Sign up for Equitymaster's free daily newsletter, The 5 Minute WrapUp and get access to our latest Multibagger guide (2017 Edition) on picking money-making stocks.

This is an entirely free service. No payments are to be made.

Download Now Subscribe to our free daily e-letter, The 5 Minute WrapUp and get this complimentary report.
We hate spam as much as you do. Check out our Privacy Policy and Terms Of Use.
VSNL: Compensation conundrum - Views on News from Equitymaster
  • E-MAIL
  • A  A  A
  • Sep 11, 2000

    VSNL: Compensation conundrum

    Last week saw VSNL make the headlines in the top dailies, as its international monopoly is to be dismantled in 2002, two years earlier than the original schedule of 2004.

    For dismantling the monopoly prior to the promissed schedule the Governemnt has offered VSNL a compensation package amouting to Rs 7 bn.

    The package includes allowing VSNL into domestic long distance (DLD) telephony without payment of the entry fee amounting to Rs 1 bn. Further, it will not be required to furnish bank gaurantees of Rs 4 bn. These guarantees are to be excercised only in case the service provider fails to roll out the network as per the schedule. The company will be exempted from revenue sharing for a five year period.VSNL will also be awarded a nationwide Internet service provider (ISP) license. This package has been valued at Rs 7 bn.

    The questions remains, is it a commensurate compensation for business lost and should VSNL accept the offer? Equitymaster attempts to estimate the value of this package and whether it holds a good deal for VSNL.

    (Rs m) FY00 FY01 FY02 FY03 FY04
    Industry Revenue 70,241 80,393 90,658 101,364 112,169
    Growth* 4.0% 14.5% 12.8% 11.8% 10.7%
    Industry PAT 7,992 10,567 12,624 14,974 16,338
    PAT Margin* 11.4% 13.1% 13.9% 14.8% 14.6%
    Market share 100.0% 100.0% 100.0% 80.0% 60.0%
    Revenue 70,241 80,393 90,658 81,091 67,301
    PAT 7,992 10,567 12,624 11,979 9,803
    Profit loss due to liberalisation - - - 2,995 6,535
    Present value of lost earnings 6,119        
    * Preceeding 5 year rolling average
    ** Discount rate = 15%

    In the model till 2002 the international telephony market consists only of VSNL and therefore VSNL enjoys 100% market share.

    The above exercise gives an indicative compensation figure of Rs 6.12 bn. The package looks attractive unless VSNL's cost of capital is less than 15% or it believes that either the revenue growth rate, profit margin or market share will be higher than these projected levels.



    Equitymaster requests your view! Post a comment on " VSNL: Compensation conundrum ". Click here!


    More Views on News

    Sorry! There are no related views on news for this company/sector.

    Most Popular

    This Small Cap Can Drive Chinese Players Out of India (and Make a Fortune in the Process)(The 5 Minute Wrapup)

    Aug 17, 2017

    A small-cap Indian company with high-return potential and blue-chip-like stability is set to supplant the Chinese players in this niche segment.

    The Most Important Innovation in Finance Since Gold Coins(Vivek Kaul's Diary)

    Aug 10, 2017

    Bill connects the dots...between money and growth, real money and real resources, gold and cryptocurrencies...and between gold, cryptocurrencies, and time.

    It's the Best Time to Buy IT Stocks(Daily Profit Hunter)

    Aug 16, 2017

    The IT Sector could be in an uptrend till February 2019. Are you prepared to ride the trend?

    Bitcoin Continues Stellar Rise(Chart Of The Day)

    Aug 10, 2017

    Bitcoin hits an all-time high, is there more upside left?

    5 Steps To Become Financially Independent(Outside View)

    Aug 16, 2017

    Ensure your financial Independence, and pledge to start the journey towards financial freedom today!

    Copyright © Equitymaster Agora Research Private Limited. All rights reserved.
    Any act of copying, reproducing or distributing this newsletter whether wholly or in part, for any purpose without the permission of Equitymaster is strictly prohibited and shall be deemed to be copyright infringement.

    LEGAL DISCLAIMER: Equitymaster Agora Research Private Limited (hereinafter referred as 'Equitymaster') is an independent equity research Company. Equitymaster is not an Investment Adviser. Information herein should be regarded as a resource only and should be used at one's own risk. This is not an offer to sell or solicitation to buy any securities and Equitymaster will not be liable for any losses incurred or investment(s) made or decisions taken/or not taken based on the information provided herein. Information contained herein does not constitute investment advice or a personal recommendation or take into account the particular investment objectives, financial situations, or needs of individual subscribers. Before acting on any recommendation, subscribers should consider whether it is suitable for their particular circumstances and, if necessary, seek an independent professional advice. This is not directed for access or use by anyone in a country, especially, USA or Canada, where such use or access is unlawful or which may subject Equitymaster or its affiliates to any registration or licensing requirement. All content and information is provided on an 'As Is' basis by Equitymaster. Information herein is believed to be reliable but Equitymaster does not warrant its completeness or accuracy and expressly disclaims all warranties and conditions of any kind, whether express or implied. Equitymaster may hold shares in the company/ies discussed herein. As a condition to accessing Equitymaster content and website, you agree to our Terms and Conditions of Use, available here. The performance data quoted represents past performance and does not guarantee future results.

    SEBI (Research Analysts) Regulations 2014, Registration No. INH000000537.

    Equitymaster Agora Research Private Limited. 103, Regent Chambers, Above Status Restaurant, Nariman Point, Mumbai - 400 021. India.
    Telephone: +91-22-61434055. Fax: +91-22-22028550. Email: info@equitymaster.com. Website: www.equitymaster.com. CIN:U74999MH2007PTC175407

    Become A Smarter Investor In
    Just 5 Minutes

    Multibagger Stocks Guide 2017
    Get our special report, Multibagger Stocks Guide (2017 Edition) Now!
    We will never sell or rent your email id.
    Please read our Terms


    Aug 23, 2017 01:51 PM


    • Track your investment in TATA COMM. with Equitymaster's Portfolio Tracker. Set live price alerts, get research alerts and more. Get access now...
    • Add To MyStocks


    Compare Company With Charts