Merger and Acquisition

Maliha Jahan
Maliha JahanUnder Graduation [BBA] Student um University Of Dhaka

In Bangldesh why in what financial condition airtel has acquired warid.

Case Analysis
Airtels’ Acquistion
of Warid
LocalPerspective
4/30/2015
Submitted To Honourable Course Teacher
Md. Maksudur Rahman Sarker, FCMA
Professor
Dept. of Accounting & Information
Systems
University of Dhaka
Submitted By:
Group B: EXID-1
Md. Naymur Rahman 19110
Ashraf Siddique 19117
Masud Rana 19130
Shohan Molla 19 116
Kaniz Fatema Nourine 19 141
Maliha Jahan 19 146
The acquisition of Airtels’ Warid is one fo significant chapter in the Bangladeshi
telecommunication market. Since the acquisition Airtel has been serving very well to the
consumers. After the launch of 3G service the standard of service have furthered a step. The
financial analysis of pre, post and current acquisition is discussed here.
PRE-ACQUISITION SITUATION OF AIRTEL & WARID:
Bharti Airtel Limited is a leading global telecommunications company with operations in 20
countries across Asia and Africa. Headquartered in New Delhi, India, the company ranks
amongst the top 4 mobile service providers globally in terms of subscribers. In India, the
company's product offerings include 2G, 3G and 4G wireless services, mobile commerce,
fixed line services, high speed DSL broadband, IPTV, DTH, enterprise services including
national & international long distance services to carriers. In the rest of the geographies, it
offers 2G, 3G wireless services and mobile commerce. Bharti Airtel had nearly 287 million
customers across its operations at the end of Dec 2013.
Airtel Bangladesh Limited is a GSM-based cellular operator in Bangladesh. Airtel is the sixth
mobile phone carrier to enter the Bangladesh market, and originally launched commercial
operations under the brand name "Warid Telecom" on May 10, 2007. As an emerging
company Airtel is doing extremely well. After the launch of Airtel in Bangladesh, the
competition has become more strengthen among the telecom operators. Each of them is
fighting to boost up its market share by offering new promotion and benefits to the
customers. Since, all of the operators are offering almost same categories of products it has
become a big challenge to retain the existing subscribers and acquisition of new customers.
At this moment Airtel is trying to reach the customers with various promotional activities and
is attempting to make their brand presence felt.
Through their significant advances in Bangladesh, Airtel is moving ahead on the track to
achieve their goals. The purpose of making this report was to know about the changes that
took place when Airtel took over Warid in 2010. There were lots of rumors of this change
from 2008 and it was more like an open secret within the organization that Airtel will merge
with Warid.
There were lots of tensions that people will lose their job, but Airtel’s business model is such
that nobody lost their job, instead the IT officials got the chance to work in IBM, Ericsson
and Siemens. So the change was good and employees adapted pretty nicely. However the
Human Resource practices of Warid were very firm so employee dissatisfaction were pretty
high, but Airtel put a lot of emphasis on employee engagement, so turnover rate in Airtel is
almost zero. A quarter after its Airtel Bangladesh business broke even at an EBITDA level,
Bharti Airtel has announced that it will acquire the remaining 30% stake in the venture from
Warid Telecom.
OVERVIEW OF FINANCIAL POSITION OF ACCQUIRING COMPANY LAST 5
YEAR
Mar
'09 Mar '08 Mar '07 Mar '06 Mar '05
Investment Valuation Ratios
Face Value 10.00 10.00 10.00 10.00 10.00
Dividend Per Share -- -- -- -- --
Operating Profit Per Share (Tk) 81.34 74.14 48.16 27.85 20.50
Net Operating Profit Per Share (Tk) 196.77142.33 97.16 61.59 43.77
Free Reserves Per Share (Tk) 123.5184.32 50.12 28.20 12.31
Bonus in Equity Capital 82.51 79.89 79.98 80.06 81.81
Profitability Ratios
Operating Profit Margin(%) 41.33 42.13 40.36 35.67 37.24
Profit Before Interest And Tax
Margin(%)
28.61 28.99 26.88 22.84 24.27
Gross Profit Margin(%) 28.82 29.28 27.07 22.97 24.36
Cash Profit Margin(%) 38.64 38.47 36.07 31.51 29.16
Adjusted Cash Margin(%) 38.64 48.31 45.02 41.00 38.72
Net Profit Margin(%) 20.88 23.44 21.90 17.29 14.87
Adjusted Net Profit Margin(%) 20.88 23.44 21.90 17.29 14.87
Return On Capital Employed(%) 25.30 25.05 29.50 21.51 19.29
Return On Net Worth(%) 27.11 29.52 35.46 27.62 27.09
Adjusted Return on Net Worth(%) 33.04 43.23 50.02 43.48 43.41
Return on Assets Excluding Revaluations 152.69114.15 60.41 38.76 24.13
Return on Assets Including Revaluations 152.70114.16 60.42 38.77 24.14
Return on Long Term Funds(%) 26.26 34.18 40.61 36.20 29.12
Liquidity And Solvency Ratios
Current Ratio 0.60 0.49 0.46 0.36 0.48
Quick Ratio 0.64 0.47 0.45 0.43 0.48
Debt Equity Ratio 0.47 0.44 0.46 0.65 1.10
Long Term Debt Equity Ratio 0.41 0.42 0.43 0.40 0.99
ENTRY OF AIRTEEL:
Airtel had entered the Bangladesh market in January 2010 with the acquisition of a majority
70% stake in the company from Warid. This is also the second acquisition of stake from
Warid announced in recent times – Airtel had acquired Warid Uganda a week and a half ago,
increasing its customer base in Uganda by 2.8 million to 7.4 million customers.
We’re not very sure of how many customers Airtel has in Bangladesh. Airtel’s quarterly
report for last quarter says that the company had 5.8 million customers in Bangladesh (at the
end of December 2012), with mobile services across 64 districts of Bangladesh with a
distribution network comprising of around 89,000 retailers across the country.
However, the website of the Bangladesh telecom regulator states that Airtel’s customer base
was 7.472 million, at the end of March 2013. Given the slow rate of growth of subscribers in
Bangladesh, we’re not sure how Airtel might have ended up adding over 1.5 million
subscribers in the quarter, especially since it apparently took a year and a half for the
company to grow from 5 million subscribers to 5.8 million.
In any case, the numbers on the Bangladesh Telecom regulators website states that the
country had 99.871 million active subscribers at the end of March 2013, thus giving Airtel a
marketshare of around 7.4%. Grameen Phone leads the pack with 41.792 million active
subscribers. Banglalink at 25.921, Robi Axiata at 21.403, and Airtel at a distant number four.
Airtel doesn’t disclose revenues for Bangladesh separately: its financial disclosures look at
two two major segments – “India & South Asia”, which includes Bangladesh and Sri Lanka,
and Africa, which has 17 countries.
SITUATION OF WARID;
In December 2005, Warid Telecom International LLC obtained a 15-year GSM license to
operate as the sixth mobile phone operator in Bangladesh for US$50 million. Warid
Bangladesh started rolling out its network from mid-2006, and launched commercial
operations on May 10, 2007, covering 26 districts. It uses the code 16 preceded by the code
number of Bangladesh +880. Warid Bangladesh has acquired a million subscribers within 70
days of launch.
Warid Telecom sold 70% of its stake in Bangladesh operations to India's Bharti Airtel for
US$300 million receiving regulatory approval from the Bangladesh Telecommunication
Regulatory Commission (BTRC) on January 4, 2010
IMPORTANT RATIO OF AIRTEL BEFORE ACQUISITION:
Mar
'09
Mar '08 Mar '07 Mar '06 Mar '05
Investment Valuation Ratios
Face Value 10.00 10.00 10.00 10.00 10.00
Dividend Per Share -- -- -- -- --
Operating Profit Per Share (Tk) 81.34 74.14 48.16 27.85 20.50
Net Operating Profit Per Share (Tk) 196.77142.33 97.16 61.59 43.77
Free Reserves Per Share (Tk) 123.5184.32 50.12 28.20 12.31
Bonus in Equity Capital 82.51 79.89 79.98 80.06 81.81
Profitability Ratios
Operating Profit Margin(%) 41.33 42.13 40.36 35.67 37.24
Profit Before Interest And Tax
Margin(%)
28.61 28.99 26.88 22.84 24.27
Gross Profit Margin(%) 28.82 29.28 27.07 22.97 24.36
Cash Profit Margin(%) 38.64 38.47 36.07 31.51 29.16
Adjusted Cash Margin(%) 38.64 48.31 45.02 41.00 38.72
Net Profit Margin(%) 20.88 23.44 21.90 17.29 14.87
Adjusted Net Profit Margin(%) 20.88 23.44 21.90 17.29 14.87
Return On Capital Employed(%) 25.30 25.05 29.50 21.51 19.29
Return On Net Worth(%) 27.11 29.52 35.46 27.62 27.09
Adjusted Return on Net Worth(%) 33.04 43.23 50.02 43.48 43.41
Return on Assets Excluding
Revaluations
152.69114.15 60.41 38.76 24.13
Return on Assets Including
Revaluations
152.70114.16 60.42 38.77 24.14
Return on Long Term Funds(%) 26.26 34.18 40.61 36.20 29.12
Liquidity And Solvency Ratios
Current Ratio 0.60 0.49 0.46 0.36 0.48
Quick Ratio 0.64 0.47 0.45 0.43 0.48
Debt Equity Ratio 0.47 0.44 0.46 0.65 1.10
Long Term Debt Equity Ratio 0.41 0.42 0.43 0.40 0.99
Debt Coverage Ratios
Interest Cover 37.57 35.90 21.80 13.35 6.61
Total Debt to Owners Fund 0.47 0.44 0.46 0.65 1.10
Financial Charges Coverage Ratio 24.89 36.18 30.60 22.38 12.06
Financial Charges Coverage Ratio
Post Tax
21.31 26.76 23.09 16.28 8.63
Management Efficiency Ratios
Inventory Turnover Ratio 388.00236.47 201.94 305.89 148.89
Debtors Turnover Ratio 13.02 11.47 12.34 12.57 12.75
Investments Turnover Ratio 388.00236.47 201.94 305.89 148.89
Fixed Assets Turnover Ratio 0.68 0.70 0.74 0.72 0.72
Total Assets Turnover Ratio 0.92 0.95 1.33 1.23 1.18
Asset Turnover Ratio 0.68 0.70 0.74 0.72 0.72
POST ACUISITION SITUATION OF AIRTEL:
In 2010 the Airtel telecommunication acquired the 70% share and In 2011 it required the
remaining portion of the shares of the WARID telecommunication. In Bangladesh the post
acquired period which was 2010, the ranking of the Airtel get the 4th place which previously
was 6th. Airtel replaces the ROBI.
In that time the face value of the shares also increases from 10 TK to 15TK and in outside
market those equity shares sold out at a price of 230 TK. In that time the growth rate of per
shares were 2%. Due to insufficient network coverage the revenue of this company falls in
2012.
CURRENT SITUATION OF AIRTEL:
As per the coverage area, share value, number of users and the profitability the current
positions of the AIRTEL is 3rd. In country’s point of view the AIRTEL provides most of the
exclusive offers to its customers and due to cheap call rate it grabs the most of the customers
of Bangladesh which is now 6.5 million.
The per share value of the AIRTEL is 26.58 and the equity per shares sold in the open market
is 267.5TK.
IMPORTANT RATIO OF AIRTEL ACQUISITION:
Here the ratios of Airtel telecommunication from the 2010 to 2013 that means the after
acquisition and current situation are given below:
Mar
'10
Mar
'11
Mar
'12
Mar
'13
Investment Valuation Ratios
Face Value 15.00 19.70 21.00 25.6
Dividend Per Share -- -- -- --
Operating Profit Per Share (Tk) 85.34 79.14 88.16 91.85
Net Operating Profit Per Share (Tk) 176.77182.33 187.16 191.59
Free Reserves Per Share (Tk) 123.5184.32 50.12 28.20
Bonus in Equity Capital 82.51 79.89 79.98 80.06
Profitability Ratios
Operating Profit Margin(%) 41.33 42.13 40.36 35.67
Profit Before Interest And Tax
Margin(%)
28.61 28.99 26.88 22.84
Gross Profit Margin(%) 28.82 29.28 27.07 22.97
Cash Profit Margin(%) 38.64 38.47 36.07 31.51
Adjusted Cash Margin(%) 38.64 48.31 45.02 41.00
Net Profit Margin(%) 20.88 23.44 21.90 17.29
Adjusted Net Profit Margin(%) 20.88 23.44 21.90 17.29
Return On Capital Employed(%) 25.30 25.05 29.50 21.51
Return On Net Worth(%) 27.11 29.52 35.46 27.62
Adjusted Return on Net Worth(%) 33.04 43.23 50.02 43.48
Return on Assets Excluding
Revaluations
152.69114.15 60.41 38.76
Return on Assets Including
Revaluations
152.70114.16 60.42 38.77
Return on Long Term Funds(%) 26.26 34.18 40.61 36.20
Liquidity And Solvency Ratios
Current Ratio 0.60 0.59 0.76 0.86
Quick Ratio 0.64 0.77 0.45 0.43
Debt Equity Ratio 0.87 0.64 0.46 0.65
Long Term Debt Equity Ratio 0.41 0.42 0.43 0.40
Debt Coverage Ratios
Interest Cover 67.57 75.90 81.80 86.35
Total Debt to Owners Fund 0.47 0.44 0.46 0.65
Financial Charges Coverage Ratio 24.89 36.18 30.60 22.38
Financial Charges Coverage Ratio
Post Tax
21.31 26.76 23.09 16.28
Management Efficiency Ratios
Inventory Turnover Ratio 388.00236.47 201.94 305.89
Debtors Turnover Ratio 13.02 11.47 12.34 12.57
Investments Turnover Ratio 388.00236.47 201.94 305.89
Fixed Assets Turnover Ratio 0.68 0.70 0.74 0.72
Total Assets Turnover Ratio 0.92 1.5 1.53 1.83
Asset Turnover Ratio 0.68 0.70 0.74 0.72
The graphical representation of the ratios:
Mar '10
0
100
200
300
400
InvestmentValuationRatios
DividendPerShare
NetOperatingProfitPerShare(Rs)
BonusinEquityCapital
OperatingProfitMargin(%)
GrossProfitMargin(%)
AdjustedCashMargin(%)
AdjustedNetProfitMargin(%)
ReturnOnNetWorth(%)
ReturnonAssetsExcludingRevaluations
ReturnonLongTermFunds(%)
CurrentRatio
DebtEquityRatio
DebtCoverageRatios
TotalDebttoOwnersFund
FinancialChargesCoverageRatioPostTax
InventoryTurnoverRatio
InvestmentsTurnoverRatio
TotalAssetsTurnoverRatio
Mar '10
Mar '11
Mar '12
Mar '13
Airtel has been conducting its business with enormous goodwill’s in the market. Specially
young generations have find it’s very convincible to keep connecting with their friends and
family. As a result this acquisition has become a successful in Bangladesh. Airtel is now one
of leading Telecommunication Company in Bangladesh.

Recomendados

Bharti airtel von
Bharti airtelBharti airtel
Bharti airtel79850
873 views44 Folien
ADC India: FY15 net profit up 50% y/y to INR49.8m; Firstcall recommend 'Buy' von
ADC India: FY15 net profit up 50% y/y to INR49.8m; Firstcall recommend 'Buy'ADC India: FY15 net profit up 50% y/y to INR49.8m; Firstcall recommend 'Buy'
ADC India: FY15 net profit up 50% y/y to INR49.8m; Firstcall recommend 'Buy'IndiaNotes.com
149 views9 Folien
Buy D-Link (India) as rollout of 4G services drives demand for networking von
Buy D-Link (India) as rollout of 4G services drives demand for networkingBuy D-Link (India) as rollout of 4G services drives demand for networking
Buy D-Link (India) as rollout of 4G services drives demand for networkingIndiaNotes.com
155 views9 Folien
Firstcall gillette 01jun15[1] von
Firstcall gillette 01jun15[1]Firstcall gillette 01jun15[1]
Firstcall gillette 01jun15[1]IndiaNotes.com
340 views10 Folien
Nl telecom july 18 - july 24, 2015 von
Nl telecom july 18 - july 24, 2015Nl telecom july 18 - july 24, 2015
Nl telecom july 18 - july 24, 2015Gyan Research And Analytics
209 views4 Folien
Airtel & Telenor Merger von
Airtel & Telenor MergerAirtel & Telenor Merger
Airtel & Telenor MergerAnmol Chaturvedi
4.4K views13 Folien

Más contenido relacionado

Was ist angesagt?

Vodafone crs (1) von
Vodafone crs (1)Vodafone crs (1)
Vodafone crs (1)Sneha Singh
916 views22 Folien
Cadila Healthcare: Sales jump 22% during Q4FY14, buy - Firstcall India Equity von
Cadila Healthcare: Sales jump 22% during Q4FY14, buy - Firstcall India EquityCadila Healthcare: Sales jump 22% during Q4FY14, buy - Firstcall India Equity
Cadila Healthcare: Sales jump 22% during Q4FY14, buy - Firstcall India EquityIndiaNotes.com
538 views10 Folien
Vidhi Dyestuffs: To keep its growth story in the coming quarters also von
Vidhi Dyestuffs: To keep its growth story in the coming quarters alsoVidhi Dyestuffs: To keep its growth story in the coming quarters also
Vidhi Dyestuffs: To keep its growth story in the coming quarters alsoIndiaNotes.com
643 views9 Folien
Apollo Tyres approves further expansion of the Truck & Bus radial tyre capacity von
Apollo Tyres approves further expansion of the Truck & Bus radial tyre capacityApollo Tyres approves further expansion of the Truck & Bus radial tyre capacity
Apollo Tyres approves further expansion of the Truck & Bus radial tyre capacityIndiaNotes.com
1.3K views11 Folien
Hester Biosciences gets manufacturing licence for 2 additional poultry vaccines von
Hester Biosciences gets manufacturing licence for 2 additional poultry vaccinesHester Biosciences gets manufacturing licence for 2 additional poultry vaccines
Hester Biosciences gets manufacturing licence for 2 additional poultry vaccinesIndiaNotes.com
571 views11 Folien
Buy Abbott India; Pharma sector to grow at CAGR of 20% over next 5 years von
Buy Abbott India; Pharma sector to grow at CAGR of 20% over next 5 yearsBuy Abbott India; Pharma sector to grow at CAGR of 20% over next 5 years
Buy Abbott India; Pharma sector to grow at CAGR of 20% over next 5 yearsIndiaNotes.com
528 views9 Folien

Was ist angesagt?(18)

Cadila Healthcare: Sales jump 22% during Q4FY14, buy - Firstcall India Equity von IndiaNotes.com
Cadila Healthcare: Sales jump 22% during Q4FY14, buy - Firstcall India EquityCadila Healthcare: Sales jump 22% during Q4FY14, buy - Firstcall India Equity
Cadila Healthcare: Sales jump 22% during Q4FY14, buy - Firstcall India Equity
IndiaNotes.com538 views
Vidhi Dyestuffs: To keep its growth story in the coming quarters also von IndiaNotes.com
Vidhi Dyestuffs: To keep its growth story in the coming quarters alsoVidhi Dyestuffs: To keep its growth story in the coming quarters also
Vidhi Dyestuffs: To keep its growth story in the coming quarters also
IndiaNotes.com643 views
Apollo Tyres approves further expansion of the Truck & Bus radial tyre capacity von IndiaNotes.com
Apollo Tyres approves further expansion of the Truck & Bus radial tyre capacityApollo Tyres approves further expansion of the Truck & Bus radial tyre capacity
Apollo Tyres approves further expansion of the Truck & Bus radial tyre capacity
IndiaNotes.com1.3K views
Hester Biosciences gets manufacturing licence for 2 additional poultry vaccines von IndiaNotes.com
Hester Biosciences gets manufacturing licence for 2 additional poultry vaccinesHester Biosciences gets manufacturing licence for 2 additional poultry vaccines
Hester Biosciences gets manufacturing licence for 2 additional poultry vaccines
IndiaNotes.com571 views
Buy Abbott India; Pharma sector to grow at CAGR of 20% over next 5 years von IndiaNotes.com
Buy Abbott India; Pharma sector to grow at CAGR of 20% over next 5 yearsBuy Abbott India; Pharma sector to grow at CAGR of 20% over next 5 years
Buy Abbott India; Pharma sector to grow at CAGR of 20% over next 5 years
IndiaNotes.com528 views
JIO effect:Airtel mergers with telenor von Headson Peter
JIO effect:Airtel mergers with telenorJIO effect:Airtel mergers with telenor
JIO effect:Airtel mergers with telenor
Headson Peter1K views
GSK Consumer: Horlicks strengthens its position as No.1 brand across India von IndiaNotes.com
GSK Consumer: Horlicks strengthens its position as No.1 brand across IndiaGSK Consumer: Horlicks strengthens its position as No.1 brand across India
GSK Consumer: Horlicks strengthens its position as No.1 brand across India
IndiaNotes.com821 views
GSK Consumer: Operating Profit ramps up by 16.29% in Q4FY15; Buy von IndiaNotes.com
GSK Consumer: Operating Profit ramps up by 16.29% in Q4FY15; BuyGSK Consumer: Operating Profit ramps up by 16.29% in Q4FY15; Buy
GSK Consumer: Operating Profit ramps up by 16.29% in Q4FY15; Buy
IndiaNotes.com301 views
:: Telecom Sector - The Erstwhile Golden Goose Of India :: von RBSA Advisors
:: Telecom Sector - The Erstwhile Golden Goose Of India :::: Telecom Sector - The Erstwhile Golden Goose Of India ::
:: Telecom Sector - The Erstwhile Golden Goose Of India ::
RBSA Advisors163 views
ITC stocks and financials von Santosh Lal
ITC stocks and financialsITC stocks and financials
ITC stocks and financials
Santosh Lal757 views

Similar a Merger and Acquisition

Bharti airtel-annual-report-2012 von
Bharti airtel-annual-report-2012Bharti airtel-annual-report-2012
Bharti airtel-annual-report-2012prasoonster
3.8K views240 Folien
WorlCall Telecommunication Limited von
WorlCall Telecommunication LimitedWorlCall Telecommunication Limited
WorlCall Telecommunication Limitedharry3114
1.2K views25 Folien
ATS Company Reports: Vakrangee Ltd von
ATS Company Reports: Vakrangee LtdATS Company Reports: Vakrangee Ltd
ATS Company Reports: Vakrangee LtdAditya Trading Solutions Pvt Ltd
321 views13 Folien
Medium to Long Term Investment Idea: Capital Trust von
Medium to Long Term Investment Idea: Capital TrustMedium to Long Term Investment Idea: Capital Trust
Medium to Long Term Investment Idea: Capital TrustIndiaNotes.com
333 views9 Folien
Bharti Airtel von
Bharti Airtel Bharti Airtel
Bharti Airtel Rohit Parkar
1.8K views41 Folien
ATS Company Reports: Finolex cables ltd von
ATS Company Reports: Finolex cables ltdATS Company Reports: Finolex cables ltd
ATS Company Reports: Finolex cables ltdAditya Trading Solutions Pvt Ltd
599 views14 Folien

Similar a Merger and Acquisition(20)

Bharti airtel-annual-report-2012 von prasoonster
Bharti airtel-annual-report-2012Bharti airtel-annual-report-2012
Bharti airtel-annual-report-2012
prasoonster3.8K views
WorlCall Telecommunication Limited von harry3114
WorlCall Telecommunication LimitedWorlCall Telecommunication Limited
WorlCall Telecommunication Limited
harry31141.2K views
Medium to Long Term Investment Idea: Capital Trust von IndiaNotes.com
Medium to Long Term Investment Idea: Capital TrustMedium to Long Term Investment Idea: Capital Trust
Medium to Long Term Investment Idea: Capital Trust
IndiaNotes.com333 views
Taiwan Mobile Co., Ltd. 4Q13 Results Summary von Mr Nyak
Taiwan Mobile Co., Ltd.    4Q13 Results Summary Taiwan Mobile Co., Ltd.    4Q13 Results Summary
Taiwan Mobile Co., Ltd. 4Q13 Results Summary
Mr Nyak643 views
fundamental analysis and valuation of public sector power companies von Nitin Jaggi
fundamental analysis and valuation of public sector power companiesfundamental analysis and valuation of public sector power companies
fundamental analysis and valuation of public sector power companies
Nitin Jaggi2.8K views
Buy this burgeoning IT scrip for target of 290, 6 new product orders won in Q... von IndiaNotes.com
Buy this burgeoning IT scrip for target of 290, 6 new product orders won in Q...Buy this burgeoning IT scrip for target of 290, 6 new product orders won in Q...
Buy this burgeoning IT scrip for target of 290, 6 new product orders won in Q...
IndiaNotes.com193 views
Comparative Analysis of Financial Statement Of IT industries von Pranav Veerani
 Comparative Analysis of Financial Statement OfIT industries Comparative Analysis of Financial Statement OfIT industries
Comparative Analysis of Financial Statement Of IT industries
Pranav Veerani1.8K views
Medium-Long term investment: Buy NIIT for target price of 408 von IndiaNotes.com
Medium-Long term investment: Buy NIIT for target price of 408Medium-Long term investment: Buy NIIT for target price of 408
Medium-Long term investment: Buy NIIT for target price of 408
IndiaNotes.com272 views
Financial report on airtel von student of MBA
Financial report on airtelFinancial report on airtel
Financial report on airtel
student of MBA10.1K views
Voltas Q4FY15: Firstcall recommend 'Buy' von IndiaNotes.com
Voltas Q4FY15: Firstcall recommend 'Buy'Voltas Q4FY15: Firstcall recommend 'Buy'
Voltas Q4FY15: Firstcall recommend 'Buy'
IndiaNotes.com192 views

Más de Maliha Jahan

Job costing power point show von
Job costing power point showJob costing power point show
Job costing power point showMaliha Jahan
3.9K views29 Folien
Social media marketing von
Social media marketingSocial media marketing
Social media marketingMaliha Jahan
648 views15 Folien
Cost Allocation Method von
Cost Allocation MethodCost Allocation Method
Cost Allocation MethodMaliha Jahan
2.9K views9 Folien
IAS 27 Consolidated Financial Statements von
IAS 27 Consolidated Financial StatementsIAS 27 Consolidated Financial Statements
IAS 27 Consolidated Financial StatementsMaliha Jahan
4.3K views33 Folien
Volunteer disclosure & environmental reporting von
Volunteer disclosure & environmental reportingVolunteer disclosure & environmental reporting
Volunteer disclosure & environmental reportingMaliha Jahan
840 views17 Folien
Communicating customer value & integrated communicating strategy von
Communicating customer value & integrated communicating strategyCommunicating customer value & integrated communicating strategy
Communicating customer value & integrated communicating strategyMaliha Jahan
2.4K views35 Folien

Más de Maliha Jahan(12)

Job costing power point show von Maliha Jahan
Job costing power point showJob costing power point show
Job costing power point show
Maliha Jahan3.9K views
Social media marketing von Maliha Jahan
Social media marketingSocial media marketing
Social media marketing
Maliha Jahan648 views
Cost Allocation Method von Maliha Jahan
Cost Allocation MethodCost Allocation Method
Cost Allocation Method
Maliha Jahan2.9K views
IAS 27 Consolidated Financial Statements von Maliha Jahan
IAS 27 Consolidated Financial StatementsIAS 27 Consolidated Financial Statements
IAS 27 Consolidated Financial Statements
Maliha Jahan4.3K views
Volunteer disclosure & environmental reporting von Maliha Jahan
Volunteer disclosure & environmental reportingVolunteer disclosure & environmental reporting
Volunteer disclosure & environmental reporting
Maliha Jahan840 views
Communicating customer value & integrated communicating strategy von Maliha Jahan
Communicating customer value & integrated communicating strategyCommunicating customer value & integrated communicating strategy
Communicating customer value & integrated communicating strategy
Maliha Jahan2.4K views
High Level Language (HLL) von Maliha Jahan
High Level Language (HLL)High Level Language (HLL)
High Level Language (HLL)
Maliha Jahan11.3K views
INTERNATIONAL BUSINESS [ COCA COLA] von Maliha Jahan
INTERNATIONAL BUSINESS [ COCA COLA] INTERNATIONAL BUSINESS [ COCA COLA]
INTERNATIONAL BUSINESS [ COCA COLA]
Maliha Jahan20K views
SUCCESSFUL ENTREPRENEUR von Maliha Jahan
SUCCESSFUL ENTREPRENEURSUCCESSFUL ENTREPRENEUR
SUCCESSFUL ENTREPRENEUR
Maliha Jahan1.3K views
SME in Bangladesh von Maliha Jahan
SME in BangladeshSME in Bangladesh
SME in Bangladesh
Maliha Jahan22.7K views
Climate,people,race of BD von Maliha Jahan
Climate,people,race of BDClimate,people,race of BD
Climate,people,race of BD
Maliha Jahan2K views
Agriculture bangladesh von Maliha Jahan
Agriculture bangladeshAgriculture bangladesh
Agriculture bangladesh
Maliha Jahan16.8K views

Último

December 2023 - Meat on the Bones von
December 2023 - Meat on the BonesDecember 2023 - Meat on the Bones
December 2023 - Meat on the BonesNZSG
32 views11 Folien
auto dialer aegis.pdf von
auto dialer aegis.pdfauto dialer aegis.pdf
auto dialer aegis.pdfVoiceLogger1
16 views1 Folie
Taryn_Stejskal_The 5 Practices of Highly Resilient People 30 Nov 2023 Officer... von
Taryn_Stejskal_The 5 Practices of Highly Resilient People 30 Nov 2023 Officer...Taryn_Stejskal_The 5 Practices of Highly Resilient People 30 Nov 2023 Officer...
Taryn_Stejskal_The 5 Practices of Highly Resilient People 30 Nov 2023 Officer...bradgallagher6
25 views37 Folien
Irigoyen_231129 - Around the world in 5 questions.pdf von
Irigoyen_231129 - Around the world in 5 questions.pdfIrigoyen_231129 - Around the world in 5 questions.pdf
Irigoyen_231129 - Around the world in 5 questions.pdfbradgallagher6
16 views38 Folien
The Talent Management Navigator Performance Management von
The Talent Management Navigator Performance ManagementThe Talent Management Navigator Performance Management
The Talent Management Navigator Performance ManagementSeta Wicaksana
39 views36 Folien
Imports Next Level.pdf von
Imports Next Level.pdfImports Next Level.pdf
Imports Next Level.pdfBloomerang
179 views32 Folien

Último(20)

December 2023 - Meat on the Bones von NZSG
December 2023 - Meat on the BonesDecember 2023 - Meat on the Bones
December 2023 - Meat on the Bones
NZSG32 views
Taryn_Stejskal_The 5 Practices of Highly Resilient People 30 Nov 2023 Officer... von bradgallagher6
Taryn_Stejskal_The 5 Practices of Highly Resilient People 30 Nov 2023 Officer...Taryn_Stejskal_The 5 Practices of Highly Resilient People 30 Nov 2023 Officer...
Taryn_Stejskal_The 5 Practices of Highly Resilient People 30 Nov 2023 Officer...
bradgallagher625 views
Irigoyen_231129 - Around the world in 5 questions.pdf von bradgallagher6
Irigoyen_231129 - Around the world in 5 questions.pdfIrigoyen_231129 - Around the world in 5 questions.pdf
Irigoyen_231129 - Around the world in 5 questions.pdf
bradgallagher616 views
The Talent Management Navigator Performance Management von Seta Wicaksana
The Talent Management Navigator Performance ManagementThe Talent Management Navigator Performance Management
The Talent Management Navigator Performance Management
Seta Wicaksana39 views
Imports Next Level.pdf von Bloomerang
Imports Next Level.pdfImports Next Level.pdf
Imports Next Level.pdf
Bloomerang179 views
Bloomerang Thank Yous Dec 2023.pdf von Bloomerang
Bloomerang Thank Yous Dec 2023.pdfBloomerang Thank Yous Dec 2023.pdf
Bloomerang Thank Yous Dec 2023.pdf
Bloomerang168 views
Why are KPIs(key performance indicators) important? von Epixel MLM Software
Why are KPIs(key performance indicators) important? Why are KPIs(key performance indicators) important?
Why are KPIs(key performance indicators) important?
Bloomerang_Forecasting Your Fundraising Revenue 2024.pptx.pdf von Bloomerang
Bloomerang_Forecasting Your Fundraising Revenue 2024.pptx.pdfBloomerang_Forecasting Your Fundraising Revenue 2024.pptx.pdf
Bloomerang_Forecasting Your Fundraising Revenue 2024.pptx.pdf
Bloomerang194 views
Integrating Talent Management Practices von Seta Wicaksana
Integrating Talent Management PracticesIntegrating Talent Management Practices
Integrating Talent Management Practices
Seta Wicaksana161 views
Assignment 4: Reporting to Management.pptx von BethanyAline
Assignment 4: Reporting to Management.pptxAssignment 4: Reporting to Management.pptx
Assignment 4: Reporting to Management.pptx
BethanyAline26 views
23.12.07 Bloomerang - 2023-12-06 21.39.56.pdf von Bloomerang
23.12.07 Bloomerang - 2023-12-06 21.39.56.pdf23.12.07 Bloomerang - 2023-12-06 21.39.56.pdf
23.12.07 Bloomerang - 2023-12-06 21.39.56.pdf
Bloomerang118 views
Navigating the Complexity of Derivatives Valuation 📈 von ValAdvisor
Navigating the Complexity of Derivatives Valuation 📈Navigating the Complexity of Derivatives Valuation 📈
Navigating the Complexity of Derivatives Valuation 📈
ValAdvisor17 views

Merger and Acquisition

  • 1. Case Analysis Airtels’ Acquistion of Warid LocalPerspective 4/30/2015
  • 2. Submitted To Honourable Course Teacher Md. Maksudur Rahman Sarker, FCMA Professor Dept. of Accounting & Information Systems University of Dhaka
  • 3. Submitted By: Group B: EXID-1 Md. Naymur Rahman 19110 Ashraf Siddique 19117 Masud Rana 19130 Shohan Molla 19 116 Kaniz Fatema Nourine 19 141 Maliha Jahan 19 146
  • 4. The acquisition of Airtels’ Warid is one fo significant chapter in the Bangladeshi telecommunication market. Since the acquisition Airtel has been serving very well to the consumers. After the launch of 3G service the standard of service have furthered a step. The financial analysis of pre, post and current acquisition is discussed here. PRE-ACQUISITION SITUATION OF AIRTEL & WARID: Bharti Airtel Limited is a leading global telecommunications company with operations in 20 countries across Asia and Africa. Headquartered in New Delhi, India, the company ranks amongst the top 4 mobile service providers globally in terms of subscribers. In India, the company's product offerings include 2G, 3G and 4G wireless services, mobile commerce, fixed line services, high speed DSL broadband, IPTV, DTH, enterprise services including national & international long distance services to carriers. In the rest of the geographies, it offers 2G, 3G wireless services and mobile commerce. Bharti Airtel had nearly 287 million customers across its operations at the end of Dec 2013. Airtel Bangladesh Limited is a GSM-based cellular operator in Bangladesh. Airtel is the sixth mobile phone carrier to enter the Bangladesh market, and originally launched commercial operations under the brand name "Warid Telecom" on May 10, 2007. As an emerging company Airtel is doing extremely well. After the launch of Airtel in Bangladesh, the competition has become more strengthen among the telecom operators. Each of them is fighting to boost up its market share by offering new promotion and benefits to the customers. Since, all of the operators are offering almost same categories of products it has become a big challenge to retain the existing subscribers and acquisition of new customers.
  • 5. At this moment Airtel is trying to reach the customers with various promotional activities and is attempting to make their brand presence felt. Through their significant advances in Bangladesh, Airtel is moving ahead on the track to achieve their goals. The purpose of making this report was to know about the changes that took place when Airtel took over Warid in 2010. There were lots of rumors of this change from 2008 and it was more like an open secret within the organization that Airtel will merge with Warid. There were lots of tensions that people will lose their job, but Airtel’s business model is such that nobody lost their job, instead the IT officials got the chance to work in IBM, Ericsson and Siemens. So the change was good and employees adapted pretty nicely. However the Human Resource practices of Warid were very firm so employee dissatisfaction were pretty high, but Airtel put a lot of emphasis on employee engagement, so turnover rate in Airtel is almost zero. A quarter after its Airtel Bangladesh business broke even at an EBITDA level, Bharti Airtel has announced that it will acquire the remaining 30% stake in the venture from Warid Telecom. OVERVIEW OF FINANCIAL POSITION OF ACCQUIRING COMPANY LAST 5 YEAR Mar '09 Mar '08 Mar '07 Mar '06 Mar '05 Investment Valuation Ratios Face Value 10.00 10.00 10.00 10.00 10.00 Dividend Per Share -- -- -- -- -- Operating Profit Per Share (Tk) 81.34 74.14 48.16 27.85 20.50 Net Operating Profit Per Share (Tk) 196.77142.33 97.16 61.59 43.77 Free Reserves Per Share (Tk) 123.5184.32 50.12 28.20 12.31
  • 6. Bonus in Equity Capital 82.51 79.89 79.98 80.06 81.81 Profitability Ratios Operating Profit Margin(%) 41.33 42.13 40.36 35.67 37.24 Profit Before Interest And Tax Margin(%) 28.61 28.99 26.88 22.84 24.27 Gross Profit Margin(%) 28.82 29.28 27.07 22.97 24.36 Cash Profit Margin(%) 38.64 38.47 36.07 31.51 29.16 Adjusted Cash Margin(%) 38.64 48.31 45.02 41.00 38.72 Net Profit Margin(%) 20.88 23.44 21.90 17.29 14.87 Adjusted Net Profit Margin(%) 20.88 23.44 21.90 17.29 14.87 Return On Capital Employed(%) 25.30 25.05 29.50 21.51 19.29 Return On Net Worth(%) 27.11 29.52 35.46 27.62 27.09 Adjusted Return on Net Worth(%) 33.04 43.23 50.02 43.48 43.41 Return on Assets Excluding Revaluations 152.69114.15 60.41 38.76 24.13 Return on Assets Including Revaluations 152.70114.16 60.42 38.77 24.14 Return on Long Term Funds(%) 26.26 34.18 40.61 36.20 29.12 Liquidity And Solvency Ratios Current Ratio 0.60 0.49 0.46 0.36 0.48 Quick Ratio 0.64 0.47 0.45 0.43 0.48 Debt Equity Ratio 0.47 0.44 0.46 0.65 1.10 Long Term Debt Equity Ratio 0.41 0.42 0.43 0.40 0.99 ENTRY OF AIRTEEL:
  • 7. Airtel had entered the Bangladesh market in January 2010 with the acquisition of a majority 70% stake in the company from Warid. This is also the second acquisition of stake from Warid announced in recent times – Airtel had acquired Warid Uganda a week and a half ago, increasing its customer base in Uganda by 2.8 million to 7.4 million customers. We’re not very sure of how many customers Airtel has in Bangladesh. Airtel’s quarterly report for last quarter says that the company had 5.8 million customers in Bangladesh (at the end of December 2012), with mobile services across 64 districts of Bangladesh with a distribution network comprising of around 89,000 retailers across the country. However, the website of the Bangladesh telecom regulator states that Airtel’s customer base was 7.472 million, at the end of March 2013. Given the slow rate of growth of subscribers in Bangladesh, we’re not sure how Airtel might have ended up adding over 1.5 million subscribers in the quarter, especially since it apparently took a year and a half for the company to grow from 5 million subscribers to 5.8 million. In any case, the numbers on the Bangladesh Telecom regulators website states that the country had 99.871 million active subscribers at the end of March 2013, thus giving Airtel a marketshare of around 7.4%. Grameen Phone leads the pack with 41.792 million active subscribers. Banglalink at 25.921, Robi Axiata at 21.403, and Airtel at a distant number four. Airtel doesn’t disclose revenues for Bangladesh separately: its financial disclosures look at two two major segments – “India & South Asia”, which includes Bangladesh and Sri Lanka, and Africa, which has 17 countries. SITUATION OF WARID; In December 2005, Warid Telecom International LLC obtained a 15-year GSM license to operate as the sixth mobile phone operator in Bangladesh for US$50 million. Warid Bangladesh started rolling out its network from mid-2006, and launched commercial operations on May 10, 2007, covering 26 districts. It uses the code 16 preceded by the code number of Bangladesh +880. Warid Bangladesh has acquired a million subscribers within 70 days of launch.
  • 8. Warid Telecom sold 70% of its stake in Bangladesh operations to India's Bharti Airtel for US$300 million receiving regulatory approval from the Bangladesh Telecommunication Regulatory Commission (BTRC) on January 4, 2010 IMPORTANT RATIO OF AIRTEL BEFORE ACQUISITION: Mar '09 Mar '08 Mar '07 Mar '06 Mar '05 Investment Valuation Ratios Face Value 10.00 10.00 10.00 10.00 10.00 Dividend Per Share -- -- -- -- -- Operating Profit Per Share (Tk) 81.34 74.14 48.16 27.85 20.50 Net Operating Profit Per Share (Tk) 196.77142.33 97.16 61.59 43.77 Free Reserves Per Share (Tk) 123.5184.32 50.12 28.20 12.31 Bonus in Equity Capital 82.51 79.89 79.98 80.06 81.81 Profitability Ratios Operating Profit Margin(%) 41.33 42.13 40.36 35.67 37.24 Profit Before Interest And Tax Margin(%) 28.61 28.99 26.88 22.84 24.27 Gross Profit Margin(%) 28.82 29.28 27.07 22.97 24.36 Cash Profit Margin(%) 38.64 38.47 36.07 31.51 29.16 Adjusted Cash Margin(%) 38.64 48.31 45.02 41.00 38.72 Net Profit Margin(%) 20.88 23.44 21.90 17.29 14.87 Adjusted Net Profit Margin(%) 20.88 23.44 21.90 17.29 14.87
  • 9. Return On Capital Employed(%) 25.30 25.05 29.50 21.51 19.29 Return On Net Worth(%) 27.11 29.52 35.46 27.62 27.09 Adjusted Return on Net Worth(%) 33.04 43.23 50.02 43.48 43.41 Return on Assets Excluding Revaluations 152.69114.15 60.41 38.76 24.13 Return on Assets Including Revaluations 152.70114.16 60.42 38.77 24.14 Return on Long Term Funds(%) 26.26 34.18 40.61 36.20 29.12 Liquidity And Solvency Ratios Current Ratio 0.60 0.49 0.46 0.36 0.48 Quick Ratio 0.64 0.47 0.45 0.43 0.48 Debt Equity Ratio 0.47 0.44 0.46 0.65 1.10 Long Term Debt Equity Ratio 0.41 0.42 0.43 0.40 0.99 Debt Coverage Ratios Interest Cover 37.57 35.90 21.80 13.35 6.61 Total Debt to Owners Fund 0.47 0.44 0.46 0.65 1.10 Financial Charges Coverage Ratio 24.89 36.18 30.60 22.38 12.06 Financial Charges Coverage Ratio Post Tax 21.31 26.76 23.09 16.28 8.63 Management Efficiency Ratios Inventory Turnover Ratio 388.00236.47 201.94 305.89 148.89 Debtors Turnover Ratio 13.02 11.47 12.34 12.57 12.75 Investments Turnover Ratio 388.00236.47 201.94 305.89 148.89 Fixed Assets Turnover Ratio 0.68 0.70 0.74 0.72 0.72 Total Assets Turnover Ratio 0.92 0.95 1.33 1.23 1.18 Asset Turnover Ratio 0.68 0.70 0.74 0.72 0.72 POST ACUISITION SITUATION OF AIRTEL: In 2010 the Airtel telecommunication acquired the 70% share and In 2011 it required the remaining portion of the shares of the WARID telecommunication. In Bangladesh the post
  • 10. acquired period which was 2010, the ranking of the Airtel get the 4th place which previously was 6th. Airtel replaces the ROBI. In that time the face value of the shares also increases from 10 TK to 15TK and in outside market those equity shares sold out at a price of 230 TK. In that time the growth rate of per shares were 2%. Due to insufficient network coverage the revenue of this company falls in 2012. CURRENT SITUATION OF AIRTEL: As per the coverage area, share value, number of users and the profitability the current positions of the AIRTEL is 3rd. In country’s point of view the AIRTEL provides most of the exclusive offers to its customers and due to cheap call rate it grabs the most of the customers of Bangladesh which is now 6.5 million. The per share value of the AIRTEL is 26.58 and the equity per shares sold in the open market is 267.5TK. IMPORTANT RATIO OF AIRTEL ACQUISITION: Here the ratios of Airtel telecommunication from the 2010 to 2013 that means the after acquisition and current situation are given below: Mar '10 Mar '11 Mar '12 Mar '13 Investment Valuation Ratios Face Value 15.00 19.70 21.00 25.6 Dividend Per Share -- -- -- -- Operating Profit Per Share (Tk) 85.34 79.14 88.16 91.85 Net Operating Profit Per Share (Tk) 176.77182.33 187.16 191.59 Free Reserves Per Share (Tk) 123.5184.32 50.12 28.20 Bonus in Equity Capital 82.51 79.89 79.98 80.06
  • 11. Profitability Ratios Operating Profit Margin(%) 41.33 42.13 40.36 35.67 Profit Before Interest And Tax Margin(%) 28.61 28.99 26.88 22.84 Gross Profit Margin(%) 28.82 29.28 27.07 22.97 Cash Profit Margin(%) 38.64 38.47 36.07 31.51 Adjusted Cash Margin(%) 38.64 48.31 45.02 41.00 Net Profit Margin(%) 20.88 23.44 21.90 17.29 Adjusted Net Profit Margin(%) 20.88 23.44 21.90 17.29 Return On Capital Employed(%) 25.30 25.05 29.50 21.51 Return On Net Worth(%) 27.11 29.52 35.46 27.62 Adjusted Return on Net Worth(%) 33.04 43.23 50.02 43.48 Return on Assets Excluding Revaluations 152.69114.15 60.41 38.76 Return on Assets Including Revaluations 152.70114.16 60.42 38.77 Return on Long Term Funds(%) 26.26 34.18 40.61 36.20 Liquidity And Solvency Ratios Current Ratio 0.60 0.59 0.76 0.86 Quick Ratio 0.64 0.77 0.45 0.43 Debt Equity Ratio 0.87 0.64 0.46 0.65 Long Term Debt Equity Ratio 0.41 0.42 0.43 0.40 Debt Coverage Ratios Interest Cover 67.57 75.90 81.80 86.35 Total Debt to Owners Fund 0.47 0.44 0.46 0.65 Financial Charges Coverage Ratio 24.89 36.18 30.60 22.38 Financial Charges Coverage Ratio Post Tax 21.31 26.76 23.09 16.28 Management Efficiency Ratios Inventory Turnover Ratio 388.00236.47 201.94 305.89 Debtors Turnover Ratio 13.02 11.47 12.34 12.57 Investments Turnover Ratio 388.00236.47 201.94 305.89 Fixed Assets Turnover Ratio 0.68 0.70 0.74 0.72
  • 12. Total Assets Turnover Ratio 0.92 1.5 1.53 1.83 Asset Turnover Ratio 0.68 0.70 0.74 0.72 The graphical representation of the ratios: Mar '10 0 100 200 300 400 InvestmentValuationRatios DividendPerShare NetOperatingProfitPerShare(Rs) BonusinEquityCapital OperatingProfitMargin(%) GrossProfitMargin(%) AdjustedCashMargin(%) AdjustedNetProfitMargin(%) ReturnOnNetWorth(%) ReturnonAssetsExcludingRevaluations ReturnonLongTermFunds(%) CurrentRatio DebtEquityRatio DebtCoverageRatios TotalDebttoOwnersFund FinancialChargesCoverageRatioPostTax InventoryTurnoverRatio InvestmentsTurnoverRatio TotalAssetsTurnoverRatio Mar '10 Mar '11 Mar '12 Mar '13
  • 13. Airtel has been conducting its business with enormous goodwill’s in the market. Specially young generations have find it’s very convincible to keep connecting with their friends and family. As a result this acquisition has become a successful in Bangladesh. Airtel is now one of leading Telecommunication Company in Bangladesh.