+ All Categories
Home > Documents > HW&Co. Industry Reader Template · COMPANY SPECIFIC NEWS ... Gracenote has acquired Infostrada...

HW&Co. Industry Reader Template · COMPANY SPECIFIC NEWS ... Gracenote has acquired Infostrada...

Date post: 22-Jul-2020
Category:
Upload: others
View: 1 times
Download: 0 times
Share this document with a friend
18
www.harriswilliams.com Harris Williams & Co. Ltd is a private limited company incorporated under English law having its registered office at 5th Floor, 6 St. Andrew Street, London EC4A 3AE, UK, registered with the Registrar of Companies for England and Wales under company number 7078852. Directors: Mr. Christopher Williams, Mr. Ned Valentine, Mr. Paul Poggi and Mr. Thierry Monjauze, authorised and regulated by the Financial Conduct Authority. Harris Williams & Co. Ltd Niederlassung Frankfurt (German branch) is registered in the Commercial Register (Handelsregister) of the Local Court (Amtsgericht) of Frankfurt am Main, Germany, under registration number HRB 96687, having its business address at Bockenheimer Landstrasse 33-35, 60325 Frankfurt am Main, Germany. Permanent Representative (Ständiger Vertreter) of the Branch Niederlassung: Mr. Jeffery H. Perkins. EUROPEAN TECHNOLOGY INDUSTRY UPDATE │ JUNE 2015
Transcript
Page 1: HW&Co. Industry Reader Template · COMPANY SPECIFIC NEWS ... Gracenote has acquired Infostrada Statistics and SportsDirect, the Netherlands and Canada-based providers, respectively,

www.harriswilliams.com

Harris Williams & Co. Ltd is a private limited company incorporated under English law having its registered office at 5th Floor, 6 St. Andrew Street, London EC4A 3AE, UK, registered withthe Registrar of Companies for England and Wales under company number 7078852. Directors: Mr. Christopher Williams, Mr. Ned Valentine, Mr. Paul Poggi and Mr. Thierry Monjauze,authorised and regulated by the Financial Conduct Authority.

Harris Williams & Co. Ltd Niederlassung Frankfurt (German branch) is registered in the Commercial Register (Handelsregister) of the Local Court (Amtsgericht) of Frankfurt am Main,Germany, under registration number HRB 96687, having its business address at Bockenheimer Landstrasse 33-35, 60325 Frankfurt am Main, Germany. Permanent Representative(Ständiger Vertreter) of the Branch Niederlassung: Mr. Jeffery H. Perkins.

EUROPEAN TECHNOLOGY

0

INDUSTRY UPDATE │ JUNE 2015

Page 2: HW&Co. Industry Reader Template · COMPANY SPECIFIC NEWS ... Gracenote has acquired Infostrada Statistics and SportsDirect, the Netherlands and Canada-based providers, respectively,

PAGE |

www.harriswilliams.comwww.harriswilliams.de

RECENT DEVELOPMENTS

1

COMPANY SPECIFIC NEWS

Equinix has agreed to acquire the TelecityGroup, the UK-based provider of data centres in Europe, valuing the business £2.7bn

Cox Automotive has agreed to acquire Dealertrack Technologies, the US-based provider of on-demand software and data solutions for the automotive retail industry, valuing the business at $4.2bn

EMC has agreed to acquire Virtustream, the US-based provider of enterprise-class cloud software and services, valuing the business at $1.2bn

CA has agreed to acquire Rally Software Development, the US-based provider of software for lifecycle management solutions, valuing the business at $433m

Keysight Technologies has made an offer to acquire Anite, the UK-based provider of network testing services, valuing the business at £342m

Daisy Group has agreed to acquire Phoenix IT Group, the UK-based provider of IT infrastructure services, from Aberforth Partners and Schroder Investment Management, valuing the business at £191m

ProSiebenSat has agreed to acquire Verivox, the Germany-based online website providing price comparison services for energy and telecom services, valuing the business at approximately €260m

Insight Ventures has agreed to acquire Fourth, the UK-based provider of cloud-based cost control solutions to the hospitality industry, valuing the business at approximately £170m

Comverse has agreed to acquire Acision, the UK-based provider of secure mobile messaging and payments solutions to service providers and telecom operators, from International Investment and Underwriting, Atlantic Bridge Capital and Access Industries, valuing the business at approximately $400m

Microsoft has acquired 6 Wunderkinder, the Germany-based cloudcross-platform productivity application, from Sequoia Capita, Atomico, EarlybirdVenture Capital and e42, valuing the business at a minimum of $100m

Axcel Industriinvestor has agreed to acquire Conscia, the Denmark-based provider of IT network and security solutions, from Via Venture Partners, valuing the business at c.DKK 625m

Gracenote has acquired Infostrada Statistics and SportsDirect, the Netherlands and Canada-based providers, respectively, of sports data and statistics, valuing the businesses at $54m

TiVo has acquired Cubiware, the Poland-based provider of software solutions for digital TV devices and system, valuing the business at $48m

Hotspring Ventures has acquired Treatwell, the Netherlands-based owner and operator of a site for online health and beauty bookings, from Piton Capital and Project A Ventures, valuing the business at €34m

Sophos Group, the UK-based provider of antivirus software, firewall hardwareand other security products for networks, individual users and servers, hasannounced plans to raise £80m through an IPO, valuing the business atapproximately £1bn

Home24, the Germany-based online furniture retailer, has raised €120m from afinancing round from Baillie Gifford & Co along with its existing Shareholders

Delivery Hero, the operator of an online and mobile food ordering service, hasraised $110m from a pre-IPO investment from Putnam, valuing the business at$3.1bn

Trustpilot, the Denmark-based online customer review platform for customers toreview companies, has raised $74m from a financing round from VitruvianPartners

EUROPEAN TECHNOLOGY

INDUSTRY UPDATE │ JUNE 2015

CONTENTS

RECENT DEVELOPMENTS

PUBLIC MARKET TRADING

SOFTWARE

IT SERVICES

COMMUNICATIONS

INTERNET AND DIGITAL MEDIA

TMT GROUP OVERVIEW

Our Technology, Media & Telecom (TMT) Group is dedicated to providing superior merger & acquisition and capital markets advisory services to market leading companies. Our extensive industry knowledge and transaction leadership experience spans the software, digital media, IT services and communications sectors. Our professionals in London, Boston and San Francisco have global relationships with leading technology companies and financial investors. Thoughtful advice, deep experience and technology expertise, creativity and attention to detail from our senior technology bankers have resulted in a track record of consistently exceeding our clients' expectations.

CONTACTS

EUROPE

Thierry MonjauzeManaging [email protected]+44 (0) 20 7518 8901

Jonathan OrganVice [email protected]+44 (0) 20 7518 8900

UNITED STATES

Jeff BistrongManaging [email protected]+1 (617) 482-7501

Michael WilkinsManaging [email protected]+1 (415) 288-4260

Sam HendlerManaging [email protected]+1 (617) 654-2117

Page 3: HW&Co. Industry Reader Template · COMPANY SPECIFIC NEWS ... Gracenote has acquired Infostrada Statistics and SportsDirect, the Netherlands and Canada-based providers, respectively,

PAGE |

(10%)

(8%)

(6%)

(4%)

(2%)

0%

2%

4%

6%

8%

10%

25 May 01 Jun 08 Jun 15 Jun 22 Jun

Communications DJ Stoxx 600 Technology

Internet and Digital Media IT Services

Software Nasdaq Composite

(15%)

(10%)

(5%)

0%

5%

10%

15%

20%

25%

Jun 2014 Sep 2014 Dec 2014 Mar 2015 Jun 2015

Communications DJ Stoxx 600 Technology

Internet and Digital Media IT Services

Nasdaq Composite Software

According to a March 2015 study by comScore, smartphones (41%) and tablets (15%) accounted for 56% of time spent using the internet, with social media usage accounting for over 31% of users’ time in the UK

During 2015, the amount of time UK adults spend online using mobile devices will surpass that spent online via desktop and laptop computers, according to eMarketer

According to IDC, total cloud IT infrastructure spending will grow by 21% to $32bn in 2015, accounting for approximately 33% of all IT infrastructure spending, and will reach $52bn by 2019, representing a CAGR of 12.9%

According to Gartner’s latest research, mobile phone sales to end users will increase by 3.3% in 2015 to 1.9bn units and will reach 2.1bn units by 2019, representing a CAGR of 2.5%

According to IDC, the worldwide Internet of Things (“IoT”) market will grow from $656bn in 2014 to $1.7tn by 2020, representing a CAGR of 17.2%.

The value of the global messaging market will decline from €100.5bn in 2014 to €99.9bn in 2019, despite messaging traffic being expected to double over the same period, according to Juniper Research. The increase in traffic will be driven by over-the-top (“OTT”) messaging applications such as WhatsApp and LINE, which are expecting increased messaging traffic of 300% from 31.1tn in 2014 to 100.1tn by 2019

INDUSTRY TRENDS

RECENT DEVELOPMENTS

2

EUROPEAN TECHNOLOGY

INDUSTRY UPDATE │ JUNE 2015

LAST TWELVE MONTHS

Stock Performance

LAST 30 DAYS

PUBLIC MARKET TRADING STATISTICS

Source: Various industry news outlets

1.5%

0.6%

(0.6%)

(1.0%)

(1.0%)

(1.4%)

19.3%

18.0%

12.9%

10.6%

9.6%

(9.2%)

Page 4: HW&Co. Industry Reader Template · COMPANY SPECIFIC NEWS ... Gracenote has acquired Infostrada Statistics and SportsDirect, the Netherlands and Canada-based providers, respectively,

PAGE |

PUBLIC MARKET TRADING STATISTICS

3

EUROPEAN TECHNOLOGY

INDUSTRY UPDATE │ JUNE 2015

COMPARABLE TRADING SUMMARY

Rev. Growth EBITDA Margin CY2015E CY2016E CY2015E CY2016E CY2015E CY2016E

Software

European Large Cap. Software 18.5% 34.0% 4.9x 4.5x 14.5x 13.1x 22.4x 20.4x

Application Software 7.5% 26.6% 4.1x 3.8x 13.8x 14.5x 20.1x 21.1x

Infrastructure Software 8.0% 29.4% 3.6x 3.3x 12.5x 11.1x 18.9x 18.4x

Large Cap. SaaS 27.8% 13.3% 7.9x 6.3x 28.4x 25.4x 37.0x 31.4x

Small Cap. SaaS 22.3% 5.8% 5.1x 4.2x 30.1x 28.0x NM 37.7x

HCM/WFM 21.6% 7.6% 6.5x 5.2x 22.7x 16.9x 24.8x 18.4x

FinTech 12.5% 27.1% 5.3x 4.7x 15.8x 16.4x 23.6x 22.9x

Healthcare IT 12.0% 12.7% 3.8x 3.3x 15.0x 13.0x 24.1x 22.7x

Data and Data Analytics 11.6% 24.4% 5.5x 4.7x 11.9x 10.9x 20.5x 18.7x

Security Software 17.9% 21.0% 6.7x 5.6x 17.9x 17.5x 21.4x 19.0x

CAx/PLM 7.7% 27.4% 4.6x 4.3x 17.1x 15.7x 25.9x 21.5x

IT Services

IT Services 7.0% 13.5% 1.1x 1.0x 8.1x 7.4x 16.3x 14.0x

Offshore IT Services 15.1% 24.1% 3.3x 3.0x 13.7x 12.1x 18.2x 16.1x

Managed Services, Colocation and Hosting 14.4% 29.5% 2.8x 2.5x 9.9x 8.7x 21.7x 19.9x

Data Centres 7.8% 53.3% 7.5x 6.8x 14.0x 12.5x 31.2x 32.6x

PaaS/IaaS 15.3% 24.6% 4.1x 3.4x 11.0x 9.3x 23.5x 19.3x

Communications

Digital Broadband 2.2% 10.4% 1.1x 1.1x 12.7x 8.8x 17.2x 21.6x

Diversified Communication Equipment 5.5% 11.5% 1.2x 1.1x 10.8x 8.5x 21.3x 16.5x

Mobile Content/Solutions Providers 24.3% 16.0% 1.5x 1.3x 9.4x 7.3x 28.7x 18.2x

Mobile Infrastructure Software 3.2% 23.8% 2.7x 2.5x 13.6x 9.1x 21.6x 16.9x

Internet and Digital Media

Global Internet Leaders 17.0% 35.2% 6.3x 5.2x 18.1x 15.0x 22.5x 23.6x

Chinese Internet Leaders 36.4% 1.0% 6.8x 4.9x 26.7x 16.0x 29.8x 25.9x

Online Classifieds 17.6% 33.8% 6.4x 5.3x 19.8x 13.4x 22.5x 22.0x

Content Providers/Communities 23.1% 17.8% 5.1x 4.0x 30.4x 18.9x 30.8x 34.0x

Ecommerce 19.9% 17.6% 4.3x 3.7x 21.6x 17.0x 26.4x 29.0x

Interactive Entertainment 0.4% 28.1% 2.6x 2.4x 9.0x 9.6x 20.0x 16.8x

Intermediation and Comparison 24.1% 17.1% 3.0x 2.6x 13.0x 13.2x 22.5x 20.6x

Online Gambling 9.8% 23.9% 3.2x 2.9x 13.2x 12.1x 22.9x 20.8x

Digital Marketing 17.9% 11.9% 2.8x 2.3x 14.4x 11.9x 21.0x 21.8x

Online Travel 10.1% 21.9% 4.0x 3.4x 13.6x 15.8x 23.9x 27.2x

Educational Technology 0.9% 4.8% 2.6x 2.3x 11.6x 12.0x 26.8x 28.4x

Internet Services 30.9% 15.5% 3.6x 3.0x 19.1x 17.4x 17.9x 21.9x

P / EEV / Revenue EV / EBITDACY2015E

Page 5: HW&Co. Industry Reader Template · COMPANY SPECIFIC NEWS ... Gracenote has acquired Infostrada Statistics and SportsDirect, the Netherlands and Canada-based providers, respectively,

PAGE |

(15%)

(10%)

(5%)

0%

5%

10%

15%

25 May 01 Jun 08 Jun 15 Jun 22 Jun

Application Software CAx/PLM Data and Data Analytics European Large Cap. Software

Fintech HCM/WFM Healthcare IT Infrastructure Software

Large Cap. SaaS Security Software Small Cap. SaaS

SOFTWARE

4

EUROPEAN TECHNOLOGY

INDUSTRY UPDATE │ JUNE 2015

LAST 30 DAYS PERFORMANCE

LAST TWELVE MONTHS PERFORMANCE

(40%)

(30%)

(20%)

(10%)

0%

10%

20%

30%

40%

Jun 2014 Sep 2014 Dec 2014 Mar 2015 Jun 2015

Application Software CAx/PLM Data and Data Analytics European Large Cap. Software

Fintech HCM/WFM Healthcare IT Infrastructure Software

Large Cap. SaaS Security Software Small Cap. SaaS

Security Software 32.9%

Healthcare IT 29.7%

Fintech 28.5%

Data and Data Analytics 20.7%

Large Cap. SaaS 16.8%

Small Cap. SaaS 16.7%

Application Software 7.4%

Infrastructure Software 1.6%

European Large Cap. Software 1.4%

HCM/WFM 1.1%

CAx/PLM (11.0%)

Security Software 5.4%

HCM/WFM 3.5%

Data and Data Analytics 2.4%

Fintech 1.4%

Healthcare IT 0.6%

CAx/PLM 0.4%

European Large Cap. Software (0.2%)

Small Cap. SaaS (1.4%)

Application Software (2.4%)

Infrastructure Software (2.7%)

Large Cap. SaaS (6.7%)

Page 6: HW&Co. Industry Reader Template · COMPANY SPECIFIC NEWS ... Gracenote has acquired Infostrada Statistics and SportsDirect, the Netherlands and Canada-based providers, respectively,

PAGE |

SOFTWARE

5

EUROPEAN TECHNOLOGY

INDUSTRY UPDATE │ JUNE 2015

Market Enterprise CY2015E

Cap ($m) Value ($m) EBITDA Margin Rev. Growth CY2015E CY2016E CY2015E CY2016E CY2015E CY2016E

European Large Cap. Software

SAP 89,103 95,457 33.7% 16.0% 4.2x 4.0x 12.4x 11.7x 17.9x 16.5x

Dassault Systemes 19,303 18,052 33.9% 20.7% 5.7x 5.3x 16.9x 15.2x 31.6x 28.1x

Sage 9,273 10,076 29.8% 7.1% 4.5x 4.3x 15.0x 14.2x 21.5x 20.0x

Micro Focus 4,704 4,959 40.5% 59.0% 4.3x 4.0x 10.7x 9.5x 16.4x 15.2x

Temenos 2,328 2,750 35.1% 8.5% 5.2x 4.7x 14.9x 12.6x 22.0x 19.1x

Aveva 1,938 1,775 31.0% (0.5%) 5.2x 5.0x 16.9x 15.6x 25.2x 23.6x

Mean 34.0% 18.5% 4.9x 4.5x 14.5x 13.1x 22.4x 20.4x

Median 33.8% 12.3% 4.9x 4.5x 15.0x 13.4x 21.8x 19.5x

Application Software

Microsoft 372,468 309,144 36.5% (0.3%) 3.3x 3.1x 9.1x 8.4x 17.5x 15.7x

Oracle 182,150 169,740 46.5% (1.5%) 4.4x 4.3x 9.6x 9.2x 15.7x 14.6x

SAP 89,103 95,457 33.7% 16.0% 4.2x 4.0x 12.4x 11.7x 17.9x 16.5x

Intuit 28,879 27,294 31.1% 1.7% 5.9x 5.2x 18.9x 13.4x 36.5x 24.7x

Sage 9,273 10,076 29.8% 7.1% 4.5x 4.3x 15.0x 14.2x 21.5x 20.0x

Constellation Software 8,972 9,121 24.2% 10.1% 5.0x 4.2x 20.6x 17.6x 26.2x 22.0x

Tyler Technologies 4,379 4,184 27.0% 16.3% 7.3x 6.4x 27.0x 22.4x NM 43.4x

Guidewire Software 3,752 3,202 16.1% 6.5% 8.2x 7.4x NM 41.8x NM NM

IFS 848 795 17.2% 11.5% 2.0x 1.9x 11.4x 10.3x 26.5x 22.8x

SDL 543 523 9.9% 5.7% 1.2x 1.1x 12.2x 10.2x 20.8x 17.3x

Cegid 401 448 27.1% 6.1% 1.4x 1.4x 5.2x 5.0x 14.7x 13.6x

American Software 284 227 19.8% 11.5% 2.0x 1.9x 10.1x 9.6x 23.4x NA

Mean 26.6% 7.5% 4.1x 3.8x 13.8x 14.5x 20.1x 21.1x

Median 27.1% 6.8% 4.3x 4.1x 12.2x 11.0x 20.8x 18.6x

Infrastructure Software

Hewlett-Packard 57,137 63,826 12.4% (5.7%) 0.6x 0.6x 5.0x 4.9x 8.6x 8.3x

VMware 38,440 32,718 34.5% 10.4% 4.9x 4.4x 14.3x 12.7x 22.7x 20.0x

Red Hat 14,596 14,132 26.6% 13.4% 7.2x 6.3x 27.2x 23.4x NM 38.6x

CA Technologies 13,659 12,256 39.2% (7.7%) 3.0x 3.0x 7.8x 6.7x 12.7x 12.4x

Citrix Systems 11,650 12,062 31.4% 3.0% 3.7x 3.5x 11.9x 12.1x 20.4x 18.4x

F5 Networks 9,174 8,508 36.4% 9.6% 4.3x 3.9x 11.9x 9.5x 19.3x 17.1x

Brocade 5,316 4,737 28.8% 1.7% 2.1x 2.0x 7.3x 7.6x 13.5x 12.7x

Solarwinds 3,516 3,276 44.6% 21.5% 6.3x 5.2x 14.1x 12.2x 23.1x 19.3x

Software AG 2,251 2,247 27.9% 0.9% 2.3x 2.2x 8.2x 7.9x 12.5x 12.1x

Pegasystems 1,838 1,612 16.1% 10.0% 2.5x 2.2x 15.2x 13.0x 31.3x 25.5x

Netscout Systems 1,568 1,362 31.2% 7.6% 2.8x 2.4x 9.1x 7.4x 18.8x 15.7x

Progress Software 1,445 1,382 30.7% 26.7% 3.3x 3.1x 10.7x 10.3x 20.1x 19.0x

Radware 1,126 1,049 21.9% 12.0% 4.2x 3.8x 19.3x 16.9x 23.9x 20.5x

Mean 29.4% 8.0% 3.6x 3.3x 12.5x 11.1x 18.9x 18.4x

Median 30.7% 9.6% 3.3x 3.1x 11.9x 10.3x 19.7x 18.4x

Large Cap. SaaS

Salesforce 48,642 49,662 19.4% 21.9% 7.6x 6.3x 39.2x 33.1x NM NM

Workday 15,559 14,135 5.0% 46.0% 12.3x 8.9x NM NM NM NM

NetSuite 7,611 7,428 7.5% 32.2% 10.1x 7.8x NM NM NM NM

The Ultimate Software Group 4,830 4,717 24.1% 21.8% 7.7x 6.3x 31.7x 25.1x NM NM

Athenahealth 4,524 4,729 18.1% 23.0% 5.1x 4.2x 28.5x 23.8x NM NM

Guidewire Software 3,752 3,202 16.1% 6.5% 8.2x 7.4x NM 41.8x NM NM

Veeva Systems 3,732 3,304 29.6% 27.4% 8.3x 6.7x 28.1x 22.6x NM NM

Dealertrack Technologies 3,442 4,244 20.5% 29.7% 3.9x 3.4x 18.9x 15.7x NM 34.1x

Medidata Solutions 3,142 3,089 23.3% 19.5% 7.7x 6.4x 32.9x 26.0x NM NM

Cornerstone OnDemand 1,927 1,934 1.4% 30.5% 5.7x 4.5x NM NM NM NM

Paylocity 1,810 1,717 4.8% 35.3% 10.1x 8.0x NM NM NM NM

Fleetmatics 1,807 1,659 30.4% 22.0% 5.9x 4.9x 19.3x 15.3x 37.0x 28.6x

LogMeIn 1,661 1,428 22.4% 19.5% 5.4x 4.7x 24.2x 20.8x NM 41.9x

Mean 13.3% 27.8% 7.9x 6.3x 28.4x 25.4x 37.0x 31.4x

Median 16.6% 27.4% 7.7x 6.3x 28.5x 24.5x 37.0x 31.4x

EV / Revenue EV / EBITDA P / E

(1) COX Automotive has entered into an agreement to acquire Dealertrack Technologies

(1)

Page 7: HW&Co. Industry Reader Template · COMPANY SPECIFIC NEWS ... Gracenote has acquired Infostrada Statistics and SportsDirect, the Netherlands and Canada-based providers, respectively,

PAGE |

Market Enterprise CY2015E

Cap ($m) Value ($m) EBITDA Margin Rev. Growth CY2015E CY2016E CY2015E CY2016E CY2015E CY2016E

Small Cap. SaaS

SPS Commerce 1,153 1,020 13.8% 23.8% 6.5x 5.4x 47.0x 36.3x NM NM

Cvent 1,113 936 9.0% 28.7% 5.1x 4.2x NM 32.6x NM NM

Callidus 902 812 13.0% 23.7% 4.9x 4.1x 37.6x 24.9x NM 43.6x

Textura 776 709 9.2% 43.6% 7.9x 5.6x NM 33.3x NM NM

SciQuest 438 311 19.3% 5.2% 2.9x 2.6x 14.9x 12.5x NM 40.4x

JIVE 422 308 0.1% 10.8% 1.6x 1.4x NM 42.0x NM NM

Channel Advisors 317 256 (14.8%) 12.4% 2.7x 2.3x NM NM NM NM

Marin Software 262 212 (9.8%) 16.7% 1.8x 1.6x NM NM NM NM

Mean 4.5% 22.7% 5.1x 4.1x 31.0x 28.7x NM 38.2x

Median 9.2% 23.8% 5.1x 4.2x 27.9x 28.7x NM 37.6x

HCM/WFM

Workday 15,559 14,135 5.0% 46.0% 12.3x 8.9x NM NM NM NM

The Ultimate Software Group 4,830 4,717 24.1% 21.8% 7.7x 6.3x 31.7x 25.1x NM NM

Cornerstone OnDemand 1,927 1,934 1.4% 30.5% 5.7x 4.5x NM NM NM NM

Paylocity 1,810 1,717 4.8% 35.3% 10.1x 8.0x NM NM NM NM

Benefitfocus 1,307 1,245 (22.0%) 28.6% 7.1x 5.7x NM NM NM NM

ClickSoftware 418 373 NA 6.2% 2.7x 2.4x NA NA NM NM

Halogen 198 153 (7.8%) 19.1% 2.3x 1.9x NM NM NM NM

ATOSS Software 175 146 26.1% 15.9% 2.9x 2.7x 11.3x 10.2x 20.3x 18.5x

Invision Software 103 100 29.3% (9.2%) 7.4x 5.9x 25.1x 15.3x 29.3x 18.3x

Mean 7.6% 21.6% 6.5x 5.2x 22.7x 16.9x 24.8x 18.4x

Median 4.9% 21.8% 7.1x 5.7x 25.1x 15.3x 24.8x 18.4x

Healthcare IT

McKesson 54,721 60,694 2.7% 8.7% 0.3x 0.3x 12.0x 10.6x 19.2x 16.8x

Cerner 24,058 24,000 31.7% 39.9% 5.1x 4.4x 16.0x 13.6x 33.0x 27.5x

Sysmex 12,742 12,336 26.4% 17.2% 6.3x 5.5x 23.6x 20.8x NM 42.1x

Allscripts Healthcare Solutions 2,608 3,092 16.8% 0.2% 2.2x 2.1x 13.1x 11.3x 33.2x 25.7x

CompuGroup 1,768 2,130 22.0% 5.6% 3.5x 3.2x 15.7x 13.4x 22.3x 18.6x

Emis 929 955 29.8% 16.4% 3.8x 3.6x 12.8x 11.8x 21.0x 19.5x

Castlight Health 812 626 (90.8%) 71.9% 8.2x 5.3x NM NM NM NM

Computer Programs & Systems 620 591 24.5% (6.1%) 3.0x 2.8x 12.2x 10.7x 21.0x 18.4x

Cegedim 596 1,186 18.9% (42.8%) 2.1x 2.0x 10.9x 10.2x 18.1x 14.0x

Sectra Aktiebolag 487 455 19.4% 6.7% 3.6x 3.3x 18.8x 15.2x 25.9x 26.6x

Merge Healthcare 439 694 20.9% 15.6% 2.8x 2.6x 13.3x 11.3x 20.3x 16.4x

Craneware 278 241 30.4% 10.9% 4.8x 4.5x 15.9x 14.6x 26.6x 24.7x

Mean 12.7% 12.0% 3.8x 3.3x 15.0x 13.0x 24.1x 22.7x

Median 21.4% 9.8% 3.6x 3.2x 13.3x 11.8x 21.6x 19.5x

Security Software

Symantec 16,508 14,713 32.9% (6.9%) 2.4x 2.3x 7.2x 6.6x 13.3x 12.3x

Palo Alto Networks 15,220 14,972 19.8% 45.1% 14.2x 10.8x NM 42.2x NM NM

Check Point 15,040 13,762 56.3% 9.0% 8.5x 7.9x 15.0x 13.8x 20.8x 18.6x

FireEye 8,259 7,861 (34.5%) 48.8% 12.5x 9.1x NM NM NM NM

Gemalto 8,211 7,665 18.8% 25.6% 2.2x 2.0x 11.6x 10.2x 19.8x 17.5x

Verisign 7,471 7,485 66.8% 4.2% 7.1x 6.8x 10.6x 9.9x 20.9x 18.5x

Fortinet 7,327 6,523 16.8% 24.8% 6.9x 5.8x 41.3x 32.7x NM NM

Trend Micro 4,861 3,918 34.9% 8.1% 3.9x 3.8x 11.3x 10.9x 26.0x 24.6x

Proofpoint 2,639 2,610 1.1% 31.3% 10.4x 8.2x NM NM NM NM

Barracuda Networks 2,265 2,077 28.5% 18.1% 6.6x 5.6x 23.3x 19.5x NM NM

Imperva 2,068 1,826 (7.1%) 27.1% 8.9x 7.3x NM NM NM NM

Qualys 1,593 1,450 27.1% 24.7% 8.7x 7.0x 32.3x 25.4x NM NM

AVG Technologies 1,484 1,590 33.7% 17.1% 3.7x 3.2x 10.9x 9.5x 15.3x 12.5x

Vasco Data Security 1,348 1,199 23.1% 24.1% 5.0x 4.6x 21.7x 18.4x 28.4x 24.2x

F-Secure 546 422 21.1% (4.6%) 2.6x 2.4x 12.1x 10.6x 26.6x 24.0x

Intercede 72 63 (3.4%) (10.6%) 3.7x 2.8x NM NA NM NM

Mean 21.0% 17.9% 6.7x 5.6x 17.9x 17.5x 21.4x 19.0x

Median 22.1% 21.1% 6.8x 5.7x 12.1x 12.4x 20.8x 18.5x

P / EEV / Revenue EV / EBITDA

SOFTWARE

6

EUROPEAN TECHNOLOGY

INDUSTRY UPDATE │ JUNE 2015

(1) ClickSoftware has entered into an agreement to be acquired by Francisco Partners

(1)

Page 8: HW&Co. Industry Reader Template · COMPANY SPECIFIC NEWS ... Gracenote has acquired Infostrada Statistics and SportsDirect, the Netherlands and Canada-based providers, respectively,

PAGE |

Market Enterprise CY2015E

Cap ($m) Value ($m) EBITDA Margin Rev. Growth CY2015E CY2016E CY2015E CY2016E CY2015E CY2016E

Fintech

Intuit 28,879 27,294 31.1% 1.7% 5.9x 5.2x 18.9x 13.4x 36.5x 24.7x

Fiserv 20,293 23,849 33.4% 5.3% 4.5x 4.3x 13.4x 12.5x 22.5x 20.0x

Fidelity Information Services 18,218 23,047 30.3% 2.1% 3.5x 3.3x 11.6x 10.8x 19.5x 17.3x

Paychex 17,726 17,105 42.7% 8.3% 6.0x 5.7x 14.1x 13.2x 25.4x 23.6x

MSCI 7,109 7,371 42.1% 7.8% 6.8x 6.3x 16.2x 14.5x 28.7x 24.2x

SS&C Technologies 5,731 6,238 41.5% 11.4% 7.3x 6.8x 17.6x 16.0x 24.8x 22.1x

Jack Henry 5,374 5,345 34.7% 3.9% 4.1x 3.8x 11.8x 10.7x 24.3x 21.2x

Guidewire 3,752 3,202 16.1% 6.5% 8.2x 7.4x NM 41.8x NM NM

Fair Isaac 2,873 3,444 27.8% 6.8% 4.0x 3.8x 14.5x 13.8x 17.6x 14.3x

Advent Software 2,329 2,506 33.2% 6.3% 5.9x 5.6x 17.9x 15.7x 28.6x 27.0x

Temenos 2,328 2,750 35.1% 8.5% 5.2x 4.7x 14.9x 12.6x 22.0x 19.1x

Paycom 2,223 2,214 17.8% 39.8% 10.7x 8.4x NM 44.6x NM NM

Ellie Mae 2,100 2,015 22.5% 44.7% 8.9x 7.2x 39.5x 28.3x NM 48.7x

Envestnet 1,518 1,442 18.1% 20.2% 3.4x 2.8x 19.1x 13.9x NM 30.2x

SimCorp 1,513 1,484 27.3% 13.0% 4.9x 4.6x 18.0x 16.6x 26.3x 23.5x

Fidessa 1,320 1,199 23.2% 5.8% 2.6x 2.4x 11.2x 10.4x 26.5x 24.6x

Iress 1,304 1,394 31.2% 5.4% 5.2x 4.8x 16.5x 14.9x 24.4x 21.9x

Ebix 1,192 1,301 36.7% 23.8% 5.1x 4.8x 13.9x 12.6x 17.8x 16.4x

Bottomline Technologies 1,124 1,045 20.4% 7.8% 3.0x 2.7x 14.7x 12.5x 20.2x NM

Q2 Holdings 994 875 (8.7%) 34.5% 8.2x 6.4x NM NM NM NM

Linedata 216 262 24.4% 7.2% 1.4x 1.4x 5.7x 5.5x 10.9x 10.5x

StatPro 87 83 14.5% 3.4% 1.6x 1.6x 11.2x 10.2x 25.3x 23.1x

Mean 27.1% 12.5% 5.3x 4.7x 15.8x 16.4x 23.6x 22.9x

Median 29.0% 7.5% 5.1x 4.8x 14.7x 13.4x 24.4x 22.6x

Data and Data Analytics

Experian 18,546 22,024 35.8% (1.5%) 4.6x 4.4x 12.9x 12.6x 20.6x 19.1x

Nielsen 16,828 23,917 30.1% (1.4%) 3.8x 3.7x 12.8x 12.0x 17.4x 15.5x

Verisk 12,673 13,823 47.4% 18.9% 6.7x 5.9x 14.1x 12.3x 26.2x 23.1x

Equifax 11,927 13,402 35.0% 7.9% 5.1x 4.7x 14.6x 13.4x 23.1x 20.7x

Splunk 9,163 8,298 6.3% 39.7% 13.5x 10.3x NM NM NM NM

Tableau Software 8,692 7,976 9.9% 57.7% 12.9x 9.5x NM NM NM NM

Informatica 5,082 4,583 23.7% 8.5% 4.1x 3.7x 17.1x 14.8x 29.5x 25.6x

Convergys 2,575 2,727 12.8% 5.4% 0.9x 0.9x 7.1x 6.6x 15.2x 13.9x

Microstrategy 2,023 1,631 25.5% (9.7%) 3.0x 2.8x 11.8x 10.7x 25.2x 23.7x

Neustar 1,608 2,050 45.7% 7.0% 2.0x 2.2x 4.4x 4.7x 6.6x 7.7x

PROS 655 612 (3.8%) (5.1%) 3.4x 3.5x NM NM NM NM

Mean 24.4% 11.6% 5.5x 4.7x 11.9x 10.9x 20.5x 18.7x

Median 25.5% 7.0% 4.1x 3.7x 12.9x 12.2x 21.9x 19.9x

CAx/PLM

Dassault Systems 19,303 18,052 33.9% 20.7% 5.7x 5.3x 16.9x 15.2x 31.6x 28.1x

Autodesk 12,314 11,230 15.1% 3.6% 4.3x 4.4x 28.8x 29.9x NM NM

Ansys 8,255 7,493 51.4% 2.7% 7.8x 7.2x 15.2x 13.9x 26.6x 24.1x

PTC 4,864 5,127 27.8% (5.4%) 4.0x 3.6x 14.5x 11.4x 18.3x 14.7x

Aveva 1,938 1,775 31.0% (0.5%) 5.2x 5.0x 16.9x 15.6x 25.2x 23.6x

Nemetschek 1,245 1,229 25.3% 24.4% 4.1x 3.7x 16.1x 14.4x 28.8x 24.6x

Mensch und Maschine 115 150 7.5% 8.4% 0.9x 0.8x 11.7x 9.4x 24.7x 13.7x

Mean 27.4% 7.7% 4.6x 4.3x 17.1x 15.7x 25.9x 21.5x

Median 27.8% 3.6% 4.3x 4.4x 16.1x 14.4x 25.9x 23.8x

EV / Revenue EV / EBITDA P / E

SOFTWARE

7

EUROPEAN TECHNOLOGY

INDUSTRY UPDATE │ JUNE 2015

(1) Advent Software has entered into an agreement to be acquired by SS&C Technologies

(1)

(1)

Page 9: HW&Co. Industry Reader Template · COMPANY SPECIFIC NEWS ... Gracenote has acquired Infostrada Statistics and SportsDirect, the Netherlands and Canada-based providers, respectively,

PAGE |

(20%)

(10%)

0%

10%

20%

30%

40%

50%

Jun 2014 Sep 2014 Dec 2014 Mar 2015 Jun 2015

Data Centres IT Services Managed Services, Colocation and Hosting Offshore IT Services PaaS/IaaS

(6%)

(5%)

(4%)

(3%)

(2%)

(1%)

0%

1%

2%

3%

25 May 01 Jun 08 Jun 15 Jun 22 Jun

Data Centres IT Services Managed Services, Colocation and Hosting Offshore IT Services PaaS/IaaS

IT SERVICES

8

EUROPEAN TECHNOLOGY

INDUSTRY UPDATE │ JUNE 2015

LAST 30 DAYS PERFORMANCE

LAST TWELVE MONTHS PERFORMANCE

IT Services 1.5%

PaaS/IaaS 1.0%

Data Centres 0.0%

Offshore IT Services (2.3%)

Managed Services, Colocation and Hosting (2.5%)

Data Centres 21.0%

Offshore IT Services 16.0%

IT Services 12.6%

PaaS/IaaS 7.1%

Managed Services, Colocation and Hosting (5.6%)

Page 10: HW&Co. Industry Reader Template · COMPANY SPECIFIC NEWS ... Gracenote has acquired Infostrada Statistics and SportsDirect, the Netherlands and Canada-based providers, respectively,

PAGE |

Market Enterprise CY2015E

Cap ($m) Value ($m) EBITDA Margin Rev. Growth CY2015E CY2016E CY2015E CY2016E CY2015E CY2016E

IT Services

NTT Group 76,029 124,155 27.5% 1.3% 1.4x 1.3x 5.0x 4.9x 15.7x 13.9x

Accenture 61,530 58,052 16.5% 1.2% 1.9x 1.8x 11.5x 10.6x 20.6x 18.5x

KDDI 59,901 67,048 28.4% 2.9% 1.8x 1.8x 6.3x 6.0x 12.1x 14.0x

Capgemini 15,917 14,687 11.2% 9.1% 1.1x 1.1x 10.3x 9.3x 19.2x 17.0x

Capita 13,214 15,898 15.1% 12.1% 2.1x 2.0x 13.7x 12.9x 17.9x 16.8x

CGI 12,843 14,394 18.3% (0.9%) 1.7x 1.7x 9.3x 9.0x 15.6x 14.5x

Fujitsu 12,339 15,255 7.2% 0.2% 0.4x 0.4x 5.5x 5.0x 13.4x 11.6x

Computer Sciences 9,267 9,866 18.1% (9.4%) 0.8x 0.8x 4.7x 4.4x 14.0x 13.1x

Atos Origin 9,120 8,246 11.3% 18.7% 0.7x 0.6x 6.1x 5.5x 12.9x 11.4x

NEC 8,212 11,390 7.1% (0.4%) 0.5x 0.5x 6.6x 6.2x 14.8x 12.4x

Sopra 1,889 2,420 7.1% 55.7% 0.6x 0.6x 8.6x 7.1x 15.1x 11.6x

Indra Sistemas 1,785 2,630 7.5% 2.3% 0.8x 0.8x 10.5x 8.6x 25.3x 14.6x

Tieto 1,769 1,685 13.6% (3.3%) 1.0x 1.0x 7.5x 6.9x 18.6x 14.0x

Bechtle 1,620 1,521 5.3% 7.9% 0.5x 0.5x 9.3x 8.5x 17.0x 15.3x

GFI Informatique 366 442 7.8% 7.1% 0.5x 0.4x 5.9x 5.8x 11.7x 10.9x

Mean 13.5% 7.0% 1.1x 1.0x 8.1x 7.4x 16.3x 14.0x

Median 11.3% 2.3% 0.8x 0.8x 7.5x 6.9x 15.6x 14.0x

Offshore IT Services

Tata 79,273 76,355 28.1% 26.5% 4.7x 4.1x 16.7x 14.7x NA NA

Cognizant 38,640 36,365 19.8% 21.1% 2.9x 2.6x 14.9x 12.8x 21.3x 18.5x

Infosys 36,121 31,209 26.8% 8.1% 3.5x 3.2x 13.0x 11.5x NA NA

Wipro 21,521 18,829 22.9% 6.2% 2.4x 2.3x 10.6x 9.8x 15.1x 13.7x

HCL 20,497 19,225 23.0% 13.8% 3.1x 2.8x 13.5x 11.8x NA NA

Mean 24.1% 15.1% 3.3x 3.0x 13.7x 12.1x 18.2x 16.1x

Median 23.0% 13.8% 3.1x 2.8x 13.5x 11.8x 18.2x 16.1x

Managed Services, Colocation and Hosting

Level 3 19,687 30,073 31.5% 22.9% 3.6x 3.4x 11.4x 10.3x 32.6x 22.9x

United Internet 9,531 9,701 21.0% 20.9% 2.3x 2.2x 11.2x 10.1x 22.6x 18.7x

Rackspace 5,459 5,340 33.8% 12.0% 2.7x 2.3x 7.9x 6.7x NM 33.3x

Endurance 2,868 3,899 36.6% 19.6% 5.2x 4.6x 14.2x 12.0x 17.0x 13.8x

GoDaddy  2,066 3,286 20.3% 15.3% 2.1x 1.8x 10.1x 9.1x 27.4x 21.7x

Interxion 2,035 2,559 43.9% 11.3% 5.9x 5.4x 13.6x 12.0x NM 35.7x

Windstream 757 9,387 31.9% (3.4%) 1.7x 1.7x 5.2x 5.8x NM NM

Internap 506 862 26.4% (0.8%) 2.6x 2.4x 9.8x 8.6x NM NM

iomart 413 438 43.4% 16.3% 3.8x 3.4x 8.7x 7.9x 17.4x 15.2x

Redcentric 365 376 23.3% 25.4% 2.2x 2.0x 9.7x 8.6x 18.4x 15.7x

Proact 123 129 NA 12.7% 0.4x 0.4x NA NA 12.4x 10.7x

Melbourne IT 121 108 12.3% 20.2% 0.9x 0.8x 7.3x 4.9x 26.1x 11.8x

Mean 29.5% 14.4% 2.8x 2.5x 9.9x 8.7x 21.7x 19.9x

Median 31.5% 15.8% 2.5x 2.3x 9.8x 8.6x 20.5x 17.2x

Data Centres

Equinix 15,577 19,184 46.8% 9.2% 7.2x 6.5x 15.4x 13.8x NM 28.3x

Digital Realty Trust 9,074 14,867 59.5% 1.1% 9.1x 8.5x 15.3x 14.6x 39.3x 48.8x

Telecity 3,367 3,870 47.9% 9.2% 6.5x 5.7x 13.5x 11.3x 27.0x 23.2x

DuPont Fabros 2,019 3,962 62.7% 4.4% 9.1x 8.5x 14.6x 13.2x 27.3x 23.0x

Coresite 985 1,753 49.7% 15.3% 5.6x 5.0x 11.3x 9.8x NM 39.6x

Mean 53.3% 7.8% 7.5x 6.8x 14.0x 12.5x 31.2x 32.6x

Median 49.7% 9.2% 7.2x 6.5x 14.6x 13.2x 27.3x 28.3x

PaaS/IaaS

EMC 53,329 53,929 26.4% 4.6% 2.1x 2.0x 8.0x 7.3x 14.4x 12.9x

Akamai 12,897 12,794 40.9% 14.9% 5.7x 4.9x 13.9x 11.9x 28.6x 23.8x

ServiceNow 12,400 12,107 12.4% 46.1% 12.2x 9.0x NM NM NM NM

Netapp 10,537 6,698 18.1% (8.6%) 1.2x 1.1x 6.4x 5.3x 17.3x 13.0x

Synchronoss 2,129 2,165 33.5% 25.6% 3.8x 3.2x 11.3x 9.4x 23.1x 19.8x

Commvault Systems 2,018 1,631 16.2% 0.9% 2.6x 2.4x 16.2x 11.6x 37.4x 27.5x

Progress Software 1,445 1,382 30.7% 26.7% 3.3x 3.1x 10.7x 10.3x 20.1x 19.0x

Carbonite 327 262 18.6% 12.4% 1.9x 1.7x 10.2x 8.9x NM NM

Mean 24.6% 15.3% 4.1x 3.4x 11.0x 9.3x 23.5x 19.3x

Median 22.5% 13.6% 3.0x 2.7x 10.7x 9.4x 21.6x 19.4x

EV / Revenue P / EEV / EBITDA

IT SERVICES

9

EUROPEAN TECHNOLOGY

INDUSTRY UPDATE │ JUNE 2015

(1) Equinix has entered into an agreement to acquire Telecity

(1)

(1)

Page 11: HW&Co. Industry Reader Template · COMPANY SPECIFIC NEWS ... Gracenote has acquired Infostrada Statistics and SportsDirect, the Netherlands and Canada-based providers, respectively,

PAGE |

(60%)

(50%)

(40%)

(30%)

(20%)

(10%)

0%

10%

20%

Jun 2014 Sep 2014 Dec 2014 Mar 2015 Jun 2015

Digital Broadband Diversified Communication Equipment Mobile Content / Solutions Providers Mobile Infrastructure Software

COMMUNICATIONS

10

EUROPEAN TECHNOLOGY

INDUSTRY UPDATE │ JUNE 2015

LAST 30 DAYS PERFORMANCE

LAST TWELVE MONTHS PERFORMANCE

Digital Broadband 6.7%

Diversified Communication Equipment (6.0%)

Mobile Infrastructure Software (11.3%)

Mobile Content / Solutions Providers (39.1%)

(10%)

(8%)

(6%)

(4%)

(2%)

0%

2%

4%

6%

8%

10%

25 May 01 Jun 08 Jun 15 Jun 22 Jun

Digital Broadband Diversified Communication Equipment Mobile Content / Solutions Providers Mobile Infrastructure Software

Diversified Communication Equipment 1.9%

Digital Broadband 1.5%

Mobile Infrastructure Software (2.0%)

Mobile Content / Solutions Providers (5.8%)

Page 12: HW&Co. Industry Reader Template · COMPANY SPECIFIC NEWS ... Gracenote has acquired Infostrada Statistics and SportsDirect, the Netherlands and Canada-based providers, respectively,

PAGE |

COMMUNICATIONS

11

EUROPEAN TECHNOLOGY

INDUSTRY UPDATE │ JUNE 2015

Market Enterprise CY2015E

Cap ($m) Value ($m) EBITDA Margin Rev. Growth CY2015E CY2016E CY2015E CY2016E CY2015E CY2016E

Digital Broadband

TomTom 2,626 2,541 13.6% 5.7% 2.3x 2.2x 16.7x 13.5x NM 29.2x

Logitech 2,486 1,928 8.6% (2.5%) 0.9x 0.9x 10.8x 10.2x 32.6x 19.1x

Technicolor 2,279 2,927 16.8% 5.5% 0.7x 0.8x 4.4x 5.1x 9.0x 11.5x

Pace 1,951 2,045 10.7% 8.1% 0.7x 0.7x 6.6x 6.6x 9.9x 9.4x

Kudelski 800 1,080 13.1% (2.6%) 1.1x 1.1x 8.7x 8.4x 17.2x 15.9x

Parrot 555 468 7.0% 14.4% 1.5x 1.4x 21.5x 13.6x NM 42.6x

Extreme Networks 285 278 2.7% (13.4%) 0.6x 0.5x 20.4x 4.5x NM 23.4x

Mean 10.4% 2.2% 1.1x 1.1x 12.7x 8.8x 17.2x 21.6x

Median 10.7% 5.5% 0.9x 0.9x 10.8x 8.4x 13.6x 19.1x

Diversified Communication Equipment

LM Ericsson Telephone 36,413 31,737 12.6% 5.4% 1.1x 1.1x 8.5x 7.2x 18.6x 14.6x

Nokia 26,710 21,370 13.8% 8.4% 1.4x 1.3x 10.0x 9.1x 22.6x 19.5x

Alcatel-Lucent 10,981 11,915 11.3% 8.9% 0.7x 0.7x 6.6x 5.9x 19.1x 14.1x

CIENA 2,992 3,561 12.6% 8.4% 1.4x 1.3x 11.3x 9.7x 18.6x 15.5x

ADTRAN 897 760 7.1% (3.6%) 1.3x 1.2x 17.7x 10.5x 27.8x 18.8x

Mean 11.5% 5.5% 1.2x 1.1x 10.8x 8.5x 21.3x 16.5x

Median 12.6% 8.4% 1.3x 1.2x 10.0x 9.1x 19.1x 15.5x

Mobile Infrastructure Software

QUALCOMM 109,188 94,724 38.2% (4.2%) 3.7x 3.4x 9.6x 8.9x 14.2x 12.5x

Amdocs 8,725 7,433 20.6% 1.6% 2.0x 1.9x 9.9x 9.3x 16.8x 15.5x

VeriSign 7,471 7,485 66.8% 4.2% 7.1x 6.8x 10.6x 9.9x 20.9x 18.5x

Synchronoss Technologies 2,129 2,165 33.5% 25.6% 3.8x 3.2x 11.3x 9.4x 23.1x 19.8x

Redknee Solutions 411 352 18.9% (14.8%) 1.6x 1.5x 8.3x 6.6x 22.8x 15.1x

Sonus Networks 405 321 0.1% (17.2%) 1.3x 1.2x NM 13.0x NM 25.1x

TeleCommunication Systems 218 301 9.9% 6.9% 0.8x 0.7x 7.8x 6.6x 14.8x 10.8x

Smith Micro Software 58 45 2.6% 23.2% 1.0x 0.9x 37.8x NA 38.8x 18.0x

Mean 23.8% 3.2% 2.7x 2.5x 13.6x 9.1x 21.6x 16.9x

Median 19.8% 2.9% 1.8x 1.7x 9.9x 9.3x 20.9x 16.8x

Mobile Content / Solutions Providers

Opera Software 1,195 1,213 20.1% 27.6% 2.0x 1.6x 9.8x 7.4x 23.5x 14.1x

GameLoft 391 334 11.9% 21.1% 1.1x 1.0x 9.0x 7.2x 33.9x 22.3x

Mean 16.0% 24.3% 1.5x 1.3x 9.4x 7.3x 28.7x 18.2x

Median 16.0% 24.3% 1.5x 1.3x 9.4x 7.3x 28.7x 18.2x

EV / EBITDA P / EEV / Revenue

(1) Nokia has entered into an agreement to acquire Alcatel-Lucent

(1)

(1)

Page 13: HW&Co. Industry Reader Template · COMPANY SPECIFIC NEWS ... Gracenote has acquired Infostrada Statistics and SportsDirect, the Netherlands and Canada-based providers, respectively,

PAGE |

(30%)

(20%)

(10%)

0%

10%

20%

30%

40%

50%

60%

70%

Jun 2014 Sep 2014 Dec 2014 Mar 2015 Jun 2015

Chinese Internet Leaders Content Providers / Communities Digital Marketing eCommerce

Global Internet Leaders Interactive Entertainment Intermediation and Comparison Online Classifieds

Online Travel Online Gambling Internet Services Educational Technology

INTERNET AND DIGITAL MEDIA

12

EUROPEAN TECHNOLOGY

INDUSTRY UPDATE │ JUNE 2015

LAST 30 DAYS PERFORMANCE

LAST TWELVE MONTHS PERFORMANCE

(10%)

(8%)

(6%)

(4%)

(2%)

0%

2%

4%

6%

8%

10%

25 May 01 Jun 08 Jun 15 Jun 22 Jun

Chinese Internet Leaders Content Providers / Communities Digital Marketing Ecommerce

Global Internet Leaders Interactive Entertainment Intermediation and Comparison Online Travel

Online Classifieds Online Gambling Internet Services Educational Technology

Chinese Internet Leaders 7.4%

Online Classifieds 4.8%

Digital Marketing 3.1%

Content Providers / Communities 2.2%

Educational Technology 1.2%

Interactive Entertainment 0.2%

Internet Services (0.4%)

Ecommerce (2.0%)

Online Gambling (2.0%)

Global Internet Leaders (2.3%)

Intermediation and Comparison (2.6%)

Online Travel (4.7%)

Interactive Entertainment 52.3%

Educational Technology 36.1%

Chinese Internet Leaders 33.4%

Online Gambling 21.3%

Global Internet Leaders 17.8%

Ecommerce 13.3%

Content Providers / Communities 9.4%

Digital Marketing 4.2%

Online Travel 0.9%

Online Classifieds (4.5%)

Intermediation and Comparison (22.9%)

Internet Services (24.0%)

Page 14: HW&Co. Industry Reader Template · COMPANY SPECIFIC NEWS ... Gracenote has acquired Infostrada Statistics and SportsDirect, the Netherlands and Canada-based providers, respectively,

PAGE |

Market Enterprise CY2015E

Cap ($m) Value ($m) EBITDA Margin Rev. Growth CY2015E CY2016E CY2015E CY2016E CY2015E CY2016E

Global Internet Leaders

Apple 731,824 742,270 34.4% 21.5% 3.2x 3.0x 9.2x 8.9x 13.9x 12.8x

Google 376,634 318,900 39.4% 12.0% 4.3x 3.7x 10.9x 9.4x 20.0x 17.3x

Microsoft 372,468 309,144 36.5% (0.3%) 3.3x 3.1x 9.1x 8.4x 17.5x 15.7x

Facebook 246,788 234,561 60.6% 37.4% 13.8x 10.3x 22.7x 16.8x NM 33.5x

Alibaba 212,317 202,408 52.0% 31.1% 13.2x 10.2x 25.4x 20.1x 32.5x 25.0x

Amazon 207,689 210,939 8.7% 15.6% 2.0x 1.7x 23.5x 18.2x NM NM

eBay 75,234 73,218 31.2% 4.5% 3.9x 3.5x 12.5x 11.4x 19.9x 18.2x

Baidu 74,454 69,701 28.7% 38.3% 6.4x 4.8x 22.2x 16.0x 28.7x 21.3x

Yahoo! 38,148 34,094 25.4% (2.7%) 8.0x 7.9x 31.4x 29.5x NM 48.7x

Yandex 5,149 5,137 35.1% 12.5% 4.9x 4.1x 13.9x 11.1x 24.7x 19.6x

Mean 35.2% 17.0% 6.3x 5.2x 18.1x 15.0x 22.5x 23.6x

Median 34.8% 14.1% 4.6x 3.9x 18.0x 13.7x 20.0x 19.6x

Ecommerce

Alibaba 212,317 202,408 52.0% 31.1% 13.2x 10.2x 25.4x 20.1x 32.5x 25.0x

Amazon 207,689 210,939 8.7% 15.6% 2.0x 1.7x 23.5x 18.2x NM NM

eBay 75,234 73,218 31.2% 4.5% 3.9x 3.5x 12.5x 11.4x 19.9x 18.2x

Naspers 62,180 64,919 10.2% 19.3% 9.2x 7.7x NM NM NM 32.2x

JD.com 47,301 43,049 0.6% 56.6% 1.5x 1.1x NM NM NM NM

Netflix 41,296 40,738 7.3% 23.1% 6.0x 4.8x NM NM NM NM

Mercadolibre 6,667 6,587 30.9% 20.0% 10.1x 8.3x 32.6x 26.0x NM 41.1x

IAC 6,462 6,693 15.1% 5.7% 2.1x 1.9x 13.6x 10.1x 26.4x 18.9x

Asos 5,099 4,996 5.9% 19.2% 2.6x 2.1x 44.5x 34.8x NM NM

JUST EAT 4,503 4,246 24.5% 45.4% 12.2x 9.4x 49.7x 31.9x NM 47.3x

Mail.ru 4,458 4,734 46.9% 18.9% 6.6x 5.7x 14.1x 11.8x 22.9x 18.0x

Ocado 3,800 3,957 7.3% 16.2% 2.3x 2.0x 31.0x 25.9x NM NM

Groupon 3,627 2,689 10.0% 1.2% 0.8x 0.8x 8.4x 6.9x 30.9x 24.4x

GrubHub 2,969 2,671 30.0% 43.4% 7.4x 5.8x 24.7x 18.4x NM 43.4x

Cimpress 2,871 3,243 15.9% 12.5% 2.1x 1.8x 13.1x 11.1x 21.2x 18.3x

YOOX 2,257 2,246 10.0% 19.6% 3.2x 2.7x 31.9x 25.4x NM NM

Shutterstock 2,236 1,991 20.0% 34.4% 4.5x 3.6x 22.6x 15.8x NM 34.9x

Shutterfly 1,815 1,865 18.3% 15.4% 1.8x 1.6x 9.7x 8.1x NM NM

zulily 1,766 1,451 4.6% 10.4% 1.1x 0.9x 23.6x 16.0x NM 40.6x

RetailMeNot 1,002 802 34.6% 6.8% 2.8x 2.5x 8.2x 7.0x 18.4x 16.7x

Coupons.com 981 786 13.8% 20.2% 2.9x 2.4x 21.1x 12.2x NM 26.3x

Overstock 527 405 2.8% 14.5% 0.2x NA 8.4x NA 30.5x NA

Blue Nile 362 323 4.8% 2.7% 0.7x 0.6x 13.6x 12.4x 34.4x 30.1x

Mean 17.6% 19.9% 4.3x 3.7x 21.6x 17.0x 26.4x 29.0x

Median 13.8% 18.9% 2.8x 2.4x 21.9x 15.8x 26.4x 26.3x

Online Travel

The Priceline Group 59,921 60,590 38.9% 10.2% 6.5x 5.6x 16.8x 14.0x 20.8x 17.3x

Amadeus 18,284 20,080 38.2% 9.2% 4.8x 4.6x 12.7x 12.1x 22.1x 20.5x

Expedia 14,010 14,429 17.1% 12.5% 2.2x 1.9x 13.0x 10.6x 29.4x 21.4x

Tripadvisor 12,950 12,657 33.4% 27.6% 8.0x 6.5x 23.9x 18.7x NM 31.5x

Ctrip 10,532 10,706 6.2% 45.2% 6.2x 4.6x NM 30.7x NM 35.0x

Sabre Corporation 6,694 9,324 32.4% 0.7% 3.3x 2.9x 10.2x 8.9x 23.3x 18.4x

Travelport 1,773 4,117 23.5% 2.7% 1.9x 1.7x 7.9x 7.3x NM 34.5x

Orbitz 1,287 1,402 15.5% 3.8% 1.4x 1.4x 9.4x 8.1x NM 28.2x

MakeMyTrip 870 729 8.1% (2.8%) 4.7x 3.9x NM 32.7x NM NM

Travelzoo 174 120 6.0% (8.0%) 0.9x 0.9x 15.0x 14.5x NM 37.7x

Mean 21.9% 10.1% 4.0x 3.4x 13.6x 15.8x 23.9x 27.2x

Median 20.3% 6.5% 4.0x 3.4x 12.8x 13.0x 22.7x 28.2x

EV / Revenue P / EEV / EBITDA

INTERNET AND DIGITAL MEDIA

13

EUROPEAN TECHNOLOGY

INDUSTRY UPDATE │ JUNE 2015

(1) Orbitz has entered into an agreement to be acquired by Expedia

(1)

(1)

Page 15: HW&Co. Industry Reader Template · COMPANY SPECIFIC NEWS ... Gracenote has acquired Infostrada Statistics and SportsDirect, the Netherlands and Canada-based providers, respectively,

PAGE |

INTERNET AND DIGITAL MEDIA

14

EUROPEAN TECHNOLOGY

INDUSTRY UPDATE │ JUNE 2015

Market Enterprise CY2015E

Cap ($m) Value ($m) EBITDA Margin Rev. Growth CY2015E CY2016E CY2015E CY2016E CY2015E CY2016E

Digital Marketing

HomeAway 2,990 2,470 24.3% 11.6% 5.0x 4.3x 20.4x 16.7x NM NM

Criteo 2,915 2,618 26.0% 54.7% 5.1x 4.0x 19.5x 13.4x 38.3x 28.2x

Marketo 1,290 1,192 (12.7%) 40.7% 5.7x 4.3x NM NM NM NM

Cvent 1,113 936 9.0% 28.7% 5.1x 4.2x NM 32.6x NM NM

Constant Contact 961 782 19.7% 13.2% 2.1x 1.8x 10.6x 8.5x 22.8x 17.8x

Callidus Software 902 812 13.0% 23.7% 4.9x 4.1x 37.6x 24.9x NM 43.6x

The Rubicon Project 714 593 12.7% 66.6% 2.9x 2.2x 22.7x 13.5x NM 41.8x

Bazaarvoice 503 453 (2.0%) 8.2% 2.3x 2.1x NM NM NM NM

Harte-Hanks 392 437 11.5% (2.4%) 0.8x 0.8x 7.0x 6.1x 13.4x 12.4x

TechTarget 309 287 22.7% 12.8% 2.4x 2.1x 10.7x 8.3x 25.0x 18.4x

Marin Software 262 212 (9.8%) 16.7% 1.8x 1.6x NM NM NM NM

Marchex 219 135 9.1% (19.0%) 0.9x 0.9x 10.3x 11.1x 29.6x 34.5x

Matomy Media 172 178 9.7% 17.7% 0.6x 0.5x 6.6x 4.6x 10.0x 7.0x

InternetQ 167 167 17.1% 27.5% 0.9x 0.7x 5.2x 4.3x 12.2x 9.4x

Dotdigital 153 138 27.5% 30.6% 3.6x 2.9x 13.1x 8.1x 22.2x 14.3x

1000mercis 146 141 26.3% 9.1% 2.4x 2.2x 9.2x 7.4x 15.4x 12.6x

Hi-Media 102 25 (1.6%) (36.3%) 0.2x 0.2x NM 7.0x NM NM

Mean 11.9% 17.9% 2.8x 2.3x 14.4x 11.9x 21.0x 21.8x

Median 12.7% 16.7% 2.4x 2.1x 10.7x 8.4x 22.2x 17.8x

Content Providers / Communities

LinkedIn 27,373 24,942 21.1% 32.8% 8.6x 6.5x 40.6x 26.1x NM NM

Twitter 23,754 21,798 24.2% 60.2% 9.9x 6.6x 40.8x 23.8x NM NM

GoPro 7,637 7,146 20.2% 40.8% 3.8x 3.2x 18.7x 15.3x 34.3x 29.0x

JustEat 4,503 4,246 24.5% 45.4% 12.2x 9.4x 49.7x 31.9x NM 47.3x

Pandora Media 3,510 3,128 6.9% 27.5% 2.7x 2.2x 38.6x 19.4x NM 36.8x

WebMD Health 1,669 1,886 28.7% 8.0% 3.0x 2.8x 10.5x 9.3x 27.3x 25.6x

XING 940 856 30.2% 23.4% 6.3x 5.5x 20.7x 16.4x NM 33.9x

XO Group 430 347 16.2% (0.5%) 2.5x 2.3x 15.3x 10.7x NM 31.3x

Brightcove 240 219 4.1% 8.6% 1.6x 1.5x 40.0x 25.8x NM NM

Demand Media 130 82 2.0% (15.4%) 0.6x 0.5x 29.0x 10.1x NM NM

Mean 17.8% 23.1% 5.1x 4.0x 30.4x 18.9x 30.8x 34.0x

Median 20.7% 25.5% 3.4x 3.0x 33.8x 17.9x 30.8x 32.6x

Intermediation and Comparison

Zillow 5,462 5,063 11.5% 108.7% 7.5x 5.8x NM 26.3x NM NM

Moneysupermarket 2,470 2,449 39.1% 10.6% 5.7x 5.3x 14.5x 13.6x 21.5x 20.0x

Bankrate 1,143 1,264 27.4% (3.7%) 2.4x 2.3x 8.8x 8.0x 15.7x 13.8x

Angie's List 373 354 8.5% 14.1% 1.0x 0.9x 11.6x 7.6x 34.9x 17.8x

Liquidity Services 315 229 8.7% (16.1%) 0.6x 0.5x 6.5x 9.1x 23.9x 22.0x

Gruppo MutuiOnline 291 347 19.5% 55.4% 3.1x 2.6x 15.7x 13.4x 16.5x 14.4x

eHealth 231 192 5.1% (0.6%) 1.1x 1.0x 21.1x 14.1x NM 35.7x

Mean 17.1% 24.1% 3.0x 2.6x 13.0x 13.2x 22.5x 20.6x

Median 11.5% 10.6% 2.4x 2.3x 13.1x 13.4x 21.5x 18.9x

Online Classifieds

Rightmove 5,064 5,023 74.6% 14.6% 17.2x 15.5x 23.0x 20.7x 29.9x 26.2x

SEEK 3,825 4,593 42.2% 15.1% 6.4x 5.6x 15.2x 13.3x 23.1x 19.1x

SouFun 3,763 3,577 10.8% 21.0% 4.3x 3.3x 39.8x 15.4x NM 21.0x

Yelp 3,443 3,054 17.9% 52.2% 5.3x 4.0x 29.7x 18.6x NM 40.0x

51job 2,052 1,431 35.4% 11.7% 4.2x 3.5x 11.9x 9.2x 19.5x 15.8x

Zoopla 1,747 1,711 43.5% 30.5% 9.9x 7.0x 22.8x 16.9x 25.7x 24.9x

Monster 585 757 16.1% (5.7%) 1.0x 1.0x 6.4x 5.1x 16.4x 10.3x

Dice 502 571 29.6% 0.7% 2.2x 2.1x 7.3x 6.9x 19.0x 16.3x

Mean 33.8% 17.5% 6.3x 5.3x 19.5x 13.2x 22.3x 21.7x

Median 32.5% 14.9% 4.8x 3.7x 19.0x 14.3x 21.3x 20.0x

P / EEV / Revenue EV / EBITDA

Page 16: HW&Co. Industry Reader Template · COMPANY SPECIFIC NEWS ... Gracenote has acquired Infostrada Statistics and SportsDirect, the Netherlands and Canada-based providers, respectively,

PAGE |

INTERNET AND DIGITAL MEDIA

15

EUROPEAN TECHNOLOGY

INDUSTRY UPDATE │ JUNE 2015

Market Enterprise CY2015E

Cap ($m) Value ($m) EBITDA Margin Rev. Growth CY2015E CY2016E CY2015E CY2016E CY2015E CY2016E

Internet Services

LendingClub 6,162 NM 11.5% 83.9% NA NA NA NA NM NM

HomeAway 2,990 2,470 24.3% 11.6% 5.0x 4.3x 20.4x 16.7x NM NM

LifeLock 1,610 1,317 13.3% 23.6% 2.2x 1.9x 16.8x 12.1x 26.1x 19.3x

Web.com 1,182 1,658 27.6% (2.3%) 3.0x 2.9x 10.8x 9.9x 9.6x 8.6x

Wix.com 953 868 4.2% 44.8% 4.3x 3.2x NM 28.6x NM NM

Xoom 874 679 12.4% 23.5% 3.5x 2.9x 28.2x 19.7x NM 37.8x

Mean 15.5% 30.9% 3.6x 3.0x 19.1x 17.4x 17.9x 21.9x

Median 12.8% 23.6% 3.5x 2.9x 18.6x 16.7x 17.9x 19.3x

Educational Technology

Graham 6,260 6,104 14.6% (6.3%) 1.8x 1.8x 12.5x 11.5x 25.4x 20.7x

2U 1,269 1,186 (6.5%) 34.0% 8.1x 6.3x NM NM NM NM

Chegg 686 603 0.7% 1.2% 1.9x 2.1x NM 21.0x NM 30.3x

K12 571 480 11.0% (2.3%) 0.5x 0.5x 4.8x 5.2x 28.3x 34.2x

Cambium Learning Group 193 315 NA NA NA NA NA NA NA NA

Rosetta Stone 191 148 4.1% (22.4%) 0.7x 0.7x 17.5x 10.5x NM NM

Mean 4.8% 0.9% 2.6x 2.3x 11.6x 12.0x 26.8x 28.4x

Median 4.1% (2.3%) 1.8x 1.8x 12.5x 11.0x 26.8x 30.3x

Chinese Internet Leaders

Tencent 189,253 186,224 44.1% 27.8% 11.5x 8.9x 26.1x 20.5x 37.3x 27.7x

Baidu 74,454 69,701 28.7% 38.3% 6.4x 4.8x 22.2x 16.0x 28.7x 21.3x

Netease 19,659 16,052 38.6% 44.9% 6.0x 5.0x 15.4x 12.5x 21.0x 17.6x

58.com 8,365 7,932 (31.3%) 105.8% 14.7x 9.4x NM NM NM NM

Autohome 5,541 5,047 40.1% 65.4% 9.3x 6.8x 23.2x 16.7x 32.3x 23.9x

Youku Tudou 5,531 4,554 (19.3%) 56.7% 4.5x 3.4x NM NM NM NM

Weibo Corporation 4,038 3,586 11.8% 42.3% 7.6x 5.5x NM 27.1x NM 34.2x

SouFun 3,763 3,676 10.7% 21.5% 4.4x 3.4x 40.9x 15.8x NM 21.6x

Sina 3,410 2,438 6.5% 11.8% 2.9x 2.4x 43.9x 17.9x NM 38.7x

Sohu 2,513 2,313 7.5% 20.4% 1.2x 1.0x 15.4x 8.0x NM NM

Renren 1,308 895 (124.3%) (22.6%) 12.7x 8.1x NM NM NM NM

Dangdang 872 607 (1.0%) 24.1% 0.4x 0.3x NM 9.8x NM 22.5x

Mean 1.0% 36.4% 6.8x 4.9x 26.7x 16.0x 29.8x 25.9x

Median 9.1% 33.1% 6.2x 4.9x 23.2x 16.0x 30.5x 23.2x

Online Gambling

Playtech 4,171 3,626 41.7% 32.9% 5.4x 4.7x 13.0x 11.1x 17.2x 14.9x

Betfair 3,521 3,355 22.2% 11.5% 4.2x 3.9x 19.0x 17.2x 31.8x 27.7x

bwin.party digital entertainment 1,305 1,167 16.2% (3.5%) 1.7x 1.7x 10.8x 10.7x 23.4x 23.1x

888 879 714 15.7% (1.9%) 1.6x 1.5x 10.2x 9.3x 19.2x 17.7x

Mean 23.9% 9.8% 3.2x 2.9x 13.2x 12.1x 22.9x 20.8x

Median 19.2% 4.8% 3.0x 2.8x 11.9x 10.9x 21.3x 20.4x

Interactive Entertainment

Electronic Arts 20,947 18,559 29.9% 3.5% 4.3x 4.0x 14.3x 12.7x 25.3x 21.3x

Activision 18,460 18,065 33.7% (7.7%) 4.0x 3.7x 12.0x 10.2x 20.6x 16.9x

Zynga 2,723 1,773 3.3% 8.4% 2.4x 2.2x NM 17.5x NM NM

Take-Two Interactive Software 2,370 1,748 15.2% 18.9% 1.1x 1.0x 7.3x 5.3x 20.1x 17.0x

Ubisoft Entertainment 2,011 1,789 58.5% (21.3%) 1.4x 1.0x 2.3x 2.2x 14.1x 12.0x

Mean 28.1% 0.4% 2.6x 2.4x 9.0x 9.6x 20.0x 16.8x

Median 29.9% 3.5% 2.4x 2.2x 9.7x 10.2x 20.4x 17.0x

P / EEV / Revenue EV / EBITDA

Page 17: HW&Co. Industry Reader Template · COMPANY SPECIFIC NEWS ... Gracenote has acquired Infostrada Statistics and SportsDirect, the Netherlands and Canada-based providers, respectively,

Energy & Power

IndustrialsHealthcare & Life Sciences

Transportation & Logistics

Aerospace, Defense & Government

Services

Business Services

Building Products & Materials

Technology, Media & Telecom

Specialty Distribution

Consumer

PAGE |

HARRIS WILLIAMS & CO. OFFICE LOCATIONS

UNITED STATES EUROPE

BostonTwo International Place24th FloorBoston, Massachusetts 02110Phone: +1 (617) 482-7501Fax: +1 (617) 482-7503

Cleveland1900 East 9th Street20th FloorCleveland, Ohio 44114Phone: +1 (216) 689-2400Fax: +1 (216) 689-2401

Minneapolis222 South 9th StreetSuite 3350Minneapolis, Minnesota 55402Phone: +1 (612) 359-2700Fax: +1 (612) 359-2701

Richmond (U.S. Headquarters)1001 Haxall Point9th FloorRichmond, Virginia 23219Phone: +1 (804) 648-0072Fax: +1 (804) 648-0073

San Francisco575 Market Street31st FloorSan Francisco, California 94105, USAPhone: +1 (415) 288-4260Fax: +1 (415) 288-4269

FrankfurtBockenheimer Landstrasse 33-3560325 FrankfurtGermanyPhone: +49 069 3650638 00Fax: +49 069 3650638 01

London63 Brook StreetLondon W1K 4HS, EnglandPhone: +44 (0) 20 7518 8900Fax: +44 (0) 20 7526 2187

NETWORK OFFICES

Beijing

Hong Kong

Mumbai

New Delhi

Shanghai

Technology, Media & Telecom

16

EUROPEAN TECHNOLOGY

INDUSTRY UPDATE │ JUNE 2015

Harris Williams & Co. has a broad range of industry expertise, which creates powerful opportunities.Our clients benefit from our deep-sector experience, integrated industry intelligence andcollaboration across the firm, and our commitment to learning what makes them unique. For moreinformation, visit our website at www.harriswilliams.com/industries

OUR FIRM

Page 18: HW&Co. Industry Reader Template · COMPANY SPECIFIC NEWS ... Gracenote has acquired Infostrada Statistics and SportsDirect, the Netherlands and Canada-based providers, respectively,

PAGE |

HARRIS WILLIAMS & CO.

Capital IQ as of 25th June 2015, broker reports and various industry news outlets

17

SOURCES

EUROPEAN TECHNOLOGY

INDUSTRY UPDATE │ JUNE 2015

Harris Williams & Co. (www.harriswilliams.com and www.harriswilliams.de) is a preeminent middle market investment bank focused on the advisory needs of clients worldwide. The firm has deep industry knowledge, global transaction expertise, and an unwavering commitment to excellence. Harris Williams & Co. provides sell-side and acquisition advisory, restructuring advisory, board advisory, private placements, and capital markets advisory services.

Harris Williams & Co. Ltd is a private limited company incorporated under English law having its registered office at 5th Floor, 6 St. Andrew Street, London EC4A 3AE, UK, registered with the Registrar of Companies for England and Wales under company number 7078852. Directors: Mr. Christopher Williams, Mr. Ned Valentine, Mr. Paul Poggi and Mr. Thierry Monjauze, authorised and regulated by the Financial Conduct Authority.

Harris Williams & Co. Ltd Niederlassung Frankfurt (German branch) is registered in the Commercial Register (Handelsregister) of the Local Court (Amtsgericht) of Frankfurt am Main, Germany, under registration number HRB 96687, having its business address at Bockenheimer Landstrasse 33-35, 60325 Frankfurt am Main, Germany. Permanent Representative (Ständiger Vertreter) of the Branch Niederlassung: Mr. Jeffery H. Perkins.

THIS REPORT MAY CONTAIN REFERENCES TO REGISTERED TRADEMARKS, SERVICE MARKS AND COPYRIGHTS OWNED BY THIRD-PARTY INFORMATION PROVIDERS. NONE OF THE THIRD PARTY INFORMATION PROVIDERS IS ENDORSING THE OFFERING OF, AND SHALL NOT IN ANY WAY BE DEEMED AN ISSUER OR UNDERWRITER OF, THE SECURITIES, FINANCIAL INSTRUMENTS OR OTHER INVESTMENTS DISCUSSED IN THIS REPORT AND SHALL NOT HAVE ANY LIABILITY OR RESPONSIBILITY FOR ANY STATEMENTS MADE IN THE REPORT OR FOR ANY FINANCIAL STATEMENTS, FINANCIAL PROJECTIONS OR OTHER FINANCIAL INFORMATION CONTAINED OR ATTACHED AS AN EXHIBIT TO THE REPORT. FOR MORE INFORMATION ABOUT THE MATERIALS PROVIDED BY SUCH THIRD PARTIES, PLEASE CONTACT US AT +44 (0) 20 7518 8900.

The information and views contained in this report were prepared by Harris Williams & Co. Ltd (“Harris Williams”). It is not a research report, as such term is defined by applicable law and regulations, and is provided for informational purposes only. It is not to be construed as an offer to buy or sell or a solicitation of an offer to buy or sell any financial instruments or to participate in any particular trading strategy. The information contained herein is believed by Harris Williams to be reliable but Harris Williams makes no representation as to the accuracy or completeness of such information.

Harris Williams and/or its affiliates may be market makers or specialists in, act as advisers or lenders to, have positions in and effect transactions in securities of companies mentioned herein and also may provide, may have provided, or may seek to provide investment banking services for those companies. In addition, Harris Williams and/or its affiliates or their respective officers, directors and employees may hold long or short positions in the securities, options thereon or other related financial products of companies discussed herein. Opinions, estimates and projections in this report constitute Harris Williams’ judgment and are subject to change without notice. The financial instruments discussed in this report may not be suitable for all investors and investors must make their own investment decisions using their own independent advisors as they believe necessary and based upon their specific financial situations and investment objectives. Also, past performance is not necessarily indicative of future results. No part of this material may be copied or duplicated in any form or by any means, or redistributed, without Harris Williams’ prior written consent.

Copyright© 2015 Harris Williams & Co., all rights reserved.

DISCLOSURES


Recommended