- We expect advertising revenue to grow 12% YoY to INR 5.1b.
- We expect subscription revenue to grow 6% YoY to INR4.26b (4QFY12 subscription revenue included a one-time impact of accounting change related to Media Pro).
- EBITDA margin is expected to improve 600bp YoY but decline 340bp QoQ to 24.4%. QoQ margin would be impacted by higher programming costs, launch expenses for new channels, and higher sports loss.
- Adj PAT is expected to increase 21% YoY to INR1.72b.
- The stock trades at a P/E of 25.2x FY14E and 19.8x FY15E. Neutral.