Post on 16-Oct-2020
Corporate Update January 2020
MNC Media
PT Global Mediacom Tbk.
Listed and traded on the Indonesia Stock Exchange STOCK CODE: BMTR
MNCN IPTV
MSKY
Disclaimer
2
By attending this presentation, you are agreeing to be bound by the restrictions set out below. Any failure to comply with these restrictions may constitute a violation of applicable securities laws.
The information and opinions contained in this presentation are intended solely for your personal reference and are strictly confidential. The information and opinions contained in this presentation have not been independently verified, and no representation or warranty, expressed or implied, is made as to, and no reliance should be placed on the fairness, accuracy, completeness or correctness of, the information or opinions contained herein. It is not the intention to provide, and you may not rely on this presentation as providing, a complete or comprehensive analysis of the condition (financial or other), earnings, business affairs, business prospects, properties or results of operations of the company or its subsidiaries. The information and opinions contained in this presentation are provided as at the date of this presentation and are subject to change without notice. Neither the company (including any of its affiliates, advisors and representatives) nor the underwriters (including any of their respective affiliates, advisors or representatives) shall have any responsibility or liability whatsoever (in negligence or otherwise) for the accuracy or completeness of, or any errors or omissions in, any information or opinions contained herein nor for any loss howsoever arising from any use of this presentation.
In addition, the information contained in this presentation contains projections and forward-looking statements that reflect the company's current views with respect to future events and financial performance. These views are based on a number of estimates and current assumptions which are subject to business, economic and competitive uncertainties and contingencies as well as various risks and these may change over time and in many cases are outside the control of the company and its directors. No assurance can be given that future events will occur, that projections will be achieved, or that the company's assumptions are correct. Actual results may differ materially from those forecast and projected.
This presentation is not and does not constitute or form part of any offer, invitation or recommendation to purchase or subscribe for any securities and no part of it shall form the basis of or be relied upon in connection with any contract, commitment or investment decision in relation thereto. This presentation may not be used or relied upon by any other party, or for any other purpose, and may not be reproduced, disseminated or quoted without the prior written consent of the company.
Any investment in any securities issued by the company or its affiliates should be made solely on the basis of the final offer document issued in respect of such securities.
The contents of this presentation may not be reproduced, redistributed or passed on, directly or indirectly, to any other person or published, in whole or in part, for any purpose.
MNC Media Corporate Structure Section 1
MNC Media Corporate Structure
4
*excluding exercise of warrant
Global Mediacom Tbk
Media Nusantara Citra Tbk
Content Based Media and Advertising
MNC Vision Networks Tbk Subscription Based Media
DTH Post-paid Pay TV
Online Media
Broadband and IPTV OTT Service Provider –
TV Anywhere DTH Pre-paid Pay TV
Key Investment Highlights
5
Favorable Macro
Fundamental
Market Leadership
Unrivaled product offering
• Indonesia is the fourth most populous country in the world, with 267m inhabitants and a rapidly emerging middle class.
• Global Mediacom operates in two of most promising market in Indonesia: - Significant upside potential in the media advertising market given that Indonesia’s advertising spending to
GDP ratio of 0.2% is one of lowest in Asia. - Substantial headroom for continuing rapid growth in the Pay TV and high speed broadband market, given
that Indonesia has the lowest penetration of Pay TV (13.3%) and fixed broadband (9.8%) of all major economies in Asia.
Global Mediacom is the leader in both content & advertising based media and subscription based media business: • Four national FTA with the largest audience share of 40% and adspend share of 45%. • Largest content producer with 23K hours/year in production of short, mid and long content format. • Market leading position in DTH with 96% market share and a subscriber base of c. 2.6m (combined DTH and
IPTV). The only player with nationwide DTH coverage, giving access to a wider potential customer across Indonesia.
• Rapid growth of broadband / IPTV subscriber base as the company is one of the first that launches FTTH infrastructure.
Global Mediacom through its key subsidiaries offer products unmatched by their competitors: • Top content products and portfolio that consistently generate highest audience share. • Access to the largest content library in Indonesia of more than 300,000 hours. • Largest talent management with nearly 400 prominent and well-known talents. • The fastest residential broadband / IPTV network, being the only provider operating 100% on FTTH. • Strongest content proposition, with access to 7 of the top 20 most watched Pay TV channels and non-
exclusive access to the remaining 13 (total of 185 channels of which 35 are exclusive).
Key Investment Highlights (cont’d)
6
Superb key management
team
9M-19 Financial Performance
• Global Mediacom is led by an experienced management team with a strong track record of achieving both operational as well as investment management excellence.
• The company’s key subsidiaries, MNCN and IPTV are led by a seasoned management with proven capabilities that consistently delivers quality execution, particularly within FTA/advertising sector as well as Pay TV/High speed broadband business.
BMTR: • Revenue Rp 9,672 bn, +11% YoY • EBITDA Rp 3,976 bn, +14% YoY • Net Income Rp 913 bn, +142% YoY MNCN: • Revenue Rp 6,271 bn, +13% YoY • EBITDA Rp 2,798 bn, +20% YoY • Net Income Rp 1,776 bn, +63% YoY IPTV: • Revenue Rp 2,527 bn, +5% YoY • EBITDA Rp 1,097 bn, +8% YoY • Net Income Rp 157 bn vs Net loss of Rp 70 bn YoY
MNCN Updates Section 2
5. Four National FTA with the largest audience share of 40% and adspend share of 45%. • 40% audience shares translate to more than 100 million viewers daily, the largest in the
country even if it’s compared to any social media platform. • Launched its streaming (OTT) service called RCTI+.
7. The Largest Library with more than 300K hours, consisting of more than 60% non news.
6. The Largest Content Production of 23K hours yearly in long, mid and short formats: • 40% market share in drama or close to 5,000 hours of drama production yearly. • 80%+ market share in talent search & animation.
8. The Largest Talent Management with close to 400 talents under management with 5 + 5 years option to extend.
9. Started MCN (Multi Channel Network) on YouTube in August 2019 and
generating 1.63billion views and 11million subscribers in just a month. Including MNCN Channels on Youtube, the total number of views reached 20.1billion with 42 million subs by the end of August 2019.
10. Owning the largest sites called Okezone (#1 above Google #2) and Sindonews
(#6) based on Alexa measurement. • Okezone has more than 19 million UV daily • Okezone is ranked #27 globally.
11. Just entered a JV with iQIYI to
operate the largest OTT for Asian/Chinese & Indonesian content (MNCN to own 51% in the JV).
11. Strong growth in digital advertising revenue • Derived from mobile apps, general/news portal, YouTube revenue share • Excluding future digital revenue from RCTI+ and MCN.
12. Strong growth in Non Time Consuming Ads (NTC Ads) in the
form of built in, virtual and squeeze frame as well as equity link.
14. Strong growth in original content production on YouTube for FTA’s clients
(3rd parties).
16. Growing library licensing revenue from OTT’s
13. 9M 2019 financial performance: • YoY revenue to $442mn, up 12% • YoY EBITDA to $197mn, up 19% • YoY profit to $125mn, up 61%
15. Strong growth in original content production for the group, including for RCTI+.
1. GDP hit more than $1trillion for
the first time in 2018 with annual growth rate between 5-6%.
2. Large population of 267 million people, growing by 3-4 million people every
year for the next 15 years.
3. Significant upside potential for adspend growth since adspend to GDP ratio is only 0.2%, one of the lowest in Asia.
4. Adspend on National FTA and digital will grow from 80% to close to 90% of the national adspend in the next 3-4 years.
MNCN Key Investment Highlights
8
14. Fast growing digital and content revenue: • In 9M 2019, growing by 49% YOY,
contributing 25% of the total revenue.
• Projected to contribute more than 40% in 2022 and more than 50% in 2024.
At 15x P/E multiple, stock price is equivalent to Rp2,500.
9
Macro Drivers Support Industry Growth
5 4,9
5 5,1
5,3
5,5 5,5 5,5 5,5
2014 2015 2016 2017 2018 2019 2020 2021 2022
• A large & young population, 226mn people below age of 54; growing by 3 to 4 Million people every year for the next 15 years.
• A rising middle class group will grow the advertising expenditure in line with GDP growth
• A stronger growth will be driven by more robust private investment activities and acceleration of infrastructure development
What are the macro drivers?
Source : Indonesian bureau of statistic 2019 report
27%
17%
43%
8% 6%
0 - 14 15 - 24 25 - 54 55 - 64 65+
A Young Population (2018)
265
107 95
69 32 6
1.148.253
323.680 186.326
437.515 383.304 319.915
0
50
100
150
200
250
300
Indonesia Philippines Vietnam Thailand Malaysia Singapore
Population US$ Real GDP
* In Millions
Population & Real GDP (US$) (2018) *
Indonesia Growth of Real GDP (%)
10
The Largest Fully Integrated Media Company in Southeast Asia
DIGITAL CONTENT FREE-TO-AIR TV
CONTENT LIBRARY
Content library contains more than 300,000 hours and
increasing by more than 23,000 hours per year
PRODUCTION (Short – Mid – Long Form)
64%
• RCTI +
• Digital content (original content, library)
• MCN
• News portal
• Digital broadcast
• Radio Aggregator Apps
• User Generated Content (UGC)
ENTERTAINMENT
Entertainment FTA focusing on family audience
Largest news TV and provide news programs to the Group’s
3 entertainment FTA
PUBLIC
36%
INFORMATION & SPORTS
TALENT MANAGEMENT
The biggest talent management company in Indonesia with more than 380 talents under exclusive
contract
Indonesia Advertising Market Share
• Given the infrastructure constraint, TV is the only medium to reach a mass audience.
• TV advertising is expected to maintain a dominant market share
• A more stable economic growth will boost ad spend, TV advertising should trend at a 5% CAGR between 2017-22
• 94% smartphone penetration among online users, grew from 40% in 2013.
2018
2022
TV, 64% Internet, 16%
OOH; 2%
Print, 16% Radio, 2%
TV, 62% Internet,
25%
OOH; 2%
Print; 10%
Radio; 1%
-
5.000.000
10.000.000
15.000.000
20.000.000
25.000.000
30.000.000
35.000.000
40.000.000
2015 2016 2017 2018 2019 2020 2021 2022
TV Internet Print & Related Other
Indonesia Advertising – By Media (in Rp Mill)
Source : MPA 2018 report, adjusted
11
The Largest Audience Share & FTA TV Advertising Market Share
• MNCN continued to produce top drama series and successfully fulfilled demand on high quality Indonesian culture-based entertainment
Source : Nielsen Prime Time FY-2019
37 39 40 43 43 45
26 28 28 24 26 24
18 14 12 12 10 10
14 14 15 17 15 13
4 4 4 4 4 4 0 0 1 1 1 0
2014 2015 2016 2017 2018 9M-2019
MNC Group Emtek Group Trans Corp Viva Group Metro TVRI
• MNC Group dominates Advertising market share amongst all FTA TV Stations in the nation
• Content is the only way to capture audience share and monetize advertising dollars
• MNC sells different forms of advertising from filler TVC, built-in, virtual ads, mobile ads and other creative ads
Indonesia FTA TV Advertising Market Share
35,3 36,7 37,2 39,4
29,1
36,4
44,8
38,4 35,1
39,0
2010 2011 2012 2013 2014 2015 2016 2017 2018 2019*
12
MNCN Audience Share 2008 – 2019*
TV Advertising Revenue
13
Build-In Advertising Conventional TVC
Advertising Revenue Stream
Virtual Advertising on Drama Series (TOP) Squeezed Frame Advertising
• Conventional TVC (15” and 30”) during
commercial break
• Creative ads/ Non Time Consuming ads
(Built-in, Virtual Ads, Squeeze Frame,
etc)
• Equity Link (Air time and Content
Library)
• Localized RTX* & Geo-tagging TVC*
• Digital Ads : Digital Broadcast, Social
Media (including original content),
Online Portal, UGC, MCN, RCTI+
*will be launched soon
Local Animation
Reality Program
Infotainment
Talent Search*
Drama Series* 41%
33%
32%
14
• Generating highest revenue per one hour broadcast
CONTENT LIBRARY LICENSING (FTA, DTH Pay TV, IPTV, Mobile/Streaming, OTT)
• Produces around 23,000 hours of content annually. • Owns more than 300,000 hours of content library with
breakdown of 60% non News and 40% News content.
LOCAL CONTENT
IN-HOUSE PRODUCE
80%
95%
CONTENT PRODUCTION (group & non-group)
Short, Mid, and Long Form
• Content produced in-house include Drama, Talent Search, Animation, Sitcom, Movie, Reality, Infotainment, Variety, Talk Show, News.
more than 80%
Content Revenue
more than 80%
15
The Largest Content Producer and Library Owner
Content VARIETY TALENT SEARCH DRAMA ANIMATION SITCOM REALITY INFOTAINMENT TALK SHOW NEWS
The Best Talent Search Program
16
41%
Sinemart 24%
Mega Kreasi 13%
Verona Pictures 6%
Tobali 5%
Cakrawala 3% Others
MNC Pictures Sinemart Mega Kreasi Verona Pictures Tobali Cakrawala Others
Drama Series Production – Indonesia Market Share
17
Source : Actual On-Air, internal research 8M-2019
Star Media Nusantara: Talent Management
Singing Competition
Nowella 2014
Giselle 2008
Citra Scholastika 2010
Ajeng Astiani 2015
Aldy Saputra 2015
Angela July 2015
Christoper Edgar 2016
Sharla Martiza 2017
Kim Kimberly 2017
Andmesh Kamaleng
2017
Trio Wijaya 2016
Indah Nevertari 2014
Mahesya 2015
Yogie 2015
Dahlia 2015
Chef / Cooking Contest
Deny 2015
Luvita 2015
Brian 2013
Afif Winner 2014
Zidan 2014
Patrick 2014
Navis Aditya 2017
Sharon 2017
Christoper Laurensius
2016
Other Talent Search
Achintya Nilsen 2017
Natasha Mannuela H 2016
Maria Harfanti 2015
Boy WIlliam 2010
Libra Akila 2011
Okky Julian 2013
Oge Arthemus – Season 1, 2009
Master Limbad – Season 2, 2009
Bow Vernon Season 5, 2012
Ayu Ting Ting 2010
Lolita Agustine 2010
Dede 2014
B Force 2017
Soul Sisters 2017
18
• The biggest talent management company in Indonesia with more than 380 talents with various background under exclusive contract (5 years + 5 years).
• The Company manages national talent to perform in TV shows (group or non group), radios, off air events and OOH/TV commercial.
• There is a revenue split between talent and the Company for all bookings, including endorsements on their respective social media platforms.
Digital Mobile/ Online Advertising Revenue
19
• Digital Broadcast
• Social Media (Library & original content, etc)
• Library/channel licensing to digital platform
• Online portal, UGC, MCN
• RCTI+
20
Digital Broadcast
Digital quiz interactive where user can answer al the questions on TV via RCTI Mobile. The
questions will be appeared in a form of template with 110 sec. The questions consist of product
knowledge from brand and program
Second Screen Quiz Interactive Second Screen Activity
Brand activation on RCTI Mobile where users can send their comments and upload their photos
which inline with brand campaign
Second Screen Live Chat
Users can access live streaming on RCTI Mobile as well as having interactive with
another user using chat feature
Banner Random
Native Ads
Pre Roll
A small picture on top of page with landing page
Bigger than banner, native ads are in the middle of the page. Brand can put their landing page on native ads
TVC with 15 sec duration. Pre roll will appear before the video content
Most watched Indonesia YouTube content comes from our short clips drama series
Source of Revenue from Youtube 1
21
Number One YouTube TV Views & Subscribers in Indonesia
22
Source : MNC Research, as per November 2019
MNC GROUP 61.090.712
TRANS CORP 28.265.219
NET 24.610.580
EMTK GROUP 21.009.380
KOMPAS 12.097.094
VIVA GROUP 12.055.259
METRO 2.009.197
RTV 3.647.877
*Including Twitter, FB, IG, the total subscribers reach over 92 million, the largest in South East Asia
MNC Media vs Competitors VIEWS (IN BILLION)
11.7 10.8 8.9
3.2 3
MNCGROUP
TRANSCORP
NET EMTKGROUP
KOMPAS VIVAGROUP
23
MNC Media vs Competitors Subscribers
MNCN Nationwide Youtube market share:
4.91% 2.26% 2.86%
Note: Data for Youtube Indonesia
Views Subscribers Video Uploads
Maximize Brand’s Presence Through Engaging
WebSeries Ads
23
Source of Revenue from Youtube 2
Star Hits – Leading Digital Network
• Star Hits is a digital network that develops content creators, talent or influencers, to cooperate with the brand and to create the ecosystem that are connected in the content.
• Owns various channels under star hits family brand, which focuses on various different genres. • Currently, Star Hits also coordinates all of MNC Group’s channels in all social media. • Star Hits has received MCN (Multi-Channel Network) license from Youtube in July 2019.
24
MCN (August - December): • 21.6mn subscribers • 2.4bn views
MCN + Non – MCN (2019) • 61.1mn subscribers • 24.1bn views
Source of Revenue from Youtube 3
ALEXA RANKS Top Indonesian Sites
MNC Group “News Portal” ranked #1 and #6 in Indonesia
Note : For News portal, Okezone.com is ranked #1 (20mn daily UV) and Sindonews.com #4
1. Okezone.com
2. Google.com
3. Tribunnews.com
4. Youtube.com
5. Detik.com
6. Sindonews.com
7. Kompas.com
8. Liputan6.com
9. Bukalapak.com
10. Grid.id
11. Blogspot.com
12. Google.co.id
13. Idntimes.com
14. Kumparan.com
15. Yahoo.com
16. Suara.com
17. Kaskus.co.id
18. Kapanlagi.com
19. CNNindonesia.com
20. Alodokter.com
*Update 30 August 2019
25
Welcome to RCTI+ Mobile Apps
• Single & Multi Camera Views for Streaming • Catch up TV
Excellent Live Streaming
• FTA Programs - Current and Library • Extended Content –Rejuvenated Library Content, Fresh
Extended Content, and FTA Unaired Content (bloopers and behind the scene)
• Creative Contents: Quiz, Reward system, Original short & mid form content, Audition, News clips, Radio, etc
• Content Partners - (SMN & Third Party Partners)
Creative Content
• A spectacular extension of RCTI, MNCTV, GTV, and iNews FTA TV which is available for free via Apps (iOS & Android).
• MNC is digitally all in!
26
27
MNC Integrated Studios Facilities
IPTV Updates Section 3
Macro Drivers Support Industry Growth
Fixed Broadband Penetration - % (2019) Pay TV Penetration - % (2019)
Population (in millions) • A large & young population, 226mn people below age of 54; growing by 3 to 4 Million people every year for the next 15 years.
• Indonesia will be the second largest Pay TV growth in the region after Philippines, with annual growth of 6%.
• Indonesia will be the third largest fixed broadband subscription growth in terms of revenue at 11% (CAGR 2018-2023) in Asia Pacific.
• The world fourth most populous nation. • GDP per capita < $4.000. • Real GDP growth of 5.5% per annum.
29
30 *excluding exercise of warrant
The Most Integrated Subscription Platform with Content Superiority
99.99% PT MNC Kabel Mediakom
Broadband and IPTV
• Provides high speed FTTH broadband and interactive IPTV services.
• 3rd largest broadband and IPTV operator in four years since inception.
• Presence in 9 Cities.
• 1.5 mio home pass with close to 300.000 subs.
97.55%
DTH post-paid Pay TV
PT MNC Sky Vision Tbk
• Provides DTH based post-paid Pay TV services in Indonesia, targeting mid – high market segment.
• Over 90% market share with 2.4m subscribers.
• DTH S-band (2.520 – 2.670 Ghz) for extensive nationwide coverage.
• Hidden treasure: 5G and LTE spectrum.
99.90%
OTT service provider – TV Anywhere
PT MNC OTT Network
• TV anywhere for MNC Vision, MNC Play, and K-Vision subs.
• MNC Now has over 25 mio MAU.
• Provides various features, such as linear channel viewing, catch up TV, library, VOD, and many more.
• Focus on original content, both short and mid form.
DTH pre-paid Pay TV
PT Digital Vision Nusantara
• Captures mass market segment with low-priced prepaid Pay TV service.
• K-Vision controls 3.000+ dealership across the nation.
• DTH KU-Band for cost efficient services.
• Acquires 5.000 new subscribers on a daily basis and currently sitting with 1 mio subscribers.
80%
PT MNC Vision Networks Tbk (IPTV)
90%* 10%*
PUBLIC
MNC Vision - Quality Focused And Continuous Cost Efficiency
• MNC Vision provides DTH-based Pay TV services in Indonesia with 2.4 mio subscribers, which represents 90% market share. Capturing massive market opportunity in an archipelago.
• Subscriber’s growth will be focused on reaching broader segments in tier 2 and tier 3 cities (70% of total households in Indonesia) and LCO (local cable operator) acquisitions to expand DTH market share.
• Monetization of LCO through content licensing.
• Hidden Treasure: Monetization of 5G and LTE Spectrum (150 Mhz).
1. New customer acquisition to purchase STB/equipment for a more efficient operational expenditure.
2. Reduce costs of STB/equipment, viewing card/CAS, outdoor unit, and low noise block (LNB) by at least 25%, which enables the Company to sell the equipment for $31/set, from $44/set.
3. This model will decrease overhead cost, such as sales, technical, and other related expenses.
4. Sale of STB leads to higher revenue and healthier cash flow.
5. Starting November, MVN has transitioned into selling its equipment to customers and will be fully implemented within 6 months.
6. Acquisition target: 2000 new subscribers per day – upon the full implementation of the new model.
31
Revamping MNC Vision Business Model - Sale of STB/Equipment
K Vision – Pay TV Platform for the Mass Market
8,7 7,5 7,3 7,3
35,6 45,3
82,2
107,8
135
161 155
213
August: Acquired by MVN
Customer Acquisition 2019 (in thousands)
5.937 6.610 6.469 7.181 8.004
6.746 5.357
10.150 12.600
14.100
10.000 11.400
Top Up Voucher Purchase 2019 (in million)
• Prepaid Pay TV using DTH KU-Band for cost efficient services, which captures mass market in Indonesia.
• Acquires 5.000+ new subscribers on a daily basis.
• Targeting at least 30% of new STB users to consistently subscribe prepaid vouchers.
• Source of revenue:
• Sales of decoder/set-top box
• Top up voucher
• Advertising
• 20+ mio target homes that can potentially be a subscriber.
August: Acquired by MVN
32
MNC Play - Aggressive Coverage Expansion & Extensive Growth
57
115
175
265
0
200
400
600
800
1000
1200
1400
1600
0
50
100
150
200
250
300
350
400
2 0 1 5 2 0 1 6 2 0 1 7 2 0 1 8
• MNC Play is the 3rd largest broadband and IPTV operator with close to 1.5 million home pass and 265.000 subscribers since its inception in 2015.
• Secured various partnership with neutral network providers to expand its home pass network that lower capex and opex requirement in the future and allows the Company to focus on the delivery of its services (internet & IPTV)
• Monetizing existing home pass network through sale & lease (business trust structure).
• MNC Play to introduce Android TV OTT service in 2019 – riding other broadband network providers.
Subs & HP Growth 2015 - 2018
Subs HP
MNC Play has secured a partnership with ICON+, which opens up new opportunities to penetrate PLN’s customer base of 67 million
homes.
This will expedite MNC Play’s future growth,
both in terms of number of subscribers and home pass expansion.
in thousands (000)
33
MNC Now – TV Anywhere, Anytime
• TV anywhere as an value-added service for MNC Vision & K-Vision (DTH) and MNC Play (IPTV) subscribers.
• The OTT platform comprise of more than 130 live and 80 catch-up channels, with access to more than 9.000 hours of on-demand content. Moving forward, MNC Now will focus on original content/series, both short and mid form.
• MNC Now today has over 25 mio MAU.
• An AVOD business model to gain maximum traffic before monetizing through revenue share with third party content providers through SVOD model.
20
50
75
DEC-2019 JUN-2020 DEC-2020
Monthly Active Users – MAU (In millions)
34
MNC Channels: Largest in in-house production and number of channels in Indonesia
IN-HOUSE PRODUCTION (hours)
No Channel Total
1 MNC News 29.878,97
2 Music Channel 22.313,00
3 Lifestyle & Fashion 15.854,25
4 Hidayah 6.957,50
5 Infotainment 3.416,50
6 Kids Channel 2.955,17
7 Travel & Homes 5.033,68
8 Soccer Channel 2.417,00
9 MNC Sport 2.055,50
10 Auto Gadget 2.224,50
Total Hours 93.106,07 Data as of August 2019
MVN produces and operates 16 pay channels from various genres for
Pay TV/IPTV/OTT viewers.
FTA (available exclusively on MVN’s
Pay TV Platforms)
35
MNC Channels: Most Watched Pay TV channels in Indonesia
Number #1 Indonesia Pay TV Market position by 25.90% market share (FTA Channels generate highest audiance share)
Rank Channel Share (%)
1 MNC Group 25.90
2 TRANS Group 19.01
3 SCM Group 15.19
4 VIVA Group 13.71
5 FOX & Disney 8.20
6 Warner 5.74
7 METRO 5.07
8 Sony 1.54
9 VIACOM 1.38
10 TVRI 0.92
The Top 10 Pay TV channels in Indonesia.
Source : Nielsen
Rank Channel Share (%)
1 RCTI Pay 11.592 TRANS Pay 10.653 TRANS7 Pay 8.364 SCTV Pay 7.985 IVM Pay 7.216 TVONE Pay 7.077 ANTV Pay 6.648 METRO Pay 5.079 GTV Pay 4.33
10 MNCTV Pay 3.6311 DISNEY JUNIOR 1.4912 CARTOON NETWORK 1.4413 FOX FAMILY MOVIES 1.3414 HBO 1.3315 FOX MOVIES 1.2016 CNN INDONESIA 1.1517 MNC ENTERTAIMENT 1.0118 INEWS Pay 0.9619 TVRI1 Pay 0.9220 NICK JUNIOR 0.8521 CINEMAX 0.8222 MNC NEWS 0.8223 BABY TV 0.8224 DISNEY CHANNEL 0.8025 AXN 0.80
Rank Channel Share (%)
26 FOX ACTION MOVIES 0.7227 NATIONAL GEOGRAPHIC 0.6228 S-ONE 0.5929 NICKELODEON 0.5330 DRAMA CHANNEL 0.4931 CELESTIAL MOVIES 0.4432 MOVIE CHANNEL 0.4233 FOX CHANNEL 0.4134 CCM 0.3835 BEIN SPORTS 1 0.3636 BERITA SATU 0.3137 HEALTH AND BEAUTY 0.3038 INFOTAINMENT 0.2839 Z BIOSKOP 0.2840 TOONAMI 0.2841 HBO HITS 0.2742 FOX SPORTS 2 0.2743 HBO FAMILY 0.2544 MNC LIFESTYLE 0.2545 KIDS CHANEL 0.2446 FOX CRIME 0.2247 MUSIC CHANNEL 0.2248 HIDAYAH 0.2249 MNC SPORTS 0.2150 HBO SIGNATURE 0.2
Rank Channel Share (%)
51 ASIAN FOOD CHANNEL 0.1752 MNC SHOP TRENDY 0.1753 DMAX 0.1754 COMEDY CHANNEL 0.1655 MNC FASHION 0.1556 FOOD AND TRAVEL 0.1557 THRILL 0.1258 FOX LIFE 0.1259 DISCOVERY CHANNEL 0.1260 DIVA 0.1161 EXTREME CHANNEL 0.1162 FOX SPORTS 0.163 SOCCER CHANNEL 0.1064 ANIMAL PLANET 0.1065 GAMES CHANNEL 0.0966 AUTO AND GADGET 0.0967 PREMIERE 0.0868 GEM 0.0869 HOME AND LIVING 0.0870 ANIMAX 0.0771 IDX CHANNEL 0.0672 CHANNEL V 0.0673 FX 0.0274 NGC WILD 0.0175 TRAVEL LIVING CHANNEL0.01 36
Creation of MVN original content portfolio
Creative Content Long Form
NOW Original
Short (5-8 mins) and mid (10-20
mins) Web Series
Drama
Comedy sketch
Lifestyle
RCTI/MNCTV/GTVShort Clips (3-
5 mins) Highlights Segment Bloopers Behind the scenes Interviews
MNC VOD Library (30-60 mins)
Dramas Talent show Reality show Entertainment Lifestyle Kids
MVN Original Productions
(30 min series)
Drama Talent show
37
Target Acquisition
38
Key Commercial Terms
39
Target Company PT Link Net Tbk (LINK)
Expected Closing Date End of March 2020
Seller
I. Asia Link Dewa (CVC)
II. PT First Media Tbk (KBLV) – Lippo Group
*) Total shares: 63.75%
Buyer PT MNC Vision Networks Tbk (IPTV) or its subsidiary
Price Rp 5,400/share implying 2019 EV/EBITDA of 6.7x
Term of Payment I. Tranch 1 : 38.25% - upon closing
II. Tranch 2 : 25.5% - one year after closing
Synergy & Cost Savings from acquisition
40
Revenues Synergy Cost Savings
1. MVN will possess ± 3.7 million home pass (post – acquisition) and plans to monetize the network. 2. For new areas, MVN will lease its network from third parties. 3. This method will significantly reduce MVN Capex and Opex in the future.
1. Additional revenue from content. 2. Additional revenue from advertising sales. 3. Additional revenue from overlapping network. 4. Additional revenue from OTT SVOD/AVOD.
1. Saving of content cost by 1% to 3%. 2. Gradual elimination of marketing expenses. 3. Savings of bandwidth cost. 4. Savings of Opex (G&A and salary). 5. Savings of programming cost. 6. Savings of equipment cost.
Post Acquisition Strategy
Formation of Business Trust
Standard pricing Sale : Rp 3 mio per home pass Lease back : Rp 135 k per subscriber/month
• Transfer of home pass to a business trust (sale and lease back).
• Listing business trust to gain proceeds.
Note: Potential revision to the government regulation (PP no. 52/53) for open network access (Telkom networks) to all service providers
Consolidated Projected P/L with Link Net Acquisition
41
In Rp billion
Notes: 1. Link Net is consolidated in April 2020 2. 63% acquisition of Link Net
(in Bio Rp)
MVN
Description 2018A 2019P 2020P 2021P 2022P 2023P 2024P 2025P
Revenue (MVN + Link Net pre-synergy) 3.227 3.910 7.709 9.698 10.642 11.723 12.974 14.479 Revenue Growth 21% 97% 26% 10% 10% 11% 12%
Additional Revenue due to synergy - - 139 490 840 1.226 1.767 2.156
Total Revenue (MVN + Link Net post-synergy) 3.227 3.910 7.847 10.187 11.482 12.949 14.741 16.636
Revenue Growth 21% 101% 30% 13% 13% 14% 13%
EBITDA (MVN + Link Net pre-synergy) 1.356 1.715 4.033 5.236 5.903 6.653 7.485 8.501 EBITDA Margin 42% 44% 52% 54% 55% 57% 58% 59%
EBITDA Growth 135% 30% 13% 13% 13% 14%
Revenue + Cost Saving due to synergy - - 201 567 945 1.372 1.951 2.399
EBITDA (MVN + Link Net post-synergy) 1.356 1.715 4.235 5.804 6.847 8.025 9.436 10.900
EBITDA Margin 42% 44% 54% 57% 60% 62% 64% 66%
EBITDA Growth 147% 37% 18% 17% 18% 16%
Net Income (MVN + Link Net pre-synergy) (47) 321 1.129 1.483 1.789 2.070 3.312 3.936 Net Income Margin -1% 8% 15% 15% 17% 18% 26% 27%
Net Income Growth -784% 251% 31% 21% 16% 60% 19%
Revenue + Nett Cost Saving post-synergy - - 132 342 569 822 1.139 1.392
Net Income (MVN + Link Net post-synergy) (47) 321 1.261 1.825 2.357 2.893 4.451 5.327
Net Income Margin -1% 8% 16% 18% 21% 22% 30% 32%
Net Income Growth 292% 45% 29% 23% 54% 20%
Breakdown of synergy and cost savings
42
In Rp billion (in Bio Rp)
Description 2020 2021 2022 2023 2024 2025
Additional revenue:
FTA, MNC channels, library and original production 31 113 224 358 535 710
Advertising sales 39 109 147 192 329 373
Relocation of overlapping network 68 232 423 614 805 901
OTT SVOD/AVOD - 35 46 62 97 174
Total 139 490 840 1.226 1.767 2.156
Cost saving:
MVN:
Content Cost 12 12 19 26 28 41
MKM:
Marketing expense 19 18 15 19 24 31
Bandwith cost 8 10 11 14 16 16
Operating expense (GnA & Salary) 24 38 59 87 116 153
Total 63 78 105 146 184 242
Total Add. Revenue & Cost saving 201 567 945 1.372 1.951 2.399
Financial Update Global Mediacom Section 5
Global Mediacom 9M-2019 Financial Results
Consolidated Income Statement Actual Variance Aktual Variance Actual(In Million Rupiah) 9M-2019 9M-2018 YoY 3Q-2019 3Q-2018 YoY
Revenues 9.671.767 8.685.992 11% 3.310.591 3.006.995 10%
Advertising (Digital + Non Digital) 6.036.006 5.360.684 13% 2.003.261 1.817.074 10%Digital 502.995 106.825 371% 177.780 29.199 509%Non Digital Advertising 5.533.011 5.253.859 5% 1.825.481 1.787.875 2%Content 1.292.132 1.095.447 18% 379.234 334.544 13%
FTA and Content 7.328.138 6.456.131 14% 2.382.495 2.151.618 11%Pay TV and Internet Broadband 2.580.449 2.404.583 7% 1.010.784 868.660 16%Others 1.062.678 1.121.562 -5% 375.404 385.329 -3%(Elimination) (1.299.498) (1.296.284) 0% (458.092) (398.612) 15%
Direct Cost *) 4.169.540 3.730.282 12% 1.417.296 1.207.413 17%Depr. & amort. In Direct Cost 962.775 771.893 25% 318.303 261.319 22%
Gross Profit 4.539.452 4.183.817 9% 1.574.992 1.538.263 2%
Gross Profit Margin 47% 48% 48% 51%
General and Administrative Expenses *) 1.525.933 1.454.206 5% 451.338 459.050 -2%Depr. & amortization 210.972 356.717 -41% 68.999 110.005 -37%
EBITDA 3.976.294 3.501.505 14% 1.441.957 1.340.533 8%
EBITDA margin 41% 40% 44% 45%
Net Income 913.233 387.857 135% 315.885 140.750 124%
Net Income Margin 9% 4% 10% 5%
*) excluding depreciation and amortization
New Media Section 6
ONLINE MEDIA – EXCITING OPPORTUNITIES
46
Letang (www.joymeng.com) a fast growing mobile games company in China.
Okezone.com is an online portal of news and entertainment focusing on Indonesian readers both in the homeland and those living abroad. Currently www.okezone.com receives more than 3 mio unique daily visitors.
MNC Shop, Joint Venture with GS Home Shopping No.1 Home Shopping Channels. The first 24 hours integrated TV and online shopping service in Indonesia.
47
Very Excited About Mobile Games and Mobile App in China
Boonie Bear and Armor Heroes achieved more than 320 million download since early 2014
Fu Mu Bang, parenting activities application with high growth momentum have over 2 million subscribers at end of 2017
Bonnie Bears Armor Heroes Fu Mu Bang App
Thank You