SlideShare a Scribd company logo
1 of 8
Mobile TV Project
    Business Case
Mobile Telecommunication Market
                 Trends
•   The fast track growth of the market is already over:
     – Diminishing margins
     – Price war
     – New competitors
     – MVNOs.


•   New services
     – Demand for new services is driven by decrease in Mobile Operator profits
       as well as growing expectations of the customers.


•   Smartphones
     – Smartphones are more & more popular in Poland creating a new mass
       market platform for innovative services.
Smartphones in the network
•   Smartphones are the targeted medium in Mobile TV business case.
•   Smartphones are more & more popular handsets in Poland: in 2009 almost 1 million of
    smartphones was sold in Poland.
•   25% handsets sold in 2009 in Poland were smartphones.

                                          Smartphones Forecast



        9 000 000

        8 000 000

        7 000 000

        6 000 000

        5 000 000                  3 590 147

        4 000 000

        3 000 000

        2 000 000

        1 000 000

               0
                    2008   2009   2010         2011        2012   2013   2014   2015
Value chain



   Content Provider          Service Provider      GSM / 3G Network

                                                     • Connect End Users
• Create & deliver content   • Provides services
                                                   • Provides Data Service
                                                       • Billing services
Business Case - Assumptions
•   Market Potential for Mobile TV services was assumed as 50% of number of active smartphones users.
•   Service Provider will sign agreement with P4 - PLAY.
•   Service Provider market share in 2015 will reach 10% of target market.

•   Price for services will amount to 5,9 € (net = 25 PLN/gross) monthly subscription fee.

•   Direct costs will cover:
     – Revenue share for Mobile Operator = 30% of revenues
     – Content costs of 2€ per month per user
     – Application maintenance – 50.000 € yearly

•   G&A costs consist of Salaries & Levies (7 FTE in 2015), Office costs & Others

•   Promotion costs for Stalker was assumed at the level of 150.000 € in first year and 100.000€ annually in
    further years.

•   CAPEX covers Purchase of Application License, Integration costs, Purchase of servers and streaming
    serves.

•   Technical assumptions: service will be delivered over IP Protocol using streaming servers and Video
    storage of Service Provider.
Business Case - Results
   6 000 000

   5 000 000

   4 000 000

   3 000 000

   2 000 000

   1 000 000

           0

   -1 000 000
                2010   2011        2012            2013        2014        2015
 Revenues (€)                     693 335        1 586 732   3 630 231   5 638 846
 EBITDA                           -444 962        18 257     638 447     1 247 633
 NCF                              -737 149         8 882     607 979     1 225 758

                         Revenues (€)   EBITDA     NCF




We expect positive EBIDA & Cash Flows in 2013.
Business Case – Operator’s
               Benefits
Intangible benefits:


• Innovative   service not offered by other Mobile Operators in Poland

• Possibility to distinguish from competitors

• Increase in smartphones sales

• Marketing gains.
Thank you

More Related Content

More from David Tracy

New Technology Business Case
New Technology Business CaseNew Technology Business Case
New Technology Business Case
David Tracy
 
Flevy.com - World's First Research Report-cum-Financial Model
Flevy.com - World's First Research Report-cum-Financial ModelFlevy.com - World's First Research Report-cum-Financial Model
Flevy.com - World's First Research Report-cum-Financial Model
David Tracy
 

More from David Tracy (20)

Balanced Scorecard
Balanced ScorecardBalanced Scorecard
Balanced Scorecard
 
Pricing Curves Diagrams
Pricing Curves DiagramsPricing Curves Diagrams
Pricing Curves Diagrams
 
Business Strategy and Management Models
Business Strategy and Management ModelsBusiness Strategy and Management Models
Business Strategy and Management Models
 
New Technology Business Case
New Technology Business CaseNew Technology Business Case
New Technology Business Case
 
Flevy.com - World's First Research Report-cum-Financial Model
Flevy.com - World's First Research Report-cum-Financial ModelFlevy.com - World's First Research Report-cum-Financial Model
Flevy.com - World's First Research Report-cum-Financial Model
 
Flevy.com - Staff Demand and Shift Bidding
Flevy.com - Staff Demand and Shift BiddingFlevy.com - Staff Demand and Shift Bidding
Flevy.com - Staff Demand and Shift Bidding
 
Flevy.com - Business Presentation Template
Flevy.com - Business Presentation TemplateFlevy.com - Business Presentation Template
Flevy.com - Business Presentation Template
 
Flevy.com - LBO Model Template
Flevy.com - LBO Model TemplateFlevy.com - LBO Model Template
Flevy.com - LBO Model Template
 
Flevy.com - LBO Model Template
Flevy.com - LBO Model TemplateFlevy.com - LBO Model Template
Flevy.com - LBO Model Template
 
Flevy.com - Strategic Innovation Management Framework
Flevy.com - Strategic Innovation Management FrameworkFlevy.com - Strategic Innovation Management Framework
Flevy.com - Strategic Innovation Management Framework
 
Flevy.com - Feasibility Study Template for Electronic Software Distribution
Flevy.com - Feasibility Study Template for Electronic Software DistributionFlevy.com - Feasibility Study Template for Electronic Software Distribution
Flevy.com - Feasibility Study Template for Electronic Software Distribution
 
Flevy.com - Feasibility Study for an eMail Archiving solution
Flevy.com - Feasibility Study for an eMail Archiving solutionFlevy.com - Feasibility Study for an eMail Archiving solution
Flevy.com - Feasibility Study for an eMail Archiving solution
 
Flevy.com - Paycheck Stub Template
Flevy.com - Paycheck Stub TemplateFlevy.com - Paycheck Stub Template
Flevy.com - Paycheck Stub Template
 
Flevy.com - Account Management Templates
Flevy.com - Account Management TemplatesFlevy.com - Account Management Templates
Flevy.com - Account Management Templates
 
Flevy.com - Core Competencies Analysis
Flevy.com - Core Competencies AnalysisFlevy.com - Core Competencies Analysis
Flevy.com - Core Competencies Analysis
 
Flevy.com - Cost Drivers Analysis
Flevy.com - Cost Drivers AnalysisFlevy.com - Cost Drivers Analysis
Flevy.com - Cost Drivers Analysis
 
Flevy.com - Business Process Master List (BPML) Template
Flevy.com - Business Process Master List (BPML) TemplateFlevy.com - Business Process Master List (BPML) Template
Flevy.com - Business Process Master List (BPML) Template
 
Flevy.com - Initial Meeting Sales Presentation
Flevy.com - Initial Meeting Sales PresentationFlevy.com - Initial Meeting Sales Presentation
Flevy.com - Initial Meeting Sales Presentation
 
Flevy.com - Technology VARs Sourcing Strategy Template
Flevy.com - Technology VARs Sourcing Strategy TemplateFlevy.com - Technology VARs Sourcing Strategy Template
Flevy.com - Technology VARs Sourcing Strategy Template
 
Flevy.com - Wireless Spend Sourcing Framework
Flevy.com - Wireless Spend Sourcing FrameworkFlevy.com - Wireless Spend Sourcing Framework
Flevy.com - Wireless Spend Sourcing Framework
 

Recently uploaded

FULL ENJOY Call Girls In Mahipalpur Delhi Contact Us 8377877756
FULL ENJOY Call Girls In Mahipalpur Delhi Contact Us 8377877756FULL ENJOY Call Girls In Mahipalpur Delhi Contact Us 8377877756
FULL ENJOY Call Girls In Mahipalpur Delhi Contact Us 8377877756
dollysharma2066
 
Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...
Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...
Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...
amitlee9823
 
FULL ENJOY Call Girls In Majnu Ka Tilla, Delhi Contact Us 8377877756
FULL ENJOY Call Girls In Majnu Ka Tilla, Delhi Contact Us 8377877756FULL ENJOY Call Girls In Majnu Ka Tilla, Delhi Contact Us 8377877756
FULL ENJOY Call Girls In Majnu Ka Tilla, Delhi Contact Us 8377877756
dollysharma2066
 
Call Girls Electronic City Just Call 👗 7737669865 👗 Top Class Call Girl Servi...
Call Girls Electronic City Just Call 👗 7737669865 👗 Top Class Call Girl Servi...Call Girls Electronic City Just Call 👗 7737669865 👗 Top Class Call Girl Servi...
Call Girls Electronic City Just Call 👗 7737669865 👗 Top Class Call Girl Servi...
amitlee9823
 
Russian Call Girls In Gurgaon ❤️8448577510 ⊹Best Escorts Service In 24/7 Delh...
Russian Call Girls In Gurgaon ❤️8448577510 ⊹Best Escorts Service In 24/7 Delh...Russian Call Girls In Gurgaon ❤️8448577510 ⊹Best Escorts Service In 24/7 Delh...
Russian Call Girls In Gurgaon ❤️8448577510 ⊹Best Escorts Service In 24/7 Delh...
lizamodels9
 

Recently uploaded (20)

FULL ENJOY Call Girls In Mahipalpur Delhi Contact Us 8377877756
FULL ENJOY Call Girls In Mahipalpur Delhi Contact Us 8377877756FULL ENJOY Call Girls In Mahipalpur Delhi Contact Us 8377877756
FULL ENJOY Call Girls In Mahipalpur Delhi Contact Us 8377877756
 
RSA Conference Exhibitor List 2024 - Exhibitors Data
RSA Conference Exhibitor List 2024 - Exhibitors DataRSA Conference Exhibitor List 2024 - Exhibitors Data
RSA Conference Exhibitor List 2024 - Exhibitors Data
 
Value Proposition canvas- Customer needs and pains
Value Proposition canvas- Customer needs and painsValue Proposition canvas- Customer needs and pains
Value Proposition canvas- Customer needs and pains
 
Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...
Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...
Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...
 
Grateful 7 speech thanking everyone that has helped.pdf
Grateful 7 speech thanking everyone that has helped.pdfGrateful 7 speech thanking everyone that has helped.pdf
Grateful 7 speech thanking everyone that has helped.pdf
 
Lucknow 💋 Escorts in Lucknow - 450+ Call Girl Cash Payment 8923113531 Neha Th...
Lucknow 💋 Escorts in Lucknow - 450+ Call Girl Cash Payment 8923113531 Neha Th...Lucknow 💋 Escorts in Lucknow - 450+ Call Girl Cash Payment 8923113531 Neha Th...
Lucknow 💋 Escorts in Lucknow - 450+ Call Girl Cash Payment 8923113531 Neha Th...
 
Enhancing and Restoring Safety & Quality Cultures - Dave Litwiller - May 2024...
Enhancing and Restoring Safety & Quality Cultures - Dave Litwiller - May 2024...Enhancing and Restoring Safety & Quality Cultures - Dave Litwiller - May 2024...
Enhancing and Restoring Safety & Quality Cultures - Dave Litwiller - May 2024...
 
It will be International Nurses' Day on 12 May
It will be International Nurses' Day on 12 MayIt will be International Nurses' Day on 12 May
It will be International Nurses' Day on 12 May
 
FULL ENJOY Call Girls In Majnu Ka Tilla, Delhi Contact Us 8377877756
FULL ENJOY Call Girls In Majnu Ka Tilla, Delhi Contact Us 8377877756FULL ENJOY Call Girls In Majnu Ka Tilla, Delhi Contact Us 8377877756
FULL ENJOY Call Girls In Majnu Ka Tilla, Delhi Contact Us 8377877756
 
M.C Lodges -- Guest House in Jhang.
M.C Lodges --  Guest House in Jhang.M.C Lodges --  Guest House in Jhang.
M.C Lodges -- Guest House in Jhang.
 
Dr. Admir Softic_ presentation_Green Club_ENG.pdf
Dr. Admir Softic_ presentation_Green Club_ENG.pdfDr. Admir Softic_ presentation_Green Club_ENG.pdf
Dr. Admir Softic_ presentation_Green Club_ENG.pdf
 
Yaroslav Rozhankivskyy: Три складові і три передумови максимальної продуктивн...
Yaroslav Rozhankivskyy: Три складові і три передумови максимальної продуктивн...Yaroslav Rozhankivskyy: Три складові і три передумови максимальної продуктивн...
Yaroslav Rozhankivskyy: Три складові і три передумови максимальної продуктивн...
 
Organizational Transformation Lead with Culture
Organizational Transformation Lead with CultureOrganizational Transformation Lead with Culture
Organizational Transformation Lead with Culture
 
John Halpern sued for sexual assault.pdf
John Halpern sued for sexual assault.pdfJohn Halpern sued for sexual assault.pdf
John Halpern sued for sexual assault.pdf
 
Call Girls Electronic City Just Call 👗 7737669865 👗 Top Class Call Girl Servi...
Call Girls Electronic City Just Call 👗 7737669865 👗 Top Class Call Girl Servi...Call Girls Electronic City Just Call 👗 7737669865 👗 Top Class Call Girl Servi...
Call Girls Electronic City Just Call 👗 7737669865 👗 Top Class Call Girl Servi...
 
How to Get Started in Social Media for Art League City
How to Get Started in Social Media for Art League CityHow to Get Started in Social Media for Art League City
How to Get Started in Social Media for Art League City
 
Cracking the Cultural Competence Code.pptx
Cracking the Cultural Competence Code.pptxCracking the Cultural Competence Code.pptx
Cracking the Cultural Competence Code.pptx
 
Russian Call Girls In Gurgaon ❤️8448577510 ⊹Best Escorts Service In 24/7 Delh...
Russian Call Girls In Gurgaon ❤️8448577510 ⊹Best Escorts Service In 24/7 Delh...Russian Call Girls In Gurgaon ❤️8448577510 ⊹Best Escorts Service In 24/7 Delh...
Russian Call Girls In Gurgaon ❤️8448577510 ⊹Best Escorts Service In 24/7 Delh...
 
The Coffee Bean & Tea Leaf(CBTL), Business strategy case study
The Coffee Bean & Tea Leaf(CBTL), Business strategy case studyThe Coffee Bean & Tea Leaf(CBTL), Business strategy case study
The Coffee Bean & Tea Leaf(CBTL), Business strategy case study
 
Call Girls in Gomti Nagar - 7388211116 - With room Service
Call Girls in Gomti Nagar - 7388211116  - With room ServiceCall Girls in Gomti Nagar - 7388211116  - With room Service
Call Girls in Gomti Nagar - 7388211116 - With room Service
 

Flevy.com - Mobile TV in Poland Business Case

  • 1. Mobile TV Project Business Case
  • 2. Mobile Telecommunication Market Trends • The fast track growth of the market is already over: – Diminishing margins – Price war – New competitors – MVNOs. • New services – Demand for new services is driven by decrease in Mobile Operator profits as well as growing expectations of the customers. • Smartphones – Smartphones are more & more popular in Poland creating a new mass market platform for innovative services.
  • 3. Smartphones in the network • Smartphones are the targeted medium in Mobile TV business case. • Smartphones are more & more popular handsets in Poland: in 2009 almost 1 million of smartphones was sold in Poland. • 25% handsets sold in 2009 in Poland were smartphones. Smartphones Forecast 9 000 000 8 000 000 7 000 000 6 000 000 5 000 000 3 590 147 4 000 000 3 000 000 2 000 000 1 000 000 0 2008 2009 2010 2011 2012 2013 2014 2015
  • 4. Value chain Content Provider Service Provider GSM / 3G Network • Connect End Users • Create & deliver content • Provides services • Provides Data Service • Billing services
  • 5. Business Case - Assumptions • Market Potential for Mobile TV services was assumed as 50% of number of active smartphones users. • Service Provider will sign agreement with P4 - PLAY. • Service Provider market share in 2015 will reach 10% of target market. • Price for services will amount to 5,9 € (net = 25 PLN/gross) monthly subscription fee. • Direct costs will cover: – Revenue share for Mobile Operator = 30% of revenues – Content costs of 2€ per month per user – Application maintenance – 50.000 € yearly • G&A costs consist of Salaries & Levies (7 FTE in 2015), Office costs & Others • Promotion costs for Stalker was assumed at the level of 150.000 € in first year and 100.000€ annually in further years. • CAPEX covers Purchase of Application License, Integration costs, Purchase of servers and streaming serves. • Technical assumptions: service will be delivered over IP Protocol using streaming servers and Video storage of Service Provider.
  • 6. Business Case - Results 6 000 000 5 000 000 4 000 000 3 000 000 2 000 000 1 000 000 0 -1 000 000 2010 2011 2012 2013 2014 2015 Revenues (€) 693 335 1 586 732 3 630 231 5 638 846 EBITDA -444 962 18 257 638 447 1 247 633 NCF -737 149 8 882 607 979 1 225 758 Revenues (€) EBITDA NCF We expect positive EBIDA & Cash Flows in 2013.
  • 7. Business Case – Operator’s Benefits Intangible benefits: • Innovative service not offered by other Mobile Operators in Poland • Possibility to distinguish from competitors • Increase in smartphones sales • Marketing gains.