Vodafone India, Idea Cellular agree merger

Monday 20 March 2017 | 09:16 CET | News

Vodafone Group and Indian mobile operator Idea Cellular have agreed to combine their operations in India. The merger agreement excludes Vodafone's 42 percent stake in Indus Towers. Vodafone said the combined company would have almost 400 million customers across the country, with a 35 percent customer market share and 41 percent revenue market share. 

The merger of the second and third-largest operators in India will see the combined group take the top spot from Bharti Airtel in the mobile market. It's also expected to help the companies better compete against new entrant Reliance Jio, which acquired over 100 million customers in just six months since its launch. 

According to Vodafone, the deal also gives the companies sufficient spectrum to compete effectively with the other major operators in the market. It would hold a total 1,850 MHz, including 1,645 MHz of liberalised spectrum acquired through auctions. The name of the combined listed company will be changed in due course.

As part of the transaction, Idea will contribute all of its assets, including its standalone towers with 15,400 tenancies and its 11.15 percent stake in Indus Towers. Vodafone will contribute Vodafone India including its standalone towers with 15,800 tenancies, but excluding its 42 percent stake in Indus Towers.

Based on Idea's average share price of INR 72.5 over the 30 days prior to the initial merger announcement in January, the agreed ratio implies an enterprise value for Vodafone India of INR 828 billion (approximately USD 12.4 billion) and an enterprise value for Idea's mobile business of INR 722 billion (USD 10.8 billion), excluding its 11.15 percent stake in Indus. This is equivalent to valuing Vodafone India at 6.4x EV/LTM EBITDA and Idea excluding its stake in Indus Towers at 6.3x EV/LTM EBITDA.

Vodafone's contribution of net debt depend on Idea's net debt at completion as well as customary closing adjustments. Vodafone will contribute INR 25 billion (USD 369 million) more net debt than Idea at completion. Based on Idea's net debt of INR 527 billion (USD 7.9 billion) at end-2016, this would have implied INR 552 billion (USD 8.2 billion) of debt to be contributed by Vodafone.

Vodafone will own 45.1 percent of the combined company after transferring a 4.9 percent stake to the Aditya Birla Group for INR 39 billion (USD 579 million) in cash, concurrent with completion of the merger. The Aditya Birla Group will then own 26 percent of the combined company and Idea's other shareholders will own the remaining 28.9 percent. The Aditya Birla Group has the right to acquire up to a 9.5 percent additional stake from Vodafone.

Before the completion of the transaction, Vodafone and Idea plan to sell their standalone tower assets and Idea's 11.15 percent stake in Indus Towers to reduce leverage in the combined company. Vodafone will also explore strategic options for its 42 percent stake in Indus Towers. Potential options include either a partial or a full disposal, Vodafone said.

As the combined company will be jointly controlled by Vodafone and the Aditya Birla Group, Vodafone will deconsolidate Vodafone India immediately. The combined company will be reported as a joint venture by Vodafone and accounted for under the equity method, resulting in a decrease of Vodafone's net debt. At end-December 2016 this would have been INR 552 billion (USD 8.2 billion), which together with the INR 39 billion (USD 579 million) of cash received from the Aditya Birla Group would lower Vodafone Group's reported leverage by around 0.3x EBITDA. The transaction is expected to be accretive to Vodafone's cash flow from the first full year post completion.

The combination of Idea and Vodafone India is expected to generate run-rate cost and capex synergies of INR 140 billion (USD 2.1 billion) on an annual basis by the fourth full year post-completion. This is equivalent to a net present value of INR 700 billion (USD 10.5 billion), after integration costs. Operating cost savings represent 60 percent of the expected run-rate savings.

The major expected sources of cost and capex synergies include rationalising network infrastructure, generating operational efficiencies, lower maintenance expenses and savings in energy costs; higher spectrum availability and larger single radio access network (RAN) deployment coupled with re-deployment of overlapping equipment from rationalised sites, resulting in lower capex; service centres, back office and distribution efficiencies; streamlining regional and nationwide IT systems and evolving to a single IT system for the new entity; as well as optimising general and administration costs.

Vodafone and Idea also expect regulatory dis-synergies, mainly driven by spectrum liberalisation payments and requirements to meet regulatory spectrum caps and market share thresholds in certain circles one year after completion of the transaction. Spectrum liberalisation costs are estimated to have a net present value impact of INR 30 billion.

Following the completion of the transaction, the board of the combined entity will have 12 directors, including three directors appointed by each of Vodafone and the Aditya Birla Group, and six independent directors.

The Aditya Birla Group will have the sole right to appoint the chairman (as one of its three directors), who will be Kumar Mangalam Birla. Vodafone will have the sole right to appoint the CFO. Both Vodafone and the Aditya Birla Group will jointly agree on the appointment of the CEO and the COO. Those roles, together with those of the broader management team, will be confirmed prior to closing.

Pro forma net debt as at 31 December 2016 would have been INR 1 trillion (USD 16.1 billion). On this basis, leverage of the combined company would have been 4.4x LTM EBITDA. Pro forma for the sale of Vodafone and Idea's standalone towers as well as Idea's 11.15 percent stake in Indus and the estimated run-rate opex synergies, leverage would be 3.0x LTM EBITDA. The parties have also agreed a capital structure and dividend policy which is expected to be implemented post completion.

The transaction is subject to approvals from regulatory authorities and customary closing conditions. Vodafone and Idea have undertaken preparatory work on the required scheme and other necessary filings. Shareholder approval will be required from Idea shareholders. The transaction is not subject to approval from Vodafone shareholders. The transaction has a break-fee of INR 33 billion (USD 500 million) that would become payable under certain circumstances. Vodafone and Idea anticipate that completion will take place during the 2018 calendar year.

Free Headlines in your E-mail

Every day we send out a free e-mail with the most important headlines of the last 24 hours.

Subscribe now

Categories: Mobile & Wireless
Companies: Idea Cellular / Indus Towers / Vodafone Group / Vodafone India
Countries: India
::: add a comment

Add comment

We welcome comments that add value to the discussion. We attempt to block comments that use offensive language or appear to be spam, and our editors frequently review the comments to ensure they are appropriate. If you see a comment that you believe is inappropriate to the discussion, you can bring it to our attention by using the report abuse links. As the comments are written and submitted by visitors of the Telecompaper website, they in no way represent the opinion of Telecompaper.


Vodafone India fuseert met Idea Cellular

Published 20 Mar 2017 10:46 CET | India
Vodafone Group maakt bekend dat Vodafone India en concurrent Idea Cellular gaan fuseren. Gezamenlijk bedienen de twee mobiele ...

Vodafone, Idea close to 50-50 tie-up - report

Published 13 Mar 2017 08:52 CET | India
Vodafone is closing in on a GBP 21 billion deal to merge its Indian operation with rival Idea Cellular, reports the Daily ...

SoftBank denies stake acquisition talks in Vodafone-Idea

Published 24 Feb 2017 06:45 CET | India
SoftBank Group has denied press reports that it is in talks to enter a proposed merger between Vodafone Group and Idea Cellular ...

Telenor exits India, sells to Bharti Airtel

Published 23 Feb 2017 09:26 CET | India
Telenor is exiting the Indian market and selling its operations to market leader Bharti Airtel. As the new owner, Airtel will ...

India adds 27 mln phone subscribers in December

Published 20 Feb 2017 07:04 CET | India
India ended December 2016 with 1.151 billion telephone subscribers, up by more than 27.8 million from November. The total ...

Idea to sell towers to Infratel, American Tower - report

Published 09 Feb 2017 10:36 CET | India
Indian operator Idea Cellular has started talks with Bharti Infratel and American Tower to sell its tower assets. Idea Cellular ...

Vodafone quarterly growth slows on India competition

Published 02 Feb 2017 08:30 CET | World
Vodafone reported continued organic service revenue growth in its fiscal third quarter to December, as Europe and Africa offset ...

Vodafone India confirms merger talks with Idea Cellular

Published 30 Jan 2017 09:12 CET | India
Vodafone has confirmed that it is in discussions with the Aditya Birla Group about an all share merger of Vodafone India and Idea ...

Vodafone, Idea deny any possible merger with Reliance Jio

Published 11 Jan 2017 15:36 CET | India
Top sources at Vodafone and Idea Cellular have denied any possible merger with Reliance Jio, according to an article on the ...

Vodafone India seeks merger to protect from price war

Published 10 Jan 2017 15:54 CET | India
Vodafone India is looking at a possible merger with one of the top four Indian operators Jio or Idea as the company wants to ...

Idea Cellular leads growth in Indian market in November

Published 02 Jan 2017 14:22 CET | India
India added another 10.18 million new GSM mobile subscribers in November, for a total 801.81 million, according to the latest ...

Calendar   /   Industry Events

19 Mar OFC 2017
20 Mar Cebit 2017
21 Mar MPLS+SDN+NFV World
21 Mar Cabsat 2017
23 Mar Freenet Q4 2016
23 Mar United Internet Q4 2016
23 Mar Micron Technology fiscal Q2
23 Mar Drillisch Q4 2016
23 Mar Ecotel Q4 2016
23 Mar China Mobile FY results
23 Mar FCC Open Meeting
24 Mar Smartphone & Wearable’s Technology Summit 2017
27 Mar Report: Dutch Broadband 2016-Q4
28 Mar Tele Columbus Q4 2016
28 Mar Evolving Systems Q4 2016
28 Mar TV Connect
28 Mar ACA Summit
28 Mar Bluetooth World
28 Mar Digital Regulation Forum
29 Mar Ericsson AGM
29 Mar Samsung Galaxy press conference
29 Mar IoT Asia 2017
29 Mar IoT Forum Africa
29 Mar Sigma Designs fiscal Q4
29 Mar Report: Dutch Television Market 2016-Q4
30 Mar Dell Technologies fiscal Q4
30 Mar Bezeq Q4 2016
30 Mar Opera Software Capital Markets Day
::: More Calendar Items