Recommendation: Add; Target price: Rs 226
Culver Max Entertainment’s (formerly Sony Pictures India) FY23 MCA filing indicates flattish YoY Ebitda performance and pre-exceptional PBT being at an all-time high. While both Sony India and Zee faced revenue headwinds in FY23, Sony’s flattish opex vs. 9% increase for Zee meant that Sony saw flattish Ebitda vs. Zee’s 38% decline. Sony India saw a sharp YoY FCF decline in FY23, but analysts of IIFL Capital Services note that its cumulative FCF in the past four years was +Rs32bn vs. Zee’s +Rs14bn. Analysts of IIFL Capital Services update their pro-forma financials for Sony India’s numbers which drives a marginal EPS upgrade. Roll-forward to Sep-24 results in TP increase from Rs206 to Rs226 even as analysts of IIFL Capital Services keep the probability of the merger unchanged at 70%. After the recent rally, analysts of IIFL Capital Services downgrade the stock from BUY to ADD.
Resilient FY23 for Sony India:
Weak ad spending environment took a toll on Sony India’s ad revenue which declined 11% YoY in FY23 (vs. Zee’s 8% decline). However, Sony India fared better on subscription revenue growth (+8%) vs. Zee (+3%). While revenue was largely flattish YoY for both companies, Sony maintained its Ebitda margin at ~20% (flat absolute Ebitda). This compares with 38% Ebitda decline for Zee. Sony’s FY23 PAT was at an all-time high. However, after a strong FY22, Sony India’s FCF sharply came down to +Rs1.2bn in FY23 (Zee was at –Rs1.2bn).
Sony India has significantly outperformed Zee in recent years:
A comparison of the performances of both companies over FY20-23 (tough period for the sector) suggests that: 1) Sony’s revenue Cagr was 4% vs. almost nil for Zee. 2) Sony’s FY23 Ebitda was similar to FY20 level while Zee’s was down by one-third. 3) Sony’s OCF and FCF generation have been well above Zee’s. Zee’s fall from FY19 (peak year) has been even more precipitous as ROE has declined from 19% to 5%. During this period, Sony India’s ROE improved from 10% to 14%. Further, analysts of IIFL Capital Services note that in FY17, both companies had ~120 WC days. Zee’s WC deterioration to 323 days is much sharper than Sony’s (158).
Merger awaiting NCLT approval:
Multiple entities had moved NCLT against the Zee-Sony merger. Zee has reached settlement agreements with most parties, but this process has delayed the deal closure. The current merger completion timeline is end-H1FY24. The SEBI-promoter case at SAT may not have a direct bearing on merger timelines unless Sony Global reconsiders the merger.
Related Tags
IIFL Customer Care Number
(Gold/NCD/NBFC/Insurance/NPS)
1860-267-3000 / 7039-050-000
IIFL Capital Services Support WhatsApp Number
+91 9892691696
IIFL Capital Services Limited - Stock Broker SEBI Regn. No: INZ000164132, PMS SEBI Regn. No: INP000002213,IA SEBI Regn. No: INA000000623, SEBI RA Regn. No: INH000000248
ARN NO : 47791 (AMFI Registered Mutual Fund Distributor)
This Certificate Demonstrates That IIFL As An Organization Has Defined And Put In Place Best-Practice Information Security Processes.