Pyramid Saimira Theatre
Sets an ambitious growth plan
To capitalise on existing theatre infrastructure and make the most of new film
releases
Pyramid Saimira Theatre (PSTL), promoted by V Natarajan, P S Saminathan and N
Narayanan, has produced 10 films since inception. It has since taken a strategic decision
to concentrate on film distribution and exhibition. The company set up its first theatre
in September 2005 and thereafter embarked on the mega-digital-theatre-chain project in
November 2005. Till filing the prospectus, PSTL had tied up with 148 screens with 90,906
seats in existing theatres in Tamil Nadu, Andhra Pradesh and Karnataka. The companys
project is the first of its kind in the world.
The objective of PSTL is to have presence in all categories of theatres including
malls, multiplexes, cineplexes and standalones across the country in Tier I, II and III
locations through long-term leases, improvement in their infrastructure and conversion
into digital theatres. The company is establishing an integrated network-operating center
to convert films into digital formats. Digital theatres will also function as the delivery
medium for other entertainment content and educational centres.
PSTL has tied up with Spirit Global Constructions Pvt. Ltd. for managing the operations
of 60 malls in Punjab and Himachal Pradesh. It has a walk-in agreement with Swatantra Land
and Finance to manage the operations of 22 malls in Haryana and 20 malls in Rajasthan. The
malls will be fully complete with all facilities such as multi screens, food courts,
entertainment zones, retail space, and parking space.
Strengths
- PSTLs strategy of digital distribution of films in a large number of theaters
simultaneously as well as improving the film viewing experience will help it to get
maximum revenues from the first week of release of new film. Shelf life of films has
reduced significantly and showing new films every week/fortnight is the key to success in
distribution and exhibition.
- The business model is an asset-light model. PSTL has signed a pay-per-view contract with
Value Media Pvt. Ltd. for 1,000 theatres for equipment and services for the digital cinema
system thereby avoiding a capital expenditure of Rs 160 crore. Also, all the standalone
theatres, malls, multiplexes and cineplexes are on long-term lease or revenue sharing
model, further lightening the capex burden.
- PSTL has the first-mover advantage in digitisation of theatres and digitisation of
films. The company will exhibit films and other content in digital mode without physical
prints. This will the company Rs 60,000 Rs 70,000 per movie per theatre and
approximately Rs 20 lakh per theatre per annum.
Weaknesses
- Since June 2006, promoters have bought and sold substantial number of shares at various
prices. Pre-issue, investment advisor Nirmal Kotechas equity stake at 41.92% is
higher than promoters stake of 27.34% (which will go down to 22% post-IPO). This is
quite low.
- PSTL is exhibiting films only for about a year. The company plans to scale up in a very
big way in a short span of time. It has plans to cover 1,550 locations and manage 2,000
theatres by 2010. Negotiating, handling and managing a large number of small theater
owners spread all over India will be a highly demanding job.
- PSTL is a new player in the exhibition/distribution industry and competes with other
established players, some of whom have been operating for a very long time and also have
deeper pockets as compared with PSTL. Its capability in Hindi film distribution is
unproven. In digital distribution, the company may have to contend with the Anil Dhirubhai
Ambani group, which is planning to enter the field using Reliance Communications
optic fiber network. Also, increase in the price of content on account of competition may
restrict profit.
Valuation
At the price band of Rs 88 - Rs 100, the annualised EPS for the half-year ended
September 2006 on post-issue equity works out to Rs 3.3 - Rs 3.5 and PE works out to 26.4
28.6. TTM PE of Entertainment/Electronic Media Software is 39.7. Companies in
similar business such as Adlabs Films has a PE of 36.4, and Inox Leisure 44.9. However,
the business model of PSTL is different from its competitors. The companys project
is exciting and can produce fast growth at a lower capital cost (which is what stock
market fancies), provided it gets executed as planned. The job will be highly demanding.
Pyramid Saimira: Issue Highlights |
Sector |
Entertainment/Electronic Media Software |
Sector TTM P/E |
39.7 |
No. of shares fresh issue (in lakh) |
84.44 - 95.95 |
No. of shares reserved for promoter (in lakh) |
9.31 - 11.61 |
No. of shares reserved for employees (in lakh) |
4.22 - 4.78 |
Price band (Rs) |
88 - 100 |
Post-issue promoter stake (%) |
22.37 - 22.47 |
Issue open / close |
11-12-2006/18-12-2006 |
Listing |
BSE/NSE |
Rating |
50/100 |
Pyramid Saimira Theatre: Financials |
Particulars |
0203 (12) |
0303 (12) |
0403 (12) |
0503 (12) |
0603 (12) |
0609 (6) |
Sales |
0.82 |
0.90 |
4.00 |
2.92 |
4.99 |
52.53 |
OPM (%) |
6.2 |
6.3 |
0.5 |
0.8 |
28.9 |
10.6 |
OP |
0.05 |
0.06 |
0.02 |
0.02 |
1.44 |
5.59 |
Other Income |
0.00 |
0.00 |
0.14 |
0.34 |
0.10 |
0.00 |
PBIDT |
0.05 |
0.06 |
0.16 |
0.36 |
1.54 |
5.59 |
Interest |
0.03 |
0.06 |
0.01 |
0.00 |
0.00 |
0.00 |
PBDT |
0.02 |
0.00 |
0.15 |
0.36 |
1.54 |
5.59 |
Depreciation |
0.00 |
0.00 |
0.00 |
0.01 |
0.04 |
0.08 |
PBT before EO |
0.02 |
0.00 |
0.15 |
0.36 |
1.51 |
5.51 |
EO |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
PBT after EO |
0.02 |
0.00 |
0.15 |
0.36 |
1.51 |
5.51 |
Tax |
0.00 |
0.00 |
0.01 |
0.01 |
-0.31 |
0.62 |
PAT |
0.02 |
0.00 |
0.15 |
0.35 |
1.82 |
4.90 |
EPS (Rs.)* |
0.0 |
0.0 |
0.1 |
0.1 |
0.6 |
3.5 |
EPS (Rs.) @ |
0.0 |
0.0 |
0.0 |
0.1 |
0.6 |
3.3 |
* Annualised on post-issue equity of Rs 28.27 crore (at higher
end). Face value Rs 10.
@ Annualised on post-issue equity of Rs 29.42 crore (at lower end). Face value Rs 10.
Figures in Rs crore.
Source: Capitaline Corporate Database |
Pyramid Saimira Theatre: Objects of Issue |
Particulars |
Amount
(in Rs crore) |
Cost of renovation & upgradation of theatres & other footfall rights |
36.80 |
Plant & machinery & installation cost for digitisation of theatres |
24.14 |
Plant & machinery and other cost for central network operating center |
3.01 |
Recovery security deposit with theatres & multiplexes |
20.34 |
Recovery security deposit with VMPL |
7.10 |
Preliminary expenses |
15.00 |
Brand building |
4.00 |
Working capital |
7.80 |
Cost relating to public issue |
5.00 |
Contingencies |
1.50 |
|