SUN TV NETWORK IPL bonanza further leg up to ARASU digitisation

Transcription

1 COMPANY UPDATE SUN TV NETWORK IPL bonanza further leg up to ARASU digitisation India Equity Research Media Star India has bagged the Indian Premier League s (IPL) digital and television media rights for the next 5 years for a whopping INR163bn. Moreover, Vivo also retained the IPL title sponsorship at bid price of INR22bn for 5 years. It is debatable whether IPL will be profitable for Star India (media rights), Sun TV (owner of Sunrisers Hyderabad) has emerged clear winner as higher media and sponsorship rights will bolster its revenues. Sun TV also stands to benefit from decline in franchise cost with the change in fee structure from fixed (INR855mn) to 20% of revenues (lower cost during bad years), leading to upside of INR500mn (pari passu). Maintain BUY. Star India s whopping media bid holds Sun TV in good stead Revenue for any franchise (including Sunrisers Hyderabad) comprises central pool, merchandising, team sponsorships and gate revenues. Central pool consists 45% (pre-ipl10 54%) of broadcasting and sponsorship deal, while 5% is reserved as prize money. Star India has won the media (TV + digital) rights for INR32.7bn per year versus INR9.2bn (INR8.2bn for TV; INR1bn for digital) per year pre-ipl10 (~3.0x of the original amount) which will aid Sun TV s revenues. Vivo has agreed to pay INR4400mn per year sponsorship which will again support Sun TV s revenues. Franchise cost reined in The IPL franchise completed 10 years in Going ahead, all franchises would have to pay 20% of revenues replacing the fixed fee structure. Sun TV paid fixed franchise fee of INR855mn which will change to 20% of revenue. Assuming similar revenue trends (pari passu), that is INR1,500mn per year, the company will incur INR300mn as franchise cost. Thus, Sun TV will see ~INR500mn increase in EBITDA. EDELWEISS 4D RATINGS Absolute Rating Rating Relative to Sector Risk Rating Relative to Sector Sector Relative to Market BUY Outperform High Overweight MARKET DATA (R: SUTV.BO, B: SUNTV IN) CMP : INR 807 Target Price : INR 1, week range (INR) : 950 / 434 Share in issue (mn) : M cap (INR bn/usd mn) : 318 / 4,965 Avg. Daily Vol.BSE/NSE( 000) : 1,919.6 SHARE HOLDING PATTERN (%) Current Q4FY17 Q3FY17 Promoters * MF's, FI's & BK s FII's Others * Promoters pledged shares (% of share in issue) : 3.0 PRICE PERFORMANCE (%) Stock Nifty EW Media Index 1 month 2.7 (1.5) (1.5) 3 months (3.9) 2.5 (2.3) 12 months Outlook and valuations: Better times ahead; maintain BUY We envisage Sun TV s subscription revenues to grow strongly with ARASU starting to digitise and also benefit from Phase III & IV. Dip in market share in Tamil genre is a concern. At CMP, the stock trades at 27.1x FY18E and 23.0x FY19E EPS. We maintain BUY/SO with TP of INR1,051 (30x FY19E). Financials Revenues (INR mn) 24,736 26,457 29,136 33,475 EBITDA (INR mn) 17,327 17,705 19,760 23,424 Adjusted Profit (INR mn) 9,107 10,314 11,720 13,811 Adjusted Diluted EPS (INR) EPS growth (%) Diluted P/E (x) EV/EBITDA (x) Edelweiss Research is also available on Bloomberg EDEL <GO>, Thomson First Call, Reuters and Factset. Abneesh Roy abneesh.roy@edelweissfin.com Rajiv Berlia rajiv.berlia@edelweissfin.com September 5, 2017 Edelweiss Securities Limited

2 Media Table 1: Star India s whopping media bid holds Sun TV in good stead INR mn Pre IPL 10 Post IPL 10 Comments TV broadcasting rights: A 8,200 Digital broadcasting rights: B 1,007 Total broadcasting rights: C = A+B 9,207 32,695 Vivo Sponsorship deal: D 1,000 4,398 Total collection: E = C+D 10,207 37,093 Central pool: F 5,512 16,692 Central pool pre IPL10 was 54% which is decreased to 45% post IPL10. Another 5% is for prize money. Franchise amount: G=F/ ,086 Shared among 8 teams Incremental gain 1,398 Source: Edelweiss research Table 2: Franchise cost reined in (pari pasu) (INR mn) Pre IPL 10 Post IPL 10 Comments Revenues 1,431 1,431 Payment to BCCI Franchise cost changes to 20% of revenues. Everything else constant Other expenses Total expenses 1,655 1,086 PAT (224) 345 Gain 569 Source: Edelweiss research Table 3: Change in IPL assumptions INR mn Initially Final Revenues 1,600 2,998 Payment to BCCI Other expenses 1,100 1,100 Total expenses 1,420 1,700 PAT 180 1,298 No. of shares (mn) EPS EPS increase 2.8 Source: Edelweiss research 2 Edelweiss Securities Limited

3 Company Description Sun TV Network Sun TV was incorporated as Sumangali Publications in It was later renamed Sun TV in 2000 and the company filed its IPO in 2005 and raised INR6bn. Sun TV is a leading player in South India with a bouquet of 33 channels across four states Tamil Nadu, Karnataka, Andhra Pradesh, and Kerala. The flagship channel Sun TV corners more than 60% market share in the Tamil GEC genre. The company earlier operated only Tamil and Malayalam channels; it added Kannada and Telugu to its bouquet with the acquisition of Gemini TV and Udaya TV. It was the first channel to introduce mega soaps in South India and also the first to use digital broadcasting. Apart from the television broadcasting business, the company has a strong presence in radio broadcasting and ventured into film production in FY09. It presently airs 46 FM radio stations across the country. The film production business is structured as a division of the company. Investment Theme Sun TV will be a key beneficiary of Phases 3 and 4 of digitisation. Strong foothold in the competitive southern market poses tough entry barrier. At INR4, the company s analog revenue per month per subscriber is one-tenth DTH revenue (INR40), which provides huge upside potential over long term. The company benefits from a conducive distribution environment, since Sun Direct (a promoter group company), has considerable presence in South India s distribution (DTH) market. The company s direct costs are exceptionally low as it has successfully managed to run a sponsored programming model. Key Risks Regulatory overhang TRAI s ad cap Ad environment continuing to remain soft Intensifying competition could adversely impact cost of business 3 Edelweiss Securities Limited

4 Media Financial Statements Key Assumptions Macro GDP(Y-o-Y %) Inflation (Avg) Repo rate (exit rate) USD/INR (Avg) Sector TV industry ad gr (%) TV industry sub. gr (%) Company Sales assumptions Ad revenue growth (%) 7.1 (3.0) Broadcast fees gr (%) (4.0) (5.0) (2.0) (2.0) Sub revenue growth (%) Licen inc (% of rev) Net IPL income (INR mn) (569) (241) (224) 1,298 Cost assumptions Prod costs (% of rev) Telecast cost (% of rev) Program cost (% of rev) Chanl srve chr(% of rev) Personnel cost(% of rev) Financial assumptions Tax rate (%) Capex (INR mn) 4,223 7,172 4,144 4,300 Debtor days Inventory days Payable days Cash conversion cycle Dep. (% gross block) Income statement (INR mn) Net revenue 24,736 26,457 29,136 33,475 Direct costs 2,809 3,193 3,451 3,421 Other operating expenses 2,092 2,824 2,869 3,298 Employee costs 2,508 2,735 3,056 3,332 EBITDA 17,327 17,705 19,760 23,424 Depreciation 4,967 4,005 4,053 4,603 EBIT 12,360 13,701 15,707 18,821 Add: Other income 1, , , , Less: Interest Expense Add: Exceptional items Profit Before Tax 13,682 15,229 17,322 20,490 Less: Provision for Tax 4,768 5,203 5,889 6,967 Associate profit share Reported Profit 9,223 10,314 11,720 13,811 Exceptional Items Adjusted Profit 9,107 10,314 11,720 13,811 Shares o /s (mn) Adjusted Basic EPS Diluted shares o/s (mn) Adjusted Diluted EPS Adjusted Cash EPS Dividend per share (DPS) Dividend Payout Ratio(%) Common size metrics Staff costs Direct Cost EBITDA margins Net Profit margins Growth ratios (%) Revenues EBITDA Adjusted Profit EPS Edelweiss Securities Limited

5 Sun TV Network Balance sheet (INR mn) As on 31st March FY16 FY17 FY18E FY19E Share capital 1,970 1,970 1,970 1,970 Reserves & Surplus 33,293 38,350 40,989 44,098 Shareholders' funds 35,263 40,321 42,959 46,068 Minority Interest 1, Long term borrowings Total Borrowings Long Term Liabilities Def. Tax Liability (net) 176 (159) (159) (159) Sources of funds 38,191 40,296 42,934 46,043 Gross Block 14,246 18,041 18,541 19,041 Net Block 4,537 7,697 7,456 7,194 Capital work in progress Intangible Assets 4,551 4,548 4,837 4,795 Total Fixed Assets 9,095 12,262 12,353 12,049 Non current investments 3,362 4,076 4,076 4,076 Cash and Equivalents 13,487 13,339 13,968 16,666 Inventories Sundry Debtors 8,246 7,726 9,863 10,345 Loans & Advances 2,939 3,557 3,557 3,557 Other Current Assets 3,754 2,134 2,134 2,134 Current Assets (ex cash) 14,950 13,426 15,564 16,045 Trade payable Other Current Liab 1,886 2,085 2,085 2,085 Total Current Liab 2,704 2,807 3,027 2,793 Net Curr Assets-ex cash 12,246 10,619 12,537 13,252 Uses of funds 38,191 40,296 42,934 46,043 BVPS (INR) Free cash flow (INR mn) Reported Profit 9,223 10,314 11,720 13,811 Add: Depreciation 4,967 4,005 4,053 4,603 Interest (Net of Tax) Others (680) (1,869) (1,641) (1,699) Less: Changes in WC 271 (2,861) 1, Operating cash flow 13,253 15,317 12,240 16,030 Less: Capex 3,728 7,172 4,144 4,300 Free Cash Flow 9,525 8,144 8,097 11,730 Cash flow metrics Operating cash flow 13,253 15,317 12,240 16,030 Investing cash flow (5,867) (9,246) (2,489) (2,586) Financing cash flow (6,320) (7,935) (9,121) (10,747) Net cash Flow 1,067 (1,865) 630 2,698 Capex (3,728) (7,172) (4,144) (4,300) Dividend paid (7,352) (7,992) (9,081) (10,702) Profitability and efficiency ratios ROAE (%) ROACE (%) Inventory Days Debtors Days Payable Days Cash Conversion Cycle Current Ratio Gross Debt/EBITDA Gross Debt/Equity Adjusted Debt/Equity Interest Coverage Ratio , Operating ratios Total Asset Turnover Fixed Asset Turnover Equity Turnover Valuation parameters Adj. Diluted EPS (INR) Y-o-Y growth (%) Adjusted Cash EPS (INR) Diluted P/E (x) P/B (x) EV / Sales (x) EV / EBITDA (x) Dividend Yield (%) Peer comparison valuation Market cap Diluted P/E (X) EV / EBITDA (X) ROAE (%) Name (USD mn) FY18E FY19E FY18E FY19E FY18E FY19E Sun TV Network 4, DB Corp 1, DEN Networks 269 (14.4) (18.3) (9.2) (7.1) Dish TV India 1,332 NM NM Hathway Cable & Datacom 415 NM NM (17.6) (11.1) Jagran Prakashan PVR Zee Entertainment Enterprises 7, Source: Edelweiss research 5 Edelweiss Securities Limited

6 Media Additional Data Directors Data Kalanithi Maran Executive Chairman K. Vijaykumar Managing Director & CEO S. Selvam Director Kavery Kalanithi Executive Director J. Ravindran Independent Director M.K. Harinarayanan Independent Director Nicholas Martin Paul Independent Director R. Ravivenkatesh Independent Director Auditors - M/s S.R. Batliboi & Associates *as per last annual report Holding Top10 Perc. Holding Perc. Holding Maran kalanithi 75 Government pension f 1.89 Selvi selvam 1.78 Shanmugasundaram sel 1.74 Norges bank 1.65 East bridge cap mast 1.45 Amansa capital pvt l 1.12 Hsbc 0.98 Grantham mayo van ot 0.83 Baron capital inc 0.72 *in last one year Bulk Deals Data Acquired / Seller B/S Qty Traded Price No Data Available *in last one year Insider Trades Reporting Data Acquired / Seller B/S Qty Traded No Data Available *in last one year 6 Edelweiss Securities Limited

7 RATING & INTERPRETATION Company Absolute reco Relative reco Relative risk Company Absolute reco Relative reco Relative Risk DB Corp BUY SO M DEN Networks HOLD SP H Dish TV India BUY SP M Hathway Cable & Datacom BUY SP M Jagran Prakashan BUY SP M PVR BUY SO M Sun TV Network BUY SO H Zee Entertainment Enterprises BUY SO M ABSOLUTE RATING Ratings Expected absolute returns over 12 months Buy More than 15% Hold Between 15% and - 5% Reduce Less than -5% RELATIVE RETURNS RATING Ratings Sector Outperformer (SO) Sector Performer (SP) Criteria Stock return > 1.25 x Sector return Stock return > 0.75 x Sector return Stock return < 1.25 x Sector return Sector Underperformer (SU) Stock return < 0.75 x Sector return Sector return is market cap weighted average return for the coverage universe within the sector RELATIVE RISK RATING Ratings Low (L) Medium (M) High (H) Criteria Bottom 1/3rd percentile in the sector Middle 1/3rd percentile in the sector Top 1/3rd percentile in the sector Risk ratings are based on Edelweiss risk model SECTOR RATING Ratings Overweight (OW) Equalweight (EW) Criteria Sector return > 1.25 x Nifty return Sector return > 0.75 x Nifty return Sector return < 1.25 x Nifty return Underweight (UW) Sector return < 0.75 x Nifty return 7 Edelweiss Securities Limited

8 Media Edelweiss Securities Limited, Edelweiss House, off C.S.T. Road, Kalina, Mumbai Board: (91-22) , Aditya Narain Head of Research Coverage group(s) of stocks by primary analyst(s): Media DB Corp, DEN Networks, Dish TV India, Hathway Cable & Datacom, Jagran Prakashan, PVR, Sun TV Network, Zee Entertainment Enterprises Recent Research Date Company Title Price (INR) Recos 30-Aug-17 Media H2FY18: Glad tidings anticipated; Sector Update 17-Aug-17 Dish TV QoQ better quarter; merger benefits awaited; Result Update 74 Buy 11-Aug-17 Hathway Cable & Datacom Focus on broadband; Phase III digitisation ongoing; Result Update 31 Buy Distribution of Ratings / Market Cap Edelweiss Research Coverage Universe Buy Hold Reduce Total Rating Interpretation Rating Expected to Rating Distribution* * 1stocks under review > 50bn Between 10bn and 50 bn < 10bn Market Cap (INR) Buy Hold Reduce appreciate more than 15% over a 12-month period appreciate up to 15% over a 12-month period depreciate more than 5% over a 12-month period One year price chart 1, (INR) Aug-16 Sep-16 Oct-16 Nov-16 Dec-16 Jan-17 Feb-17 Mar-17 Apr-17 May-17 Jun-17 Jul-17 Aug-17 Sun TV Network 8 Edelweiss Securities Limited

9 Sun TV Network DISCLAIMER Edelweiss Securities Limited ( ESL or Research Entity ) is regulated by the Securities and Exchange Board of India ( SEBI ) and is licensed to carry on the business of broking, depository services and related activities. The business of ESL and its Associates (list available on are organized around five broad business groups Credit including Housing and SME Finance, Commodities, Financial Markets, Asset Management and Life Insurance. This Report has been prepared by Edelweiss Securities Limited in the capacity of a Research Analyst having SEBI Registration No.INH and distributed as per SEBI (Research Analysts) Regulations This report does not constitute an offer or solicitation for the purchase or sale of any financial instrument or as an official confirmation of any transaction. Securities as defined in clause (h) of section 2 of the Securities Contracts (Regulation) Act, 1956 includes Financial Instruments and Currency Derivatives. The information contained herein is from publicly available data or other sources believed to be reliable. This report is provided for assistance only and is not intended to be and must not alone be taken as the basis for an investment decision. The user assumes the entire risk of any use made of this information. Each recipient of this report should make such investigation as it deems necessary to arrive at an independent evaluation of an investment in Securities referred to in this document (including the merits and risks involved), and should consult his own advisors to determine the merits and risks of such investment. The investment discussed or views expressed may not be suitable for all investors. This information is strictly confidential and is being furnished to you solely for your information. This information should not be reproduced or redistributed or passed on directly or indirectly in any form to any other person or published, copied, in whole or in part, for any purpose. This report is not directed or intended for distribution to, or use by, any person or entity who is a citizen or resident of or located in any locality, state, country or other jurisdiction, where such distribution, publication, availability or use would be contrary to law, regulation or which would subject ESL and associates / group companies to any registration or licensing requirements within such jurisdiction. The distribution of this report in certain jurisdictions may be restricted by law, and persons in whose possession this report comes, should observe, any such restrictions. The information given in this report is as of the date of this report and there can be no assurance that future results or events will be consistent with this information. This information is subject to change without any prior notice. ESL reserves the right to make modifications and alterations to this statement as may be required from time to time. ESL or any of its associates / group companies shall not be in any way responsible for any loss or damage that may arise to any person from any inadvertent error in the information contained in this report. ESL is committed to providing independent and transparent recommendation to its clients. Neither ESL nor any of its associates, group companies, directors, employees, agents or representatives shall be liable for any damages whether direct, indirect, special or consequential including loss of revenue or lost profits that may arise from or in connection with the use of the information. Our proprietary trading and investment businesses may make investment decisions that are inconsistent with the recommendations expressed herein. Past performance is not necessarily a guide to future performance.the disclosures of interest statements incorporated in this report are provided solely to enhance the transparency and should not be treated as endorsement of the views expressed in the report. The information provided in these reports remains, unless otherwise stated, the copyright of ESL. All layout, design, original artwork, concepts and other Intellectual Properties, remains the property and copyright of ESL and may not be used in any form or for any purpose whatsoever by any party without the express written permission of the copyright holders. ESL shall not be liable for any delay or any other interruption which may occur in presenting the data due to any reason including network (Internet) reasons or snags in the system, break down of the system or any other equipment, server breakdown, maintenance shutdown, breakdown of communication services or inability of the ESL to present the data. In no event shall ESL be liable for any damages, including without limitation direct or indirect, special, incidental, or consequential damages, losses or expenses arising in connection with the data presented by the ESL through this report. We offer our research services to clients as well as our prospects. Though this report is disseminated to all the customers simultaneously, not all customers may receive this report at the same time. We will not treat recipients as customers by virtue of their receiving this report. ESL and its associates, officer, directors, and employees, research analyst (including relatives) worldwide may: (a) from time to time, have long or short positions in, and buy or sell the Securities, mentioned herein or (b) be engaged in any other transaction involving such Securities and earn brokerage or other compensation or act as a market maker in the financial instruments of the subject company/company(ies) discussed herein or act as advisor or lender/borrower to such company(ies) or have other potential/material conflict of interest with respect to any recommendation and related information and opinions at the time of publication of research report or at the time of public appearance. ESL may have proprietary long/short position in the above mentioned scrip(s) and therefore should be considered as interested. The views provided herein are general in nature and do not consider risk appetite or investment objective of any particular investor; readers are requested to take independent professional advice before investing. This should not be construed as invitation or solicitation to do business with ESL. 9 Edelweiss Securities Limited

10 Media ESL or its associates may have received compensation from the subject company in the past 12 months. ESL or its associates may have managed or co-managed public offering of securities for the subject company in the past 12 months. ESL or its associates may have received compensation for investment banking or merchant banking or brokerage services from the subject company in the past 12 months. ESL or its associates may have received any compensation for products or services other than investment banking or merchant banking or brokerage services from the subject company in the past 12 months. ESL or its associates have not received any compensation or other benefits from the Subject Company or third party in connection with the research report. Research analyst or his/her relative or ESL s associates may have financial interest in the subject company. ESL and/or its Group Companies, their Directors, affiliates and/or employees may have interests/ positions, financial or otherwise in the Securities/Currencies and other investment products mentioned in this report. ESL, its associates, research analyst and his/her relative may have other potential/material conflict of interest with respect to any recommendation and related information and opinions at the time of publication of research report or at the time of public appearance. Participants in foreign exchange transactions may incur risks arising from several factors, including the following: ( i) exchange rates can be volatile and are subject to large fluctuations; ( ii) the value of currencies may be affected by numerous market factors, including world and national economic, political and regulatory events, events in equity and debt markets and changes in interest rates; and (iii) currencies may be subject to devaluation or government imposed exchange controls which could affect the value of the currency. Investors in securities such as ADRs and Currency Derivatives, whose values are affected by the currency of an underlying security, effectively assume currency risk. Research analyst has served as an officer, director or employee of subject Company: No ESL has financial interest in the subject companies: No ESL s Associates may have actual / beneficial ownership of 1% or more securities of the subject company at the end of the month immediately preceding the date of publication of research report. Research analyst or his/her relative has actual/beneficial ownership of 1% or more securities of the subject company at the end of the month immediately preceding the date of publication of research report: No ESL has actual/beneficial ownership of 1% or more securities of the subject company at the end of the month immediately preceding the date of publication of research report: No Subject company may have been client during twelve months preceding the date of distribution of the research report. There were no instances of non-compliance by ESL on any matter related to the capital markets, resulting in significant and material disciplinary action during the last three years except that ESL had submitted an offer of settlement with Securities and Exchange commission, USA (SEC) and the same has been accepted by SEC without admitting or denying the findings in relation to their charges of non registration as a broker dealer. A graph of daily closing prices of the securities is also available at Analyst Certification: The analyst for this report certifies that all of the views expressed in this report accurately reflect his or her personal views about the subject company or companies and its or their securities, and no part of his or her compensation was, is or will be, directly or indirectly related to specific recommendations or views expressed in this report. Additional Disclaimers Disclaimer for U.S. Persons This research report is a product of Edelweiss Securities Limited, which is the employer of the research analyst(s) who has prepared the research report. The research analyst(s) preparing the research report is/are resident outside the United States (U.S.) and are not associated persons of any U.S. regulated broker-dealer and therefore the analyst(s) is/are not subject to supervision by a U.S. broker-dealer, and is/are not required to satisfy the regulatory licensing requirements of FINRA or required to otherwise comply with U.S. rules or regulations regarding, among other things, communications with a subject company, public appearances and trading securities held by a research analyst account. This report is intended for distribution by Edelweiss Securities Limited only to "Major Institutional Investors" as defined by Rule 15a-6(b)(4) of the U.S. Securities and Exchange Act, 1934 (the Exchange Act) and interpretations thereof by U.S. Securities and Exchange Commission (SEC) in reliance on Rule 15a 6(a)(2). If the recipient of this report is not a Major Institutional Investor as specified above, then it should not act upon this report and return the same to the sender. Further, this report may not be copied, duplicated and/or transmitted onward to any U.S. person, which is not the Major Institutional Investor. 10 Edelweiss Securities Limited

11 Sun TV Network In reliance on the exemption from registration provided by Rule 15a-6 of the Exchange Act and interpretations thereof by the SEC in order to conduct certain business with Major Institutional Investors, Edelweiss Securities Limited has entered into an agreement with a U.S. registered broker-dealer, Edelweiss Financial Services Inc. ("EFSI"). Transactions in securities discussed in this research report should be effected through Edelweiss Financial Services Inc. Disclaimer for U.K. Persons The contents of this research report have not been approved by an authorised person within the meaning of the Financial Services and Markets Act 2000 ("FSMA"). In the United Kingdom, this research report is being distributed only to and is directed only at (a) persons who have professional experience in matters relating to investments falling within Article 19(5) of the FSMA (Financial Promotion) Order 2005 (the Order ); (b) persons falling within Article 49(2)(a) to (d) of the Order (including high net worth companies and unincorporated associations); and (c) any other persons to whom it may otherwise lawfully be communicated (all such persons together being referred to as relevant persons ). This research report must not be acted on or relied on by persons who are not relevant persons. Any investment or investment activity to which this research report relates is available only to relevant persons and will be engaged in only with relevant persons. Any person who is not a relevant person should not act or rely on this research report or any of its contents. This research report must not be distributed, published, reproduced or disclosed (in whole or in part) by recipients to any other person. Disclaimer for Canadian Persons This research report is a product of Edelweiss Securities Limited ("ESL"), which is the employer of the research analysts who have prepared the research report. The research analysts preparing the research report are resident outside the Canada and are not associated persons of any Canadian registered adviser and/or dealer and, therefore, the analysts are not subject to supervision by a Canadian registered adviser and/or dealer, and are not required to satisfy the regulatory licensing requirements of the Ontario Securities Commission, other Canadian provincial securities regulators, the Investment Industry Regulatory Organization of Canada and are not required to otherwise comply with Canadian rules or regulations regarding, among other things, the research analysts' business or relationship with a subject company or trading of securities by a research analyst. This report is intended for distribution by ESL only to "Permitted Clients" (as defined in National Instrument ("NI ")) who are resident in the Province of Ontario, Canada (an "Ontario Permitted Client"). If the recipient of this report is not an Ontario Permitted Client, as specified above, then the recipient should not act upon this report and should return the report to the sender. Further, this report may not be copied, duplicated and/or transmitted onward to any Canadian person. ESL is relying on an exemption from the adviser and/or dealer registration requirements under NI available to certain international advisers and/or dealers. Please be advised that (i) ESL is not registered in the Province of Ontario to trade in securities nor is it registered in the Province of Ontario to provide advice with respect to securities; (ii) ESL's head office or principal place of business is located in India; (iii) all or substantially all of ESL's assets may be situated outside of Canada; (iv) there may be difficulty enforcing legal rights against ESL because of the above; and (v) the name and address of the ESL's agent for service of process in the Province of Ontario is: Bamac Services Inc., 181 Bay Street, Suite 2100, Toronto, Ontario M5J 2T3 Canada. Disclaimer for Singapore Persons In Singapore, this report is being distributed by Edelweiss Investment Advisors Private Limited ("EIAPL") (Co. Reg. No H) which is a holder of a capital markets services license and an exempt financial adviser in Singapore and (ii) solely to persons who qualify as "institutional investors" or "accredited investors" as defined in section 4A(1) of the Securities and Futures Act, Chapter 289 of Singapore ("the SFA"). Pursuant to regulations 33, 34, 35 and 36 of the Financial Advisers Regulations ("FAR"), sections 25, 27 and 36 of the Financial Advisers Act, Chapter 110 of Singapore shall not apply to EIAPL when providing any financial advisory services to an accredited investor (as defined in regulation 36 of the FAR. Persons in Singapore should contact EIAPL in respect of any matter arising from, or in connection with this publication/communication. This report is not suitable for private investors. Copyright 2009 Edelweiss Research (Edelweiss Securities Ltd). All rights reserved Access the entire repository of Edelweiss Research on 11 Edelweiss Securities Limited