2,372 9.8 8.3 7.6 15.1 13.2 11.5
AMC Entertainment USD 24 2,351 10.6 8.1 7.2 22.5 17.7 16.9
Cinemark Holdings USD 32 3,732 9.5 7.8 6.8 16.7 15.2 13.0
Carmike cinemas USD 23 557 7.5 5.6 4.5 60.1 28.4 19.1
Cineworld Group PLC GBP 6 1,459 14.2 11.3 9.6 19.2 17.5 15.8
Shanghai new culture media group CNY 44 23,607 152.3 69.4 44.8 76.6 56.2 45.3
Major Cineplex THB 33 29,003 13.7 12.9 10.8 22.3 20.0 17.8
Median 12.2 9.8 8.1 22.4 18.8 17.4
PVR Ltd* INR 795 37,049 12.7 10.4 8.5 30.6 26.0 20.8
Inox Leisure Ltd INR 245 23,681 12.0 9.5 7.5 32.2 23.3 17.2
Source: Bloomberg, Anand Rathi Research * Does not incorporate acquisition of DT Cinemas
Fig 25 – Valuation ParametersCAGR FY 15
Companies Sales (%) EBITDA (%) PAT (%) EBITDA margins (%) Net Debt/Equity (x) RoE (%) RoCE (%)
Major Cineplex 8.0 18.1 24.6 15.7 0.4 10.3 8.7
Regal Entertainment 2.9 8.8 24.9 17.2 - - 10.6
AMC Entertainment 5.9 13.8 29.6 14.5 1.1 4.2 4.0
Cinemark Holdings 6.3 11.7 14.3 20.5 1.2 17.5 8.6
Carmike Cinemas 9.0 18.8 279.8 13.0 0.4 -3.4 5.1
Cineworld Group PLC 10.6 14.0 14.6 19.8 0.6 15.6 11.2
Shanghai new culture media group 56.5 50.4 62.5 24.9 -0.1 12.4 11.6
Major Cineplex 8.8 8.2 14.4 27.9 0.6 17.5 11.1
Median 8.4 13.9 24.7 18.5 0.55 12.4 9.6
PVR Ltd* 19.7 33.9 140.6 13.6 1.6 3.7 8.1
Inox Leisure Ltd 23.4 37.4 90.4 13.7 0.3 3.9 6.9
Source: Bloomberg, Anand Rathi Research * Does not incorporate acquisition of DT Cinemas
7/23/2019 Anand Rathi- India Film Exhibition –Blockbuster Year
http://slidepdf.com/reader/full/anand-rathi-india-film-exhibition-blockbuster-year 13/49
28 December 2015 India Film Exhibition – Blockbuster year
Anand Rathi Research 13
Company Section
7/23/2019 Anand Rathi- India Film Exhibition –Blockbuster Year
http://slidepdf.com/reader/full/anand-rathi-india-film-exhibition-blockbuster-year 14/49
Anand Rathi Share and Stock Brokers Limited (hereinafter “ARSSBL”) is a full-service brokerage and equities research firm and the views expressed therein are solely ofARSSBL and not of the companies which have been covered in the Research Report. This report is intended for the sole use of the Recipient. Disclosures and analystcertifications are present in the Appendix.
Anand Rathi Research India Equities
Key financials (YE Mar) FY14 FY15 FY16e FY17e FY18e
Sales ( ` m) 13,481 14,771 18,512 21,713 25,323
Net profit ( ` m) 529 149 1,176 1,423 1,782
EPS ( ` ) 12.5 3.5 26.0 30.6 38.3
Growth (%) -10.0 -71.8 635.2 17.5 25.3
PE (x) 63.4 224.6 30.6 26.0 20.8
PBV (x) 7.0 7.5 4.0 3.5 3.0
RoE (%) 10.1 3.7 18.4 15.1 16.3
RoCE (%) 10.4 8.1 16.5 16.8 19.3
Dividend yield (%) 0.3 0.1 0.1 0.1 0.1
Net debt/equity (x) 1.2 1.6 0.7 0.5 0.3
Source: Company, Anand Rathi Research Share price as on 23 th December 2015
Leisure and Entertainment
Initiating Coverage
India I Equities
Sonal GandhiResearch Analyst
+9122 6626 6477
Rating: Buy
Target Price: ` 1,002
Share Price: ` 795
Relative price performance
Source: Bloomberg
PVRL
Sensex
600
650
700
750
800
850
900
D e c - 1 4
J a n - 1 5
F e b - 1 5
M a r - 1 5
A p r - 1 5
M a y - 1 5
J u n - 1 5
J u l - 1 5
A u g - 1 5
S e p - 1 5
O c t - 1 5
N o v - 1 5
D e c - 1 5
Key data PVRL IN / PVRL.BO
52-week high / low ` 889 / ` 572
Sensex / Nifty 25850 / 7866
3-m average volume $1.6m
Market cap ` 37bn / $561m
Shares outstanding 46.6m
Shareholding pattern (%) Sep ’15 Jun ’15 Mar’14
Promoters 26.3 29.5 29.5
- of which, Pledged - 0.6 0.6
Free Float 73.7 70.5 70.5
- Foreign Institutions 25.4 21.9 23.5
- Domestic Institutions 14.0 8.9 7.7
- Public 34.3 39.7 39.3
28 December 2015
PVRLeading all the way; initiating coverage, with a Buy
We initiate coverage on PVR, with a Buy rating and a price target of1,002. With established operations in key box-office markets of India,
PVR commands higher ticket prices and premium charges on advertisingand F&B due to its locations and strategy. It aims to double its screens inthe next 3-5 years, boosting revenue and profitability. The GSTimplementation could provide a further fillip to margins.
Leading multiplex operator in India. The largest multiplex operator inIndia, with 482 screens in 44 cities, PVR has a 26% market share and sturdyoperations in the key box-office markets of Mumbai, Delhi and UP. It alsoleads, with ~20% share of Bollywood films and 30% of Hollywood films. Itspremium positioning is reflected in its industry-leading operating parameters.
Many tailwinds for healthy revenue growth. We expect PVR to add 199screens (160 organically, 39 through DT Cinemas) leading to 14.2% footfallgrowth over FY15-18. Content was robust in H1 FY16 and the pipeline forH2 looks promising. We expect its box-office revenue to improve, driven bymore screens and ticket prices rising at a 3% CAGR over FY15-18e. It isfocused on improving the high-margin F&B and advertising revenue, which
we expect to register, respectively, 26.5% and 20% CAGRs over FY15-18e.
Better financial performance. We expect diluted EPS to shoot up sharply(635%) from a rather weak FY15, and 17% and 25% in FY17 and FY18respectively, driven by (1) more screens, strong content, rising spend on high-margin F&B and advertising, (2) EBITDA expanding 540bps, driven byoperating leverage as 55% costs are fixed, and (3) lower interest expense. Weexpect gearing ratio to improve to 0.3x in FY18, from 1.6x in FY15.
Valuation. We value PVR at 10.5x FY18e EV/EBITDA, with a price targetof ` 1,002. Our valuation is justified by the company’s leading position as afilm exhibitor and healthy screen-addition plans. Risks. Poor content, slowmall development, adverse tax regulations.
7/23/2019 Anand Rathi- India Film Exhibition –Blockbuster Year
http://slidepdf.com/reader/full/anand-rathi-india-film-exhibition-blockbuster-year 15/49
28 December 2015 PVR – Leading all the way; initiating coverage, with a Buy
Anand Rathi Research 15
Quick Glance – Financials and Valuations
Fig 1 – Income statement ( m) Year-end: Mar FY14 FY15 FY16e FY17e FY18e
Net revenues 13,481 14,771 18,512 21,713 25,323
Revenue growth (%) 67.2 9.6 25.3 17.3 16.6
- Oper. expenses 11,358 12,763 15,100 17,615 20,503
EBIDTA 2,123 2,008 3,412 4,099 4,820
EBITDA margins (%) 15.7 13.6 18.4 18.9 19.0
- Interest 795 783 784 663 565
- Depreciation 944 1,168 1,320 1,512 1,718
+ Other income 107 89 177 67 102
- Tax 19 8 326 557 845
Effective tax rate (%) 3.5 5.1 21.7 28.2 32.2
+ Associates/(Minor it ies) 57 11 19 -11 -13
Adjusted PAT 529 149 1,176 1,423 1,782
+ Extraordinary items 32 -22 - - -
Reported PAT 561 128 1,176 1,423 1,782
Adj. FDEPS ( ` /sh) 12.5 3.5 26.0 30.6 38.3
Adj. FDEPS growth (%) -10.0 -71.8 635.2 17.5 25.3
Source: Company, Anand Rathi Research
Fig 3 – Cash-flow statement ( m) Year-end: Mar FY14 FY15 FY16e FY17e FY18e
Adjusted PAT 529 149 1,176 1,423 1,782
+ Non-cash items 944 1,168 1,320 1,512 1,718
Cash profit 1,472 1,317 2,496 2,934 3,500
- Incr./(decr.) in WC -84 1,141 -123 97 89
Operating cash-flow 1,556 176 2,619 2,837 3,411
- Capex -1,669 1,313 5,200 1,840 1,915
Free cash-flow 3,225 -1,137 -2,581 997 1,496
- Dividend 121 50 56 56 56
+ Equity raised -2,958 -366 3,481 11 13
+ Debt raised -419 1,343 -996 -828 -828
- Investments -145 -216 - - -
- Misc. items -32 22 - - -
Net cash-flow -95 -15 -151 124 624
+ Op. cash & bank bal. 368 273 257 106 230
Cl. Cash & bank bal. 273 257 106 230 854Source: Company, Anand Rathi Research
Fig 5 – PE band
Source: Bloomberg, Anand Rathi Research
Fig 2 – Balance sheet ( m)Year-end: Mar FY14 FY15 FY16e FY17e FY18e
Share capital 411 415 465 465 465
Reserves & surplus 3,582 3,677 8,246 9,612 11,338
Net worth 3,993 4,092 8,712 10,078 11,803
Total debt 6,133 7,470 6,475 5,646 4,818
Minority interest 771 383 365 376 388
Def. tax liab. (net) 4 11 11 11 11
Capital employed 10,901 11,956 15,561 16,110 17,020
Net fixed assets 8,324 8,570 12,450 12,778 12,975
Intangible assets 938 837 837 837 837
Investments 235 19 19 19 19
- of which, Liquid 223 4 4 4 4
Working capital 1,131 2,272 2,149 2,246 2,335
Cash 273 257 106 230 854
Capital deployed 10,901 11,956 15,561 16,110 17,020
Working capital (days) 31 56 42 38 34
Book value (`/sh) 113 106 201 225 262Source: Company, Anand Rathi Research
Fig 4 – Ratio analysis @ 795Year-end: Mar FY14 FY15 FY16e FY17e FY18e
P/E (x) 63.4 224.6 30.6 26.0 20.8
Cash P/E (x) 22.8 25.5 14.4 12.6 10.6
EV/EBITDA (x) 20.1 22.0 12.7 10.4 8.5
EV/sales (x) 3.2 3.0 2.3 2.0 1.6
P/B (x) 7.0 7.5 4.0 3.5 3.0
RoE (%) 10.1 3.7 18.4 15.1 16.3
RoCE (%) 10.4 8.1 16.5 16.8 19.3
Div idend y ie ld (%) 0.3 0.1 0.1 0.1 0.1
Div idend payout (%) 22.8 33.8 4.8 4.0 3.2
Net debt/equity (x) 1.2 1.6 0.7 0.5 0.3
Debtor (days) 14 19 16 16 16
Inventory (days) 3 3 3 3 3
Payables (days) 44 38 37 37 37
Debt/EBITDA 2.9 3.7 1.9 1.4 1.0
Fixed asset T/O (x) 1.5 1.6 1.4 1.6 1.8Source: Company, Anand Rathi Research
Fig 6 – FY15 revenue break-up (standalone)
Source: Company Note*: Net box-office collections
25x
30x
35x
0
100
200
300
400
500
600
700
800
900
1,000
1,100
D e c - 1 1
M
a r - 1 2
J u n - 1 2
S e p - 1 2
D e c - 1 2
M
a r - 1 3
J u n - 1 3
S e p - 1 3
D e c - 1 3
M
a r - 1 4
J u n - 1 4
S e p - 1 4
D e c - 1 4
M
a r - 1 5
J u n - 1 5
S e p - 1 5
D e c - 1 5
NBOC*
71%
F&B18%
Advertising9%
Others2%
7/23/2019 Anand Rathi- India Film Exhibition –Blockbuster Year
http://slidepdf.com/reader/full/anand-rathi-india-film-exhibition-blockbuster-year 16/49
28 December 2015 PVR – Leading all the way; initiating coverage, with a Buy
Anand Rathi Research 16
Leading multiplex operator
The largest multiplex operator in India, with 482 screens in 44 cities,PVR has a 26% market share and strong operations in the key box-office markets of Mumbai, Delhi and UP. It is a leader, with a ~20%
share of Bollywood box office films and 30% of Hollywood box-officefilms. Its premium positioning is reflected in its industry-leadingoperating parameters.
No.1 film operator
Over FY12-15 PVR added 347 screens organically and 135 throughacquiring Cinemax, making it the leading multiplex operator in India. It has482 screens and commands a 26% market share, followed by Inox with 402screens. Its revenue has registered a 42% CAGR over FY12-15 driven bythe number of screens added.
Fig 7 – Market segmentation of top 4 players
Source: Company, Anand Rathi Research.
Strong operations in key box-office markets
Maharashtra, Delhi and UP together bring in ~60% of Bollywood box-office collections. PVR’s strong operations and number one multiplexchain in key markets (Maharashtra 137 screens, Delhi 36 screens and UP 27screens) gives it an edge over its peers.
Fig 8 – Screens in key markets
Key markets PVR InoxMaharashtra 137 96
Delhi 36 13
UP 27 13
Total screens in key markets 200 122
Source: Company
PVR leads other multiplex operators in the markets of the north and west.Its 482 screens are divided thus: in the north (29% screens), the west(44%), the south (23%) and the east (4%).
PVR26%
Inox
21%
Carnival Cinemas18%
Cinepolis12%
Others23%
7/23/2019 Anand Rathi- India Film Exhibition –Blockbuster Year
http://slidepdf.com/reader/full/anand-rathi-india-film-exhibition-blockbuster-year 17/49
28 December 2015 PVR – Leading all the way; initiating coverage, with a Buy
Anand Rathi Research 17
Fig 9 – Number of screens – PVR and Inox
Source: Company
Good locations and Product strategy
PVR is an anchor tenant in more than 55% of the top-20 malls in India. Itsdominant position in the best malls ensures more footfalls, occupancy and
ATP (average ticket price). Also, such locations ensure premium chargesfor advertising and more expenditure on F&B. At present, it operates onmore than 4.3m sq.ft., with another 3m being developed.
Fig 10 – Partnership with the top-20 malls in India
Source: Company
Diversified products to cater to all consumer segments
PVR has diversified offerings such as Director’s Cut (premium luxuryauditorium, fine dining menu) and PVR Talkies catering to tier-II / -IIIcities. Such a diversified offering allows it flexible pricing based on locationand spending capability of patrons. It plans to premiumise Cinemax / oldtheatres to benefit from the increase in spending by consumers.
Fig 11 - PVR property formats (Q2 FY16)
Format Screens Comment
Director's Cut 4 Luxury movie screen with fine dining; one-of-a-kind experience
Gold Class 11 Comfortable reclining seats; gourmet menu with live kitchen
PVR Premier 70 Premier seating, 4k digital projection, 7.1 Dolby surround sound
PVR Cinemas 369 Regular seating; multiple content options
PVR Talkies 20 Cater to tier-II / -III markets; basic facilities in a hygienic environment
Source: Company
140
214
110
18
95
151
89
67
0
50
100
150
200
250
North West South East
PVR Screens Inox screens
7/23/2019 Anand Rathi- India Film Exhibition –Blockbuster Year
http://slidepdf.com/reader/full/anand-rathi-india-film-exhibition-blockbuster-year 18/49
28 December 2015 PVR – Leading all the way; initiating coverage, with a Buy
Anand Rathi Research 18
Cutting-edge technology
All PVR’s properties are 3D-enabled. It has installed 7.1 Dolby surroundsound and 4K digital systems, which offer enhanced cinematic experienceto patrons. It has 100% digital screens, which are 2K DCI-compliant.Digital prints cost one-fifth of analog prints, leading to lower film costs.
Online brings in 23% of ticket sales through PVR’s app and other onlineticket booking sites.
Industry-leading operating parameters
Fig 12 – More screens than peers
Source: Company
142 163
360
421
464 474 474
239257
285310
372 377393
0
100
200
300
400
500
F Y 1 1
F Y 1 2
F Y 1 3
F Y 1 4
F 1 5
Q 1 F Y 1 6
Q 2 F Y 1 6
PVR Inox
Fig 13 – Greater occupancy due to location advantage ...
Source: Company
Fig 14 - ... translating to higher footfalls
Source: Company
27%
31%
34% 34%
31%
38%37%
23%
25%
28% 28%
25%
33%32%
20%
24%
28%
32%
36%
40%
F Y 1 1
F Y 1 2
F Y 1 3
F Y 1 4
F 1 5
Q 1
F Y 1 6
Q 2
F Y 1 6
PVR Inox
19.624.7
37.0
59.8 59.2
19.0 18.8
25.830.7
35.338.6
41.1
14.5 14.5
0
10
20
30
40
50
60
70
F Y 1 1
F Y 1 2
F Y 1 3
F Y 1 4
F 1 5
Q 1
F Y 1 6
Q 2
F Y 1 6
(Footfalls in m)
PVR Inox
7/23/2019 Anand Rathi- India Film Exhibition –Blockbuster Year
http://slidepdf.com/reader/full/anand-rathi-india-film-exhibition-blockbuster-year 19/49
28 December 2015 PVR – Leading all the way; initiating coverage, with a Buy
Anand Rathi Research 19
Acquisition of DT Cinemas to strengthen PVR’s operations in the NCR
PVR acquired from DLF 39 screens of DT Cinemas for EV of ` 5bn on aslump-sale basis (approval from the Competition Commission of Indiaawaited). DT Cinemas operates 29 screens and has 10 coming up in Noidaand Delhi. Most of DT’s properties are located in the premium NCR; theacquisition would further strengthen PVR’s dominance in north India. Of39 screens, 12 are located on third-party properties.
DT’s properties pay an average rent of 15% of revenue vs. ~18% for PVR. The acquisition gives PVR the right of first refusal at malls that DLF willdevelop in future. DT’s average ticket price and F&B spending per head is,respectively, ` 250 and ` 95. Management indicated that DT’s ATP wouldimprove to that of PVR’s NCR properties. (PVR enjoys an ATP of ` 280-290 in the NCR.) With the increase in number of screens, there is a scopeto raise ad revenue per screen of DT to PVR’s level. DT Cinemas attracted4m footfalls in FY15 and 30% occupancy.
PVR raised ` 3.5bn (5.06m shares at ` 700 each, a 10.7% dilution) from
Multiples Private Equity to finance the deal. PVR will pay `
3.5bnimmediately, ` 1bn when seven screens in Noida are operational and ` 0.5bn when three screens in Chanakyapuri begin operations.
Fig 15 - ATP at a premium due to better screen locations
Source: Company
Fig 16 – Gross Box Office Collection/screen > than peers
Source: Company
162
156
167 168
177
183
187
152
156
160
156
164 165
169
145
154
163
172
181
190
F Y 1 1
F Y 1 2
F Y 1 3
F Y 1 4
F 1 5
Q 1 F Y 1 6
Q 2 F Y 1 6
( ` )
PVR Inox
2 3 . 2
2 3 . 8
2 2 . 3 2
5 . 7
2 3 . 6
7 . 3
7 . 3
2 0 . 8
2 1 . 1
2 2 . 9
2 1 . 8
2 0 . 9
6 . 4
6 . 3
0
5
10
15
20
25
30
F Y 1 1
F Y 1 2
F Y 1 3
F Y 1 4
F 1 5
Q 1 F Y 1 6
Q 2 F Y 1 6
( ` m)
PVR Inox
Fig 17 - Gross spending on F&B, more than Inox
Source: Company
Fig 18 - Premium ad revenue / screen due to key markets,more screens
Source: Company
4 1 . 0
4 3 . 0
4 9 . 0
5 4 . 0 6
4 . 0 7
4 . 0
6 8 . 0
4 1 . 0
4 4 . 0
4 7 . 0
4 9 . 0
5 5 . 0
5 9 . 0
5 6 . 0
0
20
40
60
80
F
Y 1 1
F
Y 1 2
F
Y 1 3
F
Y 1 4
F 1 5
Q 1 F Y 1 6
Q 2 F Y 1 6
( ` )
PVR Inox
3 . 9 4
. 2
3 . 9
3 . 7
3 . 9
1 . 0
1 . 0
0 . 8 1
. 3 1 . 4 1
. 8 2
. 5
0 . 6
0 . 6
0.0
0.9
1.8
2.7
3.6
4.5
F Y 1 1
F Y 1 2
F Y 1 3
F Y 1 4
F 1 5
Q 1 F Y
1 6
Q 2 F Y
1 6
( ` m)
PVR Inox
7/23/2019 Anand Rathi- India Film Exhibition –Blockbuster Year
http://slidepdf.com/reader/full/anand-rathi-india-film-exhibition-blockbuster-year 20/49
28 December 2015 PVR – Leading all the way; initiating coverage, with a Buy
Anand Rathi Research 20
Fig 19 - DT Cinemas - Location details
City Location Screens
Delhi Vasant Kunj 7
Delhi Saket 6
Delhi Shalimar Bagh 4
Delhi DT Cinemas @ GK - II 1
Gurgaon Mega Mall 3
Gurgaon City Centre 3
Gurgaon Star Mall 2
Chandigarh Chandigarh 3
Noida, UP (upcoming) Mall of India 7
Delhi (upcoming) Chanakyapuri 3
Source: Company
PVR and DT have only one overlapping property—at Saket.
7/23/2019 Anand Rathi- India Film Exhibition –Blockbuster Year
http://slidepdf.com/reader/full/anand-rathi-india-film-exhibition-blockbuster-year 21/49
28 December 2015 PVR – Leading all the way; initiating coverage, with a Buy
Anand Rathi Research 21
Tailwinds a-plenty for revenue growth
Robust screen addition
PVR plans to add 55-70 screens annually and to double its screen count
organically and inorganically in the next five years. It averaged 55 screensadded in the last three years. We estimate 50 screens would be added inFY16, and 55 each in FY17 and FY18 due to the slower pace of malladdition and delay in approvals from licensing authorities. The DTCinemas acquisition would further add 39 screens (29 operational in FY16,10 in FY17). With an average of five screens, we expect PVR to add 10properties in FY16 and 11 each in FY17 and 18. Management indicatedthat it has strong assurance of screen additions backed by signedagreements.
Fig 20 – Organic screen addition at a 10.4% CAGR over FY15-18e
Source: Company, Anand Rathi Research.
Footfalls
We expect average footfalls per screen to grow from 136,000 in FY15 to149,000 in FY16 (9.5% growth) driven by strong content. In the past, PVRhas had more footfalls per screen than peers. Even though content forFY17 looks promising, we have factored in footfalls per screen to hold atthe same levels as FY16. At 235-240 seats per screen, we expect occupancyat 34% to 34.5% from FY16 to FY18. PVR has 12% fewer seats than Inoxand 11% more footfalls (based on FY15 figures), which result in greateroccupancy.
0%
20%
40%
60%
80%
100%
120%
140%
0
100
200
300
400
500
600
700
F Y 1 1
F Y 1 2
F Y 1 3
F Y 1 4
F Y 1 5
F Y 1 6 e
F Y 1 7 e
F Y 1 8 e
Screens Growth (RHS)
7/23/2019 Anand Rathi- India Film Exhibition –Blockbuster Year
http://slidepdf.com/reader/full/anand-rathi-india-film-exhibition-blockbuster-year 22/49
28 December 2015 PVR – Leading all the way; initiating coverage, with a Buy
Anand Rathi Research 22
F&B SPH at a 12% CAGR over FY15-18
PVR enjoys the best-in-class spending per head on F&B due to better F&Bofferings. Global operators have seen the proportion of F&B revenuereaching ~50% of ATP. PVR’s F&B share (as percent of ATP) has risenfrom 25% in FY11 to 36% in FY15. We expect F&B SPH to record a 12%CAGR over FY15-18, driven by menu innovations and longer intervals.
Ad revenue per screen to register a 10% CAGR over FY15-18e
PVR has industry-leading ad revenue per screen due to its screen network,ability to attract a greater number of footfalls and its strong operations inkey box-office markets. Also, its premium brand recognition leads to aprice premium over Inox (ad revenue, twice that of Inox). We expect adrevenue per screen to clock a 10% CAGR over FY15-18e, driven by therising preference for in-cinema advertising (a captive audience) and morescreens (increase in ad inventory because of more screens, entailing higherbargaining power). PVR has worked out innovative marketing strategiessuch as ‘pay per eyeball’, which should further support ad revenue per
screen.
Fig 21 - Footfalls to grow with screen additions
Source: Company, Anand Rathi Research.
Fig 22 - Occupancy rates at 34-34.5% over FY16e-18e
Source: Company, Anand Rathi Research.
0.13
0.14
0.15
0.16
0.17
0.18
0
20
40
60
80
100
F Y 1 1
F Y 1 2
F Y 1 3
F Y 1 4
F Y 1 5
F Y 1 6 e
F Y 1 7 e
F Y 1 8 e
(m)(m)
Total Footfalls Footfall/screen (RHS)
27%
31%
34% 34%
31%
34%34% 34%
25%
28%
31%
34%
37%
F Y 1 1
F Y 1 2
F Y 1 3
F Y 1 4
F Y 1 5
F Y 1 6 e
F Y 1 7 e
F Y 1 8 e
Fig 23 - Gross F&B SPH
Source: Company, Anand Rathi Research.
Fig 24 - F&B (as percent of gross ATP) to inch toward global level
Source: Company, Anand Rathi Research.
0%
4%
8%
12%
16%
20%
0
20
40
60
80
100
F Y 1 1
F Y 1 2
F Y 1 3
F Y 1 4
F Y 1 5
F Y 1 6 e
F Y 1 7 e
F Y 1 8 e
( ` )
Gross F&B growth (RHS)
25%
28%
29%
32%
36%
39%
43%
46%
25%
28%
31%
34%
37%
40%
43%
46%
49%
F Y 1 1
F Y 1 2
F Y 1 3
F Y 1 4
F Y 1 5
F Y 1 6 e
F Y 1 7 e
F Y 1 8 e
7/23/2019 Anand Rathi- India Film Exhibition –Blockbuster Year
http://slidepdf.com/reader/full/anand-rathi-india-film-exhibition-blockbuster-year 23/49
28 December 2015 PVR – Leading all the way; initiating coverage, with a Buy
Anand Rathi Research 23
Fig 25 - Ad revenue per screen at a 10% CAGR over FY15-18e
Source: Company, Anand Rathi Research
Ad revenue in FY13 and FY14 was affected by the impact of the Cinemax
acquisition.
Robust revenue growth, at a 20% CAGR over FY15-18e
We expect revenue to clock a healthy 20% CAGR, supported by (1) an18.4% CAGR in box-office collection, supported by a yearly 3% hike in
ATP and a 14% CAGR in footfalls, (2) a 26.5% CAGR in F&B, (3) a 20%CAGR in advertising revenue, and (4) 6% growth in other income. Strongcontent in FY16e and FY17e would support our revenue assumptions.
Fig 26 – Revenue at a 20% CAGR (FY15-18e)
Source: Company, Anand Rathi Research
3.9
4.2
3.9
3.7
3.9
4.3
4.7
5.2
3.5
4.0
4.5
5.0
5.5
F Y 1 1
F Y 1 2
F Y 1 3
F Y 1 4
F Y 1 5
F Y 1 6 e
F Y 1 7 e
F Y 1 8 e
( ` m)
0%
15%
30%
45%
60%
75%
0
6,000
12,000
18,000
24,000
30,000
F Y 1 1
F Y 1 2
F Y 1 3
F Y 1 4
F Y 1 5
F Y 1 6 e
F Y 1 7 e
F Y 1 8 e
( ` m)
Revenues growth (RHS)
7/23/2019 Anand Rathi- India Film Exhibition –Blockbuster Year
http://slidepdf.com/reader/full/anand-rathi-india-film-exhibition-blockbuster-year 24/49
28 December 2015 PVR – Leading all the way; initiating coverage, with a Buy
Anand Rathi Research 24
Fig 27 - Key revenue assumptions
FY11 FY12 FY13 FY14 FY15 FY16e FY17e FY18e
Screens at year end 142 163 360 421 464 514 569 624
Growth (%) 15 15 121 1 10 11 11 10
Average operating screens (excl. Mgmt screens) 126 147 256 384 436 484 538 593
Growth (%) 12 1 74 50 14 11 11 10
Footfalls (m) 19.6 24.7 37.0 59.8 59.2 72.0 80.0 88.2
Growth (%) 21 26 50 62 -1 22 11 10
ATP ( `) 162 156 167 168 177 182 188 193
Growth (%) 7 -4 7 1 5 3 3 3
F&B SPH (gross, `) 41 43 49 54 64 72 80 90
Growth (%) 5 5 14 10 19 12 12 12
Advertising per screen ( ` m) 3.9 4.2 3.9 3.7 3.9 4.3 4.7 5.2
Growth (%) 25 7 -7 -4 4 10 10 10
Other revenue / screen ( ` m) 0.5 1.1 0.8 0.9 1.0 1.0 1.0 1.0
Growth (%) 98 106 -27 16 6 2 2 2
Source: Company, Anand Rathi Research
7/23/2019 Anand Rathi- India Film Exhibition –Blockbuster Year
http://slidepdf.com/reader/full/anand-rathi-india-film-exhibition-blockbuster-year 25/49
28 December 2015 PVR – Leading all the way; initiating coverage, with a Buy
Anand Rathi Research 25
Financial performance to improve
Healthy margin expansion; EBITDA margin to expand 540bps by FY18e
We expect the EBITDA margin to improve from 13.6% in FY15 to 19%
in FY18e, assisted by (1) an increase in footfalls because of more screensand better content, (2) operating leverage, as 55% of operating costs arefixed (film hire and F&B expenses are variable, accounting for ~45% ofoperating expenses). Film-hire expenses are likely to remain at 33.5% ofgross box-office collections as we do not foresee a material change inagreements between distributors and exhibitors. We have assumed a 5%rise in rental costs every three years, with other expenses per screenincreasing 6-7% p.a.
We believe that the GST implementation could further boost margins. At astandard 18%, we expect 200-300bps in margin gains.
Fig 28 - EBITDA margin at a 34% CAGR over FY15-18e
Source: Company, Anand Rathi Research
Robust EPS growth
We expect EPS to improve from abysmal levels of ` 3.5 in FY15 to ` 38.3 inFY18e. FY15 was a poor year because of a 13% drop in footfalls due tounderperformance of movies, the Lok Sabha elections in Q1 and thecricket World Cup in Q4. We expect the EPS to grow 6.4x in FY16, 17%in FY17e and 25% in FY18e due to decline in interest costs.
Free-cash flows from FY16e
We expect free-cash flow to be generated from FY16, helped by the strongEBITDA margins. We are uncertain of the acquisition timeline of DTCinemas and thus have excluded it from our calculations.
10%
12%
14%
16%
18%
20%
0
1,000
2,000
3,000
4,000
5,000
F
Y 1 1
F
Y 1 2
F
Y 1 3
F
Y 1 4
F
Y 1 5
F Y
1 6 e
F Y
1 7 e
F Y
1 8 e
( ` m)
EBITDA Margins (RHS)
7/23/2019 Anand Rathi- India Film Exhibition –Blockbuster Year
http://slidepdf.com/reader/full/anand-rathi-india-film-exhibition-blockbuster-year 26/49
28 December 2015 PVR – Leading all the way; initiating coverage, with a Buy
Anand Rathi Research 26
Fig 29 - Free cash flows generation from FY16e
Source: Company, Anand Rathi Research Note: Above numbers excludes Rs. 3500 mn raised for DT Cinemas acquisition.
Better return ratios, gearing to improve
Better margins and higher asset-turnover ratios augur well for the returnratios. We expect the RoE and RoCE to expand from 3.7% and 8%respectively in FY15 to 16.3% and 19.3% in FY18. We expect asset turnsto improve assisted by better utilisation of assets and lower pace of growthin screens added.
The debt-to-EBITDA ratio is likely to improve—from 5.6x in FY13 to
~1x in FY18, driven by healthy growth in EBITDA and robust free-cash-flows generated, lowering debt. We expect the net-debt-to-equity ratio toimprove from 1.6x in FY15 to 0.3x in FY18.
-8,000
-6,000
-4,000
-2,000
0
2,000
4,000
F Y 1 3
F Y 1 4
F Y 1 5
F Y 1 6 e
F Y 1 7 e
F Y 1 8 e
( ` m)
OCF Free Cash flows
Fig 30 - Return ratios to improve
Source: Company, Anand Rathi Research
Fig 31 - With better PAT and asset turns
Source: Company, Anand Rathi Research
0
4
8
12
16
20
F Y 1 1
F Y 1 2
F Y 1 3
F Y 1 4
F Y 1 5
F Y 1 6 e
F Y 1 7 e
F Y 1 8 e
(%)
RoE RoCE
0.78
1.01
0.58
1.24 1.24
1.19
1.35
1.49
0%
1%
2%
3%
4%
5%
6%
7%
8%
0
0.2
0.4
0.6
0.8
1
1.2
1.4
1.6
F Y 1 1
F Y 1 2
F Y 1 3
F Y 1 4
F Y 1 5
F Y 1 6 e
F Y 1 7 e
F Y 1 8 e
(x)
Asset turns PAT (RHS)
7/23/2019 Anand Rathi- India Film Exhibition –Blockbuster Year
http://slidepdf.com/reader/full/anand-rathi-india-film-exhibition-blockbuster-year 27/49
28 December 2015 PVR – Leading all the way; initiating coverage, with a Buy
Anand Rathi Research 27
Fig 32 - Debt to EBITDA to be at comfortable level
Source: Company, Anand Rathi Research
Fig 33 - Gearing ratio to improve, after having hit a peak in FY15
Source: Company, Anand Rathi Research
0.0
1.0
2.0
3.0
4.0
5.0
6.0
F Y 1 1
F Y 1 2
F Y 1 3
F Y 1 4
F Y 1 5
F Y 1 6 e
F Y 1 7 e
F Y 1 8 e
(x)
Debt to EBITDA
0
0.3
0.6
0.9
1.2
1.5
1.8
F Y 1 1
F Y 1 2
F Y 1 3
F Y 1 4
F Y 1 5
F Y 1 6 e
F Y 1 7 e
F Y 1 8 e
(x)
Gearing ratio
7/23/2019 Anand Rathi- India Film Exhibition –Blockbuster Year
http://slidepdf.com/reader/full/anand-rathi-india-film-exhibition-blockbuster-year 28/49
28 December 2015 PVR – Leading all the way; initiating coverage, with a Buy
Anand Rathi Research 28
Fig 34 – Income statement ( m)Y/E: March FY14 FY15 FY16e FY17e FY18e
Net revenues 13,481 14,771 18,512 21,713 25,323
Other Op revenues - - - - -
Revenues 13,481 14,771 18,512 21,713 25,323
Growth (%) 67.2 9.6 25.3 17.3 16.6
Material Cost -923 -1,074 -1,298 -1,603 -1,966
Employee Cost -1,295 -1,430 -1,665 -1,955 -2,277
Manufacturing cost - - - - -
Marketing cost -327 -292 -344 -409 -482
Administrative cost -2,987 -3,530 -4,054 -4,732 -5,477
Energy cost -966 -1,116 -1,239 -1,474 -1,738
Other cost -1,566 -1,899 -2,103 -2,408 -2,847
Distributors cost -3,295 -3,422 -4,396 -5,033 -5,715
EBITDA 2,123 2,008 3,412 4,099 4,820
Growth (%) 81.7 -5.4 69.9 20.1 17.6
EBITDA margin (%) 15.7 13.6 18.4 18.9 19.0
Other income 107 89 177 67 102Operating profit 2,230 2,097 3,588 4,166 4,922
Depreciation -944 -1,168 -1,320 -1,512 -1,718
EBIT 1,286 929 2,268 2,654 3,204
Interest cost -795 -783 -784 -663 -565
PBT 491 146 1,484 1,991 2,639
Tax -19 -8 -326 -557 -845
Effective tax rate 3.9 5.5 22.0 28.0 32.0
PAT 472 138 1,158 1,433 1,795
Minority interest 57 11 19 -11 -13
Associate profit - - - - -
Consol PAT 529 149 1,176 1,423 1,782
Growth (%) 15.6 -71.8 687.7 21.0 25.3PAT margin (%) 3.9 1.0 6.4 6.6 7.0
Extra-ordinary income 32 -22 - - -
Dividends (incl Tax) -121 -50 -56 -56 -56
Transferred to reserves 440 77 1,120 1,366 1,726
Per Share data
FDEPS ( ` ) 12.5 3.5 26.0 30.6 38.3
DPS ( ` ) 2.4 1.0 1.0 1.0 1.0
Adj BV ( ` ) 113.0 106.1 200.8 224.6 261.9
CEPS ( ` ) 34.9 31.2 55.2 63.0 75.2
Valuation ratio
P/E (x) 63.4 224.6 30.6 26.0 20.8
P/adj BV (x) 7.0 7.5 4.0 3.5 3.0P/C (x) 22.8 25.5 14.4 12.6 10.6
Dividend Yield (%) 0.3 0.1 0.1 0.1 0.1
EV/S (x) 3.2 3.0 2.3 2.0 1.6
EV/E (x) 20.1 22.0 12.7 10.4 8.5
Quality ratio
Dividend Payout (%) 22.8 33.8 4.8 4.0 3.2
Other income/PBT (%) 21.8 60.6 11.9 3.4 3.9
Interest cover (x) 1.6 1.2 2.9 4.0 5.7
Operating CF/EBITDA (x) 0.7 0.1 0.8 0.7 0.7
Source: Company, Anand Rathi Research
7/23/2019 Anand Rathi- India Film Exhibition –Blockbuster Year
http://slidepdf.com/reader/full/anand-rathi-india-film-exhibition-blockbuster-year 29/49
28 December 2015 PVR – Leading all the way; initiating coverage, with a Buy
Anand Rathi Research 29
Fig 35 – Balance sheet (
m)Y/E: March FY14 FY15 FY16e FY17e FY18e
Equity 411 415 465 465 465
Reserves 3,582 3,677 8,246 9,612 11,338
Minority interests 771 383 365 376 388
Less: Misc Exp - - - - -
Networth 4,764 4,475 9,076 10,453 12,192
Equity (% of CE) 43.7 37.4 58.3 64.9 71.6
LT Debt 4,790 6,355 5,531 4,702 4,334
ST Debt 1,343 1,115 944 944 484
DTL (net) 4 11 11 11 11
Total debt 6,137 7,481 6,485 5,657 4,828
Net D/E (x) 1.2 1.6 0.7 0.5 0.3
Capital Employed 10,901 11,956 15,561 16,110 17,020
Gross block 11,819 13,186 14,886 16,726 18,641
Acc Depreciation -3,622 -4,582 -5,902 -7,414 -9,132
Net block 8,197 8,603 8,983 9,312 9,508
CWIP 1,065 804 4,304 4,304 4,304
Fixed assets 9,262 9,407 13,287 13,616 13,812
Investments 235 19 19 19 19
Cash Equivalents 273 257 106 230 854
Inventories 106 126 157 183 214
Debtors 523 767 818 956 1,112
Loans & Advances 2,897 3,459 3,639 3,885 4,136
Other Current Assets 226 253 253 253 253
Current Assets 4,025 4,862 4,973 5,507 6,569
Creditors -1,619 -1,520 -1,898 -2,212 -2,560
Provisions -239 -172 -178 -178 -178
Other Current Liabilities -763 -641 -641 -641 -641
Current Liabilities -2,621 -2,333 -2,718 -3,032 -3,380
Net Current Assets 1,404 2,530 2,255 2,476 3,189
Capital Deployed 10,901 11,956 15,561 16,110 17,020
FA/CE (%) 85.0 78.7 85.4 84.5 81.2
Investments/CE (%) 0.1 0.1 0.1 0.1 0.1
Liquid assets/CE (%) 4.5 2.2 0.7 1.4 5.0
Working Capital/CE (%) 10.4 19.0 13.8 13.9 13.7
Source: Company, Anand Rathi Research
Fig 36 – Cash flow statement ( m)Y/E: March FY14 FY15 FY16e FY17e FY18e
Cash Profit 1,472 1,317 2,496 2,934 3,500
Chg in WC 84 -1,141 123 -97 -89
Operating CF 1,556 176 2,619 2,837 3,411
Capex 1,669 -1,313 -5,200 -1,840 -1,915
Free CF 3,225 -1,137 -2,581 997 1,496
Equity -2,958 -366 3,481 11 13
Debt -419 1,343 -996 -828 -828
Investments 145 216 - - -
Dividends -121 -50 -56 -56 -56
Misc inflows 32 -22 - - -
Net change in cash -95 -15 -151 124 624
Opening cash 368 273 257 106 230
Closing cash 273 257 106 230 854
Source: Company, Anand Rathi Research
CWIP in FY16e includes ` 3,500m raised for acquisition of DT Cinemas
7/23/2019 Anand Rathi- India Film Exhibition –Blockbuster Year
http://slidepdf.com/reader/full/anand-rathi-india-film-exhibition-blockbuster-year 30/49
28 December 2015 PVR – Leading all the way; initiating coverage, with a Buy
Anand Rathi Research 30
Fig 37 – Ratio analysis @ 795Y/E: March FY14 FY15 FY16e FY17e FY18e
Dupont Analysis
Margins (%) 9.5 6.3 12.3 12.2 12.7
Capital turn (x) 1.1 1.3 1.3 1.4 1.5
RoCE (%) 10.4 8.1 16.5 16.8 19.3
Leverage factor(x) 2.4 2.8 2.1 1.7 1.5
Interest burden (x) 0.4 0.2 0.7 0.8 0.8
Tax burden (x) 1.0 0.9 0.8 0.7 0.7
Consol factor (x) 1.1 1.1 1.0 1.0 1.0
RoE (%) 10.1 3.7 18.4 15.1 16.3
Working capital (Days)
Inventories 3 3 3 3 3
Debtors 14 19 16 16 16
Loans & Advances 78 85 72 65 60
Other CA 6 6 5 4 4
Creditors -44 -38 -37 -37 -37
Provisions -6 -4 -4 -3 -3
Other CL -21 -16 -13 -11 -9
Net WC 31 56 42 38 34
Other ratios
Op CF/Rev (%) 11.5 1.2 14.1 13.1 13.5
FCF/Rev (%) 23.9 -7.7 -13.9 4.6 5.9
Intangibles/GB (%) 7.9 6.3 5.6 5.0 4.5
Intangibles/CE (%) 8.6 7.0 5.4 5.2 4.9
Revenue/GB (x) 1.1 1.1 1.2 1.3 1.4
Revenue/FA (x) 1.5 1.6 1.4 1.6 1.8
CWIP/GB (x) 0.1 0.1 0.3 0.3 0.2
Source: Company, Anand Rathi Research
7/23/2019 Anand Rathi- India Film Exhibition –Blockbuster Year
http://slidepdf.com/reader/full/anand-rathi-india-film-exhibition-blockbuster-year 31/49
28 December 2015 PVR – Leading all the way; initiating coverage, with a Buy
Anand Rathi Research 31
Valuation
We value PVR at 10.5x FY18e EV/EBITDA, with a price target of ` 1,002.Our valuation is justified by the company’s leading position as a filmexhibitor, healthy screen-addition plans and the likely GST rollout,
resulting in expanded margins. We expect revenue and EBITDA to registerCAGRs of respectively 20% and 34% over FY15-18e, driven by morescreens and strong content.
Fig 38 – Valued at 10.5x FY18e EV/EBITDATarget EV/EBITDA (x) 10.5
EBITDA ( ` m) 4,820
Target EV ( ` m) 50,610
Net debt ( ` m) 3,945
Market cap ( ` m) 46,664
Shares o/s (m) 46.6
Expected share price ( ` ) 1,002CMP ( ` ) 795
Upside 26%
Source: Anand Rathi Research
Risks
Under-performance of content
Increase in taxes
Escalating rental costs and slow development of malls
Price control by state governments
Sports and other entertainment events reducing footfalls
7/23/2019 Anand Rathi- India Film Exhibition –Blockbuster Year
http://slidepdf.com/reader/full/anand-rathi-india-film-exhibition-blockbuster-year 32/49
28 December 2015 PVR – Leading all the way; initiating coverage, with a Buy
Anand Rathi Research 32
Company Background & Management
Company Background
The largest cinema exhibitor in India, PVR operates a cinema circuit of 482
screens at 108 properties in 44 cities across India.
Two subsidiaries – PVR Pictures and PVR BluO.
PVR Pictures is an all-India distributor, with an all-India distributionnetwork. It has distributed more than 100 international and Indian films inthe past three years. It owns the entire distribution rights for internationalfilms in India.
PVR BluO is 51:49 JV with the Major Cineplex group of Thailand. It ispositioned as a premium leisure and entertainment destination. It has sixbowling centres with 125 lanes in five cities in India.
PVR acquired the Cinemax properties in 2012 and serves 60m patrons at
an all-India level. From Gold Class and mainstream cinema to Director'sCut, PVR has made exceptional technology such as IMAX and the ECX(enhanced cinema experience) accessible to audiences.
Fig 39 - Management ProfileAjay Bijli - Chairman & MD Established PVR in 1995; over 20 years’ experience in
movie exhibitionSanjeev Kumar - Joint MD Manages film acquisition and distribution and
programming activities; over 16 years; experience inmovie exhibition; also Involved in development & growthstrategy
Gautam Dutta - Chief executive officer Over 25 years’ experience in advertising; handling entireoperations, F&B and sponsorship revenue
Kamal Gianchandani – President, PVR Pictures Over 22 years; experience; handling film financing,
distribution, syndication, licensing & exhibition for bothIndian- and foreign-language films in India
Nitin Sood - Group Chief financial officer Over 19 years’ experience; as group CFO, involved inoverall business, financial & strategic planning for allbusinesses, project evaluations, compliance andcorporate governance
Vishal Sawhney - Chief operating officer Over 22 years; experience; responsible for operations
Source: Company
7/23/2019 Anand Rathi- India Film Exhibition –Blockbuster Year
http://slidepdf.com/reader/full/anand-rathi-india-film-exhibition-blockbuster-year 33/49
Anand Rathi Share and Stock Brokers Limited (hereinafter “ARSSBL”) is a full-service brokerage and equities-research firm and the views expressed therein are solely ofARSSBL and not of the companies which have been covered in the Research Report. This report is intended for the sole use of the Recipient. Disclosures and analystcertifications are present in the Appendix.
Anand Rathi Research India Equities
Sonal GandhiResearch Analyst
+9122 6626 6477
Key financials (YE Mar) FY14 FY15 FY16e FY17e FY18e
Sales ( ` m) 7,628 8,954 11,848 14,196 16,835
Net profit ( ` m) 373 206 735 1,017 1,380
EPS ( ` ) 3.9 2.1 7.6 10.5 14.3
Growth (%) 78.2 -44.7 256.3 38.3 35.7
PE (x) 63.4 114.7 32.2 23.3 17.2
PBV (x) 6.1 3.5 3.2 2.8 2.4
RoE (%) 10.4 3.9 10.3 12.7 15.0
RoCE (%) 12.4 6.9 13.8 16.5 19.6
Dividend yield (%) - - - - -
Net debt/equity (x) 0.57 0.33 0.26 0.15 0.0
Source: Company, Anand Rathi Research Share price as on 23 nd December, 2015
Leisure and Entertainment
Initiating Coverage
India I Equities
28 December 2015
Inox LeisureA hit story; initiating, with a Buy
We initiate coverage on Inox with a Buy and a price target of 308. TheNo.2 in film exhibition, Inox has chalked out an expansion plan to add50-60 screens a year over the next few years. India is an under screenedmarket and we expect Inox to benefit from the revival in consumerdiscretionary spending. Also, the GST implementation could result in a200-bps margin expansion.
Second-largest multiplex operator, with a dedicated growth plan. With
402 screens, Inox commands a 21% market share in multiplex screens, andplans to add 50-60 screens every year. It has an 18% share in Bollywood and25-30% in Hollywood box office collections. Through organic and inorganicacquisitions, it has increased its screen count 3.4x, from 119 in FY10 to 402now. On average, in the last decade it added three screens a month.
Operating parameters to improve. We expect Inox to add 150 screens inthe next three years, driving growth in footfalls-from 41.1m in FY15 to morethan 67m in FY18. We expect the average ticket price to rise a small 2%, withnon-box office revenue gaining momentum. Inox has significant scope toincrease its ad revenue per screen, which was ` 2.5m in FY15, vs. ` 4m forPVR. We forecast F&B and advertising revenue to register CAGRs of,
respectively, 31% and 33% over FY15-18, leading to better margins.Strong earnings outlook. We expect EPS to register 90% CAGR (FY15-18e) driven by good content, a greater proportion of non-box-office revenueand operating leverage kicking in. With a 0.9x asset turn in FY15 and a lowergearing ratio, Inox has a healthy balance sheet. The greater profitability andlower debt lead us to expect the RoE and RoCE to rise from 3.9% and 6.9%,respectively, to 15% and 19.6%.
Valuation. We value the company on the basis of FY18e EV/EBITDA andassign a 9.4x multiple to arrive at a price target of ` 308. Risks. Rise in taxes,poor content, expensive acquisitions.
Rating: Buy
Target Price: ` 308
Share Price: ` 245
Relative price performance
Source: Bloomberg
INOL
Sensex
130
160
190
220
250
280
D e c - 1 4
J a n - 1 5
F e b - 1 5
M a r - 1 5
A p r - 1 5
M a y - 1 5
J u n - 1 5
J u l - 1 5
A u g - 1 5
S e p - 1 5
O c t - 1 5
N o v - 1 5
D e c - 1 5
Key data INOL IN / INOL.BO
52-week high / low ` 276 / ` 145
Sensex / Nifty 25850 / 7866
3-m average volume $1.3m
Market cap ` 24bn / $358m
Shares outstanding 96.5m
Shareholding pattern (%) Sep'15 Jun'15 Mar'15
Promoters 48.7 48.7 48.7
- of which, Pledged - - -
Free Float 51.3 51.3 51.3
- Foreign Institutions 21.4 20.5 20.7
- Domestic Institutions 9.0 8.9 7.6
- Public 20.9 21.9 23.0
7/23/2019 Anand Rathi- India Film Exhibition –Blockbuster Year
http://slidepdf.com/reader/full/anand-rathi-india-film-exhibition-blockbuster-year 34/49
28 December 2015 Inox Leisure – A hit story; initiating, with a Buy
Anand Rathi Research 34
Quick Glance – Financials and Valuations
Fig 1 –Income statement ( m) Year-end: Mar FY14 FY15 FY16e FY17e FY18e
Net revenues 7,628 8,954 11,848 14,196 16,835
Revenue growth (%) 15.0 17.4 32.3 19.8 18.6
- Oper. expenses 6,408 7,726 9,715 11,571 13,650
EBIDTA 1,220 1,228 2,133 2,625 3,184
EBITDA margins (%) 16.0 13.7 18.0 18.5 18.9
- Interest 276 386 286 288 237
- Depreciat ion 507 758 852 957 1,061
+ Other income 89 83 87 114 143
- Tax 153 -40 346 479 649
Effective tax rate (%) 29.0 -24.4 32.0 32.0 32.0
+ Associates / (minorities) - - - - -
Adjusted PAT 373 206 735 1,017 1,380
+ Extraordinary items -4 -6 - - -
Reported PAT 369 200 735 1,017 1,380
Adj. FDEPS ( ` / sh) 3.9 2.1 7.6 10.5 14.3
Adj. FDEPS growth (%) 78.2 -44.7 256.3 38.3 35.7
Source: Company, Anand Rathi Research
Fig 3 –Cash-flow statement ( m) Year-end: Mar FY14 FY15 FY16e FY17e FY18e
Adjusted PAT 373 206 735 1,017 1,380
+ Non-cash items 507 758 852 957 1,061
Cash profit 880 965 1,588 1,974 2,441
- Incr. / (decr.) in WC -18 807 68 50 75
Operating cash-flow 898 158 1,520 1,923 2,366
- Capex 903 2,745 1,250 1,250 1,250
Free-cash-flow -5 -2,587 270 673 1,116
- Dividend - - - - -
+ Equity raised 294 2,652 - 0 -
+ Debt raised -326 -57 290 -250 -650
- Investments 26 34 - - -
- Misc. items 4 6 - - -
Net cash-flow -68 -31 560 424 466
+ Op. cash & bank bal. 233 166 134 694 1,118
Cl. Cash & bank bal. 166 134 694 1,118 1,584Source: Company, Anand Rathi Research
Fig 5 – PE band
Source: Bloomberg, Anand Rathi Research
Fig 2 –Balance sheet ( m)Year-end: Mar FY14 FY15 FY16e FY17e FY18e
Share capita l 961 962 962 962 962
Reserves & surplus 2,948 5,800 6,536 7,553 8,933
Net worth 3,909 6,762 7,497 8,514 9,894
Total debt 2,422 2,412 2,702 2,452 1,802
Minority interest - - - - -
Def. tax l iab. (net) 290 243 243 243 243
Capital employed 6,621 9,417 10,443 11,210 11,940
Net fixed assets 6,347 6,681 7,079 7,372 7,562
Intangible assets - 1,652 1,652 1,652 1,652
Investments 37 71 71 71 71
- of which, Liquid 27 64 64 64 64
Working capital 71 878 946 996 1,071
Cash 166 134 694 1,118 1,584
Capital deployed 6,621 9,417 10,443 11,210 11,940
W C turn (days) 3 36 29 26 23
Book value ( ` / sh) 41 70 78 88 103Source: Company, Anand Rathi Research
Fig 4 –Ratio analysis @ 245Year-end: Mar FY14 FY15 FY16e FY17e FY18e
P/E (x) 63.4 114.7 32.2 23.3 17.2
Cash P/E (x) 26.9 24.5 14.9 12.0 9.7
EV/EBITDA (x) 21.2 21.1 12.0 9.5 7.5
EV/sales (x) 3.4 2.9 2.2 1 .8 1 .4
P/B (x) 6.1 3.5 3.2 2.8 2.4
RoE (%) 10.4 3.9 10.3 12.7 15.0
RoCE (%) 12.4 6.9 13.8 16.5 19.6
Dividend yield (%) - - - - -
Dividend payout (%) - - - - -
Net debt/equity (x) 0.6 0.3 0.3 0.1 0.0
Debtor (days) 16 25 20 19 19
Inventory (days) 4 3 3 3 3
Payables (days) 34 36 33 33 32
Debt/ EBITDA 2.0 2.0 1.3 0.9 0.6
Fixed asset T/O (x) 1.2 1.1 1.4 1.6 1.8Source: Company, Anand Rathi Research
Fig 6 – FY15 revenue break-up
Source: Company
20x
30x
40x
0
80
160
240
320
400
D e c - 1 1
M
a r - 1 2
J u n - 1 2
S e p - 1 2
D e c - 1 2
M
a r - 1 3
J u n - 1 3
S e p - 1 3
D e c - 1 3
M
a r - 1 4
J u n - 1 4
S e p - 1 4
D e c - 1 4
M
a r - 1 5
J u n - 1 5
S e p - 1 5
D e c - 1 5
NBOC62%
F&B21%
Advertising9%
Other income8%
7/23/2019 Anand Rathi- India Film Exhibition –Blockbuster Year
http://slidepdf.com/reader/full/anand-rathi-india-film-exhibition-blockbuster-year 35/49
28 December 2015 Inox Leisure – A hit story; initiating, with a Buy
Anand Rathi Research 35
Second-largest multiplex operator
The Indian cinema exhibition sector has ~9,600 screens, 1,630 inmultiplex format. The multiplex segment is highly concentrated,
with the top-four operators controlling 78% of the screens. Inox is
the second-largest multiplex operator with 402 screens at 102 properties in 55 cities.
Second-largest multiplex operator
Inox has 21% of the multiplex screens, and plans to add 50 to 60 everyyear. It enjoys 8% of domestic box-office collections, ~18% of Bollywoodbox office collections and 25-30% of Hollywood box office collections.
Through organic and inorganic acquisitions, it has increased its screencount 3.4x - from 119 in FY10 to 402 now. The increase in number ofscreens and the concentration on F&B have led to 32% revenue CAGRover FY10-15.
Well diversified portfolio of screens
Fig 7 – In the last decade, 3 screens (avg) added monthly
Source: Company
Fig 8 – Organic and inorganic screen additions
Source: Company
6 9 1422 26 32
63 68 74 7996 101
25 3551
7691
119
239257
285310
372393
0
50
100
150
200
250
300
350
400
450
0
20
40
60
80
100
120
F
Y 0 5
F
Y 0 6
F
Y 0 7
F
Y 0 8
F
Y 0 9
F
Y 1 0
F
Y 1 1
F
Y 1 2
F
Y 1 3
F
Y 1 4
F
Y 1 5
Q 2 F
Y 1 6
(Nos.)(Nos.)
Properties Screens (RHS)
119
239 257 270307
25
1828
40
27
95
38
0
50
100
150
200
250
300
350
400
F Y
1 1
F Y
1 2
F Y
1 3
F Y
1 4
F Y
1 5
(Nos.)
Existing screens Addition Acquisition
Fig 9 – Cities as on Q2 FY16
Source: Company
Fig 10 – Properties as on Q2 FY16
Source: Company
North, 17
East, 8West, 19
South, 11North, 25
East, 17
West, 37
South, 22
7/23/2019 Anand Rathi- India Film Exhibition –Blockbuster Year
http://slidepdf.com/reader/full/anand-rathi-india-film-exhibition-blockbuster-year 36/49
28 December 2015 Inox Leisure – A hit story; initiating, with a Buy
Anand Rathi Research 36
Portfolio of own properties
Inox owns six properties, one uptown (at Nariman Point). Ownedproperties at prime locations enable savings on lease expenses, boosting itsEBITDA.
Fig 13 – Portfolio of owned propertiesCity / Property Screens Seats
Pune 4 1,316
Vadodara 4 1,318
Mumbai (Nariman Point) 5 1,323
Jaipur 2 787
Kolkata (Swabhumi) 4 1,022
Anand 3 624
Source: Company
Growth plans
In the last five years Inox averaged 28 screens added yearly. It plans to add50-60 every year to reach a network of 620 screens in the next 4-5 years.Inox’s new-screen pipeline is backed by agreements with mall developers.Insistent screen additions would give it better bargaining power withadvertisers and distributors, leading to higher revenues and better margins.
We expect over 50% of screen additions in tier-II and tier-III cities.
Inox has 4.35m Treasury shares (valued at ~ ` 1bn at CMP), which can beused to fund inorganic expansion growth plans.
Fig 14 – Comparison of screen additions of Inox and PVR
Source: Company, Anand Rathi Research
25
18
28
40
27
50 50 50
19 21
62 61
43
5055 55
0
10
20
30
40
50
60
70
F Y 1 1
F Y 1 2
F Y 1 3
F Y 1 4
F Y 1 5
F
Y 1 6 e
F
Y 1 7 e
F
Y 1 8 e
Inox S creen Addition PV R S creen Addition
(No. of screens)
Fig 11 – Screens as on Q2 FY16
Source: Company
Fig 12 – Seats as on Q2 FY16
Source: Company
North, 86
East, 67
West, 151
South, 89 North, 21,826
East, 17,698
West, 41,409
South, 21,852
7/23/2019 Anand Rathi- India Film Exhibition –Blockbuster Year
http://slidepdf.com/reader/full/anand-rathi-india-film-exhibition-blockbuster-year 37/49
28 December 2015 Inox Leisure – A hit story; initiating, with a Buy
Anand Rathi Research 37
Over FY11-15 Inox averaged 28 screens added vs, 41 by PVR. It haschalked out a growth plan of 50-60 screen addition every year. With theincrease in the number of screens, we expect its bargaining power withdistributors and advertisers to improve.
Fig 15 – Inox’s growth plan
H1 FY16 FY16 Pipeline, post- FY16
101 properties - -
393 screens 435 screens 620 screens
102,785 seats 111,414 seats 150,705 seats
FY 16 pipeline
Locations Screen Seats
Jorhat (Management contracts) 2 274
Bhiwadi (Management contracts) 4 754
Goa 4 1,020
Rajkot 3 450
Kolhapur 4 918
Aurangabad 3 961
Howrah 3 850
Vadodara 3 600
Thrissur 6 1,390
Bangalore 3 388
Cuttack 4 836
Chennai 8 1,700
Bengaluru 5 1,328
Total 52 11,469
Source: Company
Satyam acquisition to deepen penetration in N. India
Inox has been strong in the east; however, the key box-office markets ofthe north, west and south are dominated by PVR. Inox acquired Satyam todeepen its penetration in the northern markets, where most of thepopulation speaks Hindi. It acquired 38 operational screens (four in thepipeline) of Satyam Multiplex for an enterprise value of ` 2.2bn (equity
value of ` 1.8bn). Post-acquisition, it has 95 operational screens in thenorth, reducing the gap with PVR, which has 140 screens in the region.Management says that the average ticket price and EBITDA/screen ofsome of Satyam’s properties are the highest in the sector.
Poised for inorganic opportunities
With a debt-equity ratio of 0.33x, Inox has a strong balance sheet. It alsohas 4.3m Treasury shares, which can be used to raise funds for potentialacquisitions. At the ruling market price, this is worth ` 1bn-1.1bn. Ourstudy of the multiplex segment indicates that it may become unviable forsmaller multiplex operators to run screens due to the inherent risk of poorcontent and lower bargaining power with distributors and advertisingagencies. Also, they lack technology due to lower economies of scale.
We believe that smaller multiplexes are potential acquisitions by Inox in thenorth and west. In FY08 Inox acquired seven screens of 89 Cinemas, 95 ofFame Cinemas in FY11 and 38 of Satyam Cineplexes in FY15.
7/23/2019 Anand Rathi- India Film Exhibition –Blockbuster Year
http://slidepdf.com/reader/full/anand-rathi-india-film-exhibition-blockbuster-year 38/49
28 December 2015 Inox Leisure – A hit story; initiating, with a Buy
Anand Rathi Research 38
Focus on technology, service and ambience
Focus on technology
First to co-develop integrated ERP software
Ensures transparency with regulatory agencies and distributors through
daily performance-analysis reports Established a network operations centre (NOC) in Mumbai to enable
management to monitor information, real-time programming changesand dynamic on-screen advertising-scheduling.
Focus on quality video and audio
Inox possesses quality, DCI-compliant 2K-digital-projection systemsfor all its screens
It has strong 3D capabilities, high-definition quality and a high framerate (up to 60 frames a second)
It is one of the early adopters of Dolby Atmos sound technology.
Focus on service and ambience
Focus on providing world-class ambience
Emphasis on safety, comfort and convenience.
7/23/2019 Anand Rathi- India Film Exhibition –Blockbuster Year
http://slidepdf.com/reader/full/anand-rathi-india-film-exhibition-blockbuster-year 39/49
28 December 2015 Inox Leisure – A hit story; initiating, with a Buy
Anand Rathi Research 39
Operating parameters to improve
ATP to rise slightly; ancillary revenue streams, the game-changer
In the past, PVR has commanded a premium to the average ticket price of
Inox because of the better location of the former’s properties (deeperpenetration in the north and west). With the Satyam acquisition, Inox hasexpanded its operations in north India, the higher-ATP market. However,it plans more than 50% screens in tier-II and -III cities, which may havelower pricing power than those of its other properties. Therefore, we factorin a 2% CAGR in ATP over FY15-18. The ATP is largely driven bycontent (regional movies command lower ticket prices than Bollywoodmovies; Hollywood movies are at a premium). We hope that better contentmay increase ATPs as seen in Q1 and Q2 FY16, providing the upside toour figures.
Fig 16 – ATP to register a 2% CAGR over FY15-18e
Source: Company, Anand Rathi Research
F&B revenue set to see a 31% CAGR over FY15-18e
In the past, spending per head for Inox lagged PVR due to the former’slower focus on this. Inox has a team exclusively focusing on planning F&Bofferings in order to increase spending per head (SPH). It aims to improveF&B ordering through the Internet and provides the option to pre-order,at a discount, a meal. It also extended menu offerings beyond thetraditional offerings to induce people to spend more. We expect F&B SPHto record an 11% CAGR over FY15-18e.
152
156
160
156
164
167
171
174
150
155
160
165
170
175
F Y 1 1
F Y 1 2
F Y 1 3
F Y 1 4
F Y 1 5
F Y
1 6 e
F Y
1 7 e
F Y
1 8 e
( ` )
F&B SPH and Ad revenue perscreen to register 11% and 17%
CAGR (FY15-18e)
Fig 17 - F&B as % of gross box office collection
Source: Company, Anand Rathi Research
Fig 18 - F&B SPH at 11% CAGR (FY15-18e), with ~75% margins
Source: Company, Anand Rathi Research
22
2425
2728
31
34
37
20
22
24
26
28
30
32
34
36
38
F Y 1 1
F Y 1 2
F Y 1 3
F Y 1 4
F Y 1 5
F Y 1 6 e
F Y 1 7 e
F Y 1 8 e
(%)
4144
47 4955
61
68
76
64
66
68
70
72
74
76
0
10
20
30
40
50
60
70
80
F
Y 1 1
F
Y 1 2
F
Y 1 3
F
Y 1 4
F
Y 1 5
F Y
1 6 e
F Y
1 7 e
F Y
1 8 e
(%)( ` )
SPH Margins (RHS)
7/23/2019 Anand Rathi- India Film Exhibition –Blockbuster Year
http://slidepdf.com/reader/full/anand-rathi-india-film-exhibition-blockbuster-year 40/49
28 December 2015 Inox Leisure – A hit story; initiating, with a Buy
Anand Rathi Research 40
Ad revenue per screen to improve faster
Ad revenue per screen for Inox improved from ` 0.8m in FY11 to ` 2.5m inFY15. However, it lagged PVR’s performance because of fewer screens inthe key markets of Delhi, UP and Mumbai. Around 60% of Inox’scontracts with advertisers are on an annual basis, with ~70% of revenue
coming from on-screen displays, and 30% off-screen (advertising in lobbiesand surrounding areas). Inox has taken various steps to enhance adrevenues: (1) increasing ad-rates (2) focus on high-value, long term deals,and (3) flexi-prices: charging per footfall. The increase in its network ofscreens would enhance its bargaining power to charge higher advertisingrates. With occupancy levels of 30-32%, management indicated that thereis headroom to increase advertising revenues by 20-25%.
Fig 19 – Ad-revenue per screen to grow at a robust 17% (FY15-18e)
Source: Company, Anand Rathi Research
Occupancy rates to improve
Inox’s occupancy rate improved from 23% in FY11 to 28% in FY14,slipping to 25% in FY15 due to poor content, the FIFA World Cup andthe general elections. We expect occupancy rates to improve because ofscreens added in premier locations, increase in the number of shows andfewer seats per screen at the new properties. We expect occupancy toimprove from 28% in FY14 to ~30% in FY18e.
Fig 20 – Occupancy to improve to ~30% by FY18e
Source: Company, Anand Rathi Research
0.8
1.3 1.4
1.8
2.52.8
3.3
4.0
0.0
0.9
1.8
2.7
3.6
4.5
F Y 1 1
F Y 1 2
F Y 1 3
F Y 1 4
F Y 1 5
F Y 1 6 e
F Y 1 7 e
F Y 1 8 e
( ` m)
23.0
25.0
28.0 28.0
25.0
28.5
29.1
29.7
22.0
23.0
24.0
25.0
26.0
27.0
28.0
29.0
30.0
F Y 1 1
F Y 1 2
F Y 1 3
F Y 1 4
F Y 1 5
F Y 1 6 e
F Y 1 7 e
F Y 1 8 e
(%)
7/23/2019 Anand Rathi- India Film Exhibition –Blockbuster Year
http://slidepdf.com/reader/full/anand-rathi-india-film-exhibition-blockbuster-year 41/49
28 December 2015 Inox Leisure – A hit story; initiating, with a Buy
Anand Rathi Research 41
Strong balance sheet, earnings outlook
We expect EPS to step up smartly—from ` 2.1 in FY15 to ` 14.3 inFY18e—assisted by more revenue from the higher number of screens andthe larger proportion of income from F&B and advertising, which
command significantly high margins (F&B: ~75%; advertising: ~92-95%).
Fig 21 – Segment-wise revenue as percent of revenue
Source: Company, Anand Rathi Research
Sales to register a 23% CAGR (FY15-18e)
We anticipate sales registering a 23% CAGR over FY15-18e, driven by (1)an increase in the number of screens—from 372 to 522, a 12% CAGR, (2)increased occupancy—from 25% to ~30%, (3) F&B and advertisingrevenue recording, respectively, 31% and 33% CAGRs, and (4) other
revenue at a 16% CAGR.
Fig 22 – Sales at 23% CAGR
Source: Company, Anand Rathi Research
EBITDA at a 37% CAGR (FY15-18e)
We expect EBITDA to improve, assisted by (1) operating leverage, since50-55% costs are fixed costs (rentals, employee costs, power and fuelexpenses do not rise proportionately with the increase in occupancy),(2)increase in the revenue from F&B and advertising, which bring,
respectively, 75% and 92-95% to gross profit, and (3) a slight increase inticket prices.
75% 73% 73% 69% 66% 66% 64% 61%
16% 18% 19%19% 19% 20% 21% 23%
5% 5% 4%6% 8% 8% 9% 10%
5% 5% 4% 7% 7% 6% 6% 6%
0%
10%
20%
30%
40%
50%
60%
70%
80%
90%
100%
F Y 1 1
F Y 1 2
F Y 1 3
F Y 1 4
F Y 1 5
F Y 1 6 e
F Y 1 7 e
F Y 1 8 e
(%)
GBOC F&B Advertising Others
3
67
89
12
14
17
0%
10%
20%
30%
40%
50%
60%
70%
80%
0
4
8
12
16
20
F Y 1 1
F Y 1 2
F Y 1 3
F Y 1 4
F Y 1 5
F Y 1 6 e
F Y 1 7 e
F Y 1 8 e
( ` bn)
Sales Growth (RHS)
7/23/2019 Anand Rathi- India Film Exhibition –Blockbuster Year
http://slidepdf.com/reader/full/anand-rathi-india-film-exhibition-blockbuster-year 42/49
28 December 2015 Inox Leisure – A hit story; initiating, with a Buy
Anand Rathi Research 42
Better return ratios; gearing well within comfort zone
We expect the EPS to improve—from ` 2.1 in FY15 to ` 14.3 in FY18e. The better margins augur well for the company’s return ratios. We expectthe RoE to climb to 15% (from 3.9%). Inox had net debt-to-equity of 0.3xin FY15 and we expect this to go down to 0 by FY18e. Also, it has
Treasury shares of 4.35m (valued at ~ ` 1bn at current market prices), which can be diluted for inorganic growth opportunities.
Fig 25 – Low gearing; return ratios to improve
Source: Company, Anand Rathi Research
Asset-turnover ratios
With the better sales mix and lower capex needs in tier-2 and tier-3 cities, we expect the asset-turnover ratios to improve considerably.
-0.2
7.0 6.5
10.4
3.9
10.3
12.7
15.00.8
0.6
0.8
0.6
0.30.3
0.1
0.00.0
0.1
0.2
0.3
0.4
0.50.6
0.7
0.8
0.9
-2
0
2
4
6
810
12
14
16
F Y 1 1
F Y 1 2
F Y 1 3
F Y 1 4
F Y 1 5
F Y 1 6 e
F Y 1 7 e
F Y 1 8 e
(x)(%)
RoE Gearing (RHS)
Fig 23 – EBITDA margin to expand 520bps over FY15-18e
Source: Company, Anand Rathi Research
Fig 24 – EBITDA to register a 37% CAGR (FY15-18e)
Source: Company, Anand Rathi Research
8.3
11.3
12.8
14.0
12.1
15.716.3
16.7
9.6
13.0
14.8
16.0
13.7
18.018.5 18.9
-
2.0
4.0
6.0
8.0
10.0
12.0
14.0
16.0
18.0
20.0
F Y 1 1
F Y 1 2
F Y 1 3
F Y 1 4
F Y 1 5
F Y 1 6 e
F Y 1 7 e
F Y 1 8 e
EBITDA margins on Gross Revenues EBITDA margins on Net Revenues
(%)
308
729980
1,220 1,228
2,133
2,625
3,184
-20%
0%
20%
40%
60%
80%
100%
120%
140%
0
500
1,000
1,500
2,000
2,500
3,000
3,500
F Y 1 1
F Y 1 2
F Y 1 3
F Y 1 4
F Y 1 5
F Y 1 6 e
F Y 1 7 e
F Y 1 8 e
(%)( ` m)
EBITDA Growth (RHS)
7/23/2019 Anand Rathi- India Film Exhibition –Blockbuster Year
http://slidepdf.com/reader/full/anand-rathi-india-film-exhibition-blockbuster-year 43/49
28 December 2015 Inox Leisure – A hit story; initiating, with a Buy
Anand Rathi Research 43
Fig 26 – Healthy asset turns
Source: Company, Anand Rathi Research
Fig 27 – Revenue assumptions
FY11 FY12 FY13 FY14 FY15 FY16e FY17e FY18e
Screens 239 257 285 310 372 422 472 522
Average operating screens (excl.management screens)
216 224 244 274 323 380 430 480
Footfalls (m) 25.8 30.7 35.3 38.6 41.1 53.3 60.3 67.3
ATP ( ` ) 152 156 160 156 164 167 171 174
F&B SPH (gross, ` ) 41 44 47 49 55 61 68 76
Advertising / screen ( ` m) 0.8 1.3 1.4 1.8 2.5 2.75 3.3 3.96
Other revenue / screen ( ` m) 0.8 1.3 1.4 2.3 2.2 2.2 2.3 2.3
Source: Company, Anand Rathi Research
0.5
0.70.9
0.9 0.91.0
1.1
1.2
0.0
0.2
0.4
0.6
0.8
1.0
1.2
1.4
F Y 1 1
F Y 1 2
F Y 1 3
F Y 1 4
F Y 1 5
F Y 1 6 e
F Y 1 7 e
F Y 1 8 e
(x)
7/23/2019 Anand Rathi- India Film Exhibition –Blockbuster Year
http://slidepdf.com/reader/full/anand-rathi-india-film-exhibition-blockbuster-year 44/49
28 December 2015 Inox Leisure – A hit story; initiating, with a Buy
Anand Rathi Research 44
Fig 28 – Income statement ( m)Y/E: March FY14 FY15 FY16e FY17e FY18e
Net revenues 7,628 8,954 11,848 14,196 16,835
Other Op revenues - - - - -
Revenues 7,628 8,954 11,848 14,196 16,835
Growth (%) 15.0 17.4 32.3 19.8 18.6
Material cost -466 -495 -695 -881 -1,101
Employee cost -496 -658 -814 -979 -1,136
Manufacturing cost - - - - -
Marketing cost -82 -98 -116 -131 -146
Administrative cost -1,372 -1,758 -2,169 -2,589 -3,048
Energy cost -586 -725 -919 -1,112 -1,328
Other cost -1,171 -1,497 -1,692 -2,054 -2,530
Distributors cost -2,235 -2,493 -3,311 -3,825 -4,359
EBITDA 1,220 1,228 2,133 2,625 3,184
Growth (%) 24.4 0.7 73.7 23.1 21.3
EBITDA margin (%) 16.0 13.7 18.0 18.5 18.9
Other income 89 83 87 114 143Operating profit 1,309 1,310 2,219 2,740 3,327
Depreciation -507 -758 -852 -957 -1,061
EBIT 802 552 1,367 1,783 2,266
Interest cost -276 -386 -286 -288 -237
PBT 526 166 1,081 1,496 2,030
Tax -153 40 -346 -479 -649
Effective tax rate 29.0 -24.4 32.0 32.0 32.0
PAT 373 206 735 1,017 1,380
Minority interest - - - - -
Associate profit - - - - -
Consol PAT 373 206 735 1,017 1,380
Growth (%) 78.2 -44.7 256.3 38.3 35.7PAT margin (%) 4.9 2.3 6.2 7.2 8.2
Extra-ordinary income -4 -6 - - -
Dividends (incl Tax) - - - - -
Transferred to reserves 369 200 735 1,017 1,380
Per share data
FDEPS ( ` ) 3.9 2.1 7.6 10.5 14.3
DPS ( ` ) - - - - -
Adj BV ( ` ) 40.5 70.1 77.7 88.3 102.6
CEPS ( ` ) 9.1 10.0 16.5 20.5 25.3
Valuation ratio
P/E (x) 63.4 114.7 32.2 23.3 17.2
P/adj BV (x) 6.1 3.5 3.2 2.8 2.4P/C (x) 26.9 24.5 14.9 12.0 9.7
Dividend Yield (%) - - - - -
EV/S (x) 3.4 2.9 2.2 1.8 1.4
EV/E (x) 21.5 21.3 12.1 9.6 7.6
Quality ratio
Dividend Payout (%) - - - - -
Other income/PBT (%) 17.0 49.8 8.0 7.6 7.0
Interest cover (x) 2.9 1.4 4.8 6.2 9.6
Operating CF/EBITDA (x) 0.7 0.1 0.7 0.7 0.7
Source: Company, Anand Rathi Research
7/23/2019 Anand Rathi- India Film Exhibition –Blockbuster Year
http://slidepdf.com/reader/full/anand-rathi-india-film-exhibition-blockbuster-year 45/49
28 December 2015 Inox Leisure – A hit story; initiating, with a Buy
Anand Rathi Research 45
Fig 29 – Balance sheet (
m)Y/E: March FY14 FY15 FY16e FY17e FY18e
Equity 961 962 962 962 962
Reserves 2,948 5,800 6,536 7,553 8,933
Minority interests - - - - -
Less: Misc Exp - - - - -
Net worth 3,909 6,762 7,497 8,514 9,894
Equity (% of CE) 59.0 71.8 71.8 76.0 82.9
LT debt 2,148 2,005 2,305 2,205 -
ST debt 273 407 397 247 1,802
DTL (net) 290 243 243 243 243
Total debt 2,712 2,655 2,945 2,695 2,045
Net D/E (x) 0.6 0.3 0.3 0.1 0.0
Capital employed 6,621 9,417 10,443 11,210 11,940
Gross block 8,437 11,443 12,693 13,943 15,193
Acc depreciation -2,576 -3,620 -4,473 -5,429 -6,490
Net block 5,861 7,822 8,220 8,514 8,703
CWIP 485 511 511 511 511
Fixed assets 6,347 8,333 8,731 9,024 9,214
Investments 37 71 71 71 71
Cash equivalents 166 134 694 1,118 1,584
Inventories 86 76 95 114 136
Debtors 334 623 639 734 866
Loans & advances 1,571 1,920 2,103 2,270 2,437
Other current assets 41 57 57 57 57
Current assets 2,197 2,811 3,588 4,293 5,080
Creditors -720 -893 -1,083 -1,272 -1,476
Provisions -252 -216 -234 -253 -272
Other current liabilities -988 -689 -631 -654 -678
Current liabilities -1,960 -1,798 -1,948 -2,179 -2,425
Net current assets 237 1,013 1,640 2,114 2,655
Capital deployed 6,621 9,417 10,443 11,210 11,940
FA/CE (%) 95.9 88.5 83.6 80.5 77.2
Investments/CE (%) 0.1 0.1 0.1 0.1 0.1
Liquid assets/CE (%) 2.9 2.1 7.3 10.5 13.8
Working capital/CE (%) 1.1 9.3 9.1 8.9 9.0
Source: Company, Anand Rathi Research
Fig 30 – Cash flow statement ( m)Y/E: March FY14 FY15 FY16e FY17e FY18e
Cash profit 880 965 1,588 1,974 2,441
Chg in WC 18 -807 -68 -50 -75
Operating CF 898 158 1,520 1,923 2,366
Capex -903 -2,745 -1,250 -1,250 -1,250
Free CF -5 -2,587 270 673 1,116
Equity 294 2,652 - 0 -
Debt -326 -57 290 -250 -650
Investments -26 -34 - - -
Dividends - - - - -
Misc inflows -4 -6 - - -
Net change in cash -68 -31 560 424 466
Opening cash 233 166 134 694 1,118
Closing cash 166 134 694 1,118 1,584
Source: Company, Anand Rathi Research
7/23/2019 Anand Rathi- India Film Exhibition –Blockbuster Year
http://slidepdf.com/reader/full/anand-rathi-india-film-exhibition-blockbuster-year 46/49
28 December 2015 Inox Leisure – A hit story; initiating, with a Buy
Anand Rathi Research 46
Fig 31 – Ratio analysis @ 245Y/E: March FY14 FY15 FY16e FY17e FY18e
Dupont analysis
Margins (%) 10.5 6.2 11.5 12.6 13.5
Capital turn (x) 1.2 1.1 1.2 1.3 1.5
RoCE (%) 12.4 6.9 13.8 16.5 19.6
Leverage factor(x) 1.8 1.5 1.4 1.4 1.3
Interest burden (x) 0.7 0.3 0.8 0.8 0.9
Tax burden (x) 0.7 1.2 0.7 0.7 0.7
Consol factor (x) 1.0 1.0 1.0 1.0 1.0
RoE (%) 10.4 3.9 10.3 12.7 15.0
Working capital (Days)
Inventories 4 3 3 3 3
Debtors 16 25 20 19 19
Loans & advances 75 78 65 58 53
Other CA 2 2 2 1 1
Creditors -34 -36 -33 -33 -32
Provisions -12 -9 -7 -7 -6
Other CL -47 -28 -19 -17 -15
Net WC 3 36 29 26 23
Other ratios
Op CF/Rev (%) 11.8 1.8 12.8 13.5 14.1
FCF/Rev (%) -0.1 -28.9 2.3 4.7 6.6
Intangibles/GB (%) - 14.4 13.0 11.8 10.9
Intangibles/CE (%) - 17.5 15.8 14.7 13.8
Revenue/GB (x) 0.9 0.8 0.9 1.0 1.1
Revenue/FA (x) 1.2 1.1 1.4 1.6 1.8
CWIP/GB (x) 0.1 0.0 0.0 0.0 0.0
Source: Company, Anand Rathi Research
7/23/2019 Anand Rathi- India Film Exhibition –Blockbuster Year
http://slidepdf.com/reader/full/anand-rathi-india-film-exhibition-blockbuster-year 47/49
28 December 2015 Inox Leisure – A hit story; initiating, with a Buy
Anand Rathi Research 47
Valuation
We expect revenue and profit to register CAGRs over FY15-18e of,respectively, 23% and 90%, driven by the increase in the number ofscreens, better content, greater occupancy and higher margins. We expect
the company’s return ratios to improve with increase in asset utilisation andimproved operating margins. We value the company on the basis of FY18eEV/EBITDA and assign a 9.4x multiple to arrive at a price target of ` 308.Global players are trading at a multiple of ~8x and we believe our valuationis justified driven by better revenue and profit growth and attractiveinorganic growth opportunities.
Fig 32 – Valued at 9.4x FY18e EV/EBITDAEBITDA ( ` m) 3,184
Target EV/EBITDA (x) 9.4
EV ( ` m) 29,934
Net debt ( ` m) 218Market cap ( ` m) 29,715
Shares os (m) 96.5
Target price ( ` ) 308
CMP ( ` ) 245
Upside 26%
Source: Anand Rathi Research
Risks
A weak content pipeline
Slow development of malls could affect our screen expansionestimates. Rise in rental costs could eat into operating profit
Change in revenue-sharing agreement between exhibitors anddistributors
Increase in piracy and threat from alternative modes of entertainment:IPL, music concerts, etc.
Adverse tax regimes.
7/23/2019 Anand Rathi- India Film Exhibition –Blockbuster Year
http://slidepdf.com/reader/full/anand-rathi-india-film-exhibition-blockbuster-year 48/49
28 December 2015 Inox Leisure – A hit story; initiating, with a Buy
Anand Rathi Research 48
Company Background & Management
Company background
Incorporated in 1999 and headquartered in Mumbai, Inox is the second-
largest (after PVR) multiplex operator in India. It operates 102 propertiesand 402 screens in 55 cities. It has a 21% share of multiplex screens inIndia and an 8% share of domestic box-office collections. It is a subsidiaryof Gujarat Flurochemicals, a part of the Inox group.
Since the launch of its multiplex in Goa in CY04, that venue has been thescene of the prestigious International Film Festival of India every year. Ithas insistently scaled up through organic and inorganic expansion in thelast decade, from two properties (eight screens) in FY03 to 101 properties(393 screens) in Q2 FY16. On average, over the last decade it has addedaverage three screens monthly.
Fig 33 – Promoter group, Management and BoardPavan Jain - Chairman, Inox group A chemical engineer from IIT, New Delhi, and industrialist with over38 years’ experienceMore than 22 years’ experience as managing director of Inox Ai rProducts, which grew from a single-plant business to one of theleading industrial gas operators in India. Has been the driving forcebehind the group’s diversification to various industries such asrefrigerant gases, chemicals, cryogenic engineering, entertainmentand renewable energy
Siddharth Jain - Director Graduated from the University of Michigan, Ann Arbor, with a B.Sc.in Mechanical Engineering, has an MBA from INSEAD, France, andseven years’ work experience in various management positions
Deepak Asher - Director A commerce and law graduate, and Fellow of the Institute ofChartered Accountants of India and an Associate Member of theInstitute of Cost and Works Accountants of India. Has more than 25
years’ experience in corporate finance and business strategy. Ispresident of the Multiplex Association of India and member of theFICCI Entertainment Committee. In 2002, he won the TheatreWorld Newsmaker of the Year Award for contribution to themultiplex sector
Alok Tandon - Chief Executive Officer Has been associated with the company since its inception in 2001.A qualified engineer, he has more than 25 years’ varied workexperience in companies such as Hoechst, and ITC – Hotel divisionand the Oberoi group. Has been instrumental in executingcompany’s expansion plans and strengthening the Inox brand on anational scale, making it the first choice in the business of cinemaexhibition in India
Source: Company
7/23/2019 Anand Rathi- India Film Exhibition –Blockbuster Year
http://slidepdf.com/reader/full/anand-rathi-india-film-exhibition-blockbuster-year 49/49
28 December 2015 India Film Exhibition – Blockbuster year
Annexure
Entertainment Tax rates (State Wise)
State Entertainment Tax on Net (%)
Delhi 40Haryana 30
Karnataka 30
Uttar Pradesh 66
Andhra Pradesh 25
Maharashtra (Mumbai) 45
Madhya Pradesh 20
Maharashtra (others) 40
Gujarat 25
Punjab 25
Rajasthan 30
West Bengal 30
Kerala (Kochi) 20
Uttrakhand 30
Assam 25
Kerala (others) 25
Jharkhand 30
Tamil Nadu 43
Chhattisgarh 30
Source: Industry