software equity group flash...
TRANSCRIPT
Public SaaS Companies
Select M&A Transactionsand
Financial and Stock Market PerformancePublic Software Companies By Product Category
August 2012
Software Equity Group Flash Report
Public SaaS CompaniesPublic Internet Companies By Product Category
12220 El Camino Real, #320
Copyright © 2012 by Software Equity Group, L.L.C., All Rights Reserved
San Diego, CA 92130
Software Equity Group, L.L.C.
p: (858) 509-2800f: (858) 509-2818
Copyright © 2012 by Software Equity Group, L.L.C., All Rights Reserved
ABOUT OUR FIRM
Software Equity Group is an investment bank and M&A advisory serving the software and technology sectors. Founded in 1992, our firm has represented and guided private companies throughout the United States and Canada, as well as Europe, Asia Pacific, Africa and Israel. We have advised public companies listed on the NASDAQ, NYSE, American, Toronto, London and Euronext exchanges. Software Equity Group also represents several of the world's leading private equity firms. We were recently ranked among the top ten investment banks worldwide for application software mergers and acquisitions.
Our value proposition is unique and compelling. We are skilled and accomplished investment bankers with extraordinary software, internet and technology domainexpertise. Our industry knowledge and experience span virtually every software product category, technology, market and delivery model, including Software-as-a Service (Saas), software on-demand and perpetual license. We have profound understanding of software company finances, operations and valuation. We monitor and analyze every publicly disclosed software M&A transaction, as well as the market, economy and technology trends that impact these deals. We're formidable negotiators and savvy dealmakers who facilitate strategic combinations that enhance shareholder value.
Copyright © 2012 by Software Equity Group, L.L.C., All Rights Reserved
THE SEG SOFTWARE COMPANY MENTORING PROGRAM
As part of our informal mentoring program, we are currently guiding and advising some fifty software companies around the globe that are not yet exit candidates, but aspire to be in the next few years. We meet with them periodically, invite them to call whenever they’d like our opinion on an operational issue that might have exit implications later on, and we keep them apprised of M&A activity and financings in their product category. And the best news – we don’t charge for this mentoring advice. It’s complimentary. It’s our way of building value, and relationships.
We’re looking for a few more such relationships. We begin with an introductory phone call with companies interested in being mentored, followed by a more in-depth telephone conversation. We’ll then invite qualified candidates to meet personally with four or five members of our team at our San Diego office. During this three to four hour sit-down, we’ll discuss the current market, specifically as it relates to valuations, transactions and trends in your product category. We’ll assess the strengths and weakness of your financial performance, how that compares to other software companies your size, and how that relates to buyer expectations. We’ll discuss your market strategy, sales strategy, sales team track record, software and maintenance pricing strategies, equity structure, and a wide array of other factors that can materially impact your salability and valuation down the road. We’re a terrific sounding board. We’ll give you an informed, honest and frank opinion – that’s what we’re known for. And we’ll offer informed and insightful observations, ideas and options based on 17 years of working with countless software companies worldwide.
If you run a profitable software company with revenue in excess of $10 million, and you’re interested in learning more about SEG’s complimentary, no obligation mentoring .2800-509-858or [email protected], please contact Kris Beible at
ADDITIONAL RESEARCH
http://www.softwareequity.com/research_quarterly_reports.aspx, please visit: 03Q1For our complimentary current and archived Quarterly Reports from
http://www.softwareequity.com/research_flash_reports.aspx, please visit: 2008For our complimentary current and archived Monthly Flash Reports from July
http://www.softwareequity.com/research_annual_reports.aspx, please visit: 2010through 2003 For our Annual Reports from
CRM Customer Relationship ManagementEBITDA Earnings before Interest, Taxes, Depreciation, and AmortizationERP Enterprise Resource PlanningEV Enterprise ValueFCF Free Cash Flow
List of Commonly Used Acronyms
FORWARD Current EV / Next Four Quarters' Consensus Financial EstimatesNASDAQ National Association of Securities Dealers Automated Quotation SystemPLM Product Lifecycle ManagementR&D Research and DevelopmentS&P Standard & Poor'sSaaS Software-as-a-ServiceSEG Software Equity GroupSG&A Selling, General, & AdministrativeSW SoftwareTTM Trailing Twelve MonthYoY Year-over-YearYTD Year-to-date
Copyright © 2012 by Software Equity Group, L.L.C., All Rights Reserved
July 2012
Select Software Industry M&A Transactions
Copyright © 2012 by Software Equity Group, L.L.C., All Rights Reserved
Select July 2012 Software Industry M&A TransactionsDate
Announced EV/ Revenue
07/31/2012 Allot Communications Ltd. (NasdaqGS:ALLT) Oversi Networks Ltd. - $21.00 -07/30/2012 Synopsys Inc. (NasdaqGS:SNPS) Ciranova, Inc. - - -07/30/2012 Roper Industries Inc. (NYSE:ROP) Sunquest Information Systems, Inc. - $1,390.00 -07/26/2012 Brightcove, Inc. (NasdaqGM:BCOV) Zencoder, Inc. - $30.00 -07/26/2012 Mobiquity, Inc. Smartsoft Mobile Solutions, Inc. - - -07/26/2012 Thomson Reuters Corporation (TSX:TRI) MarkMonitor, Inc. - - -07/24/2012 SciQuest, Inc. (NasdaqGS:SQI) Upside Software, Inc. - $22.00 -07/23/2012 Merge Healthcare Incorporated (NasdaqGS:MRGE) Advanced Clinical Software, Inc. - - -07/23/2012 RealPage, Inc. (NasdaqGS:RP) Rent Mine Online Inc. $1.50 $9.50 6.3x07/20/2012 Facebook, Inc. (NasdaqGS:FB) Acrylic Software - - -07/20/2012 Google Inc. (NasdaqGS:GOOG) Sparrow SAS - - -07/20/2012 Azumio, Inc. SkyHealth LLC - - -07/19/2012 NetScout Systems, Inc. (NasdaqGS:NTCT) Accanto Systems Srl, Intelligent Customer - - -07/19/2012 Oracle Corporation (NasdaqGS:ORCL) Skire, Inc. - - -07/18/2012 AlphaPoint Technology, Inc. (OTCBB:APPO) SoftPay Solutions LLC - - -07/17/2012 Autodesk, Inc. (NasdaqGS:ADSK) Socialcam Inc. - $60.00 -07/17/2012 TiVo Inc. (NasdaqGS:TIVO) TRA, Inc. - $20.00 -07/17/2012 PayPal, Inc. Lumber Labs, Inc. - - -07/16/2012 Accuray Incorporated (NasdaqGS:ARAY) Morphormics Inc. - $5.70 -
Acquirer TargetTarget TTM Revenue
($mm)Implied Enterprise
Value ($mm)
07/16/2012 Accuray Incorporated (NasdaqGS:ARAY) Morphormics Inc. $5.7007/16/2012 CSG Systems International Inc. (NasdaqGS:CSGS) Ascade AB - $19.00 -07/16/2012 Wolters Kluwer Financial Services, Inc. Financial Architects nv - - -07/13/2012 Cisco Systems, Inc. (NasdaqGS:CSCO) Virtuata, Inc. - - -07/13/2012 Intel Corporation (NasdaqGS:INTC) Whamcloud Incorporated - - -07/13/2012 NLbuzz B.V. The Saints BV - - -07/13/2012 UNICOM Systems, Inc. DETEC Software Products GmbH $3.67 - -07/12/2012 Aurora Capital Group Market Track, LLC - - -07/12/2012 Dentsu Inc. (TSE:4324) Aegis Group plc (LSE:AGS) $1,766.67 $4,517.03 2.6x07/11/2012 IHS Inc. (NYSE:IHS) Invention Machine Corporation - $40.00 -07/11/2012 Xerox Corp. (NYSE:XRX) Wireless Data Services, Ltd. - - -07/11/2012 SNL Financial LC SwiftKnowledge, LLC - - -07/10/2012 Oracle Corporation (NasdaqGS:ORCL) Involver Inc. $15.00 - -07/10/2012 Environmental Systems Research Institute, Inc. GeoIQ, Inc. - - -07/10/2012 KANA Software, Inc. Sword Ciboodle Ltd - - -07/10/2012 Net@Work, Inc. Synergy Plus Solutions, Inc. - - -07/09/2012 salesforce.com, inc (NYSE:CRM) GoInstant Inc. - $70.00 -07/09/2012 Aareon AG 1st Touch Limited - - -07/09/2012 ICOA, Inc. (OTCPK:ICOA) Tango Software Corp. - - -07/09/2012 Red Giant Software LLC Singular Software Inc. - - -07/09/2012 Squarefactor, Inc. Intellavia LLC - - -07/06/2012 TeleCommunication Systems Inc. (NasdaqGS:TSYS) microDATA GIS, Inc. - $37.00 -07/05/2012 Asure Software, Inc. (NasdaqCM:ASUR) PeopleCube, Inc. - $13.87 -07/03/2012 Lender Processing Services, Inc. (NYSE:LPS) LendingSpace Partners, LLC - - -07/03/2012 Reckon Ltd. (ASX:RKN) Lindenhouse Software Limited - $22.63 -07/02/2012 Cadence Design Systems Inc. (NasdaqGS:CDNS) Sigrity, Inc. - $78.30 -07/02/2012 Meridian Project Systems, Inc. WinEstimator, Inc. - - -07/02/2012 Numark Industries, LP M-Audio LLC and AIR Software Group - $13.90 -07/02/2012 Rubik Financial Limited (ASX:RFL) Coin Software Pty Ltd. - $27.37 -07/02/2012 Xerox Litigation Services Lateral Data, LP - $30.00 -
Category Performance
SEG Software Index
Copyright © 2012 by Software Equity Group, L.L.C., All Rights Reserved
SEG Software Index: All Categories
Market Cap EVTTM
Revenue
TTM Gross
Margin
TTM EBITDA Margin
TTM Revenue
Growth EV/ RevenueEV/
EBITDAForward
EV/ Revenue
Forward EV/
EBITDA
YoY Stock Market Return
SEG Software Index $1,339.7 $1,280.9 $437.0 67.4% 19.6% 13.0% 2.3x 11.1x 2.2x 8.7x -3.4% Billing & Service Management $676.3 $555.1 $500.3 56.0% 19.2% 9.8% 1.3x 6.9x 1.5x 6.1x -19.6% Business Intelligence $1,141.9 $933.8 $387.0 78.4% 8.5% 15.8% 2.1x 29.2x 1.9x 15.3x -22.0% Development Platforms $2,024.7 $1,977.7 $1,006.0 76.2% 22.1% 5.4% 2.0x 8.8x 1.9x 7.4x -3.4% Engineering & PLM $2,566.7 $2,468.6 $1,032.5 84.0% 21.1% 13.5% 2.5x 11.8x 2.2x 8.1x 18.5% Enterprise Resource Planning $5,856.8 $5,665.2 $2,137.7 71.6% 29.0% 10.1% 2.7x 9.0x 2.4x 6.9x 2.7% Financial & Accounting $2,046.4 $2,652.8 $1,394.1 63.1% 24.4% 8.6% 2.7x 10.0x 2.6x 9.2x 12.7% Gaming $823.2 $719.2 $769.4 57.8% 9.2% 8.2% 0.7x 8.2x 0.5x 3.4x -26.5% Healthcare $504.8 $514.8 $257.5 63.1% 21.1% 21.8% 2.4x 13.9x 2.3x 9.0x -23.6% IT Conglomerates $149,307.0 $135,504.0 $73,723.0 71.6% 36.1% 4.2% 2.7x 8.4x 2.5x 6.9x 2.7% Mobile Solutions/Content $278.0 $138.4 $167.5 60.9% 6.6% 19.7% 1.5x 14.2x 1.4x 8.2x -37.6% Networking & Network Performance $2,126.3 $2,155.8 $889.7 68.1% 16.8% 17.3% 2.3x 13.0x 2.0x 8.6x -8.4% Security $597.1 $636.1 $219.7 79.0% 19.9% 14.4% 2.2x 8.7x 3.3x 11.7x -5.3% Storage, Data Mgmt & Integration $8,004.1 $6,166.0 $3,476.7 74.6% 22.6% 6.0% 2.4x 8.8x 2.3x 7.4x 0.0% Supply Chain Management & $726.8 $642.1 $244.9 61.1% 19.8% 16.9% 2.1x 10.6x 2.0x 11.9x 22.4% Systems Management $10,377.1 $9,558.1 $2,174.0 84.6% 25.8% 18.1% 5.2x 20.8x 4.5x 14.2x 8.7% Vertical - Finance $1,915.7 $1,958.7 $375.5 68.9% 36.9% 12.6% 4.6x 11.9x 3.4x 9.0x 18.5% Vertical - Other $1,175.9 $1,129.9 $333.4 56.0% 13.9% 24.6% 2.7x 20.6x 2.5x 12.5x -3.6%
Category Name
TTM Revenue Growth 13.0%TTM EBITDA Growth 10.9%TTM Earnings Growth 13.3%Gross Profit Margin 67.4%EBITDA Margin 19.6%Net Income Margin 10.8%SG&A Expenses as a % of Total Revenue 36.8%R&D Expenses as a % of Total Revenue 14.6%
Current Ratio 2.0Quick Ratio 1.8Cash as Percent of Market Cap 17.3%Avg Days Outstanding: Accounts Receivable 66Avg Days Outstanding: Accounts Payable 37Working Capital to TTM Operating Expense Ratio 0.5x
Levered FCF Margin 15.3%Cash from Operations Growth (YoY) 15.0%Cash from Investing Growth (YoY) -53.2%Cash from Financing Growth (YoY) -24.6%Levered FCF Growth (YoY) 16.0%
Copyright © 2012 by Software Equity Group, L.L.C., All Rights Reserved
August 2012 Monthly Flash Report
Income Statement Analysis (Median)
Balance Sheet Analysis (Median)
Cash Flow Statement Analysis (Median)
-5%
0%
5%
10%
15%
20%
25%SEG SW Index Software Stock Market Return: Jan - Jul 2012
DOW S&P NASDAQ SEG SW Index
SEG Software Index Category: Billing and Service Management
Company Name Ticker Market Cap EVTTM
Revenue
TTM Gross
Margin
TTM EBITDA Margin
TTM Revenue
Growth EV/ RevenueEV/
EBITDAForward
EV/ Revenue
Forward EV/
EBITDA
YoY Stock Market Return
Amdocs Limited DOX $4,992.3 $4,096.8 $3,237.0 35.7% 18.4% 3.5% 1.3x 6.9x 1.2x 5.9x -6.2%AsiaInfo Holdings, Inc. ASIA $754.8 $501.1 $500.3 40.7% 15.2% 9.8% 1.0x 6.6x 0.9x 5.6x -31.9%CSG Systems International, Inc. CSGS $568.0 $684.6 $739.2 50.4% 22.3% 13.3% 0.9x 4.2x 0.9x 4.2x -0.3%Evolving Systems, Inc. EVOL $64.6 $50.9 $21.8 64.8% 10.7% 6.0% 2.3x 22.0x 2.0x 12.0x -19.6%MIND C.T.I. Ltd. MNDO $31.5 $14.7 $20.4 59.9% 21.1% 7.3% 0.7x 3.4x n/a n/a -34.4%NeuStar, Inc NSR $2,368.9 $2,725.2 $732.7 77.3% 42.0% 30.8% 3.7x 8.9x 3.2x 6.5x 37.0%Synchronoss Technologies, Inc. SNCR $676.3 $555.1 $252.9 56.0% 19.2% 25.6% 2.2x 11.4x 1.9x 6.3x -39.6%
Median: $676.3 $555.1 $500.3 56.0% 19.2% 9.8% 1.3x 6.9x 1.5x 6.1x -19.6%
TTM Revenue Growth 9.8%TTM EBITDA Growth 15.1%TTM Earnings Growth 7.5%Gross Profit Margin 56.0%EBITDA Margin 19.2%Net Income Margin 11.8%SG&A Expenses as a % of Total Revenue 18.0%R&D Expenses as a % of Total Revenue 14.9%
Current Ratio 2.6xQuick Ratio 2.3xCash as Percent of Market Cap 17.9%Avg Days Outstanding: Accounts Receivable 73.6Avg Days Outstanding: Accounts Payable 29.3Working Capital to TTM Operating Expense Ratio 0.6x
Levered FCF Margin 15.6%Cash from Operations Growth (YoY) 17.9%Cash from Investing Growth (YoY) -98.6%Cash from Financing Growth (YoY) 10.8%Levered FCF Growth (YoY) 42.2%
Copyright © 2012 by Software Equity Group, L.L.C., All Rights Reserved
August 2012 Monthly Flash Report
Income Statement Analysis (Median)
Balance Sheet Analysis (Median)
Cash Flow Statement Analysis (Median)
-15%
-10%
-5%
0%
5%
10%
15%
20%
25%Billing and Service Management Software Stock Market Return: Jan - Jul 2012
Billing & Service Management S&P NASDAQ SEG Internet Index
SEG Software Index Category: Business Intelligence
Company Name Ticker Market Cap EVTTM
Revenue
TTM Gross
Margin
TTM EBITDA Margin
TTM Revenue
Growth EV/ RevenueEV/
EBITDAForward
EV/ Revenue
Forward EV/
EBITDA
YoY Stock Market Return
Actuate Corporation BIRT $314.9 $247.2 $140.2 84.3% 22.4% 1.6% 1.8x 7.9x 1.7x 5.8x 5.3%MicroStrategy Incorporated MSTR $1,299.8 $1,104.3 $588.9 74.5% 6.1% 14.6% 1.9x 30.7x 1.6x 15.3x -25.4%Pegasystems Inc. PEGA $1,039.4 $951.4 $425.5 60.9% 6.5% 16.9% 2.2x 34.6x 1.9x 17.1x -32.0%Progress Software Corporation PRGS $1,244.4 $916.2 $503.7 82.3% 18.8% -7.2% 1.8x 9.7x 1.9x 8.0x -18.5%PROS Holdings PRO $381.4 $310.5 $106.6 72.7% 10.5% 31.5% 2.9x 27.8x 2.6x 15.3x -14.5%Qlik Technologies QLIK $1,714.9 $1,519.7 $348.5 89.5% 6.5% 29.7% 4.4x 67.5x 3.7x 25.4x -33.7%
Median: $1,141.9 $933.8 $387.0 78.4% 8.5% 15.8% 2.1x 29.2x 1.9x 15.3x -22.0%
TTM Revenue Growth 15.8%TTM EBITDA Growth 6.2%TTM Earnings Growth 66.8%Gross Profit Margin 78.4%EBITDA Margin 8.5%Net Income Margin 4.4%SG&A Expenses as a % of Total Revenue 48.3%R&D Expenses as a % of Total Revenue 16.4%
Current Ratio 2.0xQuick Ratio 1.8xCash as Percent of Market Cap 16.9%Avg Days Outstanding: Accounts Receivable 78.4Avg Days Outstanding: Accounts Payable 35.2Working Capital to TTM Operating Expense Ratio 0.5x
Levered FCF Margin 5.9%Cash from Operations Growth (YoY) 71.2%Cash from Investing Growth (YoY) -121.7%Cash from Financing Growth (YoY) -19.3%Levered FCF Growth (YoY) 35.1%
Copyright © 2012 by Software Equity Group, L.L.C., All Rights Reserved
August 2012 Monthly Flash Report
Income Statement Analysis (Median)
Balance Sheet Analysis (Median)
Cash Flow Statement Analysis (Median)
-10%
-5%
0%
5%
10%
15%
20%
25%
30%
35%Business Intelligence Software Stock Market Return: Jan - Jul 2012
Business Intelligence S&P NASDAQ SEG Internet Index
SEG Software Index Category: Development Platforms
Company Name Ticker Market Cap EVTTM
Revenue
TTM Gross
Margin
TTM EBITDA Margin
TTM Revenue
Growth EV/ RevenueEV/
EBITDAForward
EV/ Revenue
Forward EV/
EBITDA
YoY Stock Market Return
Actuate Corporation BIRT $314.9 $247.2 $140.2 84.3% 22.4% 1.6% 1.8x 7.9x 1.7x 5.8x 5.3%Adobe Systems Incorporated ADBE $15,249.6 $13,761.5 $4,335.0 89.4% 34.4% 7.1% 3.2x 9.2x 3.0x 6.8x 11.9%BSQUARE Corporation BSQR $33.8 $17.0 $96.4 20.3% -0.1% -8.9% 0.2x n/a n/a n/a -50.5%Compuware Corporation CPWR $2,024.7 $1,977.7 $1,006.0 66.2% 17.5% 5.6% 2.0x 11.2x 1.9x 8.2x -3.4%GeekNet GKNT $126.9 $94.4 $124.8 26.8% 1.0% 19.3% 0.8x 75.1x 0.7x 13.6x -19.8%Magic Software Enterprises Ltd. MGIC $159.5 $119.6 $118.5 42.0% 18.1% 18.2% 1.0x 5.6x 0.9x n/a -16.0%Microsoft Corporation MSFT $248,483.9 $199,214.9 $73,723.0 76.2% 41.7% 5.4% 2.7x 6.5x 2.5x 5.8x 8.2%Oracle Corporation ORCL $149,307.0 $135,504.0 $37,121.0 78.8% 43.2% 4.2% 3.7x 8.4x 3.5x 6.9x 0.0%Progress Software Corporation PRGS $1,244.4 $916.2 $503.7 82.3% 18.8% -7.2% 1.8x 9.7x 1.9x 8.0x -18.5%Red Hat, Inc. RHT $10,377.1 $9,558.1 $1,183.1 84.6% 22.1% 22.6% 8.1x 36.5x 6.9x 24.2x 27.8%Software AG XTRA:SOW $2,835.4 $2,853.5 $1,371.4 61.6% 27.8% -4.4% 2.1x 7.5x n/a n/a -33.3%
Median: $2,024.7 $1,977.7 $1,006.0 76.2% 22.1% 5.4% 2.0x 8.8x 1.9x 7.4x -3.4%
TTM Revenue Growth 5.4%TTM EBITDA Growth 3.4%TTM Earnings Growth -19.2%Gross Profit Margin 76.2%EBITDA Margin 22.1%Net Income Margin 13.7%SG&A Expenses as a % of Total Revenue 29.3%R&D Expenses as a % of Total Revenue 12.2%
Current Ratio 2.3xQuick Ratio 2.2xCash as Percent of Market Cap 25.0%Avg Days Outstanding: Accounts Receivable 71.0Avg Days Outstanding: Accounts Payable 26.1Working Capital to TTM Operating Expense Ratio 0.5x
Levered FCF Margin 19.2%Cash from Operations Growth (YoY) 18.4%Cash from Investing Growth (YoY) -69.6%Cash from Financing Growth (YoY) -23.4%Levered FCF Growth (YoY) 18.9%
Copyright © 2012 by Software Equity Group, L.L.C., All Rights Reserved
August 2012 Monthly Flash Report
Income Statement Analysis (Median)
Balance Sheet Analysis (Median)
Cash Flow Statement Analysis (Median)
-5%
0%
5%
10%
15%
20%
25%Development Platforms Software Stock Market Return: Jan - Jul 2012
Development Platforms S&P NASDAQ SEG Internet Index
SEG Software Index Category: Engineering & PLM
Company Name Ticker Market Cap EVTTM
Revenue
TTM Gross
Margin
TTM EBITDA Margin
TTM Revenue
Growth EV/ RevenueEV/
EBITDAForward
EV/ Revenue
Forward EV/
EBITDA
YoY Stock Market Return
ANSYS, Inc. ANSS $5,641.0 $5,199.4 $751.5 87.4% 47.3% 19.9% 6.9x 14.6x n/a 12.1x 19.7%Autodesk, Inc. ADSK $7,840.8 $6,328.8 $2,275.9 89.7% 21.5% 13.5% 2.8x 12.9x 2.5x 8.8x -0.8%Cadence Design Systems, Inc CDNS $3,364.7 $3,088.0 $1,242.8 84.3% 21.1% 19.9% 2.5x 11.8x 2.3x 7.8x 18.5%Cimatron Ltd. CIMT $35.0 $20.7 $42.3 87.9% 16.0% 9.6% 0.5x 3.1x n/a n/a 10.3%Dassault Systèmes DSY $12,129.7 $10,487.1 $2,421.6 86.6% 31.3% 12.1% 4.3x 13.8x n/a n/a 10.9%GSE Systems Inc. GVP $42.3 $25.1 $52.2 32.2% 7.0% 8.0% 0.5x 6.9x 0.5x n/a 4.5%Mentor Graphics Corp MENT $1,704.2 $1,802.9 $1,032.5 84.0% 17.9% 7.1% 1.7x 9.7x 1.6x 7.3x 35.9%Parametric Technology Corporation PMTC $2,566.7 $2,468.6 $1,269.8 69.9% 17.4% 15.9% 1.9x 11.2x 1.9x 7.8x 4.0%PDF Solutions Inc PDFS $275.8 $230.3 $77.7 57.4% 18.4% 22.9% 3.0x 16.1x 2.6x 8.3x 61.0%Stratasys, Inc. SSYS $1,328.3 $1,286.2 $177.9 52.6% 22.3% 29.9% 7.2x 32.4x 6.7x 22.8x 144.2%Synopsys Inc SNPS $4,517.1 $3,970.5 $1,635.4 81.9% 22.6% 11.2% 2.4x 10.8x 2.2x 7.7x 28.1%
Median: $2,566.7 $2,468.6 $1,032.5 84.0% 21.1% 13.5% 2.5x 11.8x 2.2x 8.1x 18.5%
TTM Revenue Growth 13.5%TTM EBITDA Growth 27.7%TTM Earnings Growth 20.7%Gross Profit Margin 84.0%EBITDA Margin 21.1%Net Income Margin 10.8%SG&A Expenses as a % of Total Revenue 35.3%R&D Expenses as a % of Total Revenue 17.6%
Current Ratio 1.8xQuick Ratio 1.8xCash as Percent of Market Cap 17.6%Avg Days Outstanding: Accounts Receivable 89.0Avg Days Outstanding: Accounts Payable 48.7Working Capital to TTM Operating Expense Ratio 0.5x
Levered FCF Margin 16.8%Cash from Operations Growth (YoY) 30.2%Cash from Investing Growth (YoY) -12.0%Cash from Financing Growth (YoY) -450.0%Levered FCF Growth (YoY) 20.6%
Copyright © 2012 by Software Equity Group, L.L.C., All Rights Reserved
August 2012 Monthly Flash Report
Income Statement Analysis (Median)
Balance Sheet Analysis (Median)
Cash Flow Statement Analysis (Median)
-5%
0%
5%
10%
15%
20%
25%
30%Engineering & PLM Software Stock Market Return: Jan - Jul 2012
Engineering, PLM & CAD/CAM S&P NASDAQ SEG Internet Index
SEG Software Index Category: Enterprise Resource Planning
Company Name Ticker Market Cap EVTTM
Revenue
TTM Gross
Margin
TTM EBITDA Margin
TTM Revenue
Growth EV/ RevenueEV/
EBITDAForward
EV/ Revenue
Forward EV/
EBITDA
YoY Stock Market Return
American Software, Inc. AMSW.A $220.5 $161.1 $102.6 55.3% 17.5% 19.9% 1.6x 9.0x 1.4x n/a -5.0%Oracle Corporation ORCL $149,307.0 $135,504.0 $37,121.0 78.8% 43.2% 4.2% 3.7x 8.4x 3.5x 6.9x 0.0%QAD Inc. QADA $217.8 $155.5 $251.6 57.9% 9.4% 10.1% 0.6x 6.6x 0.6x 5.2x 28.2%Sage Group plc LSE:SGE $5,856.8 $5,665.2 $2,137.7 93.7% 29.0% 8.8% 2.7x 9.1x n/a n/a 3.8%SAP SAP $76,412.4 $76,887.6 $19,214.0 71.6% 36.1% 13.2% 4.0x 11.1x 3.7x 9.9x 2.7%
Median: $5,856.8 $5,665.2 $2,137.7 71.6% 29.0% 10.1% 2.7x 9.0x 2.4x 6.9x 2.7%
TTM Revenue Growth 10.1%TTM EBITDA Growth 10.4%TTM Earnings Growth 54.0%Gross Profit Margin 71.6%EBITDA Margin 29.0%Net Income Margin 18.4%SG&A Expenses as a % of Total Revenue 31.0%R&D Expenses as a % of Total Revenue 12.8%
Current Ratio 1.2xQuick Ratio 1.0xCash as Percent of Market Cap 20.5%Avg Days Outstanding: Accounts Receivable 68.4Avg Days Outstanding: Accounts Payable 23.3Working Capital to TTM Operating Expense Ratio 0.1x
Levered FCF Margin 15.3%Cash from Operations Growth (YoY) 15.2%Cash from Investing Growth (YoY) -37.8%Cash from Financing Growth (YoY) -226.0%Levered FCF Growth (YoY) -8.5%
Copyright © 2012 by Software Equity Group, L.L.C., All Rights Reserved
August 2012 Monthly Flash Report
Income Statement Analysis (Median)
Balance Sheet Analysis (Median)
Cash Flow Statement Analysis (Median)
-5%
0%
5%
10%
15%
20%
25%Enterprise Resource Planning Software Stock Market Return: Jan - Jul 2012
Enterprise Resource Planning S&P NASDAQ SEG Internet Index
SEG Software Index Category: Financial & Accounting
Company Name Ticker Market Cap EVTTM
Revenue
TTM Gross
Margin
TTM EBITDA Margin
TTM Revenue
Growth EV/ RevenueEV/
EBITDAForward
EV/ Revenue
Forward EV/
EBITDA
YoY Stock Market Return
ACI Worldwide, Inc. ACIW $1,716.5 $1,930.6 $534.6 67.7% 19.8% 17.2% 3.6x 18.3x 2.6x 9.7x 21.1%Bottomline Technologies EPAY $703.0 $584.6 $217.1 54.4% 16.0% 22.9% 2.7x 16.9x 2.4x 14.6x -17.9%DST Systems, Inc. DST $2,376.3 $3,375.0 $2,500.8 17.3% 14.3% 8.4% 1.3x 9.5x 1.6x 7.9x 5.7%Fair Isaac Corporation FICO $1,458.6 $1,811.9 $650.6 70.6% 29.0% 5.9% 2.8x 9.6x 2.7x 9.2x 44.9%Fiserv FISV $9,860.9 $12,973.9 $4,432.0 41.6% 30.2% 5.1% 2.9x 9.7x 2.8x 8.7x 19.7%Intuit Inc INTU $17,182.6 $16,159.6 $4,151.0 82.4% 34.3% 9.4% 3.9x 11.4x 3.5x 9.2x 25.3%NetSol Technologies Inc. NTWK $36.4 $50.9 $32.3 58.4% 15.3% -19.9% 1.6x 10.3x 1.2x 4.4x -44.9%Sage Group plc LSE:SGE $5,856.8 $5,665.2 $2,137.7 93.7% 29.0% 8.8% 2.7x 9.1x n/a n/a 3.8%
Median: $2,046.4 $2,652.8 $1,394.1 63.1% 24.4% 8.6% 2.7x 10.0x 2.6x 9.2x 12.7%
TTM Revenue Growth 8.6%TTM EBITDA Growth 7.8%TTM Earnings Growth 6.4%Gross Profit Margin 63.1%EBITDA Margin 24.4%Net Income Margin 13.7%SG&A Expenses as a % of Total Revenue 32.4%R&D Expenses as a % of Total Revenue 13.6%
Current Ratio 1.5xQuick Ratio 1.1xCash as Percent of Market Cap 9.6%Avg Days Outstanding: Accounts Receivable 65.7Avg Days Outstanding: Accounts Payable 40.7Working Capital to TTM Operating Expense Ratio 0.2x
Levered FCF Margin 15.0%Cash from Operations Growth (YoY) -2.1%Cash from Investing Growth (YoY) -24.3%Cash from Financing Growth (YoY) -4.4%Levered FCF Growth (YoY) -8.4%
Copyright © 2012 by Software Equity Group, L.L.C., All Rights Reserved
August 2012 Monthly Flash Report
Income Statement Analysis (Median)
Balance Sheet Analysis (Median)
Cash Flow Statement Analysis (Median)
-5%
0%
5%
10%
15%
20%
25%Financial & Accounting Software Stock Market Return: Jan - Jul 2012
Financial & Accounting S&P NASDAQ SEG Internet Index
SEG Software Index Category: Gaming
Company Name Ticker Market Cap EVTTM
Revenue
TTM Gross
Margin
TTM EBITDA Margin
TTM Revenue
Growth EV/ RevenueEV/
EBITDAForward
EV/ Revenue
Forward EV/
EBITDA
YoY Stock Market Return
Activision Blizzard ATVI $13,373.9 $9,897.9 $4,407.0 61.8% 24.6% -7.6% 2.2x 9.1x 2.1x 5.9x 1.6%Electronic Arts Inc. EA $3,569.7 $2,259.7 $4,099.0 62.2% 6.7% 8.6% 0.6x 8.2x 0.5x 3.4x -49.5%GameLoft SA ENXTPA:GF $447.1 $401.8 $223.9 88.9% 14.8% 14.1% 1.8x 12.1x n/a n/a -17.0%Konami Corporation TSE: 9766 $2,878.6 $2,410.0 $3,252.5 34.6% 18.9% 0.1% 0.7x 3.9x 0.7x 3.4x -20.8%Majesco Entertainment Company COOL $74.4 $42.7 $141.3 35.5% 9.2% 21.6% 0.3x 3.3x 0.3x 2.5x -26.5%TakeTwo Interactive TTWO $823.2 $719.2 $717.6 29.7% -23.2% -34.5% 1.0x n/a 0.4x 2.5x -32.3%THQ Inc. THQI $34.7 $58.8 $769.4 57.8% -5.0% 8.2% 0.1x n/a 0.1x n/a -81.0%
Median: $823.2 $719.2 $769.4 57.8% 9.2% 8.2% 0.7x 8.2x 0.5x 3.4x -26.5%
TTM Revenue Growth 8.2%TTM EBITDA Growth -8.1%TTM Earnings Growth 24.4%Gross Profit Margin 57.8%EBITDA Margin 9.2%Net Income Margin 6.0%SG&A Expenses as a % of Total Revenue 25.3%R&D Expenses as a % of Total Revenue 11.9%
Current Ratio 2.8xQuick Ratio 1.7xCash as Percent of Market Cap 40.3%Avg Days Outstanding: Accounts Receivable 39.1Avg Days Outstanding: Accounts Payable 34.0Working Capital to TTM Operating Expense Ratio 0.4x
Levered FCF Margin 15.8%Cash from Operations Growth (YoY) 58.2%Cash from Investing Growth (YoY) -21.4%Cash from Financing Growth (YoY) 21.5%Levered FCF Growth (YoY) 80.5%
Copyright © 2012 by Software Equity Group, L.L.C., All Rights Reserved
Balance Sheet Analysis (Median)
Cash Flow Statement Analysis (Median)
August 2012 Monthly Flash Report
Income Statement Analysis (Median)
-40%
-30%
-20%
-10%
0%
10%
20%
30%Gaming Software Stock Market Return: Jan - Jul 2012
Gaming S&P NASDAQ SEG SW Index
SEG Software Index Category: Healthcare
Company Name Ticker Market Cap EVTTM
Revenue
TTM Gross
Margin
TTM EBITDA Margin
TTM Revenue
Growth EV/ RevenueEV/
EBITDAForward
EV/ Revenue
Forward EV/
EBITDA
YoY Stock Market Return
Accelrys Inc. ACCL $449.7 $304.3 $153.8 75.5% 9.9% 19.5% 2.0x 19.9x 1.8x 8.7x 11.4%Allscripts Healthcare Solutions Inc. MDRX $1,769.2 $1,939.2 $1,486.7 43.8% 15.8% 19.9% 1.3x 8.3x 1.3x 5.4x -48.9%Cerner Corporation CERN $12,638.1 $11,834.3 $2,415.7 79.0% 27.2% 24.5% 4.9x 18.0x 4.3x 13.5x 11.0%Computer Programs and Sys, Inc. CPSI $559.9 $537.1 $174.5 44.4% 24.1% 0.7% 3.1x 12.8x 2.6x 9.6x -31.1%Epocrates EPOC $189.0 $107.3 $110.7 60.4% 0.3% -0.7% 1.0x 282.4x 1.0x 9.1x -53.3%Greenway Medical Technologies, Inc GWAY $410.3 $373.9 $117.0 54.3% 7.7% 45.3% 3.2x 41.2x 2.6x 19.6x n/aMedAssets MDAS $769.8 $1,741.9 $613.2 79.3% 29.7% 27.6% 2.8x 9.6x 2.8x 8.9x 4.2%Merge Healthcare MRGE $281.3 $492.5 $248.0 63.0% 19.6% 24.2% 2.0x 10.2x 2.0x 9.8x -40.0%Nuance Communications, Inc. NUAN $6,332.2 $6,763.9 $1,549.8 67.0% 22.7% 22.9% 4.4x 19.3x 3.5x 8.7x 3.2%Omnicell, Inc. OMCL $439.3 $229.7 $266.9 54.5% 9.5% 15.2% 0.9x 9.1x 0.7x 4.6x -23.6%Quality Systems, Inc. QSII $950.7 $815.8 $447.7 63.2% 27.3% 20.7% 1.8x 6.7x 1.6x 6.1x -64.9%Simulations Plus, Inc. SLP $66.7 $53.8 $12.2 76.9% 29.2% 28.4% 4.4x 15.1x 5.1x 9.7x 25.8%
Median: $504.8 $514.8 $257.5 63.1% 21.1% 21.8% 2.4x 13.9x 2.3x 9.0x -23.6%
TTM Revenue Growth 21.8%TTM EBITDA Growth 17.0%TTM Earnings Growth 19.7%Gross Profit Margin 63.1%EBITDA Margin 21.1%Net Income Margin 4.8%SG&A Expenses as a % of Total Revenue 37.9%R&D Expenses as a % of Total Revenue 11.6%
Current Ratio 2.1xQuick Ratio 1.7xCash as Percent of Market Cap 10.6%Avg Days Outstanding: Accounts Receivable 70.3Avg Days Outstanding: Accounts Payable 42.6Working Capital to TTM Operating Expense Ratio 0.3x
Levered FCF Margin 9.4%Cash from Operations Growth (YoY) 10.1%Cash from Investing Growth (YoY) -84.5%Cash from Financing Growth (YoY) -15.5%Levered FCF Growth (YoY) 8.7%
Copyright © 2012 by Software Equity Group, L.L.C., All Rights Reserved
August 2012 Monthly Flash Report
Income Statement Analysis (Median)
Balance Sheet Analysis (Median)
Cash Flow Statement Analysis (Median)
-10%
-5%
0%
5%
10%
15%
20%
25%Healthcare Software Stock Market Return: Jan - Jul 2012
Healthcare S&P NASDAQ SEG Internet Index
SEG Software Index Category: IT Conglomerates
Company Name Ticker Market Cap EVTTM
Revenue
TTM Gross
Margin
TTM EBITDA Margin
TTM Revenue
Growth EV/ RevenueEV/
EBITDAForward
EV/ Revenue
Forward EV/
EBITDA
YoY Stock Market Return
Hewlett Packard HPQ $36,005.7 $58,190.7 $124,040.0 22.9% 11.9% -3.0% 0.5x 3.9x 0.5x 3.6x -48.1%IBM IBM $224,215.2 $245,555.2 $106,099.0 47.4% 25.3% 1.5% 2.3x 9.2x 2.3x 8.5x 8.2%Microsoft Corporation MSFT $248,483.9 $199,214.9 $73,723.0 76.2% 41.7% 5.4% 2.7x 6.5x 2.5x 5.8x 8.2%Oracle Corporation ORCL $149,307.0 $135,504.0 $37,121.0 78.8% 43.2% 4.2% 3.7x 8.4x 3.5x 6.9x 0.0%SAP AG SAP $76,412.4 $76,887.6 $19,214.0 71.6% 36.1% 13.2% 4.0x 11.1x 3.7x 9.9x 2.7%
Median: $149,307.0 $135,504.0 $73,723.0 71.6% 36.1% 4.2% 2.7x 8.4x 2.5x 6.9x 2.7%
TTM Revenue Growth 4.2%TTM EBITDA Growth 3.4%TTM Earnings Growth 0.0%Gross Profit Margin 71.6%EBITDA Margin 36.1%Net Income Margin 23.0%SG&A Expenses as a % of Total Revenue 22.2%R&D Expenses as a % of Total Revenue 12.2%
Current Ratio 1.2xQuick Ratio 1.0xCash as Percent of Market Cap 20.5%Avg Days Outstanding: Accounts Receivable 64.1Avg Days Outstanding: Accounts Payable 51.8Working Capital to TTM Operating Expense Ratio 0.1x
Levered FCF Margin 24.3%Cash from Operations Growth (YoY) 5.6%Cash from Investing Growth (YoY) -38.2%Cash from Financing Growth (YoY) -12.3%Levered FCF Growth (YoY) -6.7%
Copyright © 2012 by Software Equity Group, L.L.C., All Rights Reserved
August 2012 Monthly Flash Report
Income Statement Analysis (Median)
Balance Sheet Analysis (Median)
Cash Flow Statement Analysis (Median)
-5%
0%
5%
10%
15%
20%
25%IT Conglomerates Software Stock Market Return: Jan - Jul 2012
IT Conglomerates S&P NASDAQ SEG Internet Index
SEG Software Index Category: Mobile Solutions/Content
Company Name Ticker Market Cap EVTTM
Revenue
TTM Gross
Margin
TTM EBITDA Margin
TTM Revenue
Growth EV/ RevenueEV/
EBITDAForward
EV/ Revenue
Forward EV/
EBITDA
YoY Stock Market Return
Access TSE:4813 $270.9 -$24.1 $175.8 68.4% 15.2% -32.2% n/a n/a n/a n/a -9.6%Epocrates EPOC $189.0 $107.3 $110.7 60.4% 0.3% -0.7% 1.0x 282.4x 1.0x 9.1x -53.3%Glu Mobile, Inc. GLUU $297.4 $268.4 $77.2 86.3% -23.1% 18.5% 3.5x n/a 2.5x 56.8x -8.2%Google Inc GOOG $206,783.2 $173,182.2 $43,162.0 63.2% 35.8% 29.5% 4.0x 11.2x 3.0x 8.2x 4.7%Gree TSE:3632 $3,599.0 $2,939.5 $1,689.6 92.4% 53.0% 157.7% 1.7x 3.3x n/a n/a -32.8%Millennial Media Inc MM $782.9 $851.8 $115.1 39.2% -2.4% n/a 7.4x n/a 4.4x n/a n/aMotricity MOTR $24.4 $28.2 $116.6 60.9% -11.7% -12.2% 0.2x n/a n/a n/a -91.1%Myriad Group AG MYRN $158.1 $138.4 $61.0 43.5% 6.6% -39.6% 2.3x 34.3x n/a n/a -35.2%Nuance Communications, Inc. NUAN $6,332.2 $6,763.9 $1,549.8 67.0% 22.7% 22.9% 4.4x 19.3x 3.5x 8.7x 3.2%Opera OB:OPERA $807.7 $747.6 $167.5 49.0% 29.5% 24.6% 4.5x 15.1x n/a n/a 5.3%Qihoo 360 Technology Co. Ltd QIHU $1,770.0 $1,408.2 $214.2 88.9% 27.3% 202.1% 6.6x 24.1x 4.2x 11.3x -35.7%RealNetworks Inc RNWK $278.0 $111.0 $297.1 53.8% -14.5% -16.4% 0.4x n/a 0.4x n/a -40.8%Sky-mobi Limited MOBI $60.8 -$31.6 $108.8 31.3% 6.6% 1.5% n/a n/a n/a n/a -75.3%Smith Micro Software, Inc. SMSI $60.7 $23.1 $44.2 76.4% -75.0% -57.2% 0.5x n/a 0.4x n/a -52.8%SoundBite Communications, Inc. SDBT $38.6 $14.0 $45.0 59.4% 1.9% 16.6% 0.3x 16.1x n/a n/a n/aSynchronoss Technologies, Inc. SNCR $676.3 $555.1 $252.9 56.0% 19.2% 25.6% 2.2x 11.4x 1.9x 6.3x -39.6%TeleNav TNAV $239.4 $40.0 $218.5 78.3% 24.3% 3.8% 0.2x 0.8x 0.2x 2.4x -42.3%Trunkbow International Holdings TBOW $42.3 $46.2 $30.8 77.5% 40.9% 20.9% 1.5x 3.7x n/a n/a -65.6%Unwired Planet, Inc UPIP $179.4 $117.8 $166.6 57.7% -9.2% 249.8% 0.7x n/a n/a n/a -6.7%Velti Plc VELT $335.8 $304.5 $211.4 60.7% 10.8% 63.2% 1.4x 13.3x 1.0x 3.5x -67.6%Zynga, Inc ZNGA $2,286.5 $1,169.5 $1,271.5 71.0% -36.0% 43.1% 0.9x n/a 1.0x 6.7x n/a
Median: $278.0 $138.4 $167.5 60.9% 6.6% 19.7% 1.5x 14.2x 1.4x 8.2x -37.6%
TTM Revenue Growth 19.7%TTM EBITDA Growth 20.9%TTM Earnings Growth 23.2%Gross Profit Margin 60.9%EBITDA Margin 6.6%Net Income Margin -3.5%SG&A Expenses as a % of Total Revenue 37.8%R&D Expenses as a % of Total Revenue 22.1%
Current Ratio 2.2xQuick Ratio 2.1xCash as Percent of Market Cap 20.5%Avg Days Outstanding: Accounts Receivable 68.2Avg Days Outstanding: Accounts Payable 49.2Working Capital to TTM Operating Expense Ratio 0.6x
Levered FCF Margin 5.3%Cash from Operations Growth (YoY) 15.2%Cash from Investing Growth (YoY) -109.0%Cash from Financing Growth (YoY) -43.8%Levered FCF Growth (YoY) -26.3%
Copyright © 2012 by Software Equity Group, L.L.C., All Rights Reserved
August 2012 Monthly Flash Report
Income Statement Analysis (Median)
Balance Sheet Analysis (Median)
Cash Flow Statement Analysis (Median)
-30%
-20%
-10%
0%
10%
20%
30%
40%Mobile Solutions/Content Software Stock Market Return: Jan - Jul 2012
Mobile Solutions/Content S&P NASDAQ SEG Internet Index
SEG Software Index Category: Networking/Network Performance Mgmt
Company Name Ticker Market Cap EVTTM
Revenue
TTM Gross
Margin
TTM EBITDA Margin
TTM Revenue
Growth EV/ RevenueEV/
EBITDAForward
EV/ Revenue
Forward EV/
EBITDA
YoY Stock Market Return
Allot Communications Ltd. ALLT $781.3 $615.8 $92.7 71.2% 16.2% 39.4% 6.6x 41.1x 5.6x 24.0x 66.5%Aruba Networks, Inc. ARUN $1,592.1 $1,275.6 $491.3 70.0% 4.9% 36.4% 2.6x 52.7x 2.2x 9.4x -38.2%Brocade Communications Systems, BRCD $2,227.8 $2,352.4 $2,157.4 61.0% 19.6% 0.5% 1.1x 5.6x 1.0x 4.6x -9.7%Cisco Systems, Inc. CSCO $85,013.7 $52,991.7 $45,566.0 61.4% 28.2% 6.3% 1.2x 4.1x 1.1x 3.6x -0.6%Compuware Corporation CPWR $2,024.7 $1,977.7 $1,006.0 66.2% 17.5% 5.6% 2.0x 11.2x 1.9x 8.2x -3.4%F5 Networks, Inc. FFIV $7,528.4 $7,008.7 $1,329.3 82.7% 33.5% 21.8% 5.3x 15.8x 4.6x 11.3x 1.9%Juniper Networks, Inc. JNPR $9,293.6 $6,853.9 $4,332.8 62.5% 14.3% -2.1% 1.6x 11.1x 1.5x 7.2x -25.0%Keynote Systems, Inc. KEYN $241.5 $197.9 $121.5 50.1% 15.3% 26.5% 1.6x 10.6x 1.5x 8.1x -42.4%Radware Ltd. RDWR $670.4 $534.6 $179.1 80.7% 20.1% 15.1% 3.0x 14.9x 2.7x 11.4x -7.1%Riverbed Technology, Inc. RVBD $2,761.5 $2,334.0 $773.5 75.2% 15.6% 19.5% 3.0x 19.3x 2.6x 9.0x -37.5%
Median: $2,126.3 $2,155.8 $889.7 68.1% 16.8% 17.3% 2.3x 13.0x 2.0x 8.6x -8.4%
TTM Revenue Growth 17.3%TTM EBITDA Growth 15.8%TTM Earnings Growth 25.4%Gross Profit Margin 68.1%EBITDA Margin 16.8%Net Income Margin 12.6%SG&A Expenses as a % of Total Revenue 40.6%R&D Expenses as a % of Total Revenue 17.0%
Current Ratio 2.7xQuick Ratio 2.4xCash as Percent of Market Cap 20.1%Avg Days Outstanding: Accounts Receivable 48.1Avg Days Outstanding: Accounts Payable 51.8Working Capital to TTM Operating Expense Ratio 0.6x
Levered FCF Margin 18.9%Cash from Operations Growth (YoY) 22.7%Cash from Investing Growth (YoY) -112.6%Cash from Financing Growth (YoY) -56.7%Levered FCF Growth (YoY) 26.1%
Copyright © 2012 by Software Equity Group, L.L.C., All Rights Reserved
Income Statement Analysis (Median)
Balance Sheet Analysis (Median)
Cash Flow Statement Analysis (Median)
August 2012 Monthly Flash Report
-20%
-15%
-10%
-5%
0%
5%
10%
15%
20%
25%Networking/Network Performance Mgmt Software Stock Market Return: Jan - Jul 2012
Networking & Network Performance Management S&P NASDAQ SEG SW Index
SEG Software Index Category: Security
Company Name Ticker Market Cap EVTTM
Revenue
TTM Gross
Margin
TTM EBITDA Margin
TTM Revenue
Growth EV/ RevenueEV/
EBITDAForward
EV/ Revenue
Forward EV/
EBITDA
YoY Stock Market Return
AVG Technologies N.V. AVG $541.1 $636.1 $311.0 86.8% 26.8% n/a 2.0x 7.6x 1.9x 6.4x n/aCheck Point Software Tech Ltd. CHKP $9,895.9 $8,524.2 $1,306.8 88.4% 56.6% 11.4% 6.5x 11.5x 6.0x 10.4x -16.2%Commtouch Software Ltd. CTCH $65.3 $43.3 $23.4 82.0% 21.3% 10.3% 1.9x 8.7x 1.6x 7.7x -27.2%Fortinet Inc. FTNT $3,871.7 $3,470.1 $483.5 72.7% 21.0% 29.0% 7.2x 34.2x 6.0x 22.5x 21.1%Guidance Software, Inc. GUID $237.9 $212.7 $114.2 73.2% 5.7% 17.4% 1.9x 32.9x 1.6x 13.1x 27.3%Imperva IMPV $597.1 $495.8 $83.4 79.0% -10.1% 37.9% 5.9x n/a 4.8x 199.1x n/aPalo Alto Networks, Inc. PANW $3,663.1 $3,572.8 $219.7 72.5% 3.6% n/a 16.3x 446.3x 10.0x 144.2x n/aProofpoint, Inc. PFPT $449.6 $551.3 $87.7 65.0% -12.5% n/a 6.3x n/a 5.3x n/a n/aSourcefire, Inc. FIRE $1,457.1 $1,307.0 $195.3 77.0% 9.3% 38.2% 6.7x 72.0x 6.0x 29.6x 101.4%Symantec Corporation SYMC $11,149.9 $10,166.9 $6,745.0 84.9% 26.5% 5.2% 1.5x 5.7x 1.5x 4.8x -18.8%Trend Micro TSE:4704 $3,906.9 $2,550.8 $1,153.3 81.5% 34.6% -0.6% 2.2x 6.4x n/a n/a -5.3%VASCO Data Security International VDSI $349.0 $263.8 $168.8 65.8% 18.3% 22.8% 1.6x 8.5x 1.5x n/a -4.3%Websense, Inc. WBSN $565.3 $573.0 $364.2 83.9% 19.9% 3.9% 1.6x 7.9x 1.6x 6.2x -33.0%
Median: $597.1 $636.1 $219.7 79.0% 19.9% 14.4% 2.2x 8.7x 3.3x 11.7x -5.3%
TTM Revenue Growth 14.4%TTM EBITDA Growth 19.1%TTM Earnings Growth 10.5%Gross Profit Margin 79.0%EBITDA Margin 19.9%Net Income Margin 8.1%SG&A Expenses as a % of Total Revenue 49.2%R&D Expenses as a % of Total Revenue 16.0%
Current Ratio 1.6xQuick Ratio 1.5xCash as Percent of Market Cap 12.8%Avg Days Outstanding: Accounts Receivable 65.8Avg Days Outstanding: Accounts Payable 46.3Working Capital to TTM Operating Expense Ratio 0.4x
Levered FCF Margin 18.0%Cash from Operations Growth (YoY) 11.3%Cash from Investing Growth (YoY) -25.2%Cash from Financing Growth (YoY) 100.6%Levered FCF Growth (YoY) 17.9%
Copyright © 2012 by Software Equity Group, L.L.C., All Rights Reserved
August 2012 Monthly Flash Report
Income Statement Analysis (Median)
Balance Sheet Analysis (Median)
Cash Flow Statement Analysis (Median)
-10%
-5%
0%
5%
10%
15%
20%
25%Security Software Stock Market Return: Jan - Jul 2012
Security S&P NASDAQ SEG Internet Index
SEG Software Index Category: Storage, Data Management & Integration
Company Name Ticker Market Cap EVTTM
Revenue
TTM Gross
Margin
TTM EBITDA Margin
TTM Revenue
Growth EV/ RevenueEV/
EBITDAForward
EV/ Revenue
Forward EV/
EBITDA
YoY Stock Market Return
Brocade Communications Systems, BRCD $2,227.8 $2,352.4 $2,157.4 61.0% 19.6% 0.5% 1.1x 5.6x 1.0x 4.6x -9.7%CA, Inc. CA $11,374.2 $10,120.2 $4,796.0 86.7% 35.8% 6.0% 2.1x 5.9x 2.1x 5.6x 8.7%Cisco Systems, Inc. CSCO $85,013.7 $52,991.7 $45,566.0 61.4% 28.2% 6.3% 1.2x 4.1x 1.1x 3.6x -0.6%CommVault Systems, Inc. CVLT $2,037.2 $1,736.9 $426.4 86.7% 14.1% 25.4% 4.1x 28.8x 3.7x 18.2x 17.2%EMC EMC $55,217.3 $52,376.3 $20,960.4 62.3% 23.9% 13.0% 2.5x 10.4x 2.3x 8.0x 0.9%FalconStor Software, Inc. FALC $102.5 $65.5 $80.1 72.5% -10.9% -4.7% 0.8x n/a 0.7x n/a -49.8%IBM IBM $224,215.2 $245,555.2 $106,099.0 47.4% 25.3% 1.5% 2.3x 9.2x 2.3x 8.5x 8.2%Informatica Corporation INFA $3,232.5 $2,667.2 $809.5 84.1% 22.4% 12.4% 3.3x 14.7x 3.1x 10.4x -41.6%Microsoft Corporation MSFT $248,483.9 $199,214.9 $73,723.0 76.2% 41.7% 5.4% 2.7x 6.5x 2.5x 5.8x 8.2%NetApp, Inc. NTAP $11,923.8 $7,790.2 $6,233.2 59.6% 15.1% 21.7% 1.2x 8.3x 1.2x 6.8x -31.6%Oracle Corporation ORCL $149,307.0 $135,504.0 $37,121.0 78.8% 43.2% 4.2% 3.7x 8.4x 3.5x 6.9x 0.0%Pervasive Software Inc. PVSW $110.2 $67.5 $49.2 84.7% 7.3% 1.6% 1.4x 18.7x 1.3x 10.5x -8.4%Splunk, Inc. SPLK $2,779.9 $2,513.8 $137.5 89.9% -7.6% n/a 18.3x n/a 13.3x n/a n/aTIBCO Software Inc. TIBX $4,634.0 $4,541.7 $991.5 73.0% 22.7% 19.8% 4.6x 20.2x 4.0x 13.3x 9.8%
Median: $8,004.1 $6,166.0 $3,476.7 74.6% 22.6% 6.0% 2.4x 8.8x 2.3x 7.4x 0.0%
TTM Revenue Growth 6.0%TTM EBITDA Growth 9.3%TTM Earnings Growth 8.1%Gross Profit Margin 74.6%EBITDA Margin 22.6%Net Income Margin 12.6%SG&A Expenses as a % of Total Revenue 35.8%R&D Expenses as a % of Total Revenue 13.3%
Current Ratio 2.3xQuick Ratio 2.2xCash as Percent of Market Cap 21.5%Avg Days Outstanding: Accounts Receivable 63.9Avg Days Outstanding: Accounts Payable 43.0Working Capital to TTM Operating Expense Ratio 0.6x
Levered FCF Margin 19.8%Cash from Operations Growth (YoY) 13.4%Cash from Investing Growth (YoY) -69.6%Cash from Financing Growth (YoY) -94.0%Levered FCF Growth (YoY) 17.9%
Copyright © 2012 by Software Equity Group, L.L.C., All Rights Reserved
Income Statement Analysis (Median)
Balance Sheet Analysis (Median)
Cash Flow Statement Analysis (Median)
August 2012 Monthly Flash Report
-5%
0%
5%
10%
15%
20%
25%
30%
35%
40%Storage, Data Management & Integration Software Stock Market Return: Jan - Jul 2012
Storage, Data Management & Integration S&P NASDAQ SEG SW Index
SEG Software Index Category: Supply Chain Management & Logistics
Company Name Ticker Market Cap EVTTM
Revenue
TTM Gross
Margin
TTM EBITDA Margin
TTM Revenue
Growth EV/ RevenueEV/
EBITDAForward
EV/ Revenue
Forward EV/
EBITDA
YoY Stock Market Return
American Software, Inc. AMSW.A $220.5 $161.1 $102.6 55.3% 17.5% 19.9% 1.6x 9.0x 1.4x n/a -5.0%Aspen Technology, Inc. AZPN $2,192.4 $2,043.5 $231.8 76.6% -11.2% 26.1% 8.8x n/a 7.5x 239.1x 51.2%JDA Software Group JDAS $1,263.3 $1,251.0 $669.5 64.0% 23.6% 3.1% 1.9x 7.9x 1.7x 6.4x 6.2%Manhattan Associates, Inc. MANH $926.1 $825.2 $354.2 58.2% 22.1% 15.9% 2.3x 10.6x 2.2x 8.9x 24.0%Retalix Ltd. RTLX $512.4 $391.0 $258.0 41.3% 8.3% 18.0% 1.5x 18.3x 1.5x 14.1x n/aThe Descartes Systems Group Inc. TSX:DSG $527.6 $459.1 $116.8 65.8% 28.1% 11.3% 3.9x 14.0x 3.5x 11.9x 22.4%
Median: $726.8 $642.1 $244.9 61.1% 19.8% 16.9% 2.1x 10.6x 2.0x 11.9x 22.4%
TTM Revenue Growth 16.9%TTM EBITDA Growth 32.3%TTM Earnings Growth 40.6%Gross Profit Margin 61.1%EBITDA Margin 19.8%Net Income Margin 10.9%SG&A Expenses as a % of Total Revenue 25.7%R&D Expenses as a % of Total Revenue 12.9%
Current Ratio 2.5xQuick Ratio 2.3xCash as Percent of Market Cap 20.1%Avg Days Outstanding: Accounts Receivable 64.7Avg Days Outstanding: Accounts Payable 20.6Working Capital to TTM Operating Expense Ratio 0.6x
Levered FCF Margin 13.8%Cash from Operations Growth (YoY) 15.0%Cash from Investing Growth (YoY) 25.2%Cash from Financing Growth (YoY) 12.6%Levered FCF Growth (YoY) 56.2%
Copyright © 2012 by Software Equity Group, L.L.C., All Rights Reserved
August 2012 Monthly Flash Report
Income Statement Analysis (Median)
Balance Sheet Analysis (Median)
Cash Flow Statement Analysis (Median)
-5%
0%
5%
10%
15%
20%
25%
30%Supply Chain Management & Logistics Software Stock Market Return: Jan - Jul 2012
Supply Chain Management & Logistics S&P NASDAQ SEG Internet Index
SEG Software Index Category: Systems Management
Company Name Ticker Market Cap EVTTM
Revenue
TTM Gross
Margin
TTM EBITDA Margin
TTM Revenue
Growth EV/ RevenueEV/
EBITDAForward
EV/ Revenue
Forward EV/
EBITDA
YoY Stock Market Return
BMC Software Inc. BMC $6,290.0 $5,550.8 $2,174.0 73.0% 29.4% 3.2% 2.6x 8.7x 2.4x 6.0x -8.6%CA Technologies CA $11,374.2 $10,120.2 $4,796.0 86.7% 35.8% 6.0% 2.1x 5.9x 2.1x 5.6x 8.7%Citrix Systems, Inc. CTXS $13,638.5 $12,340.7 $2,389.4 88.8% 24.8% 18.1% 5.2x 20.8x 4.5x 14.2x 1.7%Netscout Systems, Inc. NTCT $974.3 $826.8 $321.7 78.7% 24.0% 12.1% 2.6x 10.7x 2.3x 8.6x 53.2%Red Hat, Inc. RHT $10,377.1 $9,558.1 $1,183.1 84.6% 22.1% 22.6% 8.1x 36.5x 6.9x 24.2x 27.8%SolarWinds, Inc. SWI $3,959.0 $3,775.8 $233.3 93.4% 48.5% 36.1% 16.2x 33.4x 13.0x 25.4x 148.3%VMWare, Inc. VMW $39,466.4 $34,569.5 $4,180.4 84.0% 25.8% 26.1% 8.3x 32.0x 6.9x 18.7x -7.9%
Median: $10,377.1 $9,558.1 $2,174.0 84.6% 25.8% 18.1% 5.2x 20.8x 4.5x 14.2x 8.7%
TTM Revenue Growth 18.1%TTM EBITDA Growth 19.0%TTM Earnings Growth 11.6%Gross Profit Margin 84.6%EBITDA Margin 25.8%Net Income Margin 16.5%SG&A Expenses as a % of Total Revenue 43.0%R&D Expenses as a % of Total Revenue 15.7%
Current Ratio 1.7xQuick Ratio 1.5xCash as Percent of Market Cap 13.5%Avg Days Outstanding: Accounts Receivable 71.0Avg Days Outstanding: Accounts Payable 48.6Working Capital to TTM Operating Expense Ratio 0.4x
Levered FCF Margin 23.8%Cash from Operations Growth (YoY) 33.0%Cash from Investing Growth (YoY) 14.1%Cash from Financing Growth (YoY) -94.0%Levered FCF Growth (YoY) 27.5%
Copyright © 2012 by Software Equity Group, L.L.C., All Rights Reserved
August 2012 Monthly Flash Report
Income Statement Analysis (Median)
Balance Sheet Analysis (Median)
Cash Flow Statement Analysis (Median)
-5%
0%
5%
10%
15%
20%
25%
30%
35%
40%Systems Management Software Stock Market Return: Jan - Jul 2012
Systems Management S&P NASDAQ SEG Internet Index
SEG Software Index Category: Vertical - Finance
Company Name Ticker Market Cap EVTTM
Revenue
TTM Gross
Margin
TTM EBITDA Margin
TTM Revenue
Growth EV/ RevenueEV/
EBITDAForward
EV/ Revenue
Forward EV/
EBITDA
YoY Stock Market Return
Advent Software, Inc. ADVS $1,372.9 $1,289.7 $347.5 69.3% 20.6% 14.7% 3.7x 18.0x 3.4x 10.6x 16.7%FX Alliance Inc FX $626.9 $570.9 $122.9 100.0% 38.9% 15.6% 4.6x 11.9x 4.3x 8.9x n/aJack Henry & Associates, Inc. JKHY $3,042.7 $3,094.0 $1,009.8 41.5% 32.3% 6.8% 3.1x 9.5x 2.9x 8.8x 20.4%MSCI, Inc. MSCI $4,040.2 $4,656.8 $918.8 68.9% 44.5% n/a 5.1x 11.4x 4.8x 10.4x -6.3%SS&C Corporation SSNC $1,915.7 $1,958.7 $375.5 50.3% 36.9% 10.5% 5.2x 14.1x 3.1x 9.0x 32.6%
Median: $1,915.7 $1,958.7 $375.5 68.9% 36.9% 12.6% 4.6x 11.9x 3.4x 9.0x 18.5%
TTM Revenue Growth 12.6%TTM EBITDA Growth 12.8%TTM Earnings Growth 20.1%Gross Profit Margin 68.9%EBITDA Margin 36.9%Net Income Margin 15.7%SG&A Expenses as a % of Total Revenue 24.4%R&D Expenses as a % of Total Revenue 8.0%
Current Ratio 1.3xQuick Ratio 1.1xCash as Percent of Market Cap 9.5%Avg Days Outstanding: Accounts Receivable 62.7Avg Days Outstanding: Accounts Payable 8.4Working Capital to TTM Operating Expense Ratio 0.1x
Levered FCF Margin 17.6%Cash from Operations Growth (YoY) 0.4%Cash from Investing Growth (YoY) 33.5%Cash from Financing Growth (YoY) -183.8%Levered FCF Growth (YoY) 1.0%
Copyright © 2012 by Software Equity Group, L.L.C., All Rights Reserved
August 2012 Monthly Flash Report
Income Statement Analysis (Median)
Balance Sheet Analysis (Median)
Cash Flow Statement Analysis (Median)
-5%
0%
5%
10%
15%
20%
25%
Vertical - Finance Software Stock Market Return: Jan - Jul 2012
Vertical - Finance S&P NASDAQ SEG SW Index
SEG Software Index Category: Vertical - Other
Company Name Ticker Market Cap EVTTM
Revenue
TTM Gross
Margin
TTM EBITDA Margin
TTM Revenue
Growth EV/ RevenueEV/
EBITDAForward
EV/ Revenue
Forward EV/
EBITDA
YoY Stock Market Return
Blackbaud, Inc. BLKB $1,175.9 $1,129.9 $395.4 56.2% 13.9% 13.1% 2.9x 20.6x 2.5x 11.2x 5.6%Constellation TSX:CSU $1,952.5 $1,891.9 $804.9 33.6% 23.1% 13.6% 2.4x 10.2x 2.2x 10.0x 19.7%EPIQ Systems, Inc. EPIQ $418.0 $671.4 $311.0 60.8% 22.9% 32.2% 2.2x 9.4x 1.7x 6.3x -10.2%Guidewire Software, Inc. GWRE $1,351.1 $1,149.3 $215.5 61.5% 12.4% 28.8% 5.3x 43.1x 4.4x 39.4x n/aMicros Systems MCRS $3,771.2 $2,958.9 $1,079.1 56.0% 22.7% 9.9% 2.7x 12.1x 2.4x 10.1x -4.1%PROS Holdings PRO $381.4 $310.5 $106.6 72.7% 10.5% 31.5% 2.9x 27.8x 2.6x 15.3x -14.5%Sapiens International SPNS $142.5 $127.0 $82.6 41.8% 13.5% 54.0% 1.5x 11.4x n/a n/a -3.0%The Active Network, Inc. ACTV $857.6 $776.0 $381.7 53.8% 2.5% 24.6% 2.0x 82.5x 1.7x 13.9x -19.2%Tyler Technologies, Inc. TYL $1,194.0 $1,259.4 $333.4 46.0% 18.3% 12.5% 3.8x 20.7x 3.3x 16.0x 54.6%
Median: $1,175.9 $1,129.9 $333.4 56.0% 13.9% 24.6% 2.7x 20.6x 2.5x 12.5x -3.6%
TTM Revenue Growth 24.6%TTM EBITDA Growth 14.6%TTM Earnings Growth -0.8%Gross Profit Margin 56.0%EBITDA Margin 13.9%Net Income Margin 5.9%SG&A Expenses as a % of Total Revenue 29.2%R&D Expenses as a % of Total Revenue 13.2%
Current Ratio 1.3xQuick Ratio 1.2xCash as Percent of Market Cap 12.6%Avg Days Outstanding: Accounts Receivable 60.6Avg Days Outstanding: Accounts Payable 32.7Working Capital to TTM Operating Expense Ratio 0.2x
Levered FCF Margin 12.7%Cash from Operations Growth (YoY) -9.8%Cash from Investing Growth (YoY) -114.5%Cash from Financing Growth (YoY) -83.5%Levered FCF Growth (YoY) -12.8%
Copyright © 2012 by Software Equity Group, L.L.C., All Rights Reserved
August 2012 Monthly Flash Report
Income Statement Analysis (Median)
Balance Sheet Analysis (Median)
Cash Flow Statement Analysis (Median)
-5%
0%
5%
10%
15%
20%
25%
30%Vertical - Other Software Stock Market Return: Jan - Jul 2012
Vertical - Other S&P NASDAQ SEG Internet Index
Category Performance
SEG SaaS Index
Copyright © 2012 by Software Equity Group, L.L.C., All Rights Reserved
SEG Software Index: All Categories
Market Cap EVTTM
Revenue
TTM Gross
Margin
TTM EBITDA Margin
TTM Revenue
Growth EV/ RevenueEV/
EBITDAForward
EV/ Revenue
Forward EV/
EBITDA
YoY Stock Market Return
SEG SaaS Index $830.1 $806.0 $169.0 69.8% 9.1% 27.3% 5.6x 40.0x 4.7x 23.2x 18.2% CRM & Marketing $775.0 $683.1 $188.1 74.3% 7.4% 27.2% 4.6x 37.9x 3.7x 21.2x -13.0% ERP & Supply Chain $401.1 $365.6 $65.7 69.8% 8.1% 26.8% 5.6x 81.4x 5.8x 30.5x 39.1% Vertically Focused $1,426.2 $1,373.5 $333.5 60.4% 14.2% 30.3% 5.0x 31.1x 4.4x 15.9x 18.2% Workforce Management $915.4 $849.5 $193.7 58.2% -1.2% 26.6% 5.0x 49.5x 4.3x 35.0x 19.0%
Category Name
TTM Revenue Growth 27.3%TTM EBITDA Growth 6.2%TTM Earnings Growth -21.3%Gross Profit Margin 69.8%EBITDA Margin 9.1%Net Income Margin -0.5%SG&A Expenses as a % of Total Revenue 47.0%R&D Expenses as a % of Total Revenue 13.4%
Current Ratio 1.8xQuick Ratio 1.7xCash as Percent of Market Cap 8.9%Avg Days Outstanding: Accounts Receivable 57.6Avg Days Outstanding: Accounts Payable 27.0Working Capital to TTM Operating Expense Ratio 0.5x
Levered FCF Margin 13.0%Cash from Operations Growth (YoY) 46.1%Cash from Investing Growth (YoY) -32.4%Cash from Financing Growth (YoY) -43.5%Levered FCF Growth (YoY) 55.4%
Copyright © 2012 by Software Equity Group, L.L.C., All Rights Reserved
August 2012 Monthly Flash Report
Income Statement Analysis (Median)
Balance Sheet Analysis (Median)
Cash Flow Statement Analysis (Median)
-5%
0%
5%
10%
15%
20%
25%
30%
35%SEG SaaS Index Software Stock Market Return: Jan - Jul 2012
DOW S&P NASDAQ SEG SaaS
SEG SaaS Index Category: CRM & Marketing
Company Name Ticker Market Cap EVTTM
Revenue
TTM Gross
Margin
TTM EBITDA Margin
TTM Revenue
Growth EV/ RevenueEV/
EBITDAForward
EV/ Revenue
Forward EV/
EBITDA
YoY Stock Market Return
Constant Contact CTCT $511.1 $430.0 $233.9 71.1% 10.4% 20.0% 1.8x 17.7x 1.6x 10.6x -6.5%ExactTarget, Inc. ET $1,546.8 $1,335.3 $227.5 65.1% -2.1% n/a 5.9x n/a 4.7x 264.2x n/aLivePerson LPSN $1,003.7 $895.8 $146.1 77.5% 16.2% 21.4% 6.1x 37.9x 5.3x 21.5x 48.2%Responsys MKTG $546.3 $450.6 $148.7 52.9% 13.1% 27.2% 3.0x 23.2x 2.6x 15.6x -22.0%Salesforce.com CRM $17,370.1 $17,209.8 $2,457.6 78.1% 4.3% 37.7% 7.0x 162.5x 5.4x 30.0x -13.0%Vocus VOCS $418.8 $470.4 $137.9 80.4% 0.8% 29.9% 3.4x 421.1x 2.4x 21.0x -37.8%
Median: $775.0 $683.1 $188.1 74.3% 7.4% 27.2% 4.6x 37.9x 3.7x 21.2x -13.0%
TTM Revenue Growth 27.2%TTM EBITDA Growth -4.4%TTM Earnings Growth -166.8%Gross Profit Margin 74.3%EBITDA Margin 7.4%Net Income Margin -1.3%SG&A Expenses as a % of Total Revenue 55.8%R&D Expenses as a % of Total Revenue 13.2%
Current Ratio 3.7xQuick Ratio 3.6xCash as Percent of Market Cap 10.0%Avg Days Outstanding: Accounts Receivable 62.4Avg Days Outstanding: Accounts Payable 16.6Working Capital to TTM Operating Expense Ratio 0.8x
Levered FCF Margin 21.4%Cash from Operations Growth (YoY) 13.8%Cash from Investing Growth (YoY) -79.0%Cash from Financing Growth (YoY) 952.1%Levered FCF Growth (YoY) 143.4%
Copyright © 2012 by Software Equity Group, L.L.C., All Rights Reserved
Cash Flow Statement Analysis (Median)
August 2012 Monthly Flash Report
Income Statement Analysis (Median)
Balance Sheet Analysis (Median)
-10%
-5%
0%
5%
10%
15%
20%
25%
30%
35%
40%CRM & Marketing SaaS Stock Market Return: Jan - Jul 2012
CRM & Marketing S&P NASDAQ SEG Internet Index
SEG SaaS Index Category: ERP & Supply Chain
Company Name Ticker Market Cap EVTTM
Revenue
TTM Gross
Margin
TTM EBITDA Margin
TTM Revenue
Growth EV/ RevenueEV/
EBITDAForward
EV/ Revenue
Forward EV/
EBITDA
YoY Stock Market Return
Ariba, Inc. ARBA $4,270.0 $4,052.4 $516.8 66.1% 8.1% 27.3% 7.8x 96.4x 6.9x 26.1x 34.7%E2open, Inc. EOPN $316.8 $319.0 $63.9 65.3% 1.6% n/a 5.0x 303.6x n/a n/a n/aNetsuite N $3,946.8 $3,782.3 $269.1 69.8% -5.6% 26.3% 14.1x n/a 11.2x 108.4x 43.4%SciQuest SQI $372.4 $312.6 $57.6 72.3% 11.6% 22.0% 5.4x 46.9x 4.3x 25.0x -1.1%SPS Commerce SPSC $401.1 $365.6 $65.7 73.2% 8.4% 31.5% 5.6x 66.4x 4.7x 34.9x 76.3%
Median: $401.1 $365.6 $65.7 69.8% 8.1% 26.8% 5.6x 81.4x 5.8x 30.5x 39.1%
TTM Revenue Growth 26.8%TTM EBITDA Growth 9.6%TTM Earnings Growth -4.2%Gross Profit Margin 69.8%EBITDA Margin 8.1%Net Income Margin 0.9%SG&A Expenses as a % of Total Revenue 47.0%R&D Expenses as a % of Total Revenue 17.7%
Current Ratio 1.5xQuick Ratio 1.3xCash as Percent of Market Cap 5.1%Avg Days Outstanding: Accounts Receivable 51.2Avg Days Outstanding: Accounts Payable 27.0Working Capital to TTM Operating Expense Ratio 0.3x
Levered FCF Margin 15.7%Cash from Operations Growth (YoY) 97.9%Cash from Investing Growth (YoY) -69.8%Cash from Financing Growth (YoY) 40.7%Levered FCF Growth (YoY) 29.5%
Copyright © 2012 by Software Equity Group, L.L.C., All Rights Reserved
Cash Flow Statement Analysis (Median)
August 2012 Monthly Flash Report
Income Statement Analysis (Median)
Balance Sheet Analysis (Median)
-10%
-5%
0%
5%
10%
15%
20%
25%
30%
35%ERP & Supply Chain SaaS Stock Market Return: Jan - Jul 2012
ERP & Supply Chain S&P NASDAQ SEG Internet Index
SEG SaaS Index Category: Vertically Focused
Company Name Ticker Market Cap EVTTM
Revenue
TTM Gross
Margin
TTM EBITDA Margin
TTM Revenue
Growth EV/ RevenueEV/
EBITDAForward
EV/ Revenue
Forward EV/
EBITDA
YoY Stock Market Return
Athenahealth, Inc ATHN $3,331.7 $3,176.3 $376.3 61.1% 13.4% 34.2% 8.4x 63.1x 6.5x 32.1x 57.4%DealerTrack TRAK $1,238.4 $1,137.7 $375.1 43.4% 15.1% 28.7% 3.0x 20.1x 2.9x 11.2x 25.8%Ebix Inc. EBIX $793.6 $806.0 $178.2 80.0% 42.4% 18.2% 4.5x 10.7x 4.1x 9.6x 10.5%RealPage RP $1,614.0 $1,609.4 $292.0 59.7% 13.1% 32.0% 5.5x 42.0x 4.7x 20.7x -8.6%
Median: $1,426.2 $1,373.5 $333.5 60.4% 14.2% 30.3% 5.0x 31.1x 4.4x 15.9x 18.2%
TTM Revenue Growth 30.3%TTM EBITDA Growth 22.2%TTM Earnings Growth -7.9%Gross Profit Margin 60.4%EBITDA Margin 14.2%Net Income Margin 10.4%SG&A Expenses as a % of Total Revenue 37.3%R&D Expenses as a % of Total Revenue 9.4%
Current Ratio 2.7xQuick Ratio 2.4xCash as Percent of Market Cap 4.0%Avg Days Outstanding: Accounts Receivable 50.2Avg Days Outstanding: Accounts Payable 31.7Working Capital to TTM Operating Expense Ratio 0.3x
Levered FCF Margin 12.4%Cash from Operations Growth (YoY) 49.0%Cash from Investing Growth (YoY) -21.7%Cash from Financing Growth (YoY) 140.5%Levered FCF Growth (YoY) 39.2%
Copyright © 2012 by Software Equity Group, L.L.C., All Rights Reserved
Cash Flow Statement Analysis (Median)
August 2012 Monthly Flash Report
Income Statement Analysis (Median)
Balance Sheet Analysis (Median)
-20%
-15%
-10%
-5%
0%
5%
10%
15%
20%
25%Vertically Focused SaaS Stock Market Return: Jan - Jul 2012
Vertically Focused S&P NASDAQ SEG Internet Index
SEG SaaS Index Category: Workforce Management
Company Name Ticker Market Cap EVTTM
Revenue
TTM Gross
Margin
TTM EBITDA Margin
TTM Revenue
Growth EV/ RevenueEV/
EBITDAForward
EV/ Revenue
Forward EV/
EBITDA
YoY Stock Market Return
Callidus Software Inc. CALD $153.9 $174.8 $89.4 44.7% -11.5% 15.0% 2.0x n/a 1.8x 37.7x -13.6%Cornerstone OnDemand CSOD $1,164.7 $1,082.1 $81.3 71.0% -25.5% 63.2% 13.3x n/a 8.5x n/a 42.7%Kenexa KNXA $666.2 $617.0 $318.0 60.0% 9.1% 32.1% 1.9x 21.4x 1.6x 9.7x -4.7%The Ultimate Software Group, Inc. ULTI $2,459.8 $2,399.6 $297.9 56.5% 10.4% 21.0% 8.1x 77.5x 6.9x 35.0x 69.9%
Median: $915.4 $849.5 $193.7 58.2% -1.2% 26.6% 5.0x 49.5x 4.3x 35.0x 19.0%
TTM Revenue Growth 26.6%TTM EBITDA Growth 16.2%TTM Earnings Growth 57.8%Gross Profit Margin 58.2%EBITDA Margin -1.2%Net Income Margin -13.0%SG&A Expenses as a % of Total Revenue 44.4%R&D Expenses as a % of Total Revenue 15.0%
Current Ratio 1.2xQuick Ratio 1.1xCash as Percent of Market Cap 10.5%Avg Days Outstanding: Accounts Receivable 91.9Avg Days Outstanding: Accounts Payable 27.6Working Capital to TTM Operating Expense Ratio 0.1x
Levered FCF Margin 7.0%Cash from Operations Growth (YoY) 76.0%Cash from Investing Growth (YoY) 82.7%Cash from Financing Growth (YoY) -107.1%Levered FCF Growth (YoY) 16.6%
Copyright © 2012 by Software Equity Group, L.L.C., All Rights Reserved
Cash Flow Statement Analysis (Median)
August 2012 Monthly Flash Report
Income Statement Analysis (Median)
Balance Sheet Analysis (Median)
-5%
0%
5%
10%
15%
20%
25%
30%Workforce Management SaaS Stock Market Return: Jan - Jul 2012
Workforce Management S&P NASDAQ SEG Internet Index
SEG SaaS Index Category: Other Public SaaS Companies
Company Name Ticker Market Cap EVTTM
Revenue
TTM Gross
Margin
TTM EBITDA Margin
TTM Revenue
Growth EV/ RevenueEV/
EBITDAForward
EV/ Revenue
Forward EV/
EBITDA
YoY Stock Market Return
Bazaarvoice, Inc BV $958.3 $833.1 $106.1 65.7% -19.4% 64.6% 7.8x n/a 5.9x n/a n/aConcur CNQR $3,718.9 $3,489.0 $417.1 71.7% 11.9% 25.7% 8.4x 70.2x 7.1x 30.3x 49.4%Demandware, Inc. DWRE $728.8 $624.3 $66.5 66.7% -3.5% 45.0% 9.4x n/a 8.0x n/a n/aEllie Mae ELLI $514.8 $485.2 $77.9 75.0% 20.6% 67.0% 6.2x 30.2x 6.0x 38.8x 262.6%IntraLinks Holdings IL $233.4 $248.1 $211.7 71.5% 6.5% 2.9% 1.2x 18.0x 1.2x 7.9x -71.9%Medidata Solutions MDSO $786.3 $675.3 $197.4 71.5% 17.9% 10.0% 3.4x 19.1x 3.1x 11.6x 52.6%OpenTable, Inc. OPEN $830.1 $772.3 $150.4 72.7% 28.5% 22.0% 5.1x 18.0x 4.6x 10.9x -48.1%Service-now.com NOW $3,054.2 $3,027.0 $169.0 59.8% -6.7% n/a 17.9x n/a 11.7x n/a n/aZix Corporation ZIXI $148.8 $130.0 $40.1 81.8% 31.5% 11.1% 3.2x 10.3x 2.8x 11.3x -36.5%
Median: $786.3 $675.3 $150.4 71.5% 11.9% 23.9% 6.2x 18.6x 5.9x 11.5x 6.5%
TTM Revenue Growth 23.9%TTM EBITDA Growth -8.1%TTM Earnings Growth -48.6%Gross Profit Margin 71.5%EBITDA Margin 11.9%Net Income Margin -3.1%SG&A Expenses as a % of Total Revenue 54.8%R&D Expenses as a % of Total Revenue 13.9%
Current Ratio 2.6xQuick Ratio 2.4xCash as Percent of Market Cap 12.9%Avg Days Outstanding: Accounts Receivable 55.0Avg Days Outstanding: Accounts Payable 30.6Working Capital to TTM Operating Expense Ratio 0.5x
Levered FCF Margin 14.1%Cash from Operations Growth (YoY) 36.0%Cash from Investing Growth (YoY) -331.1%Cash from Financing Growth (YoY) -58.4%Levered FCF Growth (YoY) 75.3%
Copyright © 2012 by Software Equity Group, L.L.C., All Rights Reserved
Cash Flow Statement Analysis (Median)
August 2012 Monthly Flash Report
Income Statement Analysis (Median)
Balance Sheet Analysis (Median)
-10%
0%
10%
20%
30%
40%
50%Other Public SaaS Companies SaaS Stock Market Return: Jan - Jul 2012
Other SaaS S&P NASDAQ SEG SaaS
Category Performance
SEG Internet Index
Copyright © 2012 by Software Equity Group, L.L.C., All Rights Reserved
SEG Internet Index: All Categories
Category Name Market Cap EVTTM
Revenue
TTM Gross
Margin
TTM EBITDA Margin
TTM Revenue
Growth EV/ RevenueEV/
EBITDAForward
EV/ Revenue
Forward EV/
EBITDA
YoY Stock Market Return
SEG Internet Index $1,033.6 $748.0 $400.7 68.2% 13.2% 27.9% 2.0x 13.3x 1.7x 9.0x -24.3% Ad Tech & Lead Generation $1,324.1 $1,287.6 $488.8 68.7% 14.4% 34.5% 2.0x 13.8x 1.5x 8.7x -22.8% Commerce $347.8 $254.7 $381.0 37.0% 8.1% 14.8% 0.7x 14.3x 0.7x 9.4x -11.9% Content & Media $1,595.5 $1,366.9 $345.2 51.9% 12.9% 12.3% 1.6x 11.2x 1.3x 7.4x -21.0% Gaming $1,805.27 $970.3 $998.6 73.0% 45.5% 39.2% 1.8x 2.9x 1.0x 3.7x -41.9% Infrastructure $428.47 $335.0 $232.1 66.6% 9.6% 13.6% 1.4x 14.2x 1.1x 9.3x -31.4% Services $1,145.63 $1,063.4 $324.6 70.1% 10.6% 41.9% 2.6x 13.3x 2.2x 9.9x -6.6% Social $1,464.76 $1,130.0 $328.9 74.0% 12.6% 70.3% 10.5x 33.9x 7.2x 31.0x -40.7% Travel $1,812.04 $1,221.5 $595.4 82.0% 18.8% 24.0% 2.5x 16.8x 4.0x 13.3x -27.4%
TTM Revenue Growth 27.9%TTM EBITDA Growth 20.3%TTM Earnings Growth 3.8%Gross Profit Margin 68.2%EBITDA Margin 13.2%Net Income Margin 4.3%SG&A Expenses as a % of Total Revenue 38.2%R&D Expenses as a % of Total Revenue 13.5%
Current Ratio 2.5xQuick Ratio 2.2xCash as Percent of Market Cap 20.3%Avg Days Outstanding: Accounts Receivable 35.4Avg Days Outstanding: Accounts Payable 48.0Working Capital to TTM Operating Expense Ratio 0.4x
Levered FCF Margin 10.2%Cash from Operations Growth (YoY) 20.0%Cash from Investing Growth (YoY) -22.8%Cash from Financing Growth (YoY) -22.0%Levered FCF Growth (YoY) 3.0%
Copyright © 2012 by Software Equity Group, L.L.C., All Rights Reserved
August 2012 Monthly Flash Report
Income Statement Analysis (Median)
Balance Sheet Analysis (Median)
Cash Flow Statement Analysis (Median)
-5%
0%
5%
10%
15%
20%
25%SEG Internet Index Software Stock Market Return: Jan - Jul 2012
SEG Internet Index S&P NASDAQ SEG SW Index
SEG Internet Index Category: Ad Tech and Lead Generation
Company Name Ticker Market Cap EVTTM
Revenue
TTM Gross
Margin
TTM EBITDA Margin
TTM Revenue
Growth EV/ RevenueEV/
EBITDAForward
EV/ Revenue
Forward EV/
EBITDA
YoY Stock Market Return
Angie's List, Inc. ANGI $761.3 $699.6 $119.1 71.4% -45.5% 69.7% 5.9x n/a 3.7x n/a n/aBaidu.com, Inc. BIDU $42,378.6 $40,115.0 $2,889.9 79.5% 57.3% 74.0% 13.9x 24.2x 9.4x 17.1x -22.8%Bankrate, Inc. RATE $1,727.7 $1,856.9 $473.8 68.7% 29.4% 37.2% 3.9x 13.3x 3.3x 10.7x -5.5%Digital Generation, Inc. DGIT $298.3 $695.5 $353.6 67.1% 33.7% 40.0% 2.0x 5.8x 1.6x 4.6x -61.7%eHealth, Inc. EHTH $360.4 $238.4 $150.5 82.2% 11.1% -7.0% 1.6x 14.2x 1.5x 9.2x 42.1%Google Inc. GOOG $206,783.2 $173,182.2 $43,162.0 63.2% 35.8% 29.5% 4.0x 11.2x 3.0x 8.2x 4.7%Groupon GRPN $4,456.0 $3,299.2 $1,874.2 81.9% -2.4% 232.2% 1.8x n/a 1.3x 7.5x n/aInterActiveCorp IACI $4,664.7 $3,920.6 $2,435.0 64.4% 14.4% 34.5% 1.6x 11.2x 1.3x 7.3x 28.7%LinkedIn LNKD $10,761.9 $10,141.1 $723.9 85.9% 12.6% 101.9% 14.0x 111.3x n/a 48.8x 3.1%Marchex Inc. MCHX $130.6 $89.3 $148.4 44.3% 4.0% 23.6% 0.6x 14.9x 0.6x 4.3x -59.5%QuinStreet QNST $417.4 $410.2 $370.5 23.5% 16.1% -8.1% 1.1x 6.9x 1.1x 5.7x -24.3%ReachLocal, Inc. RLOC $344.8 $253.9 $414.6 50.1% 1.4% 24.0% 0.6x 43.6x 0.5x 11.7x -33.5%SINA Corporation SINA $3,201.9 $2,565.5 $488.8 53.8% 5.8% 17.0% 5.2x 90.0x 4.4x 55.9x -55.3%Sohu.com Inc. SOHU $1,324.1 $748.0 $961.3 68.7% 38.2% 35.3% 0.8x 2.0x 0.7x 3.6x -61.3%Tree.Com, Inc. TREE $151.6 $92.6 $54.0 94.1% -23.2% -7.3% 1.7x n/a 1.1x 9.3x 141.5%ValueClick, Inc. VCLK $1,290.3 $1,287.6 $632.4 59.3% 28.2% 32.6% 2.0x 7.2x 1.8x 5.8x -11.4%Yandex YNDX $6,781.1 $6,431.9 $748.3 75.1% 43.7% 54.7% 8.6x 19.7x 6.4x 14.5x -40.5%
Median: $1,324.1 $1,287.6 $488.8 68.7% 14.4% 34.5% 2.0x 13.8x 1.5x 8.7x -22.8%
TTM Revenue Growth 34.5%TTM EBITDA Growth 28.7%TTM Earnings Growth 19.9%Gross Profit Margin 68.7%EBITDA Margin 14.4%Net Income Margin 4.3%SG&A Expenses as a % of Total Revenue 35.8%R&D Expenses as a % of Total Revenue 9.7%
Current Ratio 2.7xQuick Ratio 2.4xCash as Percent of Market Cap 20.2%Avg Days Outstanding: Accounts Receivable 32.9Avg Days Outstanding: Accounts Payable 44.8Working Capital to TTM Operating Expense Ratio 0.4x
Levered FCF Margin 11.8%Cash from Operations Growth (YoY) 20.7%Cash from Investing Growth (YoY) 12.3%Cash from Financing Growth (YoY) -41.6%Levered FCF Growth (YoY) -34.9%
Copyright © 2012 by Software Equity Group, L.L.C., All Rights Reserved
August 2012 Monthly Flash Report
Income Statement Analysis (Median)
Balance Sheet Analysis (Median)
Cash Flow Statement Analysis (Median)
-10%
-5%
0%
5%
10%
15%
20%
25%Internet Ad Tech and Lead Generation Software Stock Market Return: Jan - Jul 2012
Ad Tech & Lead Generation S&P NASDAQ SEG Internet Index
SEG Internet Index Category: Commerce
Company Name Ticker Market Cap EVTTM
Revenue
TTM Gross
Margin
TTM EBITDA Margin
TTM Revenue
Growth EV/ RevenueEV/
EBITDAForward
EV/ Revenue
Forward EV/
EBITDA
YoY Stock Market Return
1-800-FLOWERS.COM, Inc. FLWS $221.6 $229.8 $737.0 40.3% 5.1% 12.5% 0.3x 6.1x 0.3x 5.0x 13.6%Amazon.com, Inc. AMZN $106,728.0 $101,758.0 $54,326.0 23.3% 3.6% 34.9% 1.9x 52.5x 1.4x 26.8x 6.1%Bitauto Holdings Limited BITA $168.0 $80.5 $117.2 70.6% 13.7% 48.3% 0.7x 5.0x 0.5x 3.3x -39.4%Bluefly, Inc. BFLY $34.3 $31.8 $98.9 24.1% -16.7% 9.8% 0.3x n/a n/a n/a n/aBlueNile NILE $349.9 $289.4 $361.4 19.5% 3.7% 5.4% 0.8x 21.8x 0.7x 12.2x -40.3%DangDang DANG $399.5 $178.4 $637.2 13.0% -9.1% 59.3% 0.3x n/a 0.2x n/a -55.8%Digital River Inc. DRIV $645.5 $298.3 $400.7 84.0% 14.4% 7.3% 0.7x 5.2x 0.7x 3.4x -31.4%eBay Inc. EBAY $58,763.4 $55,091.4 $13,020.7 69.9% 28.9% 29.5% 4.2x 14.7x 3.7x 11.1x 39.2%Liquidity Services, Inc. LQDT $1,371.6 $1,307.9 $432.2 45.9% 21.1% 40.6% 3.0x 14.3x 2.6x 11.3x 81.8%Mecox Lane Limited MCOX $56.9 $4.0 $206.9 33.8% -14.3% -8.6% 0.0x n/a 0.0x n/a -66.8%Mercadolibre, Inc. MELI $3,090.3 $2,935.9 $340.7 74.8% 36.3% 36.8% 8.6x 23.7x 7.2x 19.6x -11.9%Overstock.com, Inc. OSTK $185.9 $142.9 $1,055.7 17.0% 0.8% -3.6% 0.1x 16.5x 0.1x 5.5x -37.5%PetMed Express, Inc. PETS $197.0 $129.2 $233.6 33.5% 11.2% 1.2% 0.6x 5.0x 0.6x 5.1x -10.8%Stamps.com STMP $345.7 $279.6 $108.7 75.0% 18.7% 17.1% 2.6x 13.8x 2.3x 9.4x 25.4%
Median: $347.8 $254.7 $381.0 37.0% 8.1% 14.8% 0.7x 14.3x 0.7x 9.4x -11.9%
TTM Revenue Growth 14.8%TTM EBITDA Growth 10.8%TTM Earnings Growth -8.2%Gross Profit Margin 37.0%EBITDA Margin 8.1%Net Income Margin 1.6%SG&A Expenses as a % of Total Revenue 42.4%R&D Expenses as a % of Total Revenue 19.2%
Current Ratio 3.1xQuick Ratio 2.7xCash as Percent of Market Cap 34.2%Avg Days Outstanding: Accounts Receivable 60.3Avg Days Outstanding: Accounts Payable 55.4Working Capital to TTM Operating Expense Ratio 0.5x
Levered FCF Margin 6.4%Cash from Operations Growth (YoY) 17.1%Cash from Investing Growth (YoY) -30.3%Cash from Financing Growth (YoY) -39.1%Levered FCF Growth (YoY) -11.1%
Copyright © 2012 by Software Equity Group, L.L.C., All Rights Reserved
August 2012 Monthly Flash Report
Income Statement Analysis (Median)
Balance Sheet Analysis (Median)
Cash Flow Statement Analysis (Median)
-10%
-5%
0%
5%
10%
15%
20%
25%
30%
Internet Commerce Software Stock Market Return: Jan - Jul 2012
Commerce S&P NASDAQ SEG Internet Index
SEG Internet Index Category: Content & Media
Company Name Ticker Market Cap EVTTM
Revenue
TTM Gross
Margin
TTM EBITDA Margin
TTM Revenue
Growth EV/ RevenueEV/
EBITDAForward
EV/ Revenue
Forward EV/
EBITDA
YoY Stock Market Return
AOL, Inc. AOL $2,951.3 $1,605.2 $2,169.0 27.8% 20.6% -3.8% 0.7x 3.6x 0.7x 4.3x 82.9%DemandMedia DMD $853.8 $758.2 $345.2 51.9% 18.3% 15.9% 2.2x 12.0x 2.0x n/a 8.2%InterActiveCorp IACI $4,664.7 $3,920.6 $2,435.0 64.4% 14.4% 34.5% 1.6x 11.2x 1.3x 7.3x 28.7%Netflix NFLX $3,207.1 $2,793.8 $3,456.4 31.2% 6.6% 30.1% 0.8x 12.3x 0.7x 15.4x -78.3%Pandora P $1,595.5 $1,515.0 $304.1 34.0% -6.8% 81.9% 5.0x n/a 3.3x n/a -36.4%TheStreet.com, Inc. TST $48.8 $13.6 $53.9 53.9% -6.0% -7.3% 0.3x n/a n/a n/a -47.3%Tudou Holdings Limited TUDO $765.9 $668.7 $98.8 -0.6% -52.6% n/a 6.8x n/a 4.0x n/a n/aWebMD Health Corp. WBMD $842.7 $500.7 $505.4 58.5% 12.9% -12.4% 1.0x 7.7x 1.1x 7.4x -57.2%XO Group XOXO $220.1 $151.9 $127.2 81.4% 13.2% 8.7% 1.2x 9.1x 1.1x 5.8x -5.5%Yahoo! Inc. YHOO $19,540.3 $17,803.3 $4,979.8 69.2% 26.2% -10.6% 3.6x 13.6x 4.0x 10.5x 22.0%Youku YOKU $1,940.1 $1,366.9 $193.4 25.6% -0.9% 107.3% 7.1x n/a n/a n/a -54.2%
Median: $1,595.5 $1,366.9 $345.2 51.9% 12.9% 12.3% 1.6x 11.2x 1.3x 7.4x -21.0%
TTM Revenue Growth 12.3%TTM EBITDA Growth -9.2%TTM Earnings Growth -29.6%Gross Profit Margin 51.9%EBITDA Margin 12.9%Net Income Margin 2.9%SG&A Expenses as a % of Total Revenue 37.7%R&D Expenses as a % of Total Revenue 9.1%
Current Ratio 2.1xQuick Ratio 2.0xCash as Percent of Market Cap 25.4%Avg Days Outstanding: Accounts Receivable 62.9Avg Days Outstanding: Accounts Payable 30.9Working Capital to TTM Operating Expense Ratio 0.4x
Levered FCF Margin 13.5%Cash from Operations Growth (YoY) 0.8%Cash from Investing Growth (YoY) -76.3%Cash from Financing Growth (YoY) -11.6%Levered FCF Growth (YoY) 90.8%
Copyright © 2012 by Software Equity Group, L.L.C., All Rights Reserved
Income Statement Analysis (Median)
Balance Sheet Analysis (Median)
Cash Flow Statement Analysis (Median)
August 2012 Monthly Flash Report
-5%
0%
5%
10%
15%
20%
25%Internet Content & Media Software Stock Market Return: Jan - Jul 2012
Content & Media S&P NASDAQ SEG Internet Index
SEG Internet Index Category: Gaming
Company Name Ticker Market Cap EVTTM
Revenue
TTM Gross
Margin
TTM EBITDA Margin
TTM Revenue
Growth EV/ RevenueEV/
EBITDAForward
EV/ Revenue
Forward EV/
EBITDA
YoY Stock Market Return
ChangYou.com CYOU $958.8 $620.5 $558.7 84.6% 64.7% 47.2% 1.1x 1.7x 1.0x 2.0x -64.9%Giant Interactive GA $1,056.7 $771.1 $313.0 90.3% 65.2% 28.7% 2.5x 3.8x 2.2x 3.9x -41.9%Netease NTES $6,957.8 $4,745.9 $1,231.0 67.9% 49.9% 32.7% 3.9x 7.7x 3.3x 6.6x 5.2%NCSoft KOSE:A036 $3,922.0 $3,475.5 $1,035.9 75.0% n/a 85.8% 3.4x n/a n/a n/a -35.9%Perfect World PWRD $451.5 $304.5 $473.5 83.3% 38.8% 20.4% 0.6x 1.7x 0.6x 2.0x -51.9%Sohu.com Inc. SOHU $1,324.1 $748.0 $961.3 68.7% 38.2% 35.3% 0.8x 2.0x 0.7x 3.6x -61.3%Tencent Holdings SEHK:700 $54,257.1 $51,201.6 $5,047.7 63.6% 45.5% 46.2% 10.1x 22.3x n/a n/a 14.2%Zynga, Inc. ZNGA $2,286.5 $1,169.5 $1,271.5 71.0% -36.0% 43.1% 0.9x n/a 1.0x 6.7x n/a
Median: $1,805.3 $970.3 $998.6 73.0% 45.5% 39.2% 1.8x 2.9x 1.0x 3.7x -41.9%
TTM Revenue Growth 39.2%TTM EBITDA Growth 23.8%TTM Earnings Growth 7.0%Gross Profit Margin 73.0%EBITDA Margin 45.5%Net Income Margin 31.8%SG&A Expenses as a % of Total Revenue 26.1%R&D Expenses as a % of Total Revenue 13.7%
Current Ratio 2.4xQuick Ratio 2.2xCash as Percent of Market Cap 40.1%Avg Days Outstanding: Accounts Receivable 21.3Avg Days Outstanding: Accounts Payable 47.5Working Capital to TTM Operating Expense Ratio 0.9x
Levered FCF Margin 28.0%Cash from Operations Growth (YoY) 16.4%Cash from Investing Growth (YoY) -15.3%Cash from Financing Growth (YoY) 28.8%Levered FCF Growth (YoY) 42.7%
Copyright © 2012 by Software Equity Group, L.L.C., All Rights Reserved
August 2012 Monthly Flash Report
Income Statement Analysis (Median)
Balance Sheet Analysis (Median)
Cash Flow Statement Analysis (Median)
-30%
-20%
-10%
0%
10%
20%
30%
40%
Internet Gaming Software Stock Market Return: Jan - Jul 2012
Gaming S&P NASDAQ SEG Internet Index
SEG Internet Index Category: Infrastructure
Company Name Ticker Market Cap EVTTM
Revenue
TTM Gross
Margin
TTM EBITDA Margin
TTM Revenue
Growth EV/ RevenueEV/
EBITDAForward
EV/ Revenue
Forward EV/
EBITDA
YoY Stock Market Return
8x8, Inc. EGHT $387.4 $349.2 $92.5 67.4% 11.7% 28.8% 3.8x 32.3x 3.1x 20.3x 39.7%Acme Packet, Inc. APKT $1,033.6 $666.9 $292.0 81.3% 16.0% 4.1% 2.3x 14.2x 2.4x 11.5x -74.3%Akamai Technologies, Inc. AKAM $6,376.0 $5,879.4 $1,256.4 72.6% 39.9% 15.1% 4.7x 11.7x 4.0x 9.3x 47.9%Brightcove Inc. BCOV $406.3 $354.0 $76.8 69.1% -14.0% 48.3% 4.6x n/a 3.8x n/a n/aBroadSoft, Inc. BSFT $645.0 $552.0 $155.1 82.3% 21.0% 29.4% 3.6x 16.9x 3.3x 12.7x -19.7%Digital River Inc. DRIV $645.5 $298.3 $400.7 84.0% 14.4% 7.3% 0.7x 5.2x 0.7x 3.4x -31.4%Envivio, Inc. ENVI $166.1 $91.8 $54.2 63.8% 2.7% 56.2% 1.7x 62.2x 1.1x 12.6x n/aHarmonic Inc HLIT $498.6 $320.8 $542.9 44.6% 8.1% 6.5% 0.6x 7.3x 0.6x 4.2x -21.9%Interactive Intelligence, Inc. ININ $500.0 $435.3 $217.4 67.6% 8.2% 13.1% 2.0x 24.4x 1.8x 22.7x -31.5%KIT digital, Inc. KITD $190.2 $179.9 $239.5 71.7% 3.8% 93.6% 0.8x 19.5x 0.7x n/a -71.2%Limelight Networks, Inc. LLNW $287.7 $154.5 $177.1 53.8% 1.0% -9.2% 0.9x 84.1x 0.8x 8.5x -33.0%Mitel Networks Corp. MITL $236.4 $469.5 $611.8 53.8% 13.3% 3.8% 0.8x 5.8x 0.7x 5.0x -0.9%Polycom, Inc. PLCM $1,542.2 $970.1 $1,539.3 59.0% 13.9% 17.6% 0.6x 4.5x 0.7x 5.8x -68.0%Rovi Corporation ROVI $1,424.7 $1,992.5 $692.4 82.7% 31.4% 13.5% 2.9x 9.2x 3.0x 7.3x -74.9%SeaChange International Inc. SEAC $246.1 $159.9 $194.2 49.5% 10.7% 3.7% 0.8x 7.7x 1.0x 6.3x -21.5%ShoreTel, Inc. SHOR $262.7 $226.4 $224.7 65.8% -2.8% 20.9% 1.0x n/a 0.7x n/a -46.6%Sonus Networks, Inc SONS $450.6 $130.2 $262.6 62.5% 0.3% 7.3% 0.5x 194.0x 0.5x n/a -45.6%Synacor, Inc SYNC $273.1 $243.2 $114.4 45.6% 8.4% n/a 2.1x 25.3x 1.7x 14.1x n/aTucows Inc. TCX $58.0 $56.0 $102.0 25.0% 6.7% 17.7% 0.5x 8.2x n/a n/a 56.9%VeriSign VRSN $7,117.5 $6,377.4 $820.5 79.5% 54.6% 13.6% 7.8x 14.2x 6.9x 11.3x 45.8%
Median: $428.5 $335.0 $232.1 66.6% 9.6% 13.6% 1.4x 14.2x 1.1x 9.3x -31.4%
TTM Revenue Growth 13.6%TTM EBITDA Growth 15.2%TTM Earnings Growth -8.2%Gross Profit Margin 66.6%EBITDA Margin 9.6%Net Income Margin 3.4%SG&A Expenses as a % of Total Revenue 41.4%R&D Expenses as a % of Total Revenue 18.5%
Current Ratio 3.1xQuick Ratio 2.7xCash as Percent of Market Cap 30.1%Avg Days Outstanding: Accounts Receivable 60.3Avg Days Outstanding: Accounts Payable 55.4Working Capital to TTM Operating Expense Ratio 0.5x
Levered FCF Margin 6.4%Cash from Operations Growth (YoY) 31.4%Cash from Investing Growth (YoY) -30.3%Cash from Financing Growth (YoY) -39.1%Levered FCF Growth (YoY) -13.0%
Copyright © 2012 by Software Equity Group, L.L.C., All Rights Reserved
Balance Sheet Analysis (Median)
Cash Flow Statement Analysis (Median)
August 2012 Monthly Flash Report
Income Statement Analysis (Median)
-15%
-10%
-5%
0%
5%
10%
15%
20%
25%
30%Internet Infrastructure Software Stock Market Return: Jan - Jul 2012
Infrastructure S&P NASDAQ SEG Internet Index
SEG Internet Index Category: Services
Company Name Ticker Market Cap EVTTM
Revenue
TTM Gross
Margin
TTM EBITDA Margin
TTM Revenue
Growth EV/ RevenueEV/
EBITDAForward
EV/ Revenue
Forward EV/
EBITDA
YoY Stock Market Return
Ancestory.com ACOM $1,400.0 $1,330.4 $434.9 83.0% 32.7% 22.7% 3.1x 9.3x 2.6x 7.0x -7.8%Angie's List, Inc. ANGI $761.3 $699.6 $119.1 71.4% -45.5% 69.7% 5.9x n/a 3.7x n/a n/aBankrate RATE $1,727.7 $1,856.9 $473.8 68.7% 29.4% 37.2% 3.9x 13.3x 3.3x 10.7x -5.5%Carbonite, Inc. CARB $227.7 $159.6 $72.1 63.0% -22.7% 46.7% 2.2x n/a 1.8x n/a n/aMonster Worldwide, Inc. MWW $859.7 $820.7 $992.1 52.1% 13.8% -2.3% 0.8x 6.0x 0.8x 5.2x -39.6%Qihoo QIHU $1,770.0 $1,408.2 $214.2 88.9% 27.3% 202.1% 6.6x 24.1x 4.2x 11.3x -35.7%Shutterfly SFLY $1,200.3 $1,082.2 $530.6 52.7% 9.6% 52.4% 2.0x 21.1x 1.7x 10.5x -38.6%Tree.Com, Inc. TREE $151.6 $92.6 $54.0 94.1% -23.2% -7.3% 1.7x n/a 1.1x 9.3x 141.5%VistaPrint VPRT $1,163.5 $1,330.3 $1,020.3 65.2% 11.2% 24.9% 1.3x 11.6x 1.1x 8.9x 27.7%Zillow Z $1,127.8 $1,044.7 $89.5 85.9% 10.0% 99.4% 11.7x 116.3x 8.7x 50.4x 21.4%
Median: $1,145.6 $1,063.4 $324.6 70.1% 10.6% 41.9% 2.6x 13.3x 2.2x 9.9x -6.6%
TTM Revenue Growth 41.9%TTM EBITDA Growth 24.7%TTM Earnings Growth 111.9%Gross Profit Margin 70.1%EBITDA Margin 10.6%Net Income Margin 4.7%SG&A Expenses as a % of Total Revenue 46.3%R&D Expenses as a % of Total Revenue 14.6%
Current Ratio 1.7xQuick Ratio 1.3xCash as Percent of Market Cap 9.9%Avg Days Outstanding: Accounts Receivable 20.0Avg Days Outstanding: Accounts Payable 38.5Working Capital to TTM Operating Expense Ratio 0.2x
Levered FCF Margin 9.4%Cash from Operations Growth (YoY) 16.9%Cash from Investing Growth (YoY) -88.2%Cash from Financing Growth (YoY) -36.7%Levered FCF Growth (YoY) -0.2%
Copyright © 2012 by Software Equity Group, L.L.C., All Rights Reserved
August 2012 Monthly Flash Report
Income Statement Analysis (Median)
Balance Sheet Analysis (Median)
Cash Flow Statement Analysis (Median)
-5%
0%
5%
10%
15%
20%
25%
30%
35%
40%
45%
Internet Services Software Stock Market Return: Jan - Jul 2012
Services S&P NASDAQ SEG Internet Index
SEG Internet Index Category: Social
Company Name Ticker Market Cap EVTTM
Revenue
TTM Gross
Margin
TTM EBITDA Margin
TTM Revenue
Growth EV/ RevenueEV/
EBITDAForward
EV/ Revenue
Forward EV/
EBITDA
YoY Stock Market Return
Facebook FB $49,496.7 $40,014.7 $4,327.0 74.0% 24.2% n/a 9.2x 38.2x 7.2x 13.3x n/aFriendFinder Networks Inc FFN $27.7 $479.5 $328.9 65.4% 22.1% -4.2% 1.5x 6.6x n/a n/a -79.1%Jive Software, Inc JIVE $1,254.2 $1,100.8 $95.6 57.4% -36.6% 56.8% 11.5x n/a n/a n/a n/aLinkedIn LNKD $10,761.9 $10,141.1 $723.9 85.9% 12.6% 101.9% 14.0x 111.3x n/a 48.8x 3.1%Mail.ru Group LSE:MAIL $6,286.9 $6,135.1 $505.9 75.2% 41.0% 83.8% 12.1x 29.6x n/a n/a -15.8%Renren Inc RENN $1,464.8 $414.1 $143.9 68.2% -39.4% n/a 2.9x n/a 2.1x n/a -65.7%Yelp, Inc. YELP $1,260.7 $1,130.0 $107.2 92.7% -12.6% n/a 10.5x n/a 7.8x n/a n/a
Median: $1,464.8 $1,130.0 $328.9 74.0% 12.6% 70.3% 10.5x 33.9x 7.2x 31.0x -40.7%
TTM Revenue Growth 70.3%TTM EBITDA Growth -12.8%TTM Earnings Growth -7.7%Gross Profit Margin 74.0%EBITDA Margin 12.6%Net Income Margin 1.8%SG&A Expenses as a % of Total Revenue 47.2%R&D Expenses as a % of Total Revenue 25.2%
Current Ratio 2.7xQuick Ratio 2.5xCash as Percent of Market Cap 12.5%Avg Days Outstanding: Accounts Receivable 45.2Avg Days Outstanding: Accounts Payable 47.9Working Capital to TTM Operating Expense Ratio 0.7x
Levered FCF Margin 5.3%Cash from Operations Growth (YoY) 95.6%Cash from Investing Growth (YoY) -175.0%Cash from Financing Growth (YoY) 77.9%Levered FCF Growth (YoY) 121.3%
Copyright © 2012 by Software Equity Group, L.L.C., All Rights Reserved
August 2012 Monthly Flash Report
Income Statement Analysis (Median)
Balance Sheet Analysis (Median)
Cash Flow Statement Analysis (Median)
-10%
0%
10%
20%
30%
40%
50%
60%
70%
80%Internet Social Software Stock Market Return: Jan - Jul 2012
Social S&P NASDAQ SEG Internet Index
SEG Internet Index Category: Travel
Company Name Ticker Market Cap EVTTM
Revenue
TTM Gross
Margin
TTM EBITDA Margin
TTM Revenue
Growth EV/ RevenueEV/
EBITDAForward
EV/ Revenue
Forward EV/
EBITDA
YoY Stock Market Return
Ctrip CTRP $1,812.0 $1,177.5 $595.4 75.8% 25.8% 18.4% 2.0x 7.7x 1.7x 6.0x -72.7%Expedia EXPE $7,617.8 $6,581.0 $3,664.1 77.6% 18.8% 17.3% 1.8x 9.6x 1.6x 8.1x -11.5%HomeAway AWAY $1,947.3 $1,726.1 $255.3 84.7% 18.1% 27.2% 6.8x 37.4x 5.6x 18.6x -39.7%Kayak Software Corp KYAK $1,264.3 $1,221.5 $245.2 92.3% 17.1% 31.4% 5.0x 29.1x 4.0x 17.1x n/aMakeMyTrip MMYT $599.4 $512.3 $208.7 28.7% 2.1% 45.9% 2.5x 115.3x 4.9x 28.6x -27.4%Orbitz OWW $456.0 $708.8 $770.8 82.0% 13.8% 0.9% 0.9x 6.6x 0.9x 4.8x 34.4%Priceline PCLN $33,985.7 $31,991.9 $4,807.6 74.3% 34.9% 31.9% 6.7x 19.1x 5.6x 15.2x 26.9%Travelzoo TZOO $350.2 $295.7 $152.5 89.8% 25.9% 16.7% 1.9x 7.5x 1.8x 9.1x -58.4%TripAdvisor Inc TRIP $5,125.4 $5,061.5 $699.5 98.3% 43.0% 24.0% 7.2x 16.8x 6.1x 13.3x n/a
Median: $1,812.0 $1,221.5 $595.4 82.0% 18.8% 24.0% 2.5x 16.8x 4.0x 13.3x -27.4%
TTM Revenue Growth 24.0%TTM EBITDA Growth 26.2%TTM Earnings Growth 37.0%Gross Profit Margin 82.0%EBITDA Margin 18.8%Net Income Margin 9.4%SG&A Expenses as a % of Total Revenue 53.0%R&D Expenses as a % of Total Revenue 14.6%
Current Ratio 2.1xQuick Ratio 1.8xCash as Percent of Market Cap 16.0%Avg Days Outstanding: Accounts Receivable 32.5Avg Days Outstanding: Accounts Payable 188.8Working Capital to TTM Operating Expense Ratio 0.4x
Levered FCF Margin 19.2%Cash from Operations Growth (YoY) 35.8%Cash from Investing Growth (YoY) 8.0%Cash from Financing Growth (YoY) -21.5%Levered FCF Growth (YoY) -0.6%
Copyright © 2012 by Software Equity Group, L.L.C., All Rights Reserved
August 2012 Monthly Flash Report
Income Statement Analysis (Median)
Balance Sheet Analysis (Median)
Cash Flow Statement Analysis (Median)
-15%
-10%
-5%
0%
5%
10%
15%
20%
25%Internet Travel Software Stock Market Return: Jan - Jul 2012
Travel S&P NASDAQ SEG Internet Index
, our firm has guided and advised companies on five 1992is an investment bank and M&A advisory serving the software and technology sectors. Founded in Software Equity Groupcontinents, including privately-held software and technology companies in the United States, Canada, Europe, Asia Pacific, Africa and Israel. We have represented public companies listed on the NASDAQ, NYSE, American, Toronto, London and Euronext exchanges. Software Equity Group also advises several of the world's leading private equity firms. We are ranked among the top ten investment banks worldwide for application software mergers and acquisitions.
Our value proposition is unique and compelling. We are skilled and accomplished investment bankers with extraordinary software, internet and technology domain expertise. Our industry knowledge and experience span virtually every software product category, technology, market and delivery model, including Software-as-a-Service (Saas), software on-demand and perpetual license. We have profound understanding of software company finances, operations and valuation. We monitor and analyze every publicly disclosed software M&A transaction, as well as the market, economy and technology trends that impact these deals. We're formidable negotiators and savvy dealmakers who facilitate strategic combinations that enhance shareholder value.
Perhaps most important are the relationships we've built and the industry reputation we enjoy. Software Equity Group is known and respected by publicly traded and privately owned are read and relied upon by more than Quarterly and Annual Software Industry Equity Reportssoftware and technology companies worldwide, and we speak with them often. Our
eighteen thousand industry executives, entrepreneurs and equity investors in sixty-one countries, and we have been quoted widely in such leading publications as The Wall Street Journal, Barrons, Information Week, The Daily Deal, The Street.com, U.S. News & World Report, Reuters, Mergers & Acquisitions, USA Today, Arizona Republic, Detroit Free P E t M i S ftl tt S ft S S ft CEO O li d S ft B i M i
Copyright © 2012 by Software Equity Group, L.L.C., All Rights Reserved
.Annual and Quarterly Research ReportsTo keep your finger on the pulse of the software equity markets, subscribe to our
ligation, please contact Kris obis an investment bank and M&A advisory serving the software and technology sectors. For a confidential consultation without Software Equity Group)[email protected], 2800-858 509Beible, Director, Business Development (
CONTACT INFORMATION:
Software Equity Group, L.L.C.12220 El Camino Real, Suite 320San Diego, CA 92130www.softwareequity.com
p: (858) 509-2800f: (858) 509-2818
The information contained in this Report is obtained from sources we believe to be reliable, but no representation or guarantee is made about the accuracy or completeness of such information, or the opinions expressed herein. Nothing in this Report is intended to be a recommendation of a specific security or company or intended to constitute an offer to buy or sell, or the solicitation of an offer to buy or sell, any security. Software Equity Group LLC may have an interest in one or more of the securities or companies discussed herein. Financial data provided by Capital IQ.
This Report may not be reproduced in whole or in part without the expressed prior written authorization of Software Equity Group, L.L.C.Software Equity Group registers each Report with the U.S. Copyright Office and vigorously enforces its intellectual property rights.
Press, Entrepreneur Magazine, Softletter, Software Success, Software CEO Online and Software Business Magazine.