Bharti
Hexacom runs mobile services in Rajasthan and the Northeast telecommunication
circles of India, comprising Arunachal Pradesh, Manipur, Meghalaya, Mizoram,
Nagaland, and Tripura. The company offers its services under the brand Airtel.
The company
has a gamut of digital offerings to enhance customer engagement and
differentiated customized offerings through family and converged plans under the
Airtel Black proposition, resulting in the continuous improvement of its
revenue market share during the last three fiscals. As of December 31, 2023, it
invested Rs 206 billion in capital expenditures in its future ready digital
infrastructure.
The company
was at number one position in revenue market share in the Northeast circle
during the nine months ended December 31, 2023, and Fiscals 2023 and 2022. In
the Rajasthan circle, the market share gap between the company and the market
leader narrowed between Fiscal 2021 and the nine months ended December 31, 2023.
The company stood at the close second position during the nine months ended
December 31, 2023.
As of
December 31, 2023, the company was present in 486 census towns and had an
aggregate of 27.1 million customers across both the circles. Its customer
market share has grown consistently in Rajasthan from 33.1% as of March 31,
2021, to 35.0% as of December 31, 2023, and in the Northeast from 43.6% to 49.8%
between the same dates. The company has the highest number of Visitor Location
Register (VLR) customers (6.4 million) and a VLR market share of 52.3% in the
Northeast circle and the second highest in the Rajasthan circle with 23.2
million.
The company
relies on a robust network infrastructure with a mix of owned and leased
assets. As of December 31, 2023, the company utilized 24,874 network towers. Of
this, it owned 5,092 towers. The remaining 19,782 towers were leased from tower
companies. The company has a spectrum portfolio with a varied pool of mid band
spectrum (1800/2100/2300 MHz bands), enabling it to offer 5G Plus services on
the widely chosen non-standalone network architecture and at a low cost of
ownership.
The company
has an extensive distribution and service network and has set up 51 retail
outlets and 24 small format stores to reach 90 cities as of December 31,2023.
As of December 31,2023, the distribution network comprised 616 distributors and
89454 retail touch points.
Bharti
Hexacom is the subsidiary of Bharti Airtel, owning a 70% stake in the company. Headquartered
in India, Bharti Airtel is a global communications solutions provider with 55.1
crore customers in 17 countries across South Asia and Africa as on December 31,
2023. The company ranks among the top three mobile operators globally and its
networks cover over two billion people. Bharti Airtel is the largest integrated
communications solutions provider in India and the second-largest mobile
operator in Africa. Bharti Airtel‘s retail portfolio includes high speed 4G and
5G mobile broadband, Airtel Xstream Fiber with convergence across linear and
on-demand entertainment, streaming services spanning music and video, digital
payments and financial services. For enterprise customers, Airtel offers a
gamut of solutions that includes secure connectivity, cloud and data centre
services, cyber security, IoT, Ad Tech and cloud-based communication.
Object of the
offer
The offer is
entirely an OFS of up to 7,50,00,000 shares by the only public shareholder,
Telecommunications Consultants India Limited (TCIL).
Post issue,
parent Bharti Airtel will retain its 70% stake in Bharti Hexacom, while TCIL’s
stake will drop to 15%.
The company
will not receive any proceeds from the offer and all the offer proceeds will be
received by the selling shareholder TCIL.
Strengths
The company is the market leader in and has a large customer
base in its area of operations (Rajasthan and Northeast). The company has a
revenue market share of around 40.4% in Rajasthan and 52.7% in the Northeast
and customer market share of 35% and 49.8% in Rajasthan and Northeast,
respectively, for the nine months ended December 31,2023. As of December 31,
2023, the company was present in 486 census towns and had an aggregate of 27.1
million customers. As of the same date, its
customer base included 19,144 thousand data customers. Of this, 18,839 thousand
were 4G and 5G customers. Itscustomers consumed approximately 23.1 GB of data
per customer per month during the nine months ended December 31, 2023.
The company is present in markets with high growth potential.
The company operates in Rajasthan and Northeast with tele-density of 79.5% and
79.7%, respectively,as against national average of 84.5%. These two regions are
expected to see improvement in tele-density and adoption of smart-phones in
rural areas through investments in network infrastructure along with factors
including the growth of digital payments, indicating strong growth potential
for telecom and data services, increase in data consumption, and growth in
demand for e-education. The company believes that its established leadership
position in these circles may place it well to capitalize on growth
opportunities.
Bharti Airtel owns 70% of the outstanding equity share
capital of the global communications solutions-provider, with over 500 million
in 17 countries across South Asia and Africa. The company provides its services
under the brand Airtel, widely recognized in India, as well as several overseas
jurisdictions. Further, it derives significant synergies from its relationship
with Bharti Airtel and its affiliates, including through Indus Tower’s
infrastructure, inter circle roaming arrangements, its national long-distance
network and corporate functional support. The relationship helps it to drive
growth, optimize capital efficiency and maintain its competitive advantage. The
company needs to obtain better terms from its vendors and other third parties
due to the scale of the combined operations.
The company also derives operational efficiencies by centralizing and
sharing certain key functions across its businesses such as finance, legal,
information technology, strategy, procurement, and human resources.
The company has an extensive sales and distribution network
across rural and urban areas of the Rajasthan and Northeast circles
serviced by 616 distributors and 75
stores operated by the company, as of
December 31 , 2023. Its distribution partners are digitally empowered to
sell Airtel services through the ‘Mitra’ app, licensed to the company by one of
Airtel’s affiliates. It facilitates mobile recharge transactions between
distributors and retailers and supports on-boarding of new customers. In
addition, the company has an exclusive retail footprint comprising 89,454
retail touch points, supporting high value customers by providing superior
experience.
Weaknesses
The company derives its revenues from providing mobile
telephone services in Rajasthan and the Northeast circle. Any unfavorable
developments in such regions could adversely affect the company’s business.
There are outstanding legal proceedings against the company
and promoter, amounting to Rs 2405.5 crore and Rs 37,004.4 crore, respectively.
Any adverse outcome in any of these proceedings may adversely affect the
company’s financial condition.
The company had contingent liabilities of Rs 275.3 crore as
on December 31,2023.
Reduction in revenue fromtelecom services, due to regulatory
ceilings on pricing, or owing to pricing pressure, reduction in ARPU, may have
an adverse effect on the company’s revenue and profitability.
The company operates in the telecom industry, a highly competitive
and is subject to technological and regulatory risk.
The company has incurred significant indebtedness. The debt-to-equity
ratio stood at 1.4 times as on December 31,2023. It must service the debt and
comply with any lenders‘covenants to avoid defaulting on its borrowings and
refinancing risk.
The company incurred losses in the earlier years. It is
unable to earn sufficient profits and cash flow,it will not be able to meet its
financial obligations, thereby impacting its financial condition.
Telecommunications Consultants India Limited is a Government
of India company and its balance stake will mean dilution hangover can
continue.
The company requires significant capital to fund its capital
expenditure. It is unable to raise additional capital. It business will be
adversely affected.
Valuation
For the nine months ended December 2023, sales were up by
7.7% to Rs 5220.8 crore. The OPM increased 598 bps to 47.57%, leading to a
23.2% increase in operating profit to Rs 2483.4 crore. Other income increased
108.1% to Rs 200.0 crore. Interest cost declined 2.2% to Rs 478.7 crore and
depreciation increased 10.4% to Rs 1279.40 crore. PBT increased by 34.2% to Rs 622.30
crore. Tax expenses increased by 192.5% to Rs 340.5 crore. Net profit declined
by 18.9% to Rs 281.8 crore as against net profit of Rs 347.30 croreinthe
corresponding period of the previous year.
For FY 2023, sales were up by 21.7% to Rs 6579.0 crore. The
OPM rose 878 bps to 42.34%, leading to a 53.6% increase in OP to Rs 2785.70 crore.
OI increased 57.9% to Rs 140.20 crore. Also,interest cost increased 11.7% to Rs
638.8 crore. Depreciation increased 7.8% to Rs 1553.3 crore. PBT declined by
60.1% to Rs 733.80. Lower PBT was mainly due to exceptional gain of Rs1951.1
crore in FY2022. Tax expenses increased by 10.9% to Rs 184.6 crore. Net profit
stood at Rs 549.20 crore as against net profit of Rs 1674.60 crore in FY2022.
At the higher price band of Rs 570, the offer is made at a
P/E of 36 times TTM (till December 2023) EPS (of Rs 15.7) and P/S of 4.3 times
TTM sales (till December 2023).
Listed industry peers are Bharti Airtel(holding company of
Bharti Hexacom) and Vadofone Idea, with operations in all the 22 telecom circles
in India as against the company, operating only in Rajasthan and Northeast.In
comparison, Bharti Airtel trades at 81.57 times its P/ TTM EPS and 4.7 times
P/TTM sales.Vodafone Idea trades at 1.5 times its P/TTM sales. Vodafone Idea is
incurring losses. As such, its PE could not be calculated.
Bharti Hexacom: Issue Highlights
|
Fresh
issue (in Rs crore)
|
-
|
Offer
for sale (in Rs crore)
|
4065.0-4275.0
|
Offer
for sale (in number of shares)
|
|
-
in Upper price band
|
75000000
|
-
in Lower price band
|
75000000
|
|
|
Price
Band (Rs)
|
542-570
|
Pre
issued capital (Rs crore)
|
250
|
Post
issue capital (Rs crore)
|
|
-
in Upper price band
|
250
|
-
in Lower price band
|
250
|
Pre
issue promoter and Promoter Group shareholding (%)
|
70%
|
Post
issue Promoter and Promoter Group shareholding
|
|
-On
higher price band (%)
|
70%
|
-On
lower price band (%)
|
70%
|
Bid
Size (in No. of shares)
|
26
|
Issue
open date
|
03/04/2024
|
Issue
closed date
|
05/04/2024
|
Listing
|
NSE,BSE
|
Rating
|
44/100
|
Bharti
Hexacom : Standalone Financial
|
|
2103 (12)
|
2203 (12)
|
2303 (12)
|
2212 (9)
|
2312 (9)
|
Sales
|
4602.30
|
5405.20
|
6579.00
|
4846.50
|
5220.80
|
OPM (%)
|
22.87
|
33.56
|
42.34
|
41.59
|
47.57
|
OP
|
1052.40
|
1814.00
|
2785.70
|
2015.70
|
2483.40
|
Other inc.
|
102.00
|
88.80
|
140.20
|
95.90
|
200.00
|
PBIDT
|
1154.40
|
1902.80
|
2925.90
|
2111.60
|
2683.40
|
Interest
|
516.60
|
571.80
|
638.80
|
489.50
|
478.70
|
PBDT
|
637.80
|
1331.00
|
2287.10
|
1622.10
|
2204.70
|
Dep.
|
1285.20
|
1441.00
|
1553.30
|
1158.40
|
1279.40
|
PBT Before EO
|
-647.40
|
-110.00
|
733.80
|
463.70
|
925.30
|
Exceptional items
|
-341.70
|
1951.10
|
0.00
|
0.00
|
-303.00
|
PBT After EO
|
-989.10
|
1841.10
|
733.80
|
463.70
|
622.30
|
Total Tax
|
44.80
|
166.50
|
184.60
|
116.40
|
340.50
|
Net Profit
|
-1033.90
|
1674.60
|
549.20
|
347.30
|
281.80
|
EPS (Rs)*
|
-13.5
|
-2.0
|
11.0
|
#
|
#
|
EPS is on post issue equity capital
of Rs 250 crore of face value of Rs 5 each
|
Figures in Rs crore
|
# EPS is not annualized
|
Source: Bharti Hexacom Issue
Prospectus
|
|