Investor Presentation
May 2011
Investor Presentation May 2011 About Educomp Educomp is the - - PowerPoint PPT Presentation
Investor Presentation May 2011 About Educomp Educomp is the largest Education company in India and the only company spread across the entire Education Ecosystem Educomp currently works with ~25,000 schools and serves over 15.5 million
May 2011
2
3
Pre-Schools Digital Content Solutions Higher Education Vocational Education Professional Development High Schools Admissions Advisory Services Tutoring Services Test Preparation E-learning Platforms Assessments & Counseling Online & Supplemental Education
Pre- School Initiative s High School Initiatives Higher & Vocational Initiatives Online & Supplemental Initiatives
4
dramatically improves learning outcomes in Private Schools. Market leader with presence in 5534 schools
learning in government schools; Only company to have content in 10 regional languages. Market leader with presence in 10550 schools across 13 states
School Learning Solutions Higher Learning Solutions K12 Schools Online, Supplemental & Global Initiatives
Pre-Schools (~799 franchisee sign-ups)
schools franchisee sign-ups
with 579 pre-schools franchisee sign-ups Vendor to Schools owned & run by independent trusts (currently 50 schools operational, visibility of 81 schools)
semi-urban towns with a tuition fee of Rs.800 per month
integration, pedagogy and best classroom practices. Trained 1.6million teachers till date
Fashion Design, Management, B.Com etc. across 7 colleges
training, Accounting, IT, Retail etc. across 279 centers
5
*CLSA Report March 2008
$ 1.4 billion
$ 4 billion
$ 7 billion
6
7
8
Current Mkt Size Educomp Presence Current Penetration Market Position Value Creation Multimedia Content $160m SmartClass <1.5%
High ICT $90m EduReach <2%
Medium Pre Schools $1bn Roots to Wings, Eurokids <3%
High K12 Schools $20bn Millennium, Takshila, Universal Academy, Le Mont High Shortage of 200,000 schools
player High Professional Development $15m Teacher Training NM
Low Higher Education $7bn Raffles JV Shortage of 1500 universities Growing presence High Vocational Education $1.4bn Pearson JV NM Among Top 5 players High Online & Supplemental $7bn Mathguru, WizIQ, VMC, Gateforum, Learnhub, Learning Hour, EduIgnite, EducompOnline, Studyplaces NM Largest e-learning footprint High Global N/A Learning.com, Ask-n-Learn NM NM High
10
No of Schools Signed
90 331 933 1737
3077 3921 4585 5534
1000 2000 3000 4000 5000 6000 FY06 FY07 FY08 FY09 FY10 Q1FY11 Q2FY11 Q3FY11
CAGR 142%
11
No of Schools Signed
600 2808 6004 12012
15426
4000 8000 12000 16000 FY06 FY07 FY08 FY09 FY10
CAGR 125%
12
13
14
15
Feb 2011 15
The Millennium School, Lucknow PSBB Learning Leadership Academy, Bangalore The Millennium School, Mohali Chiranjiv Bharti, Sushant Lok, Gurgaon The Millennium School, Panipat The Millennium School, Noida The Millennium School, Amritsar The Millennium School, Patiala The Millennium School, Kurukshetra
16
Feb 2011 16
Takshila School, Hoshiarpur Mussoorie International School PSBB Millennium School, Coimbatore The Millennium School, Meerut Le Mont High, Lavasa The Millennium School, Nagpur Chiranjiv Bharti School, Palam Vihar, Gurgaon PSBB Millennium School, Chennai Porur PSBB Millennium School, Chennai OMR
17
Feb 2011 17
Takshila School, Ahmednagar Millennium School, Bhatinda Chiranjiv Bharti School, Sushant Lok, Gurgaon The Millennium School, Indore PSBB Millennium School, GST Road, Chennai Universal Academy, Dehradun Shriram Millennium School, Noida Millennium School, Agra
Millennium School, Karnal
18
* Visibility of Schools covers all Schools (including Dry Management, land sites and under-construction sites
Chennai Bangalore Musoorie Mohali Pune Ludhiana Noida Gurgaon Panipat Lucknow Amritsar
Operational Land Acquired Takshila Schools
Hoshiarpur Ahmednagar Gaya Faridabad Coimbatore Gwalior Meerut Hanumangarh Ghaziabad Sangli Barnala Jalna Tirupur Jodhpur Hyderabad Davangere Guwahati Bazpur Kashipur Gadarpur
Universal Academy/ Vidya Prabhat
Dehradun Bhatinda Jalandhar Kurukshetra Agra Karnal Patiala Ambala Kanpur Nagpur Salem Madurai Erode Tirunelveli Kundli Reddipalayam Trichy Nuh Indore Firozpur
EuroSchool
Airoli Sricity Ahmedabad Nadiad Tura Hassan Tumkur Sirka Patns Bhuvneshawar Begusarai Porur Alwar Mysore Le Mont High Nagina Taoru-Mewat
Le Mont High
19
Chennai Campus Delhi Campus
Ahmedabad Campus Greater Noida Campus
20
21
22
:
23
26% 46% 45% 44% 46% 46% 21% 25% 26% 25% 0% 10% 20% 30% 40% 50% FY06 FY07 FY08 FY09 FY10
EBITDA Margin PAT Margin
Revenue Growth EBITDA Growth
Rs 1 Cr = Rs 10 Million 56 110 286 634
1,041
200 400 600 800 1,000 1,200 FY06 FY07 FY08 FY09 FY10
CAGR 108% PAT Growth
14 29 71 133
272
50 100 150 200 250 300 FY06 FY07 FY08 FY09 FY10
CAGR 110%
Rs.Cr Rs.Cr
EBITDA & PAT Margins
26 50 125 290
480
100 200 300 400 500 FY06 FY07 FY08 FY09 FY10
CAGR 108%
Rs.Cr
26% 46% 45% 44% 46% 46% 21% 25% 26% 25% 0% 10% 20% 30% 40% 50% FY06 FY07 FY08 FY09 FY10
24
Amount in Rs cr
* Other income includes foreign exchange gain/ loss
Key Ratios (as a % of Net Income from Operations) Q4 FY'09 Q4 FY'10 FY'09 FY'10 EBIDTA Margin after minority interest & pre-acquisition profits 40.0% 47.6% 45.8% 46.7% PAT Margin after minority interest & pre-acquisition profits 24.5% 18.1% 20.9% 26.1% Total Expenditure 59.5% 52.3% 53.0% 53.3% Consumption of Raw material 25.9% 14.0% 17.8% 15.6% Staff Cost 16.5% 16.0% 18.7% 17.2% Selling, Distribution & Administration expenses 17.1% 22.2% 16.4% 20.3% Particulars Q4 FY'09 Q4 FY'10 % Chg YoY FY'09 FY'10 % Chg YoY Net Income from Operations 226.5 333.1 47.1% 634.2 1,040.5 64.1% Total Expenditure 134.7 174.178 29.3% 336.4 554.7 64.9% Cost of Goods Sold 58.6 46.6
113.2 162.1 43.2% Staff Cost 37.3 53.2 42.4% 118.8 179.3 50.9% Selling, Distribution & Administration expenses 38.8 73.9 90.7% 104.2 211.6 103.1% Prior Period Items & Miscellaneous Items 0.0 0.5 NA 0.2 1.8 702.9% EBIDTA (before minority interest and share of profits of associates) 91.7 158.9 73.2% 297.8 485.8 63.1% Share of profit in associates
NA 0.8 0.0 NA Minority interest / Pre-acquisition profit 1.2 0.4
6.7 6.0
EBIDTA (after minority interest and share of profits of associates) 90.5 158.4 75.0% 290.4 479.8 65.2% Depreciation & Amortization 28.4 20.1
80.4 113.8 41.6% Finance Charges 8.0 12.8 60.3% 18.4 48.9 166.1% OPBT 55.3 125.9 127.7% 199.0 323.1 62.3% Other Income 38.7 10.4
21.9 116.7 433.9% PBT 94.0 136.4 45.1% 220.9 439.9 99.1% Tax (including deferred) 37.3 75.5 102.8% 80.7 162.5 101.3% PAT before minority interest & pre-acquisition profits 56.8 60.8 7.2% 140.2 277.3 97.8% PAT after minority interest & pre-acquisition profits 55.6 60.4 8.7% 132.7 271.3 104.4% Basic EPS (Rs.) 6.4 6.4
15.4 29.3 90.7% Diluted EPS (Rs.) 6.3 5.8
15.0 27.3 82.0% Note: FY09 figures are un-audited as disclosed to Stock Exchange in Q4 FY09
Income Statement Key Ratios
25
Revenues Q4 FY'09 Q4 FY'10 % Chg YoY FY'09 FY'10 % Chg YoY School Learning Solutions 166.5 269.0 61.5% 430.3 806.5 87.4% Higher Learning Solutions 8.7 7.8
K-12 Schools 23.7 30.2 27.1% 62.3 98.3 57.8% Online, Supplementary & Global 27.5 26.2
Total Net Sales/ Income from Operations 226.5 333.1 47.1% 634.2 1,040.5 64.1% PBIT Q4 FY'09 Q4 FY'10 % Chg YoY FY'09 FY'10 % Chg YoY School Learning Solutions 72.3 162.6 124.8% 210.1 448.3 113.4% Higher Learning Solutions 1.3 (3.9) NA 9.5 (10.7) NA K-12 Schools 9.8 8.8
8.1% Online, Supplementary & Global 0.7 (4.0) NA 17.9 (16.7) NA 84.0 163.6 94.6% 268.1 454.0 69.4% Less: Interest (Net) 8.0 12.8 60.3% 18.4 48.9 166.1% Other un-allocable expenses (net of un- allocable income and prior period items) (17.8) 14.3 NA 28.8 (34.7) NA Total Profit before Tax 93.8 136.4 45.4% 220.9 439.9 99.1% PBIT Margins Q4 FY'09 Q4 FY'10 FY'09 FY'10 School Learning Solutions 43.4% 60.5% 48.8% 55.6% Higher Learning Solutions 14.6% NA 30.9% NA K-12 Schools 41.2% 29.3% 49.1% 33.6% Online, Supplementary & Global 2.4% NA 16.2% NA Revenue Break up Q4 FY'09 Q4 FY'10 FY'09 FY'10 School Learning Solutions 73.5% 80.8% 67.9% 77.5% Higher Learning Solutions 3.9% 2.3% 4.8% 2.7% K-12 Schools 10.5% 9.1% 9.8% 9.4% Online, Supplementary & Global 12.1% 7.9% 17.5% 10.3%
Amount in Rs cr
Note: FY09 figures are un-audited as disclosed to Stock Exchange in Q4 FY09
26
Q3 FY1 1 Q3 FY1 0 YoY Q2 FY1 1 QoQ Rs Cr Rs Cr % Rs Cr % I ncom e Sales & Service income 357.5 260.1 276.8 Other income 8.7 15.8 8.4 Total I ncom e 3 6 6 .2 2 7 5 .9 3 3 % 2 8 5 .2 2 8 % Expenditure Cost of goods sold 69.8 24.8 59.5 Personnel expenses 65.1 46.8 63.2 Administration and other expenses 57.6 55.0 48.2 Finance charges 27.9 13.9 21.2 Depreciation 20.1 33.8 20.8 Total Expenditure 2 4 0 .5 1 7 4 .1 3 8 % 2 1 2 .9 1 3 % Profit before tax 1 2 5 .7 1 0 1 .6 2 4 % 7 2 .3 7 4 % PBT Margin 34% 37% 25% Provision for tax 25.3 37.5 14.1 Pre-acquisition profits 0.2
Share of profit in associates 0.5 0.0 0.6 Minority interest 3.0 3.0 1.4 Profit after tax,m inority interest & pre-acquisition profits 9 6 .7 6 1 .2 5 8 % 5 7 .8 6 7 % PAT Margin 26% 22% 20% EBI TDA 1 6 2 .4 1 3 6 .6 1 9 % 1 0 3 .4 5 7 % EBITDA Margin 44% 49% 36% EBI T 1 4 2 .3 1 0 2 .8 3 8 % 8 2 .6 7 2 % EBIT Margin 39% 37% 29% EPS ( Rs) Basic 10.13 6.48 5 6 % 6.06 6 7 % Diluted 9.23 6.08 5 2 % 5.47 6 9 % Consolidated Financials
27
Q3 FY1 1 Q3 FY1 0 YoY Q2 FY1 1 QoQ Rs Cr Rs Cr % Rs Cr % School Learning Solutions 279.4 198.7 41% 192.3 45% K12 Schools 30.4 25.1 21% 32.1
Higher Learning Solutions 14.6 7.8 87% 13.7 7% Online, Supplemental & Global 33.1 28.5 16% 38.7
Total 3 5 7 .5 2 6 0 .1 3 7 % 2 7 6 .8 2 9 % Q3 FY1 1 Q3 FY1 0 YoY Q2 FY1 1 QoQ Rs Cr Rs Cr % Rs Cr % School Learning Solutions 170.9 121.6 41% 88.8 92% K12 Schools 10.7 10.3 3% 12.9
Higher Learning Solutions
NM
NM Online, Supplemental & Global
NM 3.1 NM Total 1 7 1 .1 1 2 3 .1 3 9 % 9 8 .3 7 4 % Q3 FY1 1 School Learning Solutions: Smart Class 87 ICT 52 K12 Schools 22 Higher Learning Solutions 4 Online, Supplemental & Global 3 Total 1 6 8 Debtor Days* Revenue by Segm ents EBI T by Segm ents
28
As at 3 1 st Dec 2 0 1 0 As at 3 0 th Sep 2 0 1 0 Sources of funds Rs Cr Rs Cr Shareholders' funds Share capital 19.1 19.1 Reserves and surplus 1,974.2 1,720.3 ESOP outstanding account 14.7 12.4 Minority interest 235.7 205.1 Loan funds 1,461.3 1,400.2 Deferred tax liability (Net) 9.7 3.1 Total Sources of Funds 3 ,7 1 4 .7 3 ,3 6 0 .2 Application of funds Goodwill 819.8 634.4 Total Fixed Assets 1,589.1 1,399.8 Foreign currency monetary long term translation account
Investments 141.3 78.2 Current assets, loans and advances Inventories 35.3 23.8 Sundry debtors 551.2 748.2 Cash and bank balances 504.5 472.9 Loans and advances 440.5 327.6 Other current assets 17.3 21.0 Less : Current liabilities and provisions Liabilities 343.7 323.6 Provisions 38.6 19.0 Net current assets 1 ,1 6 6 .4 1 ,2 5 0 .8 Miscellaneous Expenditure [ to the extent not written off or adjusted] 0.0 0.0 Total Application of Funds 3 ,7 1 4 .7 3 ,3 6 0 .2 Consolidated Balance Sheet
29
60.08% 4.17% Equity Shares Outstanding-95,539,396 Company has sub-divided each of the existing Equity Shares of the face value of Rs.10/- each fully paid-up into five Equity Shares of the face value of Rs.2/- each fully paid-up.
30
Educomp Solutions Limited Educomp Towers, 514, Udyog Vihar Phase III Gurgaon – 122 001, Haryana Email: investor.relations@educomp.com Ph: 0124 - 4529000