2008 | 2009 | ||||||
Price: | 15.50 | EPS | |||||
Shares Out. (in M): | 0 | P/E | |||||
Market Cap (in $M): | 7,600 | P/FCF | |||||
Net Debt (in $M): | 0 | EBIT | 0 | 0 | |||
TEV (in $M): | 0 | TEV/EBIT |
Sign up for free guest access to view investment idea with a 45 days delay.
TV
We are recommending a long
term investment idea on Televisa. A dominant media player in the Spanish
speaking world, with a great and diversified business model, a solid Balance
Sheet position, an impressive ability to maintain and grow profitability and
returns in time, capable and conservative proven management and trading at a
significant discount to its intrinsic value, with an upside of 41% based on our
SOTP Valuation.
The Business
Grupo Televisa is the
largest media company in the Spanish-speaking world and is the world leader in
Spanish-language television production. Televisa has a well diversified
portfolio of leading media assets. In its core business, Mexican TV
broadcasting, Televisa dominates 72% of the audience and has been able to
maintain this share in the past several years. TV’s other business include:
SKY, the only DTH platform in Mexico Central America and the Caribbean with 1.7
million subscribers; Cable and Telecom business, in witch TV is consolidating
the Mexican Pay TV market; the world’s largest Spanish-language magazine
publisher with a circulation of 178 million magazines throughout Mexico, the US
and Latin America; and other business that include: a radio network that extends to more than 86 owned and
affiliated broadcast stations, Esmas.com: a leading digital entertainment web
portal in Latin America, Gaming: Bingo parlors and an online lottery business.
TV also has a minority stake in the Mexican low-cost airline Volaris and in La Sexta,
a Spanish company that operates nationwide free to air TV Channels.
Revenue and EBITDA
breakdown:
|
Sales |
EBITDA |
TV Broadcasting |
45% |
53% |
Sky |
19% |
21% |
Pay TV Networks |
4% |
6% |
Programing Exports |
5% |
5% |
Publishing |
9% |
3% |
Cable & Telecom |
12% |
13% |
Others |
6% |
(1%) |
Since taking control of the
company’s operations, TV’s actual management team has focused on making
Televisa the dominant player in all Mexican media industry and has succeeded in
diversifying its revenues and media assets.
Company Diversification:
|
EBITDA 2000 |
EBITDA 2008 |
TV Broadcasting |
92% |
53% |
Sky |
0% |
21% |
Pay TV Networks |
(6%) |
6% |
Programing Exports |
6% |
5% |
Publishing |
6% |
3% |
Cable & Telecom |
4% |
13% |
Others |
(2%) |
(1%) |
Investment highlights
As
well the Mexican total advertising spending shows growth potential: the Mexican
advertising industry yearly expense is significantly low when compared with
similar and developed economies. Accounting 0.43% of the country’s GDP (vs.
Brazil 0.75%, South Korea 0.8%, US 1.3%). It is expected that in 2008 Televisa
will receive 63% of the total Mexican ad expense.
In
the last years the margin expansion came from the Sky Pay TV division. The
company expects to see future margin expansion, and it will come from the Cable
and Telecom division. The current operating margins for the Cable business are
between 30-35% and the company projections show an expansion in a range of
40-45%. This projections are based on industry comparables, Megacable’s (main
cable peer) margins are around 50’s%.
One
important catalyst for TV’s programming sales growth is the opportunity lying
in the US Hispanic Market. Currently the advertising expense targeting the
Hispanic segment in the US represents US $2,000 millions; this figure is close
to the advertising expense for Mexican open TV (aprox. US $3,000). 15% of the
US population has a Hispanic origin and it is expected to grow 25% in the next
decade. TV has leveraged its natural connection to the US Hispanic society by
offering its contents through the Univision network. Televisa provides aprox.
45% of Univision programming (most of its prime time) and 40% of Univision’s
broadcasting revenues are generated by Televisa’s content. As well TV’s content
represents 20% of Telefutura Networks programming and 90% of Galavision (both
Univision’s subsidiaries).
The
royalties Televisa receive from Univision for its programming represent aprox.
5% of TV’s revenues.
US Hispanic
TV viewers share (HH %) |
|
Univision |
41% |
Telemundo |
13% |
Fox |
9% |
Telefutura |
8% |
ABC |
8% |
CBS |
7% |
NBC |
6% |
CW |
5% |
Azteca America |
2%
|
MNT |
1%
|
Televisa
has a strong leverage in this negotiation:
Current & Licensed Bingo & Sport Books
Parlors:
|
Current Parlors |
Licensed Parlors |
Caliente |
113 |
250 |
CIE |
44 |
65 |
Televisa |
17 |
65 |
The
concession also includes a national access to numeric and sports lottery
electronic terminals, making Televisa the only non-government lottery operator
in Mexico. Currently Televisa owns more than 5,700 of these terminals.
In
Mexico only these three categories of gambling are permitted (Sports Books,
Bingo and Lottery).
The
gaming business is in its earlier stage and TV can leverage its position as a
leading media player to integrate this business and become a leader in this
industry.
Cash and Temporary Investments |
Debt |
MXN
$34.2 B |
MXN
$ 32.3 B |
|
|
Including: |
Including: |
US
$2.1 B |
US
$1.9 B |
EUR
$81.5 M |
|
ROE. Over the last 4
years the company has maintained its ROE above 20%. In these years increased
profitability has offset the effect on ROE from the conservative capital
structure.
Televisa |
2003 |
2004 |
2005 |
2006 |
2007 |
EBITDA Mgn |
32% |
36% |
41% |
43% |
43% |
As
well TV’s broadcasting division is much more profitable than its Mexican and
international peers.
EBIT Mgn |
1T07 |
2T07 |
3T07 |
4T07 |
1T08 |
2T08 |
Televisa Consolidated |
29%
|
35%
|
37%
|
37%
|
25%
|
35%
|
TV Azteca |
27%
|
34%
|
37%
|
48%
|
23%
|
33%
|
Televisa (Broadcast TV) |
40%
|
50%
|
52%
|
53%
|
39%
|
51%
|
Risks
Valuation
As well as other media
stocks in the world, Televisa’s multiples have contracted in the last years.
For our SOTP Valuation we assigned a multiple to each of TV’s business based on
global comparatives.
SOTP Valuación (US $M) |
|
|
|
|
|
Business |
TV Share |
EBITDA 08E |
EV/EBITDA 08E |
EV |
EV per Share |
TV Broadcasting |
100.0% |
$956.7 |
7.5x |
$7,175.2 |
$12.7 |
Pay TV Networks |
58.7% |
$119.1 |
5.6x |
$391.4 |
$0.7 |
Programing Exports |
100.0% |
$92.1 |
5.6x |
$516.0 |
$0.9 |
Publishing |
100.0% |
$65.0 |
7.0x |
$455.0 |
$0.8 |
Publishing Distribution |
100.0% |
$1.9 |
7.0x |
$13.3 |
$0.0 |
Sky |
100.0% |
$416.6 |
6.1x |
$2,541.4 |
$4.5 |
Cable & Telecom |
51.0% |
$194.0 |
7.5x |
$741.9 |
$1.3 |
Others |
100.0% |
$1.8 |
|
$1.8 |
$0.0 |
Corporate |
100.0% |
($33.8) |
|
($33.8) |
($0.1) |
Total |
|
|
|
$11,802.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Ocesa |
40.0% |
|
|
$110.3 |
$0.2 |
La Sexta |
40.0% |
|
|
$390.3 |
$0.7 |
TVI |
50.0% |
|
|
$71.4 |
$0.1 |
Volaris |
25.0% |
|
|
$39.6 |
$0.1 |
Total Afiliates |
|
|
|
$611.6 |
|
|
|
|
|
|
|
EV |
|
|
|
$12,413.8 |
|
Net Debt |
|
|
|
($79.0) |
|
Equity Value |
|
|
|
$12,334.8 |
|
No Shares |
|
|
|
563.5 |
|
Value per Share |
|
|
|
$21.9 |
|
Price |
|
|
|
$15.5 |
|
Upside |
|
|
|
41.2% |
|
show sort by |
Are you sure you want to close this position Grupo Televisa?
By closing position, I’m notifying VIC Members that at today’s market price, I no longer am recommending this position.
Are you sure you want to Flag this idea Grupo Televisa for removal?
Flagging an idea indicates that the idea does not meet the standards of the club and you believe it should be removed from the site. Once a threshold has been reached the idea will be removed.
You currently do not have message posting privilages, there are 1 way you can get the privilage.
Apply for or reactivate your full membership
You can apply for full membership by submitting an investment idea of your own. Or if you are in reactivation status, you need to reactivate your full membership.
What is wrong with message, "".