Professional Documents
Culture Documents
Saudi Telecom PDF
Saudi Telecom PDF
2012
Saudi
Telecom Sector
Aljazira Capital is a Saudi Investment Company licensed by the Capital Market Authority (CMA), License No. 07076-37
MAY
2012
Table of Contents
Executive Summary 1
Strong secular growth, led primarily by mobile services 3
Relatively moderate growth in fixed line segment 3
Saudi telecom sector remains attractive 4
Data – a promising pillar of growth 6
Voice market saturating fast 6
Data, the most logical step forward—tremendous potential 9
Saudi Arabia on the verge of a broadband boom 11
Enterprise segment, an untapped area of growth for data services 14
Increasing usage of mobile beyond basic services 17
Transition to next-generation network becomes inevitable 19
Focused growth strategy, strong balance sheet hold key 21
Geographic expansion at the core of STC’s strategy 22
Mobily among frontrunners in wireless data segment 22
STC and Mobily better placed to fund growth 24
Capital restructuring, the top priority for Zain KSA 25
Managing costs efficiently holds significant importance 26
Saudi Arabia Telecom Sector Evolution 31
Regulations in Saudi Arabia’s telecom sector 32
Key Investment Risks 33
Stiff competition to continue exerting pressure on ARPU 33
Competition effect to services quality 33
Liquidity risk 33
Economic and geopolitical risk 33
Valuation analysis 34
Companies that look attractive 35
Saudi Telecom Company 36
MOBILY 40
Appendix 1: Saudi telecom sector— Key metrics 43
MAY
2012
Executive Summary
The Saudi telecom sector is the largest in the Middle East, with over 56.0 mn mobile
subscribers and over SAR77.0 bn in consolidated revenues. After staying dormant until
2000, the sector recorded supernormal growth in the past decade, thanks largely to
liberalization of the sector since 2003. Today, the sector is highly competitive, with private
players vying for market share by aggressively cutting tariffs—in fact, this has been the
trend for five years now. The voice market is fast approaching maturity, with total mobile
penetration reaching 198.0% during 2011. We expect the traditional Voice segment to grow
moderately, given that penetration is already high and competition is intense. However,
there is scope for penetration to increase beyond 200.0%.
The Data segment is expected to emerge as a new area of growth for Saudi telecom
operators, especially since the traditional voice market is maturing fast. The Kingdom’s
young and tech-centric demographics, the rising craze for smart devices, and relatively high
income levels should drive data consumption. Demand for smartphones is also catching on
rapidly in Saudi Arabia, with penetration increasing from 17.0% in 2010 to 25.0% in 2011.
Another key impetus for growth in the Data segment is the rising demand for broadband
services. Despite strong growth, broadband penetration continues to remain comparatively
low in Saudi Arabia. Standard mobile broadband penetration in the Kingdom stood at 9.7%
in 2010, significantly low compared to the developed markets average of 56.6% and the
global average of 17.0%. Fixed broadband penetration was also low at 6.3% compared
to developed markets (25.7%) and the world (8.5%). Strong growth in broadband usage
coupled with a surge in 3G and 4G services is likely to increase demand for high-speed
data consumption and (consequently) drive data revenues. Data revenue is expected to
constitute 25.0% of Saudi telecom operators’ total revenue by 2014 compared to 15.0% in
2011. We expect Mobily to be the clear market leader in this segment primarily due to its
focused strategy aiming at capturing fast growing mobile broadband market. STC would
remain competitive in the fixed broadband market primarily owing to its strong fixed line
network infrastructure.
The Enterprise segment is quickly emerging as a new area of focus for Saudi telecom
operators. The segment is currently highly underserved compared to some European and
developed countries. Saudi Arabia’s robust macroeconomic fundamentals and stable
growth outlook are likely to spur the establishment of new businesses. This coupled with
the growing need for sophistication and better operational efficiency amongst Saudi
companies, especially SMEs, bodes well for the Enterprise segment. Operators providing
one-stop solutions stand a better chance of gaining a competitive advantage in the
Enterprise segment, especially while catering to large corporate accounts. We expect
STC to have competitive advantage over other operators in the enterprise segment.
The company’s ability to cater larger corporate account via fully integrated and bundled
offerings that include fixed and mobile voice, fixed and mobile broadband, internet, data
and ICT services could prove to be a key differentiating factor.
To support the increased data potential, telecom operators are investing heavily to upgrade
their technological infrastructure. STC launched 4G mobile services in partnership with
Nokia Siemens Networks and Huawei for commercial use in Saudi Arabia in late 2011.
Zain also signed partnership agreements with Motorola, Ericsson, and Huawei to offer LTE
services in Riyadh, Jeddah, and Dammam. It plans to expand to other major cities by the
end of 2012.
MAY
2012
Mobily has signed up with Samsung and Huawei to deploy its network, and also has plans
to upgrade its WiMax network. A targeted growth strategy and healthy balance sheet are
key focus areas for Saudi operators, given the rising competition and significant investment
in infrastructure. Both STC and Mobily have a strong balance sheet and are well capitalized
to fund growth.
Commoditization of the mobile voice market and stiff competition in the domestic market
have encouraged telecom operators to reduce tariffs for both standard and bundled
services. STC’s blended ARPU plunged 47.3% during FY2006-11 to SAR72.0. Blended
ARPU is expected to continue declining in Saudi Arabia during 2012-14 due to growth in
subscriber base and price reduction amid aggressive competition. However, the growing
demand for mobile broadband and Value Added Services (VAS) services should help
operators to partially offset the deterioration in ARPU. The rate of decline in ARPU in Saudi
Arabia should fall by 2.0%-2.5% over the next three years. Hence, operators would do well
to manage variable costs efficiently as a means to gain competitive advantage. Initiatives
such as infrastructure sharing with existing operators, optimizing spectrum utilization, and
technology optimization could help operators control variable costs and protect margins.
We initiate coverage on three Saudi Arabian Telecom companies – Saudi Telecom (STC)
and Etihad Etisalat (Mobily), both with Overweight rating. We are considering STC
(potential upside of 31.4%) due to its strong presence in the fast-growing fixed broadband
and enterprise segments. International expansion in high-growth markets also provides
potential to unlock value in the long term. In the case of Mobily (potential upside of 28.1%),
its advantage in the mobile broadband segment and focus on achieving operational
efficiency through cost minimization are key positives.
The Saudi telecom sector has been a model of brisk growth in the past decade. The sector
has come a long way in its transition from a slow, government-owned monopoly to a fiercely
competitive market. The total domestic telecom services revenue grew at a robust CAGR
of 13.2% to SAR60.6 bn during 2005-10. Total sector revenue (comprising of mobile/GSM,
fixed and data and international operations), increased at a CAGR of 17.7% to SAR77.2
bn during the same period. This can be ascribed to the strong growth in subscriber base
(primarily mobile subscribers) since 2004, when the sector was liberalized, making mobile
services more affordable in the Kingdom.
The government’s efforts to open up the telecom sector 2004 onwards proved to be the
key trigger for the phenomenal growth in the mobile segment. The Communications &
Information Technology Commission (CITC) was established in 2003 to promote competition
and provide optimal telecom services in a transparent regulatory environment. As a first
step in this direction, in August 2004, the government awarded a mobile license to UAE-
based Etisalat to compete against and break the monopoly of Saudi Telecom Company
(STC). Competition in the industry intensified with issuance of more mobile licenses in
2007. The entry of new players encouraged companies operating in the sector to ramp up
scale and adopt new technologies. In fact, telecom operators have invested SAR31.0 bn
over the last three years (2008-2011) to upgrade and develop technological infrastructure.
The outcome of this has been beneficial for consumers. ARPU levels have fallen by more
than 50.0% since 2005, and companies have been launching attractive packages since
2005. The mobile segment’s growth can also be ascribed to strong demand side factors,
such as attractive demographics (population growth of 2.5% per annum) and rising income
levels in the last decade.
Kuwait 5.1
South Africa 9.8
Bahrain 9.8
Indonesia 12.6
Malaysia 12.7
Figure 2: KSA telecom—robust revenue growth China 14 . 2
Saudi Arabia 16 . 6
Brazil 18 . 5
Source: Bloomberg, AlJazira Capital
UAE 24 . 2
India 36 . 2
0. 0 10 . 0 20 . 0 30 . 0 40 . 0
CAGR ( 2006 - 10 )
China 8.1
India 10.2
Brazil 12.7
UAE 13.3
South Africa 19.1
Figure 3: Healthy operating margins as well Kuwait 21
Indonesia 23.4
Source: Bloomberg, AlJazira Capital Saudi Arabia 26.6
Oman 31.2
Another contributing factor to the robust performance of the Saudi telecom industry is the
growth of broadband penetration at an average CAGR of 123.0% during the last five years.
In 2010 alone, the number of broadband subscriptions increased to 4.4 mn from 2.8 mn in
2009. However, broadband penetration remained low in comparison to developed markets,
indicating there is further room to grow. Overall broadband penetration in Saudi Arabia
stood at 15.6% in 2010, less than the 24.6% average for developed countries, but higher
than the global average of 8.0% and the 4.4% average for developing countries.
The Saudi telecom sector benefits from a favorable demographics profile and relatively
high income levels. Approximately 57.0% of the population is under 30 years of age.
Additionally, the GDP per capita income of Saudi nationals (USD19,890 per person in 2011)
is much higher than other developing economies such as India (USD1,527 per person) and
China (USD5183 per person). Therefore, ARPU levels in Saudi Arabia (USD20.8 in 2010) are
higher compared to other emerging markets like India (USD2.8). Saudi Arabia’s relatively
younger demography and high income levels bode well for the telecom sector.
The Saudi telecom sector’s contribution to GDP was relatively low compared to developed
economies, but better than developing countries such as India, China and Russia. The
telecom sector contributed just 2.7% of Saudi Arabia’s GDP. In comparison, the telecom
sectors of developed economies such as UK and Spain contributed 4.3% and 4.1%,
respectively, of the GDP. Nevertheless, the Saudi telecom sector has potential to grow
further, especially considering that income levels are expected to increase at a healthy
CAGR of 3.5% during 2011-16.
MAY
2012
4.5
Brazil UK
Spain
4
Bahrain
Australia
Telecom Revenue (% of GDP)
3.5 Kuwait
Japan UAE
3
Saudi Arabia Italy
US
China
2.5 Russia Singapore Germany
Oman Canada
2
India
France
Qatar
1.5
0 10,000 20,000 30,000 40,000 50,000 60,000
Most of the supernormal growth in Saudi Arabia’s mobile segment in the last decade came
from the voice segment. However, high-end data services, including broadband internet,
are expected to lead the next wave. We believe the stage is set for Saudi telecom operators
to capitalize on the Kingdom’s immense potential in the Data segment. Saudi Arabia’s
young and tech-centric population, the growing popularity of smart devices, and the
improved technical capabilities of operators would enable use of richer media content and
drive data consumption. Furthermore, the Kingdom’s significant potential in broadband,
given its current underpenetrated nature, also augurs well for the Data segment. Wireless
broadband, in particular, is likely to receive significant impetus with the introduction of 4G
services. We expect the number of 3G and 4G subscribers to increase significantly over the
next five years, especially with the introduction of mid- and low-end smartphones.
The Enterprise segment is expected to emerge as another growth avenue for Saudi telecom
operators. Currently, the segment is highly underpenetrated with SIM penetration less than
1%. However, Saudi Arabia’s robust macroeconomic fundamentals are likely to spur the
establishment of new businesses. The growing need for sophistication and a cost-effective
‘one-stop-shop solution’ would also encourage telecom operators to tap this segment and
offset saturation in the voice market.
120 . 0 250 %
100 . 0
186 % 198 % 200 %
167 %
80 . 0 56.1
Subscribers (mn)
138 % 150 %
51.6
Figure 5: Voice market fast approaching 60 . 0 113 % 44.8
7.0
81% 36.0 6.3 100 %
maturity with robust growth in mobile market 40 . 0
60%
19.7
28.5
5.5
6.1
42.2
40 36.4 37.8 160%
29.8
Subscribers (mn)
30 120%
23.9
17.9
Figure 6: Active penetration is high as well 20
13.4
80%
2001
2002
2003
2004
2005
2006
2007
2008
2009
2010
2011 *
Active subscribers (LHS)
Active penetration (RHS)
250
196
200
Mobile Penetration %
165 161
145
150 132 131 127
Figure 7: Comparatively high penetration* 101 90
100
Source: CITC, ICT, AlJazira Capital, *Active penetration 64 61
50
0
Hong…
UAE
KSA
UK
US
France
China
Kuwait
Qatar
Germany
India
46.0 185%
44.5
44.0 43.4 180%
42.3
42.0 41.2 175%
Subscribers (mn)
Figure 8: Moderate growth in mobile 40.0
40.2
170%
penetration (2012F-2016F) 38.0
37.8
165%
Source: AlJazira Capital
36.0 160%
34.0 155%
2011E
2012F
2013F
2014F
2015F
2016F
Active subscribers (LHS) Active penetration (RHS)
60 100 . 0 %
90 . 0 %
50
80 . 0 %
70 . 0 %
40
60 . 0 %
Figure 9: Growth in prepaid Vs post paid
Subscribers
30 50 . 0 %
subscribers 20
40 . 0 %
30 . 0 %
Source: AlJazira Capital 10
20 . 0 %
10 . 0 %
0 0.0%
2005 2006 2007 2008 2009 2010 2011 E
population base 40 %
30 % 57.0 54.4
62.9 57.9 59.3 56.2
49.6 49.5 44.8 50.9
20 % 43.2 37.1 36.8
Source: United Nations Population Department, 10 %
AlJazira Capital 0%
Saudi Arbia
UAE
Kuwait
Oman
Bharain
Qatar
India
China
Brazil
Russia
South Africa
Malaysia
S.Korea
Low income
bracket ( Mass )
MMS
Browsing
Camera
Broadband
Voice
SMS
services
Music
f inancial
computing
E-mail
networking
Gaming
Internet
Mobile
internet
Basic
Social
44.8%
Smartphones share
2011 2015E
MAY
2012
7.0 25.0%
0.064 0.220 0.646 1.075 2.750 4.440 5.830
6.0 20.6%
20.0%
5.0
CAGR (2005-10)-133.5% 15.6%
15.0%
Subscribers (mn)
4.0 3.7
Figure 12: Broadband market growing fast in 3.0 10.3% 2.7 10.0%
Saudi Arabia 2.0 1.3
Source: CITC, AlJazira Capital, as of 9M 2011, Note: Broadband 1.0 2.6% 4.1% 2.13
5.0%
1.74
subscribers for 2011 does not include Dedicated Mobile Data 0.3% 0.9% 1.04
1.44
0.62
Subscriptions classified by CITC 0.0 0.22 0.0%
2005 2006 2007 2008 2009 2010 2011*
Despite strong growth in the broadband market, penetration levels continue to remain
comparatively low in Saudi Arabia. Standard mobile broadband penetration1 in the
Kingdom stood at 9.7% in 2010, lower compared to the developed market average of
56.6% and world average of 17.0%. Furthermore, it remains low compared to some of
the regional counterparts such as Bahrain (25.0%) and Oman (14.0%). At 6.3%, fixed
broadband penetration was also lower compared to that of developed markets (25.7%)
and the world (8.5%). Low broadband penetration, especially mobile broadband, provides
an attractive opportunity to boost data revenue and offset the likely slowdown in the
traditional voice segment. The uptrend in the number of broadband users is expected to
continue; the Kingdom is likely to add 7.2 mn new standard broadband users by 2016.
We believe the broadband growth cycle in Saudi Arabia would peak in 2012 with total
subscribers increasing 32.4% Y-o-Y to 7.7 mn.
Oman 1.6
Kuwait 1.7
Egypt 1.8
Developing markets 4.8
Figure 13: Low fixed broadband penetration KSA 6.3
Source: ICT, AlJazira Capital Qatar 8.2
World 8.5
UAE 10.5
Bahrain 21.0
Developed markets 25.7
1. Excluding subscriptions to dedicated data services over a mobile network which are purchased separately
from voice services as a stand-alone service
MAY
2012
Egypt 1.0
UAE 3.0
Developing markets 8.5
Figure 14: Low mobile broadband Kuwait 9.7
KSA 9.7
penetration
Qatar 14.0
Source: ICT, AlJazira Capital Oman 14.0
World 17.0
Bahrain 25.0
Developed markets 56.6
Telecom operators in Saudi Arabia are likely to increasingly adopt 4G technologies to meet
the surge in demand for data services. However, demand for 4G is highly influenced by
factors such as consumers’ acceptance of high-tech technology, income levels (4G services
would be expensive vis-à-vis 3G) and demand for sophisticated services. Historically,
Saudi Arabian consumers have not been very flexible with regard to acceptance of high-
tech technology (3G was launched only in 2010) compared to some of the developed and
emerging markets. However, the trend is quickly reversing as the younger generation is
becoming tech-savvy. This can be gauged from the significant growth in the 3G subscriber
base within just two years of its launch in the Kingdom. This coupled with rising income
levels of the younger generation hold significant latent potential for 4G services in Saudi
Arabia.
In the near to medium term, demand for 3G is expected to continue outpacing 4G as the
market is still highly underserved compared to few developed markets. Also, 4G service in
the Kingdom is in its infancy as operators continue to tackle the challenges of revamping
the technological infrastructure needed to support it. We expect the 3G subscriber base
to increase at a CAGR of 14.6% to 27.7 mn during 2011–16. On the other hand, growth in
the 4G subscriber base is expected to accelerate post 2013; it is expected to expand at a
CAGR of 51.3% to 11.8 mn during 2013–16. Accordingly, we expect 3G and 4G penetration
in Saudi Arabia at 87.7% and 37.5%, respectively, by 2016.
20.0
14.0
Figure 15: Growth in 3G & 4G subscribers 15.0 11.82
Source: AlJazira Capital 10.0 7.2 8.24
4.80
5.0 3.41
2.04
0.01
0.0
2010 2011E 2012F 2013F 2014F 2015F 2016F
3G subscribers 4G subscribers
We believe the strong growth in mobile broadband usage and the surge in demand for 3G
and 4G services are likely to boost the demand for high-speed data consumption. This,
in turn, would boost the VAS revenue of telecom operators which is typically reported
under data revenues. Data revenue’s contribution to total revenues is low for Saudi Arabia
(accounting for approximately 15.0%) compared to that for developed markets (40.0%)
and emerging markets such as China (22.0%).
We expect data revenues to rise quickly in the coming years with increased data
consumption and usage of VAS. Accordingly, we project data revenue, as percentage of
total revenues, for Saudi Arabia to increase to 25.0% in 2014.
MAY
2012
KSA 15
Malaysia 18
Korea 19
Taiwan 20
Figure 17: Low share of data revenues (%) Singapore 21
Source: AlJazira Capital China 22
Australia 25
Developed markets 40
HongKong 42
Japan 60
0 10 20 30 40 50 60 70
30.0%
25.0%
25.0%
Data as % of total revenue
21.0%
20.0% 17.0%
Figure 18: Data revenues expected to surge 15.0%
15.0% 12.6%
Source: AlJazira Capital
10.6%
10.0% 8.4%
5.0%
0.0%
2008 2009 2010 2011E 2012F 2013F 2014F
The Kingdom’s economy is fast moving from being traditionally oil-based to service-oriented,
largely due to the government’s diversification efforts. This, in turn, would require businesses
to become more sophisticated in their infrastructure need. Saudi businesses would need
advanced telecom services that can improve their efficiency and competitiveness. Enterprise
demand for high-end telecom services (such as data services) holds significant potential in
Saudi Arabia, given the increased need for mobility, seamless integration of communication
functionality and web-based technologies. In addition, government initiatives are contributing
to the growing need for advanced telecom services. The government has launched several
e-projects that require major development of the telecommunication sector under the
National Communications and Information Technology Plan (NCITP). Development of the
King Abdullah Science Park (KASP) and Information & Communications Centre (ITCC) are
two examples of the initiatives undertaken by the government.
100%
90%
80%
70%
Figure 19: High proportion of enterprise 60% 74.7%
83.0%
84.1% 85.8%
Revenue mix
Enterprise Consumer
400
1.6x
2.5x 8.7
350
CAGR CAGR
Total: 15.7% Total: 12.0% 7.7
300
6.8
0
2004 2005 2006 2007 2008 2009 2010E 2011E 2012E 2013E 2014E
In our opinion, the following business areas offer attractive opportunity in the broad
enterprise segment:
• Net working services that are seamless and improve productivity; operators can offer
integrated platform for voice, video, internet, messaging and other data services.
• Services providing comprehensive connectivity across branches, regions and nations.
• Management and maintenance of corporate network, cloud computing, and ancillary
services such as implementation and management of network security.
• Real time services such as Internet Protocol telephony (IP) telephony, e-mail, and
instant messaging, among others.
Branch Offices
Home Offices
E-Mail (SOHO)
ERP
VOIP
Figure 21: Strong potential for end- Video Calls
control
Source: AlJazira Capital WAN
Internet
MAY
2012
3G technology
3G refers to the third generation mobile telephony and wireless technology. It
facilitates the transfer of voice and non-voice data (music downloads, emails and
instant messaging) over the same network simultaneously. The 3G technology helps
in increasing the bandwidth, facilitates multiple mobile applications and ensures clarity
of digital signals. It transmits packet switch data efficiently at better and increased
bandwidth, and offers more advanced services to mobile users. The spectral efficiency
of 3G technology is better than that of previous mobile technologies. It can facilitate
several multimedia services. Compared to earlier technologies, 3G:
• Offers several times higher data speed
• Enhances audio and video streaming
• Supports video conferencing
• Facilitates web and WAP browsing at higher speeds
• Supports Internet Protocol television (IPTV)
4G technology:
4G is a fourth generation mobile telephony and advanced wireless technology. It is a
successor of the 3G 4G, the fourth generation mobile telephony and advanced wireless
technology, is a successor to the 3G and 2G families of standards. 4G is not one defined
technology or standard, but a collection of technologies and protocols aimed at creating
fully packet-switched networks optimized for data. The technology, still in its infancy,
is projected to provide speeds of 100 Mbps while moving and 1Gbps while stationary.
Benefits of 4G over 3G
• High speed video streaming, TV broadcast, video calls and video clips
• Enhanced gaming, chat and location services
• Less complex, faster transmission
• High speed teleworking/VPN access, sales force automation, video conferencing and
real time financial information for companies
MAY
2012
The Saudi telecom sector has transformed significantly over the last decade in terms of
technological capabilities. With just a single player providing basic GSM services and
internet facilities on dial-up and fixed line (PSTN) network, the telecom infrastructure in
Saudi Arabia was well behind that in developed and some developing economies at the
start of this period. However, liberalization of the sector in the latter half of the decade,
which resulted in the entry of new companies, inflow of large investments and faster
adoption of new technology, helped it to surpass some of the developed economies.
A latecomer in technology adoption, the Saudi telecom sector has avoided issues
associated with large legacy systems that could have been a bottleneck in upgrading to
the new network infrastructure. KSA’s telecom sector currently offers full capacity 3.5G
HSPA services for mobile applications in addition to limited long-term evolution (LTE, also
known as 4G) networks. Furthermore, industry players such as STC are exploring the
option of offering triple play services with the convergence of IPTV, internet and phone
services into one package following the implementation of the next-generation network
(NGN) technology.
Figure 22: Saudi Arabia’s telecom sector – industry life cycle of technology adoption
Source: CITC
Fixed
Mobile
ERP Solutions telephony
telephony
Internet
Video Conferencing
MMS
Mobile Broadband (3G) Frame relay services
Mobile broadband
(WIMAX/ LTE)
ADSL Broadband
WIMAX Broadband
Managed Security
Services
Mana ged CPE
Services
IP -VPN
Services
IPTV
FTTH Services
Market
Introduction Growth Mature Saturation Decline
Although the fixed telephony market has been on a decline of late, the fixed line technology
is getting a new lease of life with STC (dominates the fixed line market in Saudi Arabia)
investing in the NGN technology. STC would replace the existing fixed line infrastructure
in a phased manner between 2009 and 2012. This is expected to result in operating cost
savings and higher broadband speeds up to 100 gigabytes per second. The increased
internet speed due to the improved fixed line technology is expected to enable STC to
facilitate high bandwidth applications such as video and television through its triple play
offerings.
MAY
2012
In Saudi Arabia, telecom operators have switched rapidly from 2G mobile networks to
3.5G, while some such as Mobily, Zain KSA and STC offer 4G networks. STC launched 4G
mobile services in collaboration with Nokia Siemens Networks and Huawei for commercial
use in Saudi Arabia in late 2011. Ericsson would continue to be STC’s leading vendor for
the deployment of 4G networks across Saudi Arabia, besides managing its 2G and 3G
networks. Zain has signed a partnership agreement with Motorola, Ericsson, and Huawei to
offer LTE services in Riyadh, Jeddah, and Dammam; it also plans to expand to other major
cities by the end of 2012.
Mobily’s strategy is the exact opposite of Zain’s—the company would launch 4G services
in smaller cities before expanding to major ones. Mobily has tied up with Samsung and
Huawei to deploy its network. Furthermore, it plans to upgrade its WiMAX network to LTE
in the near future through the Bayanat al Oula acquisition.
Saudi Arabia is expected to surpass European countries in LTE adoption—it is estimated
to reach 12.5% of all subscriptions in KSA by 2015 relative to just 3.4% in 2012. This
implies the Saudi telecom sector would need considerable investments in either network
upgrades or maintenance of ongoing operations. According to Saudi Arabia’s economy
minister, investments in the telecom sector would reach around SAR37 bn in 2013 and
SAR50 bn in 2015.
MAY
2012
Since the liberalization of the Saudi telecom sector in 2004, operators have focused on
capturing market share. Players such as Mobily and Zain KSA have captured significant
share from market leader Saudi Telecom over the last five years. STC continues to lead
the pack with 45.0% share (in terms of total subscriber base) in the domestic market in
FY2011. Mobily commands 38.3% and Zain KSA 16.7%. Hence, vying for market share
by reducing ARPU levels and offering attractive packages has been at the core of the
strategy pursued by these telecom operators since 2005. However, with the domestic voice
market fast approaching maturity, operators have shifted focus to increasing revenue from
alternative streams such as mobile data (VAS in particular), a largely untapped segment
in the Kingdom. This requires significant capital expenditure (capex) on improving the
technological infrastructure (upgrading existing legacy network and moving towards 4G/
LTE) to stay ahead in the competition. As discussed earlier, Saudi Telecom, Mobily and Zain
have already committed significant capital expenditure in upgrading their technological
infrastructure. In this scenario, we believe an operator with a targeted growth strategy and
healthy balance sheet would lead the market.
In the following section, we discuss the growth strategy of Saudi telecom operators and
assess how they are placed against each other:
16.7%
38.3%
100% 5.6
15.6 11.7 15.7 16.7
90%
30.9 39.0
80%
Market share (No. of
70% 41.2
40.9
subscribers)
38.8 38.3
60%
Figure 24: However, market share on decline 50%
40% 84.4
Source: AlJazira Capital 69.1 61.0
30% 53.2
20% 47.4 45.5 45.0
10%
0%
2005 2006 2007 2008 2009 2010 2011
Our analysis of competition in KSA’s data segment suggests that Mobily is a clear leader.
Mobily’s revenue from the data segment increased 53.1% during FY2011 (accounting for
22.0% of its total revenue compared to 18.0% in FY2010) due to higher usage rates in terms
of minutes of traffic and data transmission—data transmitted over its network averaged
163 terabytes per day in FY2011 compared to 85 terabytes in FY2010. Mobily dominates
the mobile broadband market with a staggering 75.7% share in FY2011. The company’s
dominance in the mobile data segment can be ascribed to its focused strategy. In contrast
to STC, Mobily does not focus on international expansion. This is primarily because it lacks
the scale of operations that STC has, and operates as an international subsidiary of Etisalat
of UAE (hence, its expansion strategy is decided by the parent company). Mobily’s strategy
centers on strengthening its position in the domestic market by expanding presence in the
fast growing data segment, especially mobile broadband. Another important aspect of the
company’s strategy is that it concentrates on customer management, which it believes is
its core strength. In line with this, the company has outsourced network operations and
many distribution and support functions.
Atheeb,
10%
STC, 90%
Combined
STC & Zain
KSA,
24.3%
Figure 26: Mobily leads in mobile broadband
Source: Company filings, Tadawul, AlJazira Capital
Mobily,
75.70%
We believe most telecom operators in KSA would focus on fast growing data segment,
considering that the market is underpenetrated and consumers are becoming more tech
savvy. While Mobily is likely to face tough competition from Zain KSA and STC in the
wireless data segment, it would continue to dominate the market. Our belief is based on
the company’s ability to offer WiMax in the area where coverage is still weak. In our opinion,
Mobily should be able to offer a diverse range of data services at higher speeds as it
continues to invest in direct fiber-optic connections to companies. We expect revenue from
the data segment to contribute 25.0% to Mobily’s total revenues by 2014.
As huge capital expenditure on upgrading the technological infrastructure and expanding
in international markets becomes imperative to stay ahead in the race, it is important for
telecom operators to manage cash flows and liquidity prudently. Companies with a healthy
balance sheet, access to funding and targeted growth strategy are expected to gain a
competitive edge, in our view. In the following section, we have assessed STC, Mobily and
Zain KSA in terms of their balance sheet strength, and how they are placed against each
other.
MAY
2012
14,000 350.0%
12,000 300.0%
10,000 250.0%
USD (mn)
8,000 200.0%
6,000 150.0%
Figure 27: STC and Mobily has low D/E ratio 4,000 100.0%
Source: Company filings, AlJazira Capital 2,000 50.0%
0 0.0%
MTSS
MTN
QTEL
STC
DU
Mobily
Zain KSA
Zain
Etisalat
Vodaf. Qatar
Wataniya
7,000 16.00
6,000 14.00
12.00
5,000 10.00
USD (mn)
4,000 8.00
3,000 6.00
Figure 28: Declining net debt/EBITDA 2,000 4.00
2.00
Source: Company filings, AlJazira Capital 1,000 0.00
0 -2.00
MTSS
MTN
QTEL
STC
DU
Mobily
Zain KSA
Zain
Etisalat
Mobily has a much stronger balance sheet than STC and Zain KSA. Higher EBITDA and
lower debt pushed the net debt/EBITDA after capex to 1.43x in FY2011 from 8.9x in
FY2008. This is favorable relative to 1.70x for STC and 65.83x for Zain KSA. At 0.38x, the
company has one of the lowest D/E ratios among MENA operators. Furthermore, Mobily’s
growth strategy, which centers on consolidating the company’s position in the high growth
region, reduces the risk of overleveraging the balance sheet and volatility in the capital
structure. With healthy finances, Mobily is well poised to continue investing in growth.
Falling ARPU, rising costs exert pressure on profitability; STC impacted the most
Over the last few years, a constant decline in ARPU levels has been one of the key trends with
regard to telecom operators worldwide. Among our universe of sample countries, ARPU for
most declined at a compounded annual rate of 2.0–8.0% during 2005–10. Among mature
markets, Germany and Italy’s ARPU declined the most (i.e., at a compounded annual rate
of -7.8% and -6.7%, respectively) during 2005-10. Blended ARPU in Saudi Arabia also fell
at a compounded annual rate of 14.8% during the same period to USD20.8 (SAR78.0). The
significant pace of decline in ARPU levels in the Kingdom can be ascribed to the fact that
the sector was liberalized only in 2005, eventually breaking STC’s monopoly.
60.0
50.0
0.0
2004 2005 2006 2007 2008 2009 2010
Telecom operators are aggressively reducing tariffs and offering bundled services at
reduced prices in light of the commoditization of the mobile voice market and stiffer
competition in the domestic market. For instance, STC launched “InVision”, a triple play
marketing strategy, which offers telephony, broadband internet and TV/video-on-demand
services in one package to the consumer. The bundled service would help to reduce the
churn rate as it would be inconvenient for consumers to shift all three services from one
provider to another. In addition to innovative services, operators are increasingly offering
discounts on new data packages. For instance, Mobily offers a 50.0% discount on 1GB
and 5GB data plan “Connect” upon renewal. Mobily also launched “e life”, a new data plan
offering 200Mbps speed, to compete with STC’s “FTTH” plan.
The decline in ARPU levels during the last five years can be ascribed to the reduction in
tariffs and offering of services at discounted prices. During FY2006–11, STC’s blended
ARPU fell 47.3% to SAR72.0, while that of Mobily tumbled 44.8% SAR65.0. On the other
hand, increased focus by operators on capturing market share and upgrading network
during the period led to a spike in expenses. Declining ARPUs and increased expenses
have dented profitability of Saudi Arabia’s telecom operators.
MAY
2012
Figure 30: Current KSA mobile broadband tariffs, discounts and offerings
Zain Broadband
Old plan Revised plan
Plan Price (SAR/month) Plan Price (SAR/month)
2GB 60 2GB 30
300.0 200.0
180.3
250.0
140.6 150.0
200.0
114.9
Figure 31: Significant decline in blended 150.0 98.4 80.8 100.0
77.3
ARPU 100.0
50.0
Source: CITC, AlJazira Capital 50.0
0.0 0.0
2005 2006 2007 2008 2009 2010
Prepaid ARPU (LHS) (SAR)
Post Paid ARPU (LHS) (SAR)
Blended ARPU (RHS) (SAR)
25.0
20.6
20.0
ARPU USD/month
13.9
Figure 32: ARPU Still high Vs. emerging 15.0 12.1
9.3 9.6 9.8
mkts. 10.0
Source: IBM Teleco 2015 “five telling years” report, 5.0 2.2
AlJazira Capital
0.0
Africa
China
India
Emerging
Arabia
South
Brazil
Russia
mkt. avg.
Saudi
We have analyzed the relationship between ARPU levels and GDP per capita in select
developed and developing countries as part of our effort to determine the ARPU levels in
Saudi Arabia, going forward. We observed that ARPU/GDP per capita ratio in emerging
markets ranges from 1.08% for Russia to 2.63% for China. As for developed markets, the
ARPU/GDP per capita ratio ranges between 0.63% for Germany and 1.35% for France
within our universe of selected countries. Based on ARPU levels for 2010, Saudi Arabia’s
ARPU/GDP per capita ratio stands at 1.52%, above Qatar, the UAE, Oman and other
developed countries in our universe. We believe this indicates further scope for a fall in
ARPU levels, albeit moderately, in Saudi Arabia. We expect ARPU/GDP per capita ratio for
the Kingdom to be at 0.90–1.10% over the next five years, in line with markets such as Italy
and Spain. Italy and Spain are currently at the lower end of the developed European market
with ARPU and income levels lower than other developed European countries.
MAY
2012
60.0
Emerging markets
50.0 US
Developed
markets France
40.0 Spain
UK
ARPU/month (USD)
UAE Qatar
30.0 Europe
Saudi Arabia
10.0 China
Russia
India
0.0
0 10,000 20,000 30,000 40,000 50,000 60,000 70,000 80,000
GDP per capita (USD)
Source: CITC, Federal Communication Commission, IBM Teleco 2015 “five telling years” report, AlJazira Capital
We believe blended ARPU in Saudi Arabia would continue its downtrend during our
forecast period (2012–14) due to growth in the subscriber base and price reduction amid
aggressive competition. However, growth in demand for mobile broadband services would
help operators control the fall in ARPU. Consequently, the rate of decline in ARPU in
Saudi Arabia is likely to slowdown to 2.0–2.5% over the next three years from more than
15.0% during 2005–10. We expect blended ARPU in Saudi Arabia at SAR73.8 in 2012,
and a further decline to SAR70.8 by 2014. With regard to operators, impact of the fall in
ARPU levels would be limited for Mobily vis-à-vis STC and Zain. This is primarily due to
Mobily’s strong presence in the mobile broadband segment. The company is also actively
focusing on converting prepaid customers to postpaid accounts, which have greater value.
However, STC would stay ahead of its peers in terms of ARPU levels given its diversified
and bundled service offerings.
75.0 0.0%
73.8
74.0
- 0.5%
73.0 72.3
72.0
70.8 - 1.0%
71.0
67.0
Source: AlJazira Capital - 2.5%
66.0
65.0 - 3.0%
2012F 2013F 2014F 2015F 2016F
50.0%
45.0%
40.0%
Figure 35: STC—Margins under pressure 35.0%
Source: Company filings, AlJazira Capitall 30.0%
25.0%
20.0%
2006 2007 2008 2009 2010 2011
40.0%
35.0%
30.0%
25.0%
Figure 36: Net margin under pressure as well 20.0%
Source Company filings, AlJazira Capital 15.0%
10.0%
5.0%
2006 2007 2008 2009 2010 2011
As discussed earlier, MoPTT regulated the telecom sector in Saudi Arabia until 1998.
The sector was characterized by monopoly of the government-owned STC and lack
of investment. However, with the establishment of CITC in 2003, the sector witnessed
liberalization. Competition in the sector started to intensify after Etihad Etisalat launched
a service under the brand name Mobily in 2004. Additional mobile licenses and three
fixed licenses were issued in 2007, attracting investment to the sector. Despite increased
liberalization efforts, CITC continues to guard the Kingdom’s telecom sector. CITC plays
an active role in the sector’s development by providing a transparent and just regulatory
environment, promoting fair competition, and attracting new technologies in the ICT sector
to provide end-users with the latest and most reliable services.
Liquidity risk
Over the last five years, there has have seen significant surge in variable costs of telecom
operators in Saudi Arabia due to a rise in expenses such as selling and general expenses.
Furthermore, with operators increasingly looking to invest in new technologies, managing
working capital and liquidity requirements efficiently poses a significant challenge.
Valuation analysis
The Saudi telecom sector currently trades at relatively lower valuation multiples compared
to emerging markets and other nations across the globe. The price to earnings (P/E) multiple
of Saudi telecom companies currently averages 9.7x compared to 12.5x in UAE, 11.4x in
Qatar, 23.5x in India, 23.9x in Brazil, 19.5x in Malaysia and 12.2x in South Africa. The P/E
multiple of Saudi telecom companies is also higher than the 12.3x average of the top five
global players (AT&T, Vodafone Group, Telefonica, Verizon, and France Telecom). The EV/
EBITDA multiple of Saudi telecom companies averaged 5.1x compared to 5.9x for UAE, 5.2x
for Brazil, 9.3x for India, 8.3x for Malaysia, 5.5x for South Africa and 6.3x for global peers.
The lower P/E and EV/EBITDA multiple of Saudi telecom companies can be ascribed
primarily to their limited exposure to international markets, especially to high-growth
emerging markets. Despite the higher EBITDA margins and dividend yield of Saudi telecom
players, investors are placing high premium on emerging market counterparts due to their
ability to diversify risk and the fact that they operate in high growth markets.
45 .0
40 .0
35 .0
Emerging markets
30 .0 Telecom operators
MENA Telecom Global Telecom
P/E (X)
25 .0 operators
Figure 37: P/E Valuation of telecom players
operators
20 .0
15 .0
10 .0
Source: Bloomberg, AlJazira Capital 5.0
0.0
STC
Mobily
Zain Kuwait
NMTC
Batelco
Oman Telecom.
Nawras
Qatar Telecom
Tele Norte
Telemar
Telef Brazil
Embratel
Bharti Airtel
Idea Cellular
Reliance comm.
Maxis BHD
Axiata Group
Digi.com BHD
Telekom Malaysia
Vodacom Group
Telekom SA Ltd.
Vodafone Group
Telefonica
Verizon
France Telecom
ETISALAT
AT & T
TIM
MTN Group
Emirates
At this point in time, we are bullish on two telecom companies: Saudi Telecom Company
(STC) and Etihad Etisalat (Mobily).
• We initiate coverage on STC with a target price of SAR55.7, representing a potential
upside of 31.4% from the current price. The company is well-placed to maintain
its dominant position, primarily due to its strong presence in the fast-growing fixed
broadband and enterprise segments. International expansion in high-growth markets
also provides potential to unlock value in the long term.
• We initiate coverage on Mobily with a target price of SAR87.4; this implies an upside
potential of 28.1% at current levels. The company is strategically positioned to benefit
from the fast-growing data segment. Its advantage in the mobile broadband segment
and focus on achieving operational efficiency through cost minimization are key
positives.
Note: Our target price is based on the Discounted Cash Flow (DCF) methodology and
comparable valuation. In the DCF models, the income statement, balance sheet and cash
flow statements have been forecasted until 2015. Cash flows are then discounted using
WACC in order to arrive at the target price.
MAY
2012
Dec -11
Sep -11
Apr -11
Apr -12
Aug -11
Nov -11
Feb -12
May -11
Mar -12
Jan-12
Oct-11
Jun -11
Jul-11
Investment Summary
• STC dominates the Saudi telecom market, accounting for 59.0% of the industry’s
total revenues during FY2011. In terms of mobile subscribers, STC has 45.0% market
share. However, the company’s domestic revenue grew at a CAGR of just 2.8%
during FY2005-11 due to intense competition.
• STC leverages its position as a primary provider of fixed line services to gain advantage
in the fixed broadband segment. The company’s unique selling point is its ability to
deliver superior internet download speeds through fixed lines and offer attractive
bundled packages.
• STC has invested heavily to expand its presence beyond the domestic market. Share
of revenue from the international segment increased from 28.8% in FY2009 to 32.7%
in FY2011. However, its contribution to the bottom line is negligible due to high initial
cost of setting up operations. The company would need to expand the bottom line to
extract value from international operations.
• We arrived at a 12-month target price of SAR55.7 for STC, representing a potential
upside of 31.4% from current levels.
Investment Overview
•• Maintains dominant position despite stiff competition: Despite liberalization of the
telecom sector and the resultant entry of new players, such as Mobily and Zain KSA,
Saudi Telecom Company continued to maintain its dominant position. The company
held 45.0% market share in the GSM segment with 25.2 mn subscribers in FY2011. In
terms of revenue, the company dominates the local market with 59.0% market share
in FY2011. While it plays catch up to Mobily in the wireless broadband segment, it
has a strong hold on the fixed broadband segment (2.1 mn subscribers towards the
end of FY2011). Although STC’s dominance will continue to remain under pressure,
factors such as the highest ARPU in the sector and presence across all verticals
provide the company an edge.
•• International business gaining traction; exposed to risk: With the domestic voice
market fast approaching maturity, STC is diversifying operations to sustain the
momentum. The company has already invested USD6.0 bn in international markets
since 2007. As international operations gain momentum, the international segment’s
contribution to revenue increased from 28.8% in FY2009 to 32.7% in FY2011.
Expansion in international markets would help STC to diversify its asset portfolio and
create a hedge against saturation in the domestic market. STC plans to increase the
share of revenue from foreign markets to 50.0% by FY2014.
STC would need to incur substantial capital expenditure (not to mention a solid
commitment from the management team) to meet its target of generating 50.0% of
total revenue from the international segment by FY2014. In our opinion, this target is
highly unrealistic. At best, we expect the international segment to contribute 32.3% of
total revenue by FY2014. The international segment’s contribution to the bottom line
is negligible due to the high initial cost of setting up operations and capex. Although
operations in Malaysia, Turkey and South Africa have already started generating
returns, countries such as India and Indonesia would require significant investments.
International operations do carry a high upside potential in the long term; however,
scaling up contribution to the bottom line would be a challenge for STC.
•• Robust network provides edge in fixed broadband market: STC enjoys a superior
position in the DSL business due primarily to its robust network (more than 150,000
km of fiber cable line is already operational). This has enabled STC to provide superior
internet download speeds through fixed lines, thereby strengthening its position in
the fixed broadband segment. In our opinion, STC’s focus on implementing cutting-
edge technologies, such as FTTH, will continue to give the company a competitive
advantage in the fixed line broadband segment. We expect STC’s fixed broadband
subscriber base to increase at a CAGR of 10.4% during FY2011-15 and reach 3.12
mn by the end of 2015. This is expected to contribute significantly to the company’s
top-line growth.
•• Competitively positioned in high-growth Enterprise segment: The Enterprise
segment is quickly emerging as a new area of focus for Saudi telecom operators.
The Kingdom’s robust macroeconomic fundamentals and stable growth outlook are
likely to spur the establishment of new businesses. STC is competitively positioned
in the fast-growing Enterprise segment due to its experience in catering to big-
ticket corporate clients. Besides, the company has the ability to offer fully integrated
offerings, a critical factor for success as enterprises increasingly look for one-stop
solutions. We believe STC’s strong position in the rapidly growing Enterprise segment
should help the company consolidate revenue in the domestic market.
•• Valuation: We used the blended valuation approach based on DCF and comparative
methods to value STC. Based on this, we arrived at a 12-month target price of SAR55.7
for the company’s stock, implying a potential upside of 31.4% from current levels.
MAY
2012
Risk Factors
• The ripple effects of the Arab Spring coupled with increasing threat from Iran could
potentially reduce business and weigh on investor sentiment.
• With ever increasing competition, we expect STC’s voice ARPU to fall by an
average 1.0% until FY2014. However, ARPU may decline further as players wage an
aggressive battle for market share based on pricing.
SWOT Analysis
STRENGTH WEAKNESS
• Largest telecom service provider in • Limited presence in fast-growing
Saudi Arabia, despite competition mobile broadband segment—
• Only Saudi player with significant playing catch up to Mobily
presence in high growth • Dividend yield to decline;
international market STC may need cash to meet
• Integrated telecom service provider its aggressive international
with presence across segments expansion target
• Strong balance sheet and liquidity
position
OPPORTUNITIES THREATS
• Significant opportunity in mobile • Entry of new players following
broadband and enterprise segments liberalization may dent market
share
• International markets, such as
Malaysia, Turkey and India, hold • Rapidly evolving technology may
potential render existing infrastructure
obsolete
MAY
2012
Financial Data
Income Statement (SAR million) 2011A 2012E 2013E 2014E
Total revenue 55,662 58,926 62,074 63,880
Growth YoY (%) 7.5% 5.9% 5.3% 2.9%
Cost of Services (24,334) (24,918) (26,777) (27,647)
Gross Profit 31,328 34,008 35,298 36,233
Selling and marketing exps. (7,424) (7,770) (8,186) (8,368)
General and administrative exps. (3,879) (4,229) (4,345) (4,472)
EBITDA 20,025 22,009 22,767 23,393
Depreciation and amortization (8,854) (8,925) (9,567) (9,824)
Operating profit 11,171 13,083 13,200 13,568
Finance cost (2,238) (2,357) (2,095) (1,789)
Provision for Tax / Zakat (118) (135) (140) (143)
Net Profit 7,729 8,842 9,150 9,357
Balance sheet (SAR mn)
Cash and cash equivalents 6,589 10,906 11,097 6,585
Accounts receivable 8,755 9,653 11,219 12,426
Prepayments and other current assets 4,177 4,776 5,266 5,575
Total current assets 21,967 25,335 27,582 24,586
Property, plant and equipment 55,085 56,295 58,577 61,547
Intangible assets 29,318 29,318 29,318 29,318
Total Assets 111,402 116,167 121,015 121,223
Accounts payable 5,190 3,806 4,020 4,123
Murabahas and loans – current portion 5,972 7,659 7,955 7,542
Total current liabilities 25,263 27,201 28,551 28,547
Murabahas and loans 23,960 21,804 19,978 14,816
Share Capital 20,000 20,000 20,000 20,000
Retained earnings 19,516 24,358 29,507 34,864
Total Equity 54,082 58,738 63,695 68,854
Total Liabilities & Shareholders’ Equity 111,402 116,167 121,015 121,223
Cash Flow Statement (SAR mn)
Cash Flow from Operating Activities 16,488 19,238 17,902 18,205
Cash Flow from Investing Activities (8,264) (10,265) (11,989) (12,945)
Cash Flow from Financing Activities (7,686) (4,655) (5,722) (9,773)
Net Change in Cash 538 4,318 191 (4,512)
Cash at the Start of the Year 6,051 6,589 10,906 11,097
Cash at the End of the Year 6,589 10,906 11,097 6,585
Ratios
P/E (x) 11.0 9.6 9.3 9.1
P/BV (x) 1.6 1.4 1.3 1.2
EV/EBITDA (x) 5.9 5.8 5.2 5.1
Dividend Yield (%) 5.3% 4.7% 4.7% 4.7%
ROaA 7.0% 7.8% 7.7% 7.7%
ROaE 14.4% 15.7% 14.9% 14.1%
Diluted EPS (SAR) 3.9 4.4 4.6 4.7
DPS (SAR) 2.3 2.0 2.0 2.0
MAY
2012
MOBILY
Dec - 11
Sep - 11
Apr - 11
Apr - 12
Aug - 11
Nov - 11
Feb - 12
May - 11
Mar - 12
Jan - 12
Oct - 11
Jun- 11
Jul- 11
Investment Summary
• Mobily is a frontrunner in the rapidly growing data segment primarily due to its
strong presence in mobile broadband. The company’s strategy is fully focused on
consolidating its position in the data segment. In our view, Mobily has both delivery
capabilities and the brand image to unlock further potential in this segment.
• Mobily is focusing on achieving operational efficiency by cutting costs. This could
also enhance margins moderately. The company’s strategy of deriving more value
from existing customers by increasing the proportion of postpaid subscribers should
also improve margins.
• We expect Mobily to maintain a dividend payout of 39.5% in FY 2012, given its
healthy free cash flow generation capabilities. This implies a dividend yield of 4.8%
over the current price of SAR68.3.
• We arrived at a 12-month target price of SAR87.4 for Mobily, representing a potential
upside of 28.1% from current levels.
QUARTERLY FINANCIALS
Indicator 2011A 1Q 2012A 2Q 2012E 3Q 2012E 4Q 2012E 2012E
Total Revenue 20,052 5,009 5,391 5,754 5,924 22,077
YoY change (%) 25.2% 11.7% 5.2% 24.0% 2.1% 10.1%
EBITDA 7,454 1,811 2,048 2,188 2,273 8,319
YoY change (%) 20.9% 14.8% 16.4% 20.7% -1.4% 11.6%
Net Income 5,083 1,207 1,407 1,536 1,605 5,755
YoY change (%) 20.7% 21.0% 20.8% 25.5% -5.4% 13.2%
EPS (SAR) 7.3 1.7 2.0 2.2 2.3 1.7
Source: Zawya, AlJazira Capital
MAY
2012
Investment Overview
•• Data segment holds key: The mobile data segment has grown rapidly over the last
couple of years. Mobily is a clear leader in the Data segment, primarily due to its
strong presence in mobile broadband—revenue from mobile data and value-added
services accounted for approximately 22.0% of the company’s total revenue in
FY2011, higher than the industry average of 15.0%. The segment has tremendous
growth potential, considering the Kingdom’s youth demographic profile and the
(consequent) increasing demand for smart devices. We believe Mobily would continue
to maintain its leadership in the mobile data segment, which, in our view, would be a
key catalyst for top-line growth in the near to medium term. The company has robust
infrastructure, brand image (appealing to youth), focused strategy (weaved around
data segment), and delivery capabilities to maintain its leadership in this high growth
segment.
•• Operational efficiency through cost-control measures: Mobily is increasingly
focusing on improving operational efficiency by managing costs. This would enable
the company to protect margins in a highly competitive environment. Mobily plans to
control variable costs through initiatives such as sharing infrastructure with existing
operators, optimizing spectrum utilization and technology optimization. This coupled
with the company’s strategy of deriving more value from existing customers by
increasing the proportion of postpaid subscribers should support moderate margin
growth. We expect EBITADA margins to increase 70 bps to 38.4% during FY2012-15.
•• Healthy divided yield: Under the new dividend policy introduced in FY2011, Mobily
plans to pay quarterly dividends FY2012 onwards—it currently distributes dividends
semi-annually. In FY2011, Mobily has maintained a high dividend payout ratio of
44.8%, translating into an average dividend yield of 4.9%. We expect the company
to maintain a dividend payout of 39.5% in FY 2012, considering its healthy free cash
flow generation capabilities. This would translate to a dividend yield of 4.8% over the
current price of SAR68.3.
•• Valuation: We have used the blended valuation approach based on the DCF and
comparative methods to value Mobily. Based on this, we arrived at a 12-month target
price of SAR87.4 for the company’s stock, implying a potential upside of 28.1% from
current levels.
Risk Factors
• The ripple effects of the Arab Spring coupled with increasing threat from Iran could
potentially reduce business and weigh on investor sentiment.
• Although Mobily has a strong presence in the wireless segment, it lags STC in the
fixed line segment.
• With ever-increasing competition, we expect Mobily’s voice ARPU to fall by an
average 1.5-2.0% until FY2015. However, ARPU may fall further as players compete
aggressively on pricing.
SWOT Analysis
STRENGTH WEAKNESS
• Market leader in fast-growing • Lags STC in fixed line segment
mobile data segment • No geographic diversification;
• Strategy focused on wireless complete focus on Saudi market
segment, with strong infrastructure
and brand image
• Strong balance sheet and liquidity
OPPORTUNITIES THREATS
• Significant opportunity in enterprise • Entry of new players following
segment liberalization could dent market
share
• Opportunity to expand beyond Saudi
Arabia • Rapidly evolving technology may
render existing infrastructure
obsolete
MAY
2012
Financial Data
Income Statement (SAR million) 2011A 2012E 2013E 2014E
Total revenue 20,052 22,077 23,963 24,451
Growth YoY (%) 25.2% 10.1% 8.5% 2.0%
Cost of Services (9,728) (10,602) (11,697) (11,752)
Gross Profit 10,324 11,475 12,266 12,699
Selling and marketing exps. (1,086) (1,194) (1,246) (1,247)
General and administrative exps. (1,784) (1,963) (2,085) (2,115)
EBITDA 7,454 8,319 8,935 9,337
Depreciation and amortization (2,149) (2,390) (2,618) (2,746)
Operating profit 5,305 5,929 6,317 6,591
Finance cost (213) (178) (142) (111)
Provision for Tax / Zakat (54) (61) (66) (69)
Net Profit 6,589 10,906 11,097 6,585
Balance sheet (SAR mn)
Cash and cash equivalents 1,690 968 1,977 4,180
Accounts receivable 6,323 6,937 7,529 7,683
Prepaid expenses and other assets 1,399 436 385 386
Total current assets 9,893 10,268 12,010 14,387
Property, plant and equipment 16,412 17,868 18,900 19,745
Total Assets 37,501 38,797 41,036 43,724
Accounts payable 7,808 6,719 5,499 5,231
Current portion of long-term loan 4,895 1,072 1,058 1,388
Total current liabilities 18,046 13,606 12,850 12,935
Long-term debt 977 3,216 2,470 1,388
Share Capital 7,000 7,000 7,000 7,000
Retained earnings 9,810 12,715 15,828 18,863
Total Equity 18,388 21,868 25,600 29,283
Total Liabilities & Shareholders’ Equity 37,501 38,797 41,036 43,723
Cash Flow Statement (SAR mn)
Cash Flow from Operating Activities 6,673 6,448 7,335 8,813
Cash Flow from Investing Activities (3,408) (3,312) (3,115) (3,056)
Cash Flow from Financing Activities (3,237) (3,859) (3,211) (3,553)
Net Change in Cash 28 (722) 1,009 2,204
Cash at the Start of the Year 1,661 1,690 968 1,977
Cash at the End of the Year 1,690 968 1,977 4,180
Ratios
P/E (x) 9.4 8.3 7.7 7.4
P/BV (x) 2.6 2.2 1.9 1.6
EV/EBITDA (x) 8.6 7.1 6.4 5.9
Dividend Yield (%) 4.8% 4.8% 5.1% 5.9%
ROaA 14.3% 15.1% 15.5% 15.3%
ROaE 29.9% 28.6% 26.0% 23.6%
Diluted EPS (SAR) 7.3 8.2 8.8 9.3
DPS (SAR) 3.3 3.3 3.5 4.0
MAY
2012
Overweight: This rating implies that the stock is currently trading at a discount
to its 12 months price target. Stocks rated “Overweight” will typically provide
an upside potential of over 10% from the current price levels over next twelve
months.
Neutral: The rating implies that the stock is trading in the proximate range
of its 12 months price target. Stocks rated “Neutral” is expected to stagnate
within +/- 10% range from the current price levels over next twelve months.
For further queries about our special services, contact us at the toll free number 800 116 9999.
Disclaimer
The purpose of producing this report is to present a general view on the company/economic sector/economic subject under research, and not to
recommend a buy/sell/hold for any security or any other assets. Based on that, this report does not take into consideration the specific financial
position of every investor and/or his/her risk appetite in relation to investing in the security or any other assets, and hence, may not be suitable for
all clients depending on their financial position and their ability and willingness to undertake risks. It is advised that every potential investor seek
professional advice from several sources concerning investment decision and should study the impact of such decisions on his/her financial/
legal/tax position and other concerns before getting into such investments or liquidate them partially or fully. The market of stocks, bonds,
macroeconomic or microeconomic are of a volatile nature and could witness sudden changes without any prior warning, therefore, the investor
in securities or other assets might face some unexpected risks and fluctuations. All the information, views and expectations and fair values or
target prices contained in this report have been compiled or arrived at by AlJazira Capital from sources believed to be reliable, but AlJazira Capital
has not independently verified the contents obtained from these sources and such information may be condensed or incomplete. Accordingly,
no representation or warranty, express or implied, is made as to, and no reliance should be placed on the fairness, accuracy, completeness or
correctness of the information and opinions contained in this report. AlJazira Capital shall not be liable for any loss as that may arise from the
use of this report or its contents or otherwise arising in connection therewith. The past performance of any investment is not an indicator of
future performance. Any financial projections, fair value estimates or price targets and statements regarding future prospects contained in this
document may not be realized. The value of the security or any other assets or the return from them might increase or decrease. Any change in
currency rates may have a positive or negative impact on the value/return on the stock or securities mentioned in the report. The investor might
get an amount less than the amount invested in some cases. Some stocks or securities maybe, by nature, of low volume/trades or may become
like that unexpectedly in special circumstances and this might increase the risk on the investor. Some fees might be levied on some investments
in securities. This report has been written by professional employees in AlJazira Capital, and they undertake that neither them, nor their wives or
children hold positions directly in any listed shares or securities contained in this report during the time of publication of this report. This report
has been produced independently and separately and no party (in-house or outside) who might have interest whether direct or indirect have seen
the contents of this report. It should be also noted that the Research Division of AlJazira Capital had no information at the time of issuing this
report regarding any conflict of interest between the company/companies mentioned in this report and any members of the board / executives /
employees of AlJazira Capital or any of Bank AlJazira Group companies. No part of this document may be reproduced whether inside or outside
the Kingdom of Saudi Arabia without the written permission of AlJazira Capital. Persons who receive this document should make themselves
aware, of and adhere to, any such restrictions. By accepting this document, the recipient agrees to be bound by the foregoing limitations.