- We expect DITV's revenue to grow 11% YoY and 4% QoQ to INR5.8b.
- Subscription revenue is expected to grow 5% QoQ to INR5.18b.
- We expect gross additions of 0.49m (v/s 0.83m in 3QFY13) and net additions of 0.2m in (v/s 0.5m in 3QFY13).
- EBITDA margin is expected to decline 60bp QoQ to 24.1% largely due to higher content costs (including one-time provision).
- Net loss is expected to decline 3% YoY but increase 6% QoQ to INR473m. We have not modeled any forex gain/loss.
- The stock trades at EV/EBITDA of 10.5x FY14E and 8.1x FY15E. Neutral.