Dear Readers, BHAVIKK SHAH's BLOG is totally free website. Contents here should be viewed for Knowledge purpose only. Author does not charge for any kinds of the services. Kindly don't entertain to any of the paid services in a name of BHAVIKK SHAH's BLOG !!

Thursday, May 23, 2013


Scrip Code: 532454 BHARTIARTL

CMP:  Rs. 312.05; Buy at current levels.

Medium to Long Term Target: Rs. 345; STOP LOSS: Rs. 287.08; Market Cap: Rs. 1,18,501.19 Cr; 52 Week High/Low: Rs. 370.60 / Rs. 215.80.
Total Shares: 379,75,30,096 shares; Promoters : 260,11,27,176 shares –68.49 %; Total Public holding : 119,64,02,920 shares – 31.51 %; Book Value: Rs. 130.16; Face Value: Rs. 5.00; EPS: Rs. 13.42; Dividend: 20.00 %; P/E: 23.25 times; Ind. P/E: 24.82; EV/EBITDA: 7.39.
Total Debt: 69,023.2 Cr; Enterprise Value: Rs. 1,88,263.89 Cr.

BHARTI AIRTEL LTD: The Company was founded on July 7, 1995 and is based in New Delhi, India. The company was formerly known as Bharti Tele-Ventures Limited and changed its name to Bharti Airtel Limited in April 2006. In January 28, 2002, Company came out with the IPO of 18.35 Cr equity shares of face value of Rs. 10 each at a floor price of Rs. 45.00 per share and raised Rs. 834 Cr. These shares were listed on 15th February 2002 on NSE-BSE at 11 % premium to its issue price of Rs. 45.00. Bharti Airtel Limited provides telecommunication systems and services in India, south Asia, and Africa and 20 other countries across rest of Asia and Africa. The company’s Mobile Services segment offers GSM mobile services; and post-paid, pre-paid, roaming, Internet, m-commerce, and other value added services. This segment also offers 2G services; 3G services such as mobile TV entertainment, video calls, live streaming of videos, high definition gaming, as well as Internet access; and 4G services comprising content, super fast access to high definition video streaming, multiple chatting, and instant uploading of photos. The company’s Telemedia Services segment provides voice and data communications through fixed network and broadband technology for small and medium size business customers. Its Digital TV Services segment offers digital broadcasting services under the Direct-to-home platform. The company’s Airtel Business segment provides end-to-end telecom solutions, such as data and voice, network integration, managed services, enterprise mobile applications, and digital media to large enterprise, government, small and medium businesses, and carrier customers. Its Passive Infrastructure Services segment engages in setting up, operating, and maintaining wireless communication towers. In addition, the company provides fixed line voice and data solutions, and high speed broadband Internet services through direct subscriber line, IPTV, and Direct-To-Home under the Airtel brand. As of June 30, 2012, it served approximately 257 million customers. In April 2013, company signed an Indefeasible Right to Use (IRU) Agreement with Reliance Jio Infocomm Limited (RJIL), a subsidiary of Reliance Industries Limited (RIL), under which Bharti will provide Reliance Jio with data capacity on its i2i submarine cable. The company is compared locally with Idea cellular Ltd, Reliance Communication, Tata Communication ltd and globally with Vodafone Group Plc. of London, AT&T Inc. of USA, Verizon Wireless of USA, America Movil of Mexico, MTN Group of South Africa, China Unicom of China, China Mobile of China, Telenor Group from Norway, Telefonica of Spain, Orange Telecom of France, T- Mobile of Germany, Telia Sonera of Sweden, MTS of Russia, VimpelCom of Russia, Sing Tel of Singapore, Axiata Group Berhad of Malaysia,  Saudi telecom company of Saudi Arabia, Etisalat of UAE.

Investment Rationale:
Bharti Airtel is amongst top four mobile service providers globally in terms of subscriber base. It has over 27.1 Cr customers across its operation at the end of March 2013. Recently on 4th May 2013, Bharti Airtel signed an agreement with Qatar Foundation Endowment under which Bharti will issue 19,98,70,006 new equity shares at a price of Rs. 340 per share to QFE representing a shareholding of 5% in the company post issuance. This investment deal will further strengthen the capital structure and will provide further flexibility for Bharti to deliver on its growth strategy. Goldman Sachs advised QFE on the deal. On 23rd April 2013, Reliance Jio Infocomm Limited (RJIL), a subsidiary of Reliance Industries Limited (RIL), the only pan India operator with Broadband Wireless Access (‘BWA’) spectrum across 22 circles capable of offering fourth generation (4G) wireless services signed a Indefeasible Right to Use (IRU) Agreement with Bharti Airtel Limited, under which Bharti will provide Reliance Jio with data capacity on its i2i submarine cable. This i2i connects India to Singapore. The state of the art cable consists of eight fiber pairs using DWDM, capable of supporting multiple terabits of capacity per fiber pair. Its landing points are at Chennai in India and Tuas in Singapore. This high speed link will enable Reliance Jio & Bharti to extend thier network and service reach to customers across Asia Pacific region. It will connect both the company’s directly to the world’s major business hubs and ISPs, thereby, helping the operator to meet the bandwidth demand and provide ultra-fast data experience to its customers. Bharti’s data business is picking up in India and Africa, So increased composition of data in the total business is expected to improve the Average Rate per User and the Average Rate per Minute. Data consumption continues to grow 20% every quarter and has reached 24 billion MBs during Q4FY13 and now contributes around 6.5% of the total mobile revenues as against 5.7% in Q3FY13. The company had 4.35 Cr data (mobile Internet) customers, of which 64 lakhs used 3G data services.

Outlook and Valuation:
BHARTI AIRTEL’s Data ARPU came in at Rs. 55.00 aided by average data download of 187 MB per user per month (an increase of 26 MB per user over previous quarter), and blended data realization rate being stable at 29.27 paisa per MB. Data ARPU of Rs 55 is very low compared to global standards. So it is expected to see data as the major growth driver in the quarters ahead. Operational metrics of India thus are set to improve further, while the Africa would also improve. Thus a margin improvement despite higher operating expenses could be seen. Regulatory uncertainties would continue to prevail, but it is believed that overall, the telecom Industry should be studied in isolation as the regulatory hindrances have become part of the telecom ecosystem. Nevertheless the short term pressure on profitability would remain considering the potential regulatory payments that needs to be made in the form of one time spectrum charges and the penalty due to 3G roaming arrangement that the company has entered into with other incumbents (if the TDSAT gives an adverse verdict on this front), especially at a time when the competitive intensity has again peaked due to which the operating costs may increase. The fair value of BHARTI AIRTEL comes at Rs. 345.69/share, with the valuation of its investments in subsidiaries coming at Rs. 183/share. At the current market price of Rs. 312.05 - the stock is trading at 30.59 x FY14E EPS of Rs 10.20/share and at 19.50 x FY15E EPS of Rs 16.00/share. Based on last quarterly result and some of the underlying trends, one should not expect significant changes to domestic operational forecasts but African margins perhaps need to be scaled back further. Below the EBITDA line, expect more downgrades due to tax and interest, but hopefully the stock is reaching the end of a long 3-year downgrade cycle, hence the stock could be a buy at current levels with a medium to long term target of Rs. 345.69.

SOTP valuation (FY2014E)
Domestic Business 289.65
Zain Africa operations (7 x FY14E EV/EBITDA)2.00
Bharti Infratel Tower Business (20% disc to CMP)54.35
Value of Other Subsidiaries183.00
Less:  Debt183.31

SALES ( Crs)71,451.0080,311.2087,287.8095,703.90
NET PROFIT (₹ Cr)4,259.402,275.803,866.306,077.70
EPS ()11.206.0010.2016.00
PE (x)28.2052.9031.1019.80
P/BV (x)2.402.402.202.00
EV/EBITDA (x)7.807.406.605.40
ROE (%)8.404.507.1010.10
ROCE (%)8.407.308.2010.20

I would buy BHARTI AIRTEL LTD with a price target of  345.69 for Medium to Long term target. As I always say, I am a long term believer in markets & I do respect the markets and will keep a strict stop loss of 8 % or ₹ 287.08 on every purchase(Why Strict stop loss of 8 % ?) - Click Here




  1. Cement makers company shares fall as the early arrival of monsoon rains is seen likely to hurt construction activity in the coming months. The monsoon rains, which run from June to September, hit the southern coast last week, and are exacted to make an early arrival in other parts of the country. Ambuja Cements falls 2.04%, while ACC drops 1.85% and UltraTech is down 1.31 %.

    nifty tips
    equity tips

  2. Action, Racing, War, Fight, Adventure, sports, Cards Games, Games Tools, Games Cracks Full Pc Games Direct Link Download
    Free Modem Unlock Huawei, Zte, Free Unlocker Modem

  3. Its very interesting post, good job.

    videocon reacharge
    Videocon Telecom, the next-generation GSM mobile service network is the telecom arm of the $10 billion Videocon Group. The company has partnered with global technology leaders to create a robust infrastructure featuring future ready mobile technologies. Powered by the most advanced GSM-EDGE network, Videocon Telecom aims to redefine the Indian mobile telecommunications industry by leveraging a combination of the parent company’s strong brand recall and retail reach with a spirit of innovation and customer centricity. Videocon endeavours to transform the life of every Indian consumer by changing the very paradigm of the way he or she communicates.


Related Posts Plugin for WordPress, Blogger...


Why you should have a Stop Loss of 8 % ? Click to know more. Author is also on Facebook and Click here for SHORT STORIES