Upload
others
View
5
Download
0
Embed Size (px)
Citation preview
Investment banking services are provided by Harris Williams LLC, a registered broker-dealer and member of FINRA and SIPC, and Harris Williams & Co. Ltd, which is authorised and regulated by the Financial Conduct Authority. Harris Williams & Co.is a trade name under which Harris Williams LLC and Harris Williams & Co. Ltd conduct business.
www.harriswilliams.com
TECHNOLOGY, MEDIA, & TELECOMQUARTERLY SOFTWARE SECTOR REVIEW │ 3Q 2016
PAGE |
TECHNOLOGY, MEDIA, & TELECOM
QUARTERLY SOFTWARE SECTOR REVIEW │ 3Q 2016
CONTENTS
DEAL SPOTLIGHT
M&A TRANSACTIONS – 2Q 2016
SOFTWARE M&A ACTIVITY
SOFTWARE SECTOR OVERVIEWS
SOFTWARE PRIVATE PLACEMENTS OVERVIEW
SOFTWARE PUBLIC COMPARABLES OVERVIEW
TECHNOLOGY IPO OVERVIEW
DEBT MARKET OVERVIEW
APPENDIX: PUBLIC COMPARABLES DETAIL
TMT CONTACTS
UNITED STATES
Jeff BistrongManaging [email protected]
Sam HendlerManaging [email protected]
Mike WilkinsManaging [email protected]
EUROPE
Thierry MonjauzeManaging [email protected]
TO SUBSCRIBE PLEASE EMAIL:*[email protected]
HARRIS WILLIAMS & CO. OVERVIEW
HARRIS WILLIAMS & CO. (HW&CO.) GLOBAL ADVISORY PLATFORM
SOFTWARE / SAAS
Enterprise Software
Data and Analytics
Infrastructure and Security Software
IT and Tech-enabled Services
Data Center and Managed Services
INTERNET & DIGITAL MEDIA
AdTech and Marketing Solutions
Consumer Internet
Digital Media and Content
eCommerce
Mobile
HW&CO. TECHNOLOGY, MEDIA & TELECOM (TMT) GROUP FOCUS AREAS
SELECT RECENT HW&CO. TMT TRANSACTIONS
TMT VERTICAL FOCUS AREAS
25 year history with over 120 closed transactions in the last 24 months
Approximately 250 professionals across seven offices in the U.S. and Europe
Strategic relationships in India and China
10 industry groups
KEY FACTS
1
HW&Co. OfficeNetwork Office
Education
Energy, Power, and Infrastructure
Fintech
Healthcare IT
Public Sector and Non-Profit
Supply Chain, Transportation, and Logistics
Manufacturing
Professional Services
has been acquired byhas been acquired byhas been
recapitalized by has been acquired by has been acquired by
Baarsma B2C trades as:
has been acquired byhas been acquired by has been acquired byhas been acquired byhas been
recapitalized byhas received a majority
investment fromhas acquired
PAGE |
TECHNOLOGY, MEDIA, & TELECOM
QUARTERLY SOFTWARE SECTOR REVIEW │ 3Q 2016
CASE STUDY: DAXKO
HW&CO. DEAL CONTACTS
Leading provider of SaaS-based software and services to member-based health and wellness centers, offering end-to-end solutions for club and member management, including engagement and payments solutions.
Charlotte-based private equity firm targeting investments across the business & technology services, communications, and healthcare industries, and currently investing out of its $650 million Pamlico Capital III fund.
San Francisco-based private equity firm targeting investments in the software, tech-enabled services, IT infrastructure, and healthcare sectors, and actively investing out of its $2 billion GI Partners Fund IV fund.
HW&Co.’s TMT Group advised Pamlico Capital and its portfolio company, Daxko, on a majorityrecapitalization transaction led by GI Partners.
2
a portfolio company of
has been recapitalized by
Date Closed:
9/22/2016
Relevant Sectors:
SaaS / Application Software
Fintech / Payments
Non-Profit Software
Health & Wellness
Jeff BistrongManaging Director
[email protected]: (617) 654-2102
Tyler DewingDirector
[email protected]: (617) 654-2133
Priyanka NaithaniVice President
[email protected]: (617) 654-2115
Positions Daxko well to meet the increasingly complex needs of multi-site and multi-purpose health and wellness facility operations and gives GI Partners the ability to leverage Daxko’s market leadership, scale, and history of successful strategic acquisitions as a platform for further industry consolidation.
THE DEAL
PAGE | 3
TECHNOLOGY, MEDIA, & TELECOM
QUARTERLY SOFTWARE SECTOR REVIEW │ 3Q 2016
SELECT SOFTWARE M&A TRANSACTIONS – 3Q 2016
EQT’s pending take-private of Press Ganey
Press Ganey provides patient-experience measurement, performance analytics, and strategic advisory software and servicesfor healthcare organizations across the continuum of care.
Partnering with more than 26,000 healthcare organizations, Press Ganey leads the industry in using data and analytics to helptransform and advance patient-centered care in the US and internationally.
Post acquisition, EQT will leverage its deep platform and healthcare expertise to support Press Ganey’s expansion bothorganically and through strategic acquisitions on a global basis.
Ent. Value: $2,284.5M
Revenue: $344.3M
EV / Rev: 6.6x
EV / EBITDA: 21.4x
Announced
Verizon’s pending acquisition of Fleetmatics
Fleetmatics provides SaaS-based mobile workforce and fleet management software that allows service-based businesses of allsizes to improve the productivity of their mobile workforces.
Serving approximately 38,000 customers and 757,000 subscribed vehicles worldwide, the company’s solutions provide fleetoperators visibility into vehicle location, fuel usage, and other insights that allow clients to increase revenue and reduce costs.
Verizon Telematics plans to combine Fleetmatics with recently acquired Telogis to become a global leader in fleet and mobileworkforce management.
Ent. Value: $2,183.4M
Revenue: $310.7M
EV / Revenue: 7.0x
EV / EBITDA: 25.9x
Announced
Vista Equity Partners’ acquisition of Regulatory DataCorp
Regulatory DataCorp provides counterparty risk and financial regulatory compliance data and software solutions to financialinstitutions and technology companies worldwide.
The company’s solutions are used by Fortune 100 companies across a range of industries and combine comprehensive data, ascalable platform, and tailored analytics to provide precise risk alerts and ongoing monitoring.
Vista Equity Partners’ deep focus on software, data, and tech-enabled businesses will allow Regulatory DataCorp to increasecapital investment in risk and compliance software at a time of significant growth in the industry.
Ent. Value: NA
Revenue: NA
EV / Revenue: NA
EV / EBITDA: NA
August 31, 2016
Thoma Bravo’s take-private of Imprivata
Imprivata provides cloud-based, single sign-on and access-management security software for the healthcare sector thatprovides improved workflows, increased data security, and compliance with government regulations.
The company’s mission-critical solutions allow hospitals to identify patients at registration and allow providers to convenientlyaccess patient health information (“PHI”), communicate PHI across devices, and transact PHI for important clinical workflows.
Leveraging its deep experience in both security and healthcare IT, Thoma Bravo bolsters Imprivata’s ability to expand its marketpresence organically by providing additional high-value products and inorganically through strategic acquisitions.
September 16, 2016
Ent. Value: $442.5M
Revenue: $131.1M
EV / Revenue: 3.4x
EV / EBITDA: NA
GE Transportation’s acquisition of ShipXpress
ShipXpress provides cloud-based software solutions that enable transportation, industrial, and commodity trading businesses tooperate efficiently and collaborate with their supply chain partners.
The company works with major North American railroads and Fortune 500 companies to deliver customized transportationmanagement solutions that help businesses manage data, simplify manual processes, and improve analysis.
Post acquisition, GE Transportation will deliver one of the industry’s most advanced and scalable cloud-based solutions bycombing ShipXpress’ software products with GE’s existing sensing technology platform, Predix.
Ent. Value: NA
Revenue: NA
EV / Revenue: NA
EV / EBITDA: NA
August 30, 2016
PAGE | 4
TECHNOLOGY, MEDIA, & TELECOM
QUARTERLY SOFTWARE SECTOR REVIEW │ 3Q 2016
SOFTWARE ACQUISITION ACTIVITY – STRATEGIC ACQUIRERS
MOST ACTIVE STRATEGIC ACQUIRERS OF SOFTWARE ASSETS BY VOLUME
GLOBAL STRATEGIC ACQUIRER SOFTWARE M&A ACTIVITY BY VOLUME
The 10 most active strategic software acquirers registered 66 acquisitions in YTD 2016, with Google and IBM being the most active with 25 between them.
Google has been actively pursuing assets that enhance its enterprise cloud business, while IBM focuses on its stated strategic imperatives – big data and analytics, cloud platform expansion, mobile, social, and security.
Global strategic software M&A registered 359 transactions in 3Q 2016, a slight uptick from a slow 2Q, and demonstrating promising momentum going into 4Q 2016.
Despite M&A volumes being down relative to 2015, both large tech and non-traditional software buyers continue to view M&A as a core growth initiative. However, recent M&A activity suggests that strategics are focusing on bolt-onsrather than large, transformational deals.
412
352 352 333 327 324371
340309
402454 437 434
406
341 359
4Q '12 1Q '13 2Q '13 3Q '13 4Q '13 1Q '14 2Q '14 3Q '14 4Q '14 1Q '15 2Q '15 3Q '15 4Q '15 1Q '16 2Q '16 3Q '16
712
510 8 7
3 25 5
5
9
5
89
59 9
7 9
286
10
94
14 8 5 3
12
13
18 310
63
33 1
13
129
8 6
84
12
3
2016 YTD
2015
2014
2013
2012
(# of Transactions)
(# of Transactions)
Note: Includes control investments only.
PAGE | 5
TECHNOLOGY, MEDIA, & TELECOM
QUARTERLY SOFTWARE SECTOR REVIEW │ 3Q 2016
SOFTWARE ACQUISITION ACTIVITY – PRIVATE EQUITY
MOST ACTIVE PRIVATE EQUITY BUYERS OF NEW SOFTWARE PLATFORMS BY VOLUME
GLOBAL NEW PLATFORM PRIVATE EQUITY SOFTWARE M&A ACTIVITY BY VOLUME
The 10 most active software investors completed 42 platform investments YTD 2016, with Vista Equity and Thoma Bravo outpacing their peers with 12 and 7 new platform investments, respectively.
Private equity remains attracted to the software sector as they look to consolidate niche vertical software markets and capitalize on the ongoing shift to the cloud.
Globally, private equity software M&A registered 74 new platform acquisitions in 3Q 2016, representing a 34% increase over 3Q 2015 and a 21% increase over the prior quarter’s strong results.
With private equity dry powder at record high levels and the lending market continuing to exhibit strong interest in high quality software credits, both incumbent software investors and newcomers to the sector are rapidly deploying capital across a broad range of software sectors.
96
2 3 3 1 2 4 3 2
7
3
24 3 5 2
1 3 3
9
5
63 3 4
4 4 3 3
6
5
5 7 7 3 7 4 32
12
7
43 3
4 12 2 4
2016 YTD
2015
2014
2013
2012
4641 38
47 45 43
32
48 47 44
54 5647 50
61
74
4Q '12 1Q '13 2Q '13 3Q '13 4Q '13 1Q '14 2Q '14 3Q '14 4Q '14 1Q '15 2Q '15 3Q '15 4Q '15 1Q '16 2Q '16 3Q '16
(# of Platform Transactions)
(# of Platform Transactions)
Note: Includes control investments only.
PAGE | 6
TECHNOLOGY, MEDIA, & TELECOM
QUARTERLY SOFTWARE SECTOR REVIEW │ 3Q 2016
Pending Apex Technology & PAG Asia Capital Lexmark International, Inc. Printing, imaging, document workflow, and content management software and serv ices. $3,409 1.0x
Pending NICE Systems Ltd. inContact, Inc. Contact and data center software solutions for security-sensitive organizations. $864 3.7x
Pending Informa Plc Penton Business Media, Inc. Information, data, and marketing software and serv ices. $1,557 NA
Pending Silver Lake Partners Cegid Group ERP and business management software for midsized companies. $719 2.3x
Pending Genesys Telecommunications Interactive Intelligence Group, Inc. Enterprise -grade business communication and customer engagement software. $1,303 3.2x
Pending Permira Advisers LLP P&I Personal & Informatik AG Human resource management, payroll accounting, and time management software. $852 6.3x
10/21/16 EQT Partners AB Press Ganey Holdings, Inc. Patient experience and performance software analytics for healthcare organizations. $2,285 6.6x
10/18/16 Vista Equity Partners GovDelivery Holdings, Inc. Government-to-citizen communication software and serv ices. $153 NA
10/03/16 Dassault Systèmes SA CST Computer Simulation Technology AG High performance software for the simulation of electromagnetic fields. $242 NA
09/30/16 Document Technologies LLC EPIQ Systems, Inc. eDiscovery solutions and other technology-based legal serv ices. $1,008 1.8x
09/26/16 The Carlyle Group LP exocad GmbH Digital dentistry software that aids in dental restorations. $123 8.5x
09/19/16 TA Associates Radixx International Cloud-based passenger serv ices system software for the airline industry. NA NA
09/16/16 Vista Equity Partners Granicus, Inc. Technology and software platform for creating, managing, and distributing media. NA NA
09/14/16 ATOS SE Anthelio Healthcare Solutions, Inc. IT solutions and BPO software and serv ices for the healthcare industry. $275 NA
09/01/16 KKR Epicor Software Corp. Industry-specific business software, including ERP, HCM, and SCM. $3,300 NA
08/31/16 Sumeru Equity Partners Telesoft Corp. Expense management serv ices for the telecommunications industry. NA NA
08/16/16 Nuance Communications, Inc. TouchCommerce, Inc. Omni-channel engagement software and analytics solutions. $195 NA
08/01/16 Nemetschek SE Design Data Corp. Steel detailing software for the steel industries. $49 NA
07/26/16 Eco City Vehicles Plc Tax Computer Systems Ltd. Software to manage and automate corporation tax compliance processing. $98 5.7x
$785 3.7x
HW&CO. CONFIDENTIAL
DATE
CLOSED ACQUIRER TARGET DESCRIPTION
ENTERPRISE
VALUE (MM)
REVENUE
MULTIPLE
APPLICATION SOFTWARE – M&A MARKET SUMMARY
APPLICATION SOFTWARE M&A VOLUME (GLOBAL)
NOTABLE APPLICATION SOFTWARE M&A TRANSACTIONS
Application Software M&A registered 298 transactions in 3Q 2016, representing a 6% increase over the previous quarter, falling in line with historical averages.
3Q 2016 median reported Application Software M&A revenue multiples were slightly below 2015 and 1H 2016 multiples, though remain in line with historical four year averages.
MEDIAN M&A REVENUE MULTIPLES (REPORTED)
2.4x
1.3x
1.4x 1.5x
1.6x
2.5x2.5x
2.1x
2.3x2.3x
1.4x
2.5x
2.3x
2.5x2.4x
2.5x
2.3x
Private equity continues to be active in Application Software, leading some of the largest sector transactions in 2016.
Notable private equity deals in 3Q 2016 include KKR’s $3.3 billion acquisition of Epicor Software, EQT’s pending $2.3 billion take-private acquisition of Press Ganey, and Silver Lake’s $719 million pending acquisition of Cegid.
MEDIAN
266
298
244 246 252 251
227
282 271
289
272
319 320 316 314
281
298
3Q '1
2
4Q '1
2
1Q '1
3
2Q '1
3
3Q '1
3
4Q '1
3
1Q '1
4
2Q '1
4
3Q '1
4
4Q '1
4
1Q '1
5
2Q '1
5
3Q '1
5
4Q '1
5
1Q '1
6
2Q '1
6
3Q '1
6
3Q '1
2
4Q '1
2
1Q '1
3
2Q '1
3
3Q '1
3
4Q '1
3
1Q '1
4
2Q '1
4
3Q '1
4
4Q '1
4
1Q '1
5
2Q '1
5
3Q '1
5
4Q '1
5
1Q '1
6
2Q '1
6
3Q '1
6
PAGE | 7
TECHNOLOGY, MEDIA, & TELECOM
QUARTERLY SOFTWARE SECTOR REVIEW │ 3Q 2016
42
55
38
49 47
45 46
60
54 53
65
68 70
55
52 51 52
NOTABLE SAAS M&A TRANSACTIONS
4.9x
5.8x
4.6x
5.3x
4.4x
5.3x
5.6x 5.7x
4.4x
3.5x
3.9x
4.4x4.2x
4.6x4.9x
5.6x5.4x
SAAS – M&A MARKET SUMMARY
SAAS M&A VOLUME (GLOBAL)
SaaS M&A registered 52 acquisitions in 3Q 2016, in line with the past four quarters and down from the quarterly highs of 2015.
Median reported SaaS transaction multiples decreased slightly in 3Q 2016, though remain in line with the upward trend over the past two years, increasing nearly two turns from 4Q 2014 lows.
Both strategic acquirers and private equity firms continue to be active SaaS consolidators, with a particular interest in vertical SaaS applications across a variety of sectors, including Healthcare and Logistics.
In 3Q 2016, Oracle demonstrated its strategic focus on expanding its cloud-based capabilities with the pending $8.7 billion acquisition of NetSuite and the acquisition of Logfire
MEDIAN M&A REVENUE MULTIPLES (REPORTED)
DATE
CLOSED ACQUIRER TARGET DESCRIPTION
ENTERPRISE
VALUE (MM)
REVENUE
MULTIPLE
Pending Vista Equity Partners Cvent, Inc. SaaS-based event management and email marketing software. $1,342 6.7x
Pending Oracle Corp. NetSuite, Inc. SaaS-based business management application solutions. $8,759 10.3x
Pending Verizon Fleetmatics Group Plc SaaS-based fleet management software solutions. $2,183 7.0x
10/03/16 Evolent Health, Inc. Valence Health, Inc. Cloud-based clinical integration and health plan software and serv ices. $247 NA
09/29/16 Thoma Bravo LLC T2 Systems, Inc. Cloud-based parking management and payment software. NA NA
09/22/16 GI Partners Daxko LLC SaaS-based provider of operational and financial management solutions. $240 5.3x
09/22/16 Accruent LLC Verisae, Inc. SaaS-based enterprise contract management and facilit ies management software. NA NA
09/18/16 EQT Partners AB XP Solutions, Inc. Cloud-based water infrastructure and flood control software. $49 NA
09/06/16 Oracle Corp. LogFire, Inc. SaaS-based solutions for multi-channel supply chain serv ices. NA NA
08/30/16 GE Transportation ShipXpress, Inc. SaaS-based software solutions for supply chain collaboration. NA NA
08/16/16 Vista Equity Partners Marketo, Inc. SaaS-based engagement marketing software. $1,498 6.6x
07/28/16 Accel-KKR LLC SciQuest, Inc. SaaS-based e-procurement, supply, and materials management platform. $357 3.4x
07/21/16 Hearst Corp. MedHOK, Inc. SaaS-based healthcare compliance software platform. $280 5.1x
07/20/16 Royal Philips NV Wellcentive, Inc. SaaS-based provider of population health management data analytics solutions. $165 11.0x
07/11/16 SalesForce.com Demandware, Inc. Cloud-based ecommerce solutions for retailers and branded manufacturers. $2,670 10.5x
07/07/16 Thoma Bravo LLC Elemica, Inc. Web-based supply chain operating network for process industries. NA NA
07/01/16 Wolters Kluwer NV Enablon SA Sustainability and performance management software for all industries. $278 5.6x
06/14/16 Oracle Corp. Opower, Inc. SaaS-based customer engagement and data analytics solutions for the utility industry. $491 3.2x
06/10/16 Oracle Corp. Textura Corp. SaaS-based project and workforce management software for the construction industry. $616 6.7x
$424 6.7x
HW&CO. CONFIDENTIAL
HW&CO. CONFIDENTIAL
HW&CO. CONFIDENTIAL
MEDIAN
3Q '1
2
4Q '1
2
1Q '1
3
2Q '1
3
3Q '1
3
4Q '1
3
1Q '1
4
2Q '1
4
3Q '1
4
4Q '1
4
1Q '1
5
2Q '1
5
3Q '1
5
4Q '1
5
1Q '1
6
2Q '1
6
3Q '1
6
3Q '1
2
4Q '1
2
1Q '1
3
2Q '1
3
3Q '1
3
4Q '1
3
1Q '1
4
2Q '1
4
3Q '1
4
4Q '1
4
1Q '1
5
2Q '1
5
3Q '1
5
4Q '1
5
1Q '1
6
2Q '1
6
3Q '1
6
PAGE | 8
TECHNOLOGY, MEDIA, & TELECOM
QUARTERLY SOFTWARE SECTOR REVIEW │ 3Q 2016
NOTABLE DATA AND ANALYTICS M&A TRANSACTIONS
73 74
64
71 74
64 67
72 76
99
89
105
112
102
82
87
99
DATA AND ANALYTICS – M&A MARKET SUMMARY
DATA AND ANALYTICS M&A VOLUME (GLOBAL)
Data and Analytics M&A volume remained robust in 3Q 2016, with 99 reported transactions, a 14% increase over 2Q 2016.
3Q 2016 median reported sector transaction multiples decreased, though remain in line with historical averages from the past four years.
Data and Analytics capabilities continues to be a strategic focus area for strategic and private equity backed companies.
In particular, Google was among the most active acquirers, with the acquisitions of Apigee, Speaktoit, and Orbitera highlighting the company‘s increased focus on delivering greater analytics and business intelligence for enterprise clients.
MEDIAN M&A REVENUE MULTIPLES (REPORTED)
0.9x
1.8x
1.1x
0.9x
1.4x
1.3x
1.9x 1.9x
2.7x
3.3x
2.8x
2.0x
2.6x2.6x
1.9x
3.1x
2.4x
DATE
CLOSED ACQUIRER TARGET DESCRIPTION
ENTERPRISE
VALUE (MM)
REVENUE
MULTIPLE
MEDIAN
3Q '1
2
4Q '1
2
1Q '1
3
2Q '1
3
3Q '1
3
4Q '1
3
1Q '1
4
2Q '1
4
3Q '1
4
4Q '1
4
1Q '1
5
2Q '1
5
3Q '1
5
4Q '1
5
1Q '1
6
2Q '1
6
3Q '1
6
3Q '1
2
4Q '1
2
1Q '1
3
2Q '1
3
3Q '1
3
4Q '1
3
1Q '1
4
2Q '1
4
3Q '1
4
4Q '1
4
1Q '1
5
2Q '1
5
3Q '1
5
4Q '1
5
1Q '1
6
2Q '1
6
3Q '1
6
Pending Guidewire Software, Inc. EagleEye Analytics, Inc. Predictive analytics software for the property and casualty insurance industry. $42 NA
Pending Intel Corp. Nervana Systems, Inc. Solutions for data analysis, computation, and machine learning. $408 NA
Pending Google, Inc. Apigee Corp. Digital business acceleration and data analytics platform for application management. $470 5.1x
Pending salesforce.com, inc. BeyondCore, Inc. One-click automated business analysis for healthcare and manufacturing companies. NA NA
10/03/16 Quintiles Transnational Holdings, Inc. IMS Health Holdings, Inc. Data analytics software and serv ices for the healthcare industry. $12,895 4.2x
10/03/16 ONEX Corp. Science Info. Business / Thomson Reuters Intellectual property and scientific information software and serv ices. $3,550 3.6x
10/01/16 Inovalon Holdings, Inc. Creehan & Co. Corp. Data and analytics software for pharmacy customer and operations management. $130 4.8x
09/28/16 SAP SE Plat.One, Inc. IoT application enablement, data management, and device management. NA NA
09/20/16 Greenwave Systems, Inc. Predixion Software, Inc. Predictive analytics software for analyzing large volumes of data. NA NA
09/19/16 Google, Inc. Speaktoit, Inc. Human-computer interaction platform based on natural language analytics. NA NA
08/31/16 Vista Equity Partners Regulatory DataCorp, Inc. Risk mitigation, regulatory, and monitoring software and data. NA NA
08/23/16 Syncsort, Inc. Cogito Ltd. Database management system tools. NA NA
08/23/16 FlightGlobal Ltd. FlightStats, Inc. Web and mobile platform for flight data and flight tracking. NA NA
08/22/16 Thoma Bravo LLC Qlik Technologies, Inc. Cloud-based business intelligence and data analytics software. $2,525 4.0x
08/08/16 Google, Inc. Orbitera, Inc. E-commerce, analytics, and cloud technologies for software vendors. $100 NA
08/01/16 Trimble Navigation Ltd. Axio-Net GmbH Data platform for satellite-based surveying and navigation serv ices. NA NA
08/01/16 X.commerce, Inc. RJ Metrics, Inc. Data infrastructure and analytics for online businesses. NA NA
06/07/16 Fortinet, Inc. AccelOps, Inc. Analytics-driven IT operations and cloud management software. $32 NA
06/01/16 Genstar Capital IHS, Inc. (OERM) Sustainability management and optimization software for businesses and governments. NA NA
$408 4.2x
PAGE | 9
TECHNOLOGY, MEDIA, & TELECOM
QUARTERLY SOFTWARE SECTOR REVIEW │ 3Q 2016
Pending Apollo Global Management LLC Rackspace Hosting, Inc. Web hosting serv ices and cloud-based data storage solutions. $4,147 2.0x
Pending Open Text Corp. EMC (Enteprise Content Div ision) Enterprise information management software and serv ices. $1,620 NA
Pending Francisco Partners & Elliott Capital Dell Software, Inc. Security, systems, information management, and data analytics software. $2,000 NA
Pending Cisco Systems, Inc. CloudLock, Inc. Cloud data security software for protection against malware and data security breaches. $293 22.2x
Pending Riverbed Technology, Inc. Aternity, Inc. Application testing serv ices and business activ ity analytics. NA NA
Pending Oracle Corp. Palerra, Inc. Cloud security automation platform. NA NA
Pending TPG Capital Management LP McAfee, Inc. Anti-v irus, data protection and encryption, and database security software. $4,314 NA
Pending Vista Equity Partners Infoblox, Inc. Network infrastructure automation software and security solutions. $1,233 3.4x
Pending Micro Focus International Plc HPE (Software Div ision) Diversified enterprise software, including application lifecycle management and analytics. $6,268 NA
Pending CA, Inc. BlazeMeter Ltd. Enterprise-grade load and performance testing software and serv ices. NA NA
10/06/16 BCE, Inc. Q9 Networks, Inc. Outcourced data center infrastructure solutions. $793 NA
09/30/16 AVAST Software Sro AVG Technologies NV Anti-v irus and internet security software. $1,380 3.2x
09/26/16 Data Intensity, Inc. Red Stack Technology Group Ltd. Database management and business analytics software and serv ices for Oracle platforms. NA NA
09/16/16 Thoma Bravo LLC Imprivata, Inc. Single sign-on and access-management software for the healthcare sector. $443 3.4x
09/14/16 Foxconn Singapore Pte Ltd. SMART Technologies, Inc. Touch-enabled application display and monitoring software. $195 0.6x
08/19/16 SIRIS Capital Group LLC Xura, Inc. Digital communications software for communication serv ice providers. $620 2.1x
08/05/16 Rambus, Inc. Snowbush, Inc. Advanced analog and mixed-signal IP technology for ASSP, ASIC, and SOCs. $32 1.5x
08/01/16 Symantec Corp. Blue Coat, Inc. Web security and wide area network (WAN) optimization software. $6,299 10.5x
$1,306 3.2x
55
67
38
61
56 55 53
48
56
47 45
50
36
52
44
57
60
3.0x
2.3x
1.9x
1.7x
1.2x
2.4x2.5x
2.9x
2.4x
2.7x
3.0x
3.2x3.3x
2.6x
2.9x
2.6x2.7x
NOTABLE INFRASTRUCTURE SOFTWARE M&A TRANSACTIONS
INFRASTRUCTURE SOFTWARE – M&A MARKET SUMMARY
INFRASTRUCTURE SOFTWARE M&A VOLUME (GLOBAL)
Infrastructure Software M&A registered 60 transactions in 3Q 2016, the second straight quarter of increased activity.
3Q 2016 median reported Infrastructure Software M&A revenue multiples increased slightly from the previous quarter and remain consistent with historical periods.
As data security breaches become increasingly prevalent, private equity investors are acquiring best-of-breed security assets as they jockey for control of an evolving sector.
Notable security transactions include Vista Equity’s pending take-private of Infoblox, TPG’s pending acquisition of McAfee, and Thoma Bravo’s take-private acquisition of Imprivata.
MEDIAN M&A REVENUE MULTIPLES (REPORTED)
DATE
CLOSED ACQUIRER TARGET DESCRIPTION
ENTERPRISE
VALUE (MM)
REVENUE
MULTIPLE
MEDIAN
3Q '1
2
4Q '1
2
1Q '1
3
2Q '1
3
3Q '1
3
4Q '1
3
1Q '1
4
2Q '1
4
3Q '1
4
4Q '1
4
1Q '1
5
2Q '1
5
3Q '1
5
4Q '1
5
1Q '1
6
2Q '1
6
3Q '1
6
3Q '1
2
4Q '1
2
1Q '1
3
2Q '1
3
3Q '1
3
4Q '1
3
1Q '1
4
2Q '1
4
3Q '1
4
4Q '1
4
1Q '1
5
2Q '1
5
3Q '1
5
4Q '1
5
1Q '1
6
2Q '1
6
3Q '1
6
PAGE | 10
TECHNOLOGY, MEDIA, & TELECOM
QUARTERLY SOFTWARE SECTOR REVIEW │ 3Q 2016
5% 6% 4% 6% 5% 6% 4% 2% 4% 2% 4% 4% 2% 4% 2% 2% 1%
26% 21% 28% 31%
19% 29%
17% 14%
24%
7%
22% 28%
16% 22%
17% 11% 8%
18% 31%
31% 30%
22%
19%
33%
26%
26%
24%
33% 26%
17%
32%
26%
25% 21%
32% 15% 17% 13%
34% 15% 26%
20%
16%
11%
22% 17%
29%
14% 39%
28%
20%
20% 27%
21% 21% 21% 31%
20%
37% 30%
55%
18% 25%
36% 28%
15%
33%
50%
3Q-12 4Q-12 1Q-13 2Q-13 3Q-13 4Q-13 1Q-14 2Q-14 3Q-14 4Q-14 1Q-15 2Q-15 3Q-15 4Q-15 1Q-16 2Q-16 3Q-16
Seed Series A Series B Series C Series D / or later
PRIVATE PLACEMENT CAPITAL RAISED BY ROUND (AS PERCENTAGE OF TOTAL REPORTED PRIVATE PLACEMENT CAPITAL)
Despite an overall decrease in the number of transactions in 3Q 2016, private placement capital deployed increased to $11.2 billion, continuing an upward trend since the end of 2015.
PRIVATE PLACEMENT ACTIVITY BY SOFTWARE SECTOR
In 3Q 2016, private investors were more active in late stage fundraising, as evidenced by nearly 70% of private placement capital being invested in series C or later rounds.
Notable late stage transactions included the $760 million investment in Best Logistics Technology, $150 million investment in DraftKings, and the $105 million investment in Sprinklr.
PRIVATE PLACEMENTS BY SOFTWARE SUB-SECTOR AND NEW CAPITAL RAISED
902
740
820 829
912
829
940 952
1013 997 1033
960
756869
896
829
$0
$2,000
$4,000
$6,000
$8,000
$10,000
$12,000
$14,000
$16,000
0
100
200
300
400
500
600
700
800
900
1,000
1,100
1,200
4Q-12 1Q-13 2Q-13 3Q-13 4Q-13 1Q-14 2Q-14 3Q-14 4Q-14 1Q-15 2Q-15 3Q-15 4Q-15 1Q-16 2Q-16 3Q-16
$ in
Mill
ion
s
Vo
lum
e
Application Software SaaS Data & Analytics Infrastructure Software Total New Capital (Reported)
PAGE | 11
TECHNOLOGY, MEDIA, & TELECOM
QUARTERLY SOFTWARE SECTOR REVIEW │ 3Q 2016
SELECT RECENT SOFTWARE PRIVATE PLACEMENTS
ROUND INVESTORS (CURRENT ROUND) DESCRIPTIONCOMPANYDATEROUND
SIZE ($MM)
SECTORTOTAL RAISED ($MM)
09/29/16 SaaS D $23 $112 Bpifrance; HSBC; Daher CapitalProv ider of SaaS-based cash and treasury
management serv ices.
09/29/16 SaaSLate
Stage$55 NA JMI Equity
Prov ider of cloud-based applications for member-
based organizations.
09/13/16 SaaSLate
Stage$36 $40 Silv ersmith Capital Partners
Prov ider of cloud-based spatial technology and data
solutions.
09/07/16 Infrastructure B $24 $34 GGV Capital; Mayfield Fund LLC; True Ventures LLC; Redpoint
VenturesProv ider of software for Dev Ops solutions.
08/24/16 SaaS D $60 $76 Battery VenturesProv ider of system management software for home-
care agencies.
08/16/16Data &
Analytics C $61 $112
Lightspeed Management Co. LLC; Greylock Management
Corp.; Khosla Ventures LLCProv ider of cloud infrastructure serv ices.
08/09/16Data &
Analytics E $50 $194
Lightspeed Management Co. LLC; New Enterprise Associates
LLC; Redpoint Ventures; Mayfield Fund LLC; Google Capital;
QUALCOMM Ventures; Future Fund Management Agency
Prov ider of an enterprise software platform for data
management.
08/04/16 SaaS B $15 $17 Charlie Cheev er; Draper Fisher Jurv etson Management LLC;
Martha H. Marsh, MBA
Prov ider of a cloud-based electronic health record
system for physicians.
08/03/16 SaaS B $18 $32 83North Management Ltd.; Norwest Venture Partners; Intel
Capital Corp.Prov ider of cloud workload-mobility software.
08/02/16 Infrastructure C $21 $56 TechStars Central, LLC; Foundry Group LLC; Deer Management
Co. LLC; SVB CapitalProv ider of cloud-based security software.
07/26/16 SaaS B $23 $26 Centana Management, LLCProv ider of cloud-based corporate performance
management software.
07/25/16 Infrastructure A $150 NA ABRY Partners LLCProv ider of an internet security-as-a-serv ice solution
suite.
Note: Financial information presented above represents reported capital raised only.
PAGE | 12
TECHNOLOGY, MEDIA, & TELECOM
QUARTERLY SOFTWARE SECTOR REVIEW │ 3Q 2016
PUBLIC SOFTWARE VALUATION MULTIPLES BY SECTOR
EBITDA MULTIPLE ANALYSIS 3Q 2016 VS. 3Q 2015
8.2x
7.3x
6.0x
4.1x 4.2x
7.1x
5.2x 5.2x4.8x
3.8x
5.6x
3.5x
4.3x
3.5x
2.0x
2.9x
1.1x
10.1x
7.6x7.4x
6.3x 6.1x5.6x 5.5x
5.5x 5.2x4.9x
4.4x 4.4x3.9x
3.6x3.0x
2.4x
1.1x
3Q 2015 3Q 2016
49.6x
28.3x
49.6x
16.1x
26.0x
15.3x
17.0x
47.4x
21.2x
13.7x
18.5x
8.9x
17.5x
14.5x 14.5x
20.9x
18.7x
38.6x
26.9x
50.4x
17.0x
35.0x
13.8x15.0x
34.3x
20.9x
16.9x 16.5x
10.7x10.1x 10.3x
16.6x14.5x
19.2x
3Q 2015 3Q 2016
REVENUE MULTIPLE ANALYSIS 3Q 2016 VS. 3Q 2015STOCK PERFORMANCE (1- & 3-YEAR)
27.0%
16.0%
33.5%
24.0%
31.0%
(0.1%)
17.5%
26.0%
16.0%
23.8%
4.9%
24.3%
10.4%
(6.0%)
27.6%
15.9%
(3.4%)
26.0%
34.9%
(0.3%)
42.7%
15.2%
36.5%
64.3%
35.5%
68.8%
65.6%
7.7%
36.0%
19.0%
(4.6%)
0.4%
(8.5%)
(28.6%)
1 Yr Stock 3 Yr Stock
Large-Cap SaaS
SCM & Logistics
HCM
PLM & Engineering
Small-Cap SaaS
IT Security
Financial
Marketing
Public Sector / Non-Profit
Enterprise
HCIT
Bellwethers
IT Operations Mgmt.
Data & Analytics
Data Storage
Communication
Energy
PAGE | 13
TECHNOLOGY, MEDIA, & TELECOM
QUARTERLY SOFTWARE SECTOR REVIEW │ 3Q 2016
`
KEY METRICS BY SECTOR – COMPARABLE PUBLIC SOFTWARE COMPANIES
10.1x
7.6x
7.4x
6.3x
6.1x
5.6x
5.5x
5.5x
5.2x
4.9x
4.4x
4.4x
3.9x
3.6x
3.0x
2.4x
1.1x
Large-Cap SaaS
SCM & Logistics
HCM
PLM & Engineering
Small-Cap SaaS
IT Security
Financial
Marketing
Public Sector / Non-Profit
Enterprise
HCIT
Bellwethers
IT Operat ions Mgmt.
Data & Analytics
Data Storage
Communication
Energy
EV / LTM REVENUE MULTIPLE NTM REVENUE GROWTH LTM EBITDA MARGINNTM EBITDA GROWTH NTM REVENUE GROWTH LTM EBITDA MARGINNTM EBITDA GROWTH
COMPARABLE COMPANY SET MEDIANS CORRELATION WITH EV / REVENUE MULTIPLE
27% 133% 12% 72% - 13%
9% 18% 15% 12% - -
27% 70% 15% 74% 100% -
4% 27% 24% - - 47%
25% 91% 10% 62% - 65%
22% 28% 25% 52% 46% 42%
8% 27% 35% 63% - 85%
21% 65% 13% 90% - 68%
15% 30% 23% 78% 79% 60%
7% 22% 30% 82% 99% 19%
12% 35% 18% 89% 47% -
1% 19% 30% 78% 96% 33%
9% 37% 26% 78% - 63%
3% 19% 19% 78% - 41%
12% 37% 14% 31% 98% 11%
8% 105% 12% 71% - 61%
(5%) (1%) 20% - - 78%
PAGE | 14
TECHNOLOGY, MEDIA, & TELECOM
QUARTERLY SOFTWARE SECTOR REVIEW │ 3Q 2016
SUMMARY OF TECHNOLOGY IPOS
The IPO market showed signs of renewed life in 3Q 2016, with eight technology companies going public.
Notable IPOs included Talend, which raised $94.5 million with a market cap of $503.5 million and priced at $18 at the end of July, and Nutanix, which raised $237.9 million and priced at $16 at the end of September and has registered an impressive 131% growth in share price since listing.
The successful IPO of Nutanix as well as the sustained success of Twilio, which currently trades at over 300% of its offer price, may renew comfort around the IPO market, particularly as venture capital funding slows.
MARKET CAP AT IPO (LTM) REVENUE GROWTH (1YR PRIOR TO IPO)OFFERING SIZE AT IPO (LTM)
RECENT U.S. IPO ACTIVITY (BY OFFERING SIZE)
24%
29%
47%
< 25% 25 - 75% > 75%
6%
44%
17%
33%
$0-50M $50-500M $500M-$1B $1B+
8%
23%
38%
31%
$0 - 50M $50 - 100M $100 - 250M $250M +
(All tech IPOs over the last 12 months) (All tech IPOs over the last 12 months) (All tech IPOs over the last 12 months)
6
16
13 13
11
18
7
11
5
15
3
8
0
2
8
1Q-13 2Q-13 3Q-13 4Q-13 1Q-14 2Q-14 3Q-14 4Q-14 1Q-15 2Q-15 3Q-15 4Q-15 1Q-16 2Q-16 3Q-16
$0 - 50M $50 - 100M $100 - 250M $250M +
2013 Total: 48 2014 Total: 47 2016 Total: 102015 Total: 31
PAGE | 15
TECHNOLOGY, MEDIA, & TELECOM
QUARTERLY SOFTWARE SECTOR REVIEW │ 3Q 2016
(150.0%)
(125.0%)
(100.0%)
(75.0%)
(50.0%)
(25.0%)
0.0%
25.0%
50.0%
75.0%
100.0%
125.0%
150.0%
Circle Size Denotes Revenue ($)
% R
eve
nu
e G
row
thSto
ck
Pe
rfo
rma
nc
e
KEY PERFORMANCE METRICS FOR RECENT SOFTWARE IPOS
IPO DATE
OFFER PRICE
OFFERING SIZE ($M)
OFFER TO CURRENT
(3.1%)
(15.6%)
2.2%
65.3%
(48.8%)
(16.4%)(22.2%)
11.4%
57.3%
(2.7%)
16.2%
(10.6%)
45.3%
131.3%
57.4% 34.8%
102.3% 26.9%
194.4%
52.6%
540.7%
150.0%
107.0%
45.4% 64.3%
29.5%
117.1%
22.6%
84.3%
(150.0%)
(50.0%)
50.0%
150.0%
250.0%
350.0%
450.0%
550.0%
650.0%
750.0%
329.1%
6/18/15 6/25/15 6/25/15 6/25/15 6/30/15 7/16/15 10/6/15 11/12/15 11/18/15 11/18/15 12/9/15 4/21/16 6/22/16 7/28/16 9/29/16
$14.0 $8.0 $12.0 $14.0 $19.0 $16.0 $17.0 $16.0 $9.0 $10.0 $21.0 $14.0 $15.0 $18.0 $16.0
$547.6 $221.7 $387.9 $627.8 $703.9 $620.0 $3,146.0 $422.2 $2,708.5 $540.1 $4,382.2 $149.4 $150.0 $503.5 $237.9
$100.1 $56.3 $74.4 $98.0 $156.8 $103.2 $425.0 $70.4 $243.0 $77.5 $462.0 $112.0 $150.0 $94.5 $237.9
(3.1%) (15.6%) 2.2% 65.3% (48.8%) (16.4%) (22.2%) 11.4% 57.3% (2.7%) 16.2% (10.6%) 329.1% 45.3% 131.3%
MARKET CAP AT OFFER ($M)
PAGE | 16
TECHNOLOGY, MEDIA, & TELECOM
QUARTERLY SOFTWARE SECTOR REVIEW │ 3Q 2016
14.2%
7.7%
13.4%
13.9%
15.3%
16.8%
18.7%
Other
Food & Beverage
Services & Leasing
Automotive
Technology
Insurance
Healthcare
63% 60%
50%
57%
55%
60%
66%
60% 58%
52%
2007 2008 2009 2010 2011 2012 2013 2014 2015 3Q'16
4.1x 4.0x
3.4x
3.8x 3.8x
4.3x
4.7x 4.7x
5.6x
4.5x
3.3x
4.2x 4.3x4.5x
4.8x
5.3x 5.3x
4.9x
1999 2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 YTD16
FLD/EBITDA SLD/EBITDA Other Sr Debt/EBITDA Sub Debt/EBITDA
LBO LOAN VOLUME BY INDUSTRY MEDIAN LBO DEBT PERCENTAGES
DEBT MARKET OVERVIEW
MIDDLE MARKET LBO LOAN MULTIPLES MIDDLE MARKET LBO VOLUME BY QUARTER
1H 2016 New-Issue LBO Loan Volume: $1.5 billion Percentage of Total Purchase Price
Median middle market LBO loan multiples tightened in YTD 2016 to 4.9x total leverage.
Middle market LBO loan volume in 3Q 2016 remained flat compared to 2Q, with $0.5 billion of issuance.
Technology companies were the third largest recipients of LBO loans in YTD 2016.
The median LBO debt percentage through 3Q 2016 was 52%, continuing the recent trend of lenders requiring larger equity contributions from sponsors as a percent of purchase price.
Defined as Issuers with EBITDA of $50 Million or LessDefined as Issuers with EBITDA of $50 Million or Less
$0.7B
$1.0B
$2.0B
$1.2B
$1.6B$1.5B
$1.8B
$1.2B
$1.9B$2.0B
$0.4B
$0.9B
$0.5B$0.5B
2Q'13 3Q'13 4Q'13 1Q'14 2Q'14 3Q'14 4Q'14 1Q'15 2Q'15 3Q'15 4Q'15 1Q'16 2Q'16 3Q'16
Institutional Pro Rata
PAGE | 17
TECHNOLOGY, MEDIA, & TELECOM
QUARTERLY SOFTWARE SECTOR REVIEW │ 3Q 2016
DEEP TMT EXPERIENCE ACROSS SOFTWARE VERTICALS
Advertising & Marketing Technology Education TechnologyeCommerce Energy, Power & Infrastructure Technology
FinTechERP and Business Management Software Healthcare IT Human Capital Management
Infrastructure Software Internet and Digital Media Legal TechnologyIT Services
Non-Profit Software Supply Chain, Transportation & LogisticsSecurity Software
Please click here if you would like to contact HW&Co. in order to discuss any particular sector.
PAGE | 18
TECHNOLOGY, MEDIA, & TELECOM
QUARTERLY SOFTWARE SECTOR REVIEW │ 3Q 2016
SELECT HW&CO. TMT TRANSACTIONS
acquired by acquired acquired by acquired by acquired by recapitalized by acquired by
acquired by
acquired by
acquired by
acquired byacquired by acquired by
minority investment
fromacquired by acquired by acquired by
majority investment
fromacquired by
acquired by
merged with
merged with acquired by acquired by
acquired by
significant equity
investment from
acquired a majority
stake inacquired by
acquired by acquired by
acquired by acquired byacquired by acquired by
acquired by
recapitalized byacquired by acquired by acquired by
acquired byacquired by
acquired by
acquired by majority
recapitalization by
acquired by
acquired by acquired by
recapitalized byacquired by
acquired byacquired by
acquired acquired by
significant equity
investment fromacquired by acquired
acquired by
significant equity
investment fromacquired by
acquired by
acquired by acquired by
acquired by acquired byacquired by
acquired by
minority investment
from
acquired byacquired by
strategic investment
fromacquired byacquired by acquired byacquired by
acquired by acquired by acquired by acquired by
acquired by
acquired by
acquired by
and
acquired by
acquired by
and
acquired by acquired byacquired by
investment from recapitalized by
acquired by
acquired by
strategic investment
from
acquired by acquired by
growth equity
investment from
sold its Kline Towers
Division to
acquired by
acquired by
acquired by
GFI Energy Group
a division of
acquired by
B2C
recapitalized by
acquired byminority investment
from
acquired by
and
majority investment
from
acquired by
PAGE | 19
TECHNOLOGY, MEDIA, & TELECOM
QUARTERLY SOFTWARE SECTOR REVIEW │ 3Q 2016
APPENDIX: SOFTWARE SECTOR PUBLIC COMPANY UNIVERSE
SA
AS
HO
RIZ
ON
TAL
INFR
ASTR
UC
TUR
E
SO
FTW
AR
EV
ER
TIC
AL
AP
PLI
CA
TIO
N S
OFT
WA
RE
Software Bellwethers Google Microsoft Oracle Cisco IBM SAP Salesforce HP
Communication Software Nuance NICE Synchronoss BroadSoft Jiv e Tangoe MobileIron
Enterprise Software Oracle IBM SAP Adobe ADP Intuit Sage Constellation Open Text
Human Capital Management (HCM) Paychex Workday Ultimate Paycom Cornerstone Paylocity Benefitfocus Xactly Halogen
Marketing Software Adobe Salesforce Criteo HubSpot Callidus Bazaarv oice ChannelAdv isor
PLM & Engineering Software Dassault Autodesk Synopsys Ansys Cadence PTC Aspen Mentor Nemetschek AVEVA
Supply Chain & Logistics Software Manhattan Descartes Kinaxis SPS CommerceHub American Amber Road Park City
Energy Software AVEVA Silv er Spring PSI EnerNOC
Financial Software Fiserv MSCI Jack Henry SS&C Oracle FSS BATS Black Knight Env estnet Q2 Holdings Bottomline
Healthcare IT (HCIT) Cerner athenahealth Veev a Medidata Allscripts HMS Inov alon Quality Systems
Public Sector / Non-Profit Software Constellation Tyler Tech Blackbaud 2U NIC Instructure K12
Large-Cap SaaS (≥ $2Bn Mkt Cap) Salesforce Serv iceNow Workday Ultimate athenahealth Guidewire Veev a Medidata Proofpoint Paycom
Large-Cap SaaS (cont'd) ZenDesk Cornerstone LogMeIn Atlassian RealPage HubSpot
Small-Cap SaaS (≤ $2Bn Mkt Cap) Xero Limited Ebix CyberArk RingCentral Qualys Alarm.Com SPS Benefitfocus Callidus Q2 Holdings
Small-Cap SaaS (cont'd) inContact Fiv e9 Instructure IntraLinks Workiv a Hortonworks Bazaarv oice Xactly MINDBODY Model N
Small-Cap SaaS (cont'd) Amber Road AppFolio Castlight Health
Data & Analytics Splunk Teradata Tableau Verint Pegasystems MicroStrategy Inov alon PROS Holdings
IT Operations Management Red Hat CA Citrix Serv iceNow VMware F5 Networks Micro Focus Arista Software AG NetScout
IT Operations Management (cont'd) New Relic Progress Radware
Data Storage NetApp Iron Mountain Brocade CommVault Barracuda Box Nimble Storage Carbonite
IT Security Cisco Symantec Palo Alto Check Point VeriSign Fortinet Gemalto Trend Micro Proofpoint FireEye
IT Security (cont'd) CyberArk Qualys Mimecast Varonis Rapid7 Cheetah Mobile
PAGE | 20
TECHNOLOGY, MEDIA, & TELECOM
QUARTERLY SOFTWARE SECTOR REVIEW │ 3Q 2016
APPENDIX: SOFTWARE SECTOR PUBLIC COMPANY METRICS
Enterprise Market % of 52 1-Year Stock 3-Year Stock Revenue Growth LTM EBITDA Enterprise Value / Price /
Company Ticker Value ($mm) Cap ($mm) Week High Performance Performance LTM NTM Margin LTM Rev. 2016E Rev. 2017E Rev. LTM EBITDA Earnings
SOFTWARE BELLWETHERS
Alphabet Inc. GOOGL $486,050 $504,152 98.2% 25.2% 81.1% 11.8% (1.9%) 31.3% 6.6x 6.7x 5.8x 13.5x 31.9x
Microsoft Corporation MSFT 401,996 448,849 98.1% 29.1% 71.5% (8.8%) 11.2% 32.2% 4.7x 4.3x 4.1x 11.5x 26.7x
Oracle Corporation ORCL 151,858 161,270 93.5% 8.4% 17.3% (3.1%) 1.5% 41.6% 4.1x 4.1x 4.0x 9.1x 17.9x
Cisco Systems, Inc. CSCO 124,277 159,055 99.3% 23.3% 36.5% 0.2% 1.1% 30.7% 2.5x 2.5x 2.5x 7.3x 14.8x
IBM Corporation IBM 186,637 151,836 96.3% 10.6% (14.8%) (11.9%) (2.6%) 23.3% 2.3x 2.3x 2.4x 10.0x 11.4x
SAP SE SAP 114,081 111,718 98.5% 42.5% 23.7% (1.1%) 5.9% 29.6% 5.0x 4.7x 4.4x 14.1x 33.0x
salesforce.com, inc. CRM 50,984 48,326 84.4% (2.2%) 35.5% 24.1% 24.7% 16.1% 6.8x 6.2x 5.1x 31.0x 222.0x
HP Inc. HPQ 27,988 26,570 52.2% 34.9% 60.5% (8.4%) (53.4%) 9.5% 0.5x 0.6x 0.6x 6.8x 7.6x
Median $138,068 $155,446 97.2% 24.3% 36.0% (2.1%) 1.3% 30.2% 4.4x 4.2x 4.1x 10.7x 22.3x
COMMUNICATION SOFTWARE
Nuance Communications, Inc. NUAN $5,897 $4,056 66.4% (10.8%) (23.6%) NA NA NA NM 3.0x 2.9x 8.9x NM
NICE Systems Ltd. NICE 3,677 4,040 96.4% 19.1% 60.8% 7.8% 8.5% 23.6% 4.0x 3.7x 3.2x 14.5x 28.7x
Synchronoss Technologies, Inc. SNCR 1,958 1,859 94.3% 25.9% 6.6% 26.6% 17.4% 27.5% 3.4x 2.9x 2.5x 9.6x 45.7x
BroadSoft, Inc. BSFT 1,301 1,388 97.0% 57.4% 24.4% 28.6% 20.9% 12.4% 4.7x 3.9x 3.3x 22.2x NM
Jiv e Software, Inc. JIVE 223 331 81.8% (9.4%) (65.8%) 9.6% 2.7% NM 1.1x 1.1x 1.1x NM NM
Tangoe, Inc. TNGO 293 325 81.5% 15.9% (65.5%) 5.7% 11.6% NA 1.3x 1.3x 1.1x 15.1x NM
MobileIron, Inc. MOBL 149 236 57.5% (9.8%) NA 12.9% 7.9% NM 1.0x 0.9x 0.8x NM NM
Median $1,301 $1,388 81.8% 15.9% (8.5%) 11.2% 10.0% 23.6% 2.4x 2.9x 2.5x 14.5x 37.2x
ENTERPRISE SOFTWARE
Oracle Corporation ORCL $151,858 $161,270 93.5% 8.4% 17.3% (3.1%) 1.5% 41.6% 4.1x 4.1x 4.0x 8.8x 17.9x
IBM Corporation IBM 186,637 151,836 96.3% 10.6% (14.8%) (11.9%) (2.6%) 23.3% 2.3x 2.3x 2.4x 9.0x 11.4x
SAP SE SAP 114,081 111,718 98.5% 42.5% 23.7% (1.1%) 5.9% 29.6% 5.0x 4.7x 4.4x 15.8x 33.0x
Adobe Systems Incorporated ADBE 52,138 53,969 98.9% 29.6% 107.0% 14.8% 23.1% 29.5% 9.4x 8.8x 7.2x 30.0x 54.4x
Automatic Data Processing, Inc. ADP 39,286 40,076 91.9% 9.0% 39.3% 0.9% 7.4% 21.7% 3.4x 3.2x 3.0x 16.9x 26.8x
Intuit Inc. INTU 29,073 28,376 94.0% 23.8% 65.6% 12.0% 7.6% 31.5% 6.2x 6.0x 5.6x 19.4x 35.2x
Sage Group plc SGE-GB 10,763 10,353 96.5% 25.0% 79.0% NA NA NA NM 5.2x 4.7x 17.7x NM
Constellation Software Inc. CSU-CA 9,648 9,537 98.9% 2.7% 152.7% 27.6% 14.9% 24.7% 5.2x 4.6x 4.0x 20.9x 53.8x
Open Text Corporation OTEX 8,742 7,853 97.0% 42.9% 72.1% 12.9% 15.4% 35.6% 4.8x 4.4x 4.1x 13.7x 27.6x
Median $39,286 $19,364 96.8% 24.4% 75.5% 12.9% 14.9% 29.5% 5.2x 4.9x 4.4x 18.6x 35.2x
Large-Cap
SaaS
Small-Cap
SaaS
Data &
Analytics
IT Operations
Data Storage
IT Security
Software
Bellwethers
Communication
Enterprise
HCM
Marketing
PLM &
Engineering
SCM & Logistics
Energy
Financial
HCIT
Public Sector /
Non-Profit
PAGE | 21
TECHNOLOGY, MEDIA, & TELECOM
QUARTERLY SOFTWARE SECTOR REVIEW │ 3Q 2016
APPENDIX: SOFTWARE SECTOR PUBLIC COMPANY METRICS (CONT’D)
HUMAN CAPITAL MANAGEMENT SOFTWARE
Paychex, Inc. PAYX $20,624 $20,932 93.5% 20.2% 44.7% 8.8% 7.5% 42.7% 7.1x 6.7x 6.2x 17.0x NM
Workday, Inc. WDAY 16,536 10,911 99.2% 27.0% 10.9% 47.5% 34.0% NM 12.2x 10.9x 8.3x NM NM
Ultimate Software Group, Inc. ULTI 6,021 5,915 91.2% 13.2% 37.2% 22.2% 26.2% 10.5% 9.7x 7.7x 6.3x 40.7x NM
Paycom Software, Inc. PAYC 2,891 2,999 94.7% 39.3% NA 48.8% 45.4% 19.5% 12.9x 8.8x 6.9x 60.1x 145.1x
Cornerstone Ondemand, Inc. CSOD 2,507 2,570 96.2% 38.7% (11.4%) 28.9% 25.6% NM 7.4x 5.9x 4.8x NM NM
Paylocity Holding Corp. PCTY 2,177 2,274 89.5% 49.3% NA 49.2% 28.8% 4.5% 9.4x 8.2x 6.5x 118.6x NM
Benefitfocus, Inc. BNFT 1,183 1,184 88.8% 33.5% (18.7%) 34.7% 27.1% NM 6.4x 5.0x 4.0x NM NM
Xactly Corp XTLY 416 453 98.8% 74.2% NA 24.3% 27.6% NM 4.8x 4.4x 3.5x NM NM
Halogen Software, Inc. HGN-CA 134 166 97.0% 21.9% (42.5%) 34.3% 10.9% NM 2.0x 1.8x 1.6x NM NM
Median $2,507 $2,570 94.7% 33.5% (0.3%) 34.3% 27.1% 15.0% 7.4x 6.7x 6.2x 50.4x 145.1x
MARKETING SOFTWARE
Adobe Systems Incorporated ADBE $52,138 $53,969 98.9% 29.6% 107.0% 14.8% 23.1% 29.5% 9.4x 8.8x 7.2x 30.0x 54.4x
salesforce.com, inc. CRM 50,984 48,326 84.4% (2.2%) 35.5% 24.1% 24.7% 16.1% 6.8x 6.2x 5.1x 38.6x 222.0x
Criteo SA CRTO 1,944 2,138 73.4% (4.0%) NA 36.0% NM 9.1% 1.5x 2.7x 2.2x 13.6x 35.9x
HubSpot, Inc. HUBS 1,902 2,037 95.9% 26.0% NA 57.0% 45.4% NM 10.5x 7.2x 5.5x NM NM
Callidus Software Inc. CALD 954 1,141 84.8% 10.1% 99.7% 26.7% 18.2% 0.1% 5.5x 4.7x 3.9x 53.7x NM
Bazaarv oice, Inc. BV 436 490 98.8% 34.0% (38.8%) 4.5% 1.8% NM 2.2x 2.2x 2.0x NM NM
Channeladv isor Corporation ECOM 268 332 81.3% 38.7% (65.4%) 18.5% 12.4% NM 2.7x 2.4x 2.1x NM NM
Median $1,902 $2,037 84.8% 26.0% 35.5% 24.1% 20.7% 12.6% 5.5x 4.7x 3.9x 34.3x 54.4x
PLM & ENGINEERING SOFTWARE
Dassault Systemes SA DSY-FR $20,534 $22,327 97.1% 17.4% 30.0% 23.8% 8.4% 30.2% 6.3x 6.0x 5.5x 20.1x 47.6x
Autodesk, Inc. ADSK 15,568 16,050 99.4% 67.7% 78.6% (1.5%) (17.7%) NA 6.8x 7.5x 7.0x NM NM
Synopsys, Inc. SNPS 8,321 8,982 98.9% 27.9% 56.8% 8.7% 8.2% 20.7% 3.5x 3.4x 3.2x 13.4x 36.8x
ANSYS, Inc. ANSS 7,427 8,077 93.6% 6.0% 5.5% 0.7% 5.8% 45.8% 7.9x 7.4x 6.9x 15.5x 32.0x
Cadence Design Systems, Inc. CDNS 7,525 7,463 97.3% 24.4% 87.7% 7.7% 6.9% 24.0% 4.4x 4.1x 3.9x 14.0x 29.6x
PTC Inc. PTC 5,599 5,094 99.0% 41.1% 52.3% NA NA NA NM 4.8x 4.9x 17.0x NM
Aspen Technology, Inc. AZPN 3,717 3,731 98.9% 23.6% 33.2% 10.5% 0.5% 47.1% 7.9x 7.8x 7.6x 17.1x 26.7x
Mentor Graphics Corporation MENT 2,888 2,860 94.1% 7.3% 11.9% (5.1%) 3.0% 14.1% 2.6x 2.4x 2.3x 9.9x 43.9x
Nemetschek SE NEM-DE 2,347 2,360 94.3% 62.6% 299.6% 30.6% 20.0% 23.1% 7.4x 6.2x 5.4x 31.2x 59.3x
AVEVA Group plc AVV-GB 1,506 1,659 73.0% (17.3%) (39.0%) (3.4%) (7.7%) 26.4% 5.0x 5.5x 5.2x 19.2x 53.8x
Median $6,513 $6,279 97.2% 24.0% 42.7% 7.7% 5.8% 25.2% 6.3x 5.7x 5.3x 17.0x 40.4x
Enterprise Market % of 52 1-Year Stock 3-Year Stock Revenue Growth LTM EBITDA Enterprise Value / Price /
Company Ticker Value ($mm) Cap ($mm) Week High Performance Performance LTM NTM Margin LTM Rev. 2016E Rev. 2017E Rev. LTM EBITDA Earnings
Large-Cap
SaaS
Small-Cap
SaaS
Data &
Analytics
IT Operations
Data Storage
IT Security
Software
Bellwethers
Communication
Enterprise
HCM
Marketing
PLM &
Engineering
SCM & Logistics
Energy
Financial
HCIT
Public Sector /
Non-Profit
PAGE | 22
TECHNOLOGY, MEDIA, & TELECOM
QUARTERLY SOFTWARE SECTOR REVIEW │ 3Q 2016
APPENDIX: SOFTWARE SECTOR PUBLIC COMPANY METRICS (CONT’D)
SUPPLY CHAIN AND LOGISTICS SOFTWARE
Manhattan Associates, Inc. MANH $4,067 $4,126 74.1% (8.1%) 138.8% 13.1% 10.7% 30.4% 7.3x 6.6x 6.0x 22.1x 39.9x
Descartes Systems Group Inc. DSG-CA 1,582 1,628 96.2% 15.7% 88.0% 26.0% 8.3% 32.6% 8.1x 7.9x 7.2x 26.9x 72.7x
Kinaxis, Inc. KXS-CA 1,202 1,262 98.1% 56.8% NA 50.9% 25.6% 26.2% 13.2x 10.5x 8.6x 40.1x 99.5x
SPS Commerce, Inc. SPSC 1,129 1,246 93.8% 8.4% 7.4% 23.9% 21.9% 10.5% 7.1x 5.8x 4.9x 49.9x NM
CommerceHub, Inc. Class A CHUBA-US 696 678 95.1% NA NA 33.2% NA 1.0% 7.9x NM NM NM NM
American Software, Inc. AMSWA 253 296 93.0% 18.1% 30.1% 10.7% 3.0% 15.1% 2.2x 2.2x 2.1x 13.3x NM
Amber Road, Inc. AMBR 263 255 85.5% 129.2% NA 3.5% 9.9% NM 3.9x 3.6x 3.1x NM NM
Park City Group, Inc. PCYG 218 228 94.5% 16.0% 34.9% 14.4% NA 8.5% 15.5x NM NM NM NM
Median $913 $962 94.1% 16.0% 34.9% 19.2% 10.3% 15.1% 7.6x 6.2x 5.5x 26.9x 72.7x
ENERGY SOFTWARE
AVEVA Group plc AVV-GB $1,506 $1,659 73.0% (17.3%) (39.0%) (3.4%) (7.7%) 26.4% 5.0x 5.5x 5.2x 19.2x 53.8x
Silv er Spring Networks, Inc. SSNI 635 732 87.6% 10.4% (18.1%) 155.9% (38.2%) 20.1% 1.3x 2.1x 1.9x 44.5x 9.1x
PSI Aktiengesellschaft PSAN-DE 197 234 92.1% 20.0% (8.3%) 4.7% 6.2% 5.4% 1.0x 0.9x 0.9x 11.9x 28.2x
EnerNOC, Inc. ENOC 178 169 55.3% (31.3%) (64.8%) (15.3%) (2.3%) NM 0.4x 0.5x 0.5x NM NM
Median $416 $483 80.3% (3.4%) (28.6%) 0.6% (5.0%) 20.1% 1.1x 1.5x 1.4x 19.2x 28.2x
FINANCIAL SOFTWARE
Fiserv , Inc. FISV $26,731 $21,865 89.2% 13.7% 94.0% 3.7% 5.9% 32.9% 5.1x 4.8x 4.5x 15.0x 30.7x
MSCI Inc. MSCI 9,309 7,943 92.5% 44.8% 107.1% 7.9% 7.0% 44.8% 8.7x 8.1x 7.5x 19.3x 34.5x
Jack Henry & Associates, Inc. JKHY 6,751 6,719 95.2% 22.8% 64.3% 7.8% 4.6% 34.8% 5.0x 4.9x 4.6x 14.7x 27.0x
SS&C Technologies Holdings, Inc. SSNC 9,091 6,467 83.3% (10.3%) 66.2% 30.3% 51.8% 35.6% 9.1x 6.0x 5.5x 20.6x 150.9x
Oracle Financial Serv ices Software Ltd. 532466-IN 3,712 4,120 77.7% (19.2%) (1.3%) 10.4% 9.3% 41.2% 5.9x 5.6x 5.0x 14.9x 23.1x
BATS Global Markets, Inc. BATS 3,361 2,904 91.3% NA NA 22.0% (75.5%) NA 1.9x 7.7x 7.2x 14.7x 35.3x
Black Knight Financial Serv ices, Inc. BKFS 8,867 2,826 96.9% 26.4% NA 9.2% 10.5% 42.2% 9.5x 8.6x 7.9x 21.4x 141.3x
Env estnet, Inc. ENV 1,812 1,560 87.9% 23.3% 15.6% 20.7% 37.9% 12.7% 4.3x 3.1x 2.6x 23.8x NM
Q2 Holdings, Inc. QTWO 1,032 1,140 93.3% 17.5% NA 37.6% 36.7% NM 9.5x 6.9x 5.4x NM NM
Bottomline Technologies, Inc. EPAY 924 957 73.8% (3.2%) (16.8%) 4.1% 3.0% 11.8% 2.7x 2.6x 2.5x 12.6x NM
Median $5,231 $3,512 90.3% 17.5% 64.3% 9.8% 8.2% 35.2% 5.5x 5.8x 5.2x 15.0x 34.5x
Enterprise Market % of 52 1-Year Stock 3-Year Stock Revenue Growth LTM EBITDA Enterprise Value / Price /
Company Ticker Value ($mm) Cap ($mm) Week High Performance Performance LTM NTM Margin LTM Rev. 2016E Rev. 2017E Rev. LTM EBITDA Earnings
Large-Cap
SaaS
Small-Cap
SaaS
Data &
Analytics
IT Operations
Data Storage
IT Security
Software
Bellwethers
Communication
Enterprise
HCM
Marketing
PLM &
Engineering
SCM & Logistics
Energy
Financial
HCIT
Public Sector /
Non-Profit
PAGE | 23
TECHNOLOGY, MEDIA, & TELECOM
QUARTERLY SOFTWARE SECTOR REVIEW │ 3Q 2016
APPENDIX: SOFTWARE SECTOR PUBLIC COMPANY METRICS (CONT’D)
HEALTHCARE IT
Cerner Corporation CERN $21,198 $20,854 90.4% 2.7% 14.4% 30.1% 11.2% 30.4% 4.8x 4.3x 3.9x 14.5x 38.7x
athenahealth, Inc. ATHN 5,113 4,962 74.0% (4.4%) 13.4% 22.9% 19.4% 12.4% 5.5x 4.6x 3.9x 27.9x NM
Veev a Systems Inc VEEV 5,595 4,178 96.9% 76.4% NA 30.6% 28.7% 20.0% 11.8x 10.8x 8.9x 49.8x 78.1x
Medidata Solutions, Inc. MDSO 3,094 3,206 98.2% 34.2% 11.3% 17.1% 17.8% 10.4% 7.9x 6.7x 5.6x 34.2x 243.5x
Allscripts Healthcare Solutions, Inc. MDRX 3,945 2,457 83.5% 7.1% (12.7%) 0.6% 13.7% 14.4% 2.8x 2.5x 2.3x 16.3x NM
HMS Holdings Corp. HMSY 1,884 1,872 92.4% 156.6% 4.0% 7.0% 4.9% 22.4% 4.0x 3.8x 3.5x 16.7x 76.3x
Inov alon Holdings, Inc. Class A INOV 1,777 997 61.6% (27.8%) NA 20.9% 8.0% 32.8% 4.1x 3.8x 3.4x 11.7x 15.1x
Quality Systems, Inc. QSII 749 696 64.7% (8.6%) (48.9%) 0.5% 1.6% 15.1% 1.5x 1.5x 1.5x 9.3x 123.1x
Median $3,520 $2,831 86.9% 4.9% 7.7% 19.0% 12.4% 17.5% 4.4x 4.0x 3.7x 16.5x 77.2x
PUBLIC SECTOR / NON-PROFIT SOFTWARE
Constellation Software Inc. CSU-CA $9,648 $9,537 98.9% 2.7% 152.7% 27.6% 14.9% 24.7% 5.2x 4.6x 4.0x 20.9x 53.8x
Tyler Technologies, Inc. TYL 6,611 6,222 93.1% 4.2% 91.5% 19.9% 29.3% 22.6% 11.2x 8.7x 7.6x 43.0x 95.9x
Blackbaud, Inc. BLKB 3,306 3,152 92.4% 18.1% 68.8% 13.0% 14.8% 16.7% 5.2x 4.5x 4.1x 22.8x 122.9x
2U, Inc. TWOU 1,592 1,795 98.4% 18.9% NA 36.2% 34.8% NM 10.6x 7.9x 6.0x NM NM
NIC Inc. EGOV 1,422 1,550 98.7% 34.0% (0.3%) 7.5% 8.0% 25.9% 4.9x 4.5x 4.2x 18.2x 37.3x
Instructure, Inc. INST 638 710 97.6% NA NA 65.0% 52.6% NM 8.7x 5.7x 4.0x NM NM
K12 Inc. LRN 364 569 99.3% 13.9% (54.4%) (6.1%) 3.8% 10.6% 0.4x 0.4x 0.4x 3.9x 63.0x
Median $1,592 $1,795 98.4% 16.0% 68.8% 19.9% 14.9% 22.6% 5.2x 4.6x 4.1x 20.9x 63.0x
LARGE-CAP SAAS (Market Cap > $2Bn)
salesforce.com, inc. CRM $50,984 $48,326 84.4% (2.2%) 35.5% 24.1% 24.7% 16.1% 6.8x 6.2x 5.1x 38.6x 222.0x
Serv iceNow, Inc. NOW 12,652 13,020 86.7% 10.6% 53.7% 47.3% 37.0% NM 12.6x 9.2x 7.1x NM NM
Workday, Inc. WDAY 16,536 10,911 99.2% 27.0% 10.9% 47.5% 34.0% NM 12.2x 10.9x 8.3x NM NM
Ultimate Software Group, Inc. ULTI 6,021 5,915 91.2% 13.2% 37.2% 22.2% 26.2% 10.5% 9.7x 7.7x 6.3x 40.7x NM
athenahealth, Inc. ATHN 5,113 4,962 74.0% (4.4%) 13.4% 22.9% 19.4% 12.4% 5.5x 4.6x 3.9x 27.9x NM
Guidewire Software, Inc. GWRE 3,796 4,383 92.6% 13.9% 26.0% 11.5% 12.9% 6.3% 8.9x 8.5x 7.5x 45.3x NM
Veev a Systems Inc VEEV 5,595 4,178 96.9% 76.4% NA 30.6% 28.7% 20.0% 11.8x 10.8x 8.9x 49.8x 78.1x
Medidata Solutions, Inc. MDSO 3,094 3,206 98.2% 34.2% 11.3% 17.1% 17.8% 10.4% 7.9x 6.7x 5.6x 34.2x 243.5x
Proofpoint, Inc. PFPT 3,058 3,146 92.8% 23.2% 133.8% 35.7% 36.7% NM 11.5x 8.4x 6.5x NM NM
Paycom Software, Inc. PAYC 2,891 2,999 94.7% 39.3% NA 48.8% 45.4% 19.5% 12.9x 8.8x 6.9x 60.1x 145.1x
Zendesk, Inc. ZEN 2,606 2,881 96.3% 52.6% NA 64.3% 48.4% NM 12.5x 8.4x 6.3x NM NM
Cornerstone Ondemand, Inc. CSOD 2,507 2,570 96.2% 38.7% (11.4%) 28.9% 25.6% NM 7.4x 5.9x 4.8x NM NM
LogMeIn, Inc. LOGM 2,154 2,287 95.7% 33.1% 189.9% 22.4% 22.9% 12.3% 7.9x 6.5x 5.6x 31.9x 157.1x
Atlassian Corp. Plc TEAM 5,527 2,268 85.2% NA NA 48.5% 30.7% 3.5% 12.1x 10.5x 8.1x NM NM
RealPage, Inc. RP 1,984 2,063 97.2% 55.1% 5.5% 15.8% 21.7% 11.7% 4.2x 3.5x 3.0x 21.5x NM
HubSpot, Inc. HUBS 1,902 2,037 95.9% 26.0% NA 57.0% 45.4% NM 10.5x 7.2x 5.5x NM NM
Median $3,445 $3,176 95.2% 27.0% 26.0% 29.8% 27.5% 12.0% 10.1x 8.1x 6.3x 38.6x 157.1x
Enterprise Market % of 52 1-Year Stock 3-Year Stock Revenue Growth LTM EBITDA Enterprise Value / Price /
Company Ticker Value ($mm) Cap ($mm) Week High Performance Performance LTM NTM Margin LTM Rev. 2016E Rev. 2017E Rev. LTM EBITDA Earnings
Large-Cap
SaaS
Small-Cap
SaaS
Data &
Analytics
IT Operations
Data Storage
IT Security
Software
Bellwethers
Communication
Enterprise
HCM
Marketing
PLM &
Engineering
SCM & Logistics
Energy
Financial
HCIT
Public Sector /
Non-Profit
PAGE | 24
TECHNOLOGY, MEDIA, & TELECOM
QUARTERLY SOFTWARE SECTOR REVIEW │ 3Q 2016
APPENDIX: SOFTWARE SECTOR PUBLIC COMPANY METRICS (CONT’D)
SMALL-CAP SAAS (Market Cap < $2Bn)
Xero Limited XRO-NZ $1,792 $1,935 92.6% 46.3% (10.2%) 67.2% 59.6% NM 12.8x 8.7x 6.2x NM NM
Ebix, Inc. EBIX 2,037 1,847 96.1% 128.0% 466.2% 23.9% 10.0% 37.0% 7.7x 7.0x 6.4x 20.1x 23.2x
CyberArk Software Ltd. CYBR 1,537 1,664 83.6% (3.1%) NA 56.1% 32.1% 24.5% 9.6x 7.2x 5.9x 33.7x 64.5x
RingCentral, Inc. RNG 1,588 1,414 92.2% 32.9% 38.5% 34.7% 26.1% NM 5.4x 4.3x 3.4x NM NM
Qualys, Inc. QLYS 1,242 1,351 96.1% 29.0% 80.5% 23.0% 20.6% 23.8% 7.6x 6.3x 5.3x 21.9x 85.2x
Alarm.com Holdings, Inc. ALRM 1,244 1,317 87.1% 145.2% NA 24.8% 17.4% 11.3% 6.0x 5.1x 4.3x 36.3x 111.9x
SPS Commerce, Inc. SPSC 1,129 1,246 93.8% 8.4% 7.4% 23.9% 21.9% 10.5% 7.1x 5.8x 4.9x 49.9x NM
Benefitfocus, Inc. BNFT 1,183 1,184 88.8% 33.5% (18.7%) 34.7% 27.1% NM 6.4x 5.0x 4.0x NM NM
Callidus Software Inc. CALD 954 1,141 84.8% 10.1% 99.7% 26.7% 18.2% 0.1% 5.5x 4.7x 3.9x 53.7x NM
Q2 Holdings, Inc. QTWO 1,032 1,140 93.3% 17.5% NA 37.6% 36.7% NM 9.5x 6.9x 5.4x NM NM
inContact, Inc. SAAS 867 874 99.9% 107.4% 72.8% 29.2% 18.7% 2.3% 3.9x 3.3x 2.8x 62.5x NM
Fiv e9, Inc. FIVN 804 824 96.6% 338.0% NA 25.0% 21.8% NM 6.2x 5.1x 4.3x NM NM
Instructure, Inc. INST 638 710 97.6% NA NA 65.0% 52.6% NM 8.7x 5.7x 4.0x NM NM
IntraLinks Holdings, Inc. IL 616 577 96.4% 21.6% 15.2% 7.9% 8.3% 10.0% 2.2x 2.1x 1.9x 15.8x NM
Workiv a, Inc. WK 707 542 95.2% 18.2% NA 28.9% 24.8% NM 4.9x 3.9x 3.2x NM NM
Hortonworks, Inc. HDP 370 493 36.6% (60.1%) NA 164.8% 45.6% NM 3.0x 2.1x 1.6x NM NM
Bazaarv oice, Inc. BV 436 490 98.8% 34.0% (38.8%) 4.5% 1.8% NM 2.2x 2.2x 2.0x NM NM
Xactly Corp XTLY 416 453 98.8% 74.2% NA 24.3% 27.6% NM 4.8x 4.4x 3.5x NM NM
MINDBODY, Inc. MB 708 388 96.5% 34.0% NA 44.8% 36.2% NM 7.0x 5.1x 4.0x NM NM
Model N, Inc. MODN 236 307 79.5% 12.3% 12.6% NA NA NA NM 2.2x 1.9x NM NM
Amber Road, Inc. AMBR 263 255 85.5% 129.2% NA 3.5% 9.9% NM 3.9x 3.6x 3.1x NM NM
AppFolio Inc APPF 629 214 97.3% 14.6% NA 57.3% 39.2% NM 8.4x 6.0x 4.6x NM NM
Castlight Health, Inc. CSLT 289 201 77.2% 3.2% NA 65.1% 33.3% NM 3.8x 2.9x 2.3x NM NM
Median $804 $824 93.8% 31.0% 15.2% 29.1% 25.4% 10.9% 6.1x 5.0x 4.0x 35.0x 74.8x
Enterprise Market % of 52 1-Year Stock 3-Year Stock Revenue Growth LTM EBITDA Enterprise Value / Price /
Company Ticker Value ($mm) Cap ($mm) Week High Performance Performance LTM NTM Margin LTM Rev. 2016E Rev. 2017E Rev. LTM EBITDA Earnings
Large-Cap
SaaS
Small-Cap
SaaS
Data &
Analytics
IT Operations
Data Storage
IT Security
Software
Bellwethers
Communication
Enterprise
HCM
Marketing
PLM &
Engineering
SCM & Logistics
Energy
Financial
HCIT
Public Sector /
Non-Profit
PAGE | 25
TECHNOLOGY, MEDIA, & TELECOM
QUARTERLY SOFTWARE SECTOR REVIEW │ 3Q 2016
APPENDIX: SOFTWARE SECTOR PUBLIC COMPANY METRICS (CONT’D)
DATA & ANALYTICS
Splunk Inc. SPLK $6,786 $7,895 87.7% 4.9% (4.6%) 48.3% 36.8% NM 8.6x 7.6x 5.9x NM NM
Teradata Corporation TDC 3,750 4,042 93.7% 10.2% (43.9%) (7.4%) (9.6%) 19.4% 1.5x 1.6x 1.7x 6.7x NM
Tableau Software, Inc. DATA 2,831 3,639 52.7% (57.6%) (22.6%) 48.5% 27.8% NM 4.3x 3.4x 2.8x NM NM
Verint Systems Inc. VRNT 2,737 2,376 75.7% (13.0%) 0.3% 0.2% (2.9%) 15.4% 2.6x 2.5x 2.3x 10.3x NM
Pegasystems Inc. PEGA 2,191 2,250 97.6% 20.1% 48.2% 15.7% 15.8% 12.9% 3.2x 2.8x 2.5x 19.9x 61.9x
MicroStrategy Incorporated MSTR 1,379 1,573 79.8% (16.0%) 56.3% (8.6%) (3.8%) 29.3% 2.6x 2.7x 2.6x 8.4x 14.9x
Inov alon Holdings, Inc. INOV 1,777 997 61.6% (27.8%) NA 20.9% 8.0% 32.8% 4.1x 3.8x 3.4x 11.7x 15.1x
PROS Holdings, Inc. PRO 688 687 88.9% 1.0% (34.2%) (9.5%) (10.5%) NM 4.1x 4.6x 4.3x NM NM
Median $2,464 $2,313 83.8% (6.0%) (4.6%) 7.9% 2.6% 19.4% 3.6x 3.1x 2.7x 10.3x 15.1x
IT OPERATIONS MANAGEMENT
Red Hat, Inc. RHT $14,219 $14,638 95.7% 10.4% 76.7% 14.7% 18.2% 39.3% 6.4x 6.0x 5.2x 26.0x 66.6x
CA, Inc. CA 13,040 13,859 94.5% 20.8% 10.5% (5.6%) 0.7% 38.0% 3.2x 3.2x 3.2x 8.3x 18.2x
Citrix Systems, Inc. CTXS 13,330 13,271 94.7% 21.6% 20.1% 4.2% 3.4% 26.2% 4.1x 3.9x 3.8x 10.8x 41.6x
Serv iceNow, Inc. NOW 12,652 13,020 86.7% 10.6% 53.7% 47.3% 37.0% NM 12.6x 9.2x 7.1x NM NM
VMware, Inc. VMW 24,163 9,125 89.1% (9.0%) (10.6%) 10.1% 5.3% 24.5% 3.6x 3.5x 3.3x 10.1x 9.2x
F5 Networks, Inc. FFIV 7,569 8,252 98.0% 6.6% 40.1% NA NA NA NM 3.7x 3.5x 9.9x NM
Micro Focus International plc MCRO-GB 7,574 6,544 89.3% 54.1% 127.4% 93.2% 20.0% 42.9% 9.6x 5.6x 5.4x 15.7x NM
Arista Networks, Inc. ANET 5,413 5,928 98.5% 39.5% NA 43.4% 31.7% 19.5% 6.5x 4.9x 4.1x 21.5x 49.8x
Software AG SOW-DE 3,159 3,348 100.0% 43.8% 19.0% 1.8% 2.7% 30.0% 3.3x 3.2x 3.1x 11.1x 21.7x
NetScout Systems, Inc. NTCT 2,711 2,691 72.6% (17.3%) 15.0% 110.6% 27.5% 14.8% 2.8x 2.3x 2.2x 10.1x NM
New Relic, Inc. NEWR 1,728 1,948 95.5% 2.9% NA 64.2% 40.6% NM 9.5x 7.3x 5.6x NM NM
Progress Software Corporation PRGS 1,241 1,319 91.3% 6.1% 3.4% 13.5% 9.2% 25.7% 3.1x 3.0x 2.9x 9.3x 153.4x
Radware Ltd. RDWR 382 601 79.1% (15.6%) (0.3%) (2.4%) (4.6%) 12.7% 1.8x 1.8x 1.7x 10.1x 32.4x
Median $7,569 $6,544 94.5% 10.4% 19.0% 14.1% 13.7% 25.9% 3.9x 3.7x 3.5x 10.1x 37.0x
Enterprise Market % of 52 1-Year Stock 3-Year Stock Revenue Growth LTM EBITDA Enterprise Value / Price /
Company Ticker Value ($mm) Cap ($mm) Week High Performance Performance LTM NTM Margin LTM Rev. 2016E Rev. 2017E Rev. LTM EBITDA Earnings
Large-Cap
SaaS
Small-Cap
SaaS
Data &
Analytics
IT Operations
Data Storage
IT Security
Software
Bellwethers
Communication
Enterprise
HCM
Marketing
PLM &
Engineering
SCM & Logistics
Energy
Financial
HCIT
Public Sector /
Non-Profit
PAGE | 26
TECHNOLOGY, MEDIA, & TELECOM
QUARTERLY SOFTWARE SECTOR REVIEW │ 3Q 2016
APPENDIX: SOFTWARE SECTOR PUBLIC COMPANY METRICS (CONT’D)
Enterprise Market % of 52 1-Year Stock 3-Year Stock Revenue Growth LTM EBITDA Enterprise Value / Price /
Company Ticker Value ($mm) Cap ($mm) Week High Performance Performance LTM NTM Margin LTM Rev. 2016E Rev. 2017E Rev. LTM EBITDA Earnings
DATA STORAGE
NetApp, Inc. NTAP $7,165 $9,982 99.2% 22.5% (16.8%) (9.2%) (2.9%) 13.9% 1.3x 1.3x 1.3x 6.5x 30.9x
Iron Mountain, Inc. IRM 15,250 9,880 90.4% 20.4% 39.1% (3.6%) 16.3% 25.8% 5.1x 4.4x 4.0x 16.6x 80.7x
Brocade Communications Systems, Inc. BRCD 4,453 3,700 84.4% (8.4%) 15.1% 2.4% 2.9% 20.7% 2.0x 1.9x 1.7x 6.7x 16.0x
CommVault Systems, Inc. CVLT 1,941 2,360 98.7% 53.8% (40.6%) (2.0%) 6.7% 2.1% 3.3x 3.1x 2.9x 22.4x NM
Barracuda Networks, Inc. CUDA 1,184 1,328 98.9% 60.4% NA 15.4% 7.5% 2.6% 3.7x 3.5x 3.2x 22.5x NM
Box, Inc. BOX 1,883 848 99.4% 32.7% NA 39.9% 30.6% NM 5.4x 4.9x 3.8x NM NM
Nimble Storage, Inc. NMBL 551 751 36.5% (60.8%) NA 41.5% 23.7% NM 1.6x 1.4x 1.1x NM NM
Carbonite, Inc. CARB 372 415 99.2% 38.9% 0.4% 11.4% 45.5% NM 2.7x 1.9x 1.8x NM NM
Median $1,912 $1,844 98.8% 27.6% 0.4% 6.9% 11.9% 13.9% 3.0x 2.5x 2.3x 16.6x 30.9x
IT SECURITY
Cisco Systems, Inc. CSCO $124,277 $159,055 99.3% 23.3% 36.5% 0.2% 1.1% 30.7% 2.5x 2.5x 2.5x 7.5x 14.8x
Symantec Corporation SYMC 12,648 15,623 99.0% 29.8% 1.8% (4.7%) 8.3% 28.2% 3.4x 3.2x 2.9x 8.6x NM
Palo Alto Networks, Inc. PANW 13,100 14,475 81.8% (7.2%) 253.6% 48.5% 33.3% NM 9.5x 8.3x 6.3x NM NM
Check Point Software Ltd. CHKP 12,241 13,308 86.3% (2.9%) 35.4% 9.0% 5.8% 52.4% 7.5x 7.1x 6.7x 13.2x 19.4x
VeriSign, Inc. VRSN 10,179 8,353 83.3% 9.5% 52.7% 4.9% 7.6% 63.0% 9.6x 8.9x 8.7x 14.5x 22.3x
Fortinet, Inc. FTNT 5,370 6,377 82.7% (14.2%) 77.1% 31.0% 26.7% 5.5% 5.3x 4.2x 3.5x 32.8x NM
Gemalto N.V. GTO-NL 6,086 5,766 85.6% 0.5% (41.9%) 26.6% 3.5% 16.8% 1.8x 1.7x 1.6x 10.5x 29.2x
Trend Micro Incorporated 4704-JP 3,561 4,863 77.6% (0.1%) (7.1%) 7.9% 26.5% 31.6% 3.5x 2.7x 2.6x 11.4x 27.5x
Proofpoint, Inc. PFPT 3,058 3,146 92.8% 23.2% 133.8% 35.7% 36.7% NM 11.5x 8.4x 6.5x NM NM
FireEye, Inc. FEYE 2,194 2,499 44.4% (54.9%) (63.5%) 46.4% 16.2% NM 3.5x 3.0x 2.6x NM NM
CyberArk Software Ltd. CYBR 1,537 1,664 83.6% (3.1%) NA 56.1% 32.1% 24.5% 9.6x 7.2x 5.9x 33.7x 64.5x
Qualys, Inc. QLYS 1,242 1,351 96.1% 29.0% 80.5% 23.0% 20.6% 23.8% 7.6x 6.3x 5.3x 21.9x 85.2x
Mimecast Limited MIME 1,000 1,042 95.2% NA NA 22.2% 23.0% 5.6% 7.0x 6.0x 4.9x NM NM
Varonis Systems, Inc. VRNS 682 794 98.3% 99.9% NA 25.5% 25.6% NM 5.4x 4.3x 3.6x NM NM
Rapid7 Inc. RPD 640 743 71.3% (20.7%) NA 43.8% 40.1% NM 5.8x 4.1x 3.3x NM NM
Cheetah Mobile, Inc. CMCM 1,608 460 58.3% (10.9%) NA 105.0% 11.1% 8.3% 2.7x 2.5x 2.0x 35.8x 16.4x
Median $3,310 $4,005 84.6% (0.1%) 36.5% 26.1% 21.8% 24.5% 5.6x 4.2x 3.6x 13.8x 24.9x
Large-Cap
SaaS
Small-Cap
SaaS
Data &
Analytics
IT Operations
Data Storage
IT Security
Software
Bellwethers
Communication
Enterprise
HCM
Marketing
PLM &
Engineering
SCM & Logistics
Energy
Financial
HCIT
Public Sector /
Non-Profit
Healthcare & Life Sciences
IndustrialsEnergy, Power & Infrastructure
Industrials
PAGE |
Harris Williams & Co. has a broad range of industry expertise, which create powerful opportunities. Our clients benefit form our deep-sector experience,integrated industry intelligence and collaboration across the firm, and our commitment to learning what makes them unique. For more information,visit our website at www.harriswilliams.com/industries.
HARRIS WILLIAMS & CO. OFFICE LOCATIONS
UNITED STATES EUROPE
BostonTwo International Place24th FloorBoston, Massachusetts 02110Phone: +1 (617) 482-7501
Cleveland1900 East 9th Street20th FloorCleveland, Ohio 44114Phone: +1 (216) 689-2400
Minneapolis222 South 9th StreetSuite 3350Minneapolis, Minnesota 55402Phone: +1 (612) 359-2700
Richmond (Headquarters)1001 Haxall Point9th FloorRichmond, Virginia 23219Phone: +1 (804) 648-0072
San Francisco575 Market Street31st FloorSan Francisco, California 94105 Phone: +1 (415) 288-4260
FrankfurtBockenheimer Landstrasse 33-3560325 FrankfurtGermanyPhone: +49 069 3650638 00
London63 Brook StreetLondon W1K 4HS, EnglandPhone: +44 (0) 20 7518 8900
NETWORK OFFICES
Beijing
Hong Kong
Mumbai
New Delhi
Shanghai
Aerospace, Defense & Government
Services
Building Products & Materials
Business Services
Consumer Specialty Distribution
Technology, Media & Telecom
Transportation & Logistics
TECHNOLOGY, MEDIA, & TELECOM
QUARTERLY SOFTWARE SECTOR REVIEW │ 3Q 2016
Technology, Media & Telecom
OUR FIRM
27
Washington, D.C.800 17th St. NW2nd FloorWashington, D.C. 20006Phone: +1 202-207-2300
PAGE | 28
TECHNOLOGY, MEDIA, & TELECOM
QUARTERLY SOFTWARE SECTOR REVIEW │ 3Q 2016
Harris Williams & Co. (www.harriswilliams.com) is a preeminent middle market investment bank focused on the advisory needs of clients worldwide. The firm has deep industryknowledge, 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.
Investment banking services are provided by Harris Williams LLC, a registered broker-dealer and member of FINRA and SIPC, and Harris Williams & Co. Ltd, which is authorisedand regulated by the Financial Conduct Authority. Harris Williams & Co. is a trade name under which Harris Williams LLC and Harris Williams & Co. Ltd conduct business.
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, FINANCIALINSTRUMENTS OR OTHER INVESTMENTS DISCUSSED IN THIS REPORT, AND SHALL NOT HAVE ANY LIABILITY OR RESPONSIBILITY FOR ANY STATEMENTS MADE IN THE REPORT OR FOR ANYFINANCIAL STATEMENTS, FINANCIAL PROJECTIONS OR OTHER FINANCIAL INFORMATION CONTAINED OR ATTACHED AS AN EXHIBIT TO THE REPORT. FOR MORE INFORMATION ABOUTTHE MATERIALS PROVIDED BY SUCH THIRD PARTIES, PLEASE CONTACT US AT THE ABOVE ADDRESSES OR NUMBERS.
The information and views contained in this report were prepared by Harris Williams & Co. (“Harris Williams”). It is not a research report, as such term is defined by applicable lawand 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 financialinstruments or to participate in any particular trading strategy. The information contained herein is believed by Harris Williams to be reliable, but Harris Williams makes norepresentation 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 bankingservices 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 aresubject 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 decisionsusing their own independent advisors as they believe necessary and based upon their specific financial situations and investment objectives. Also, past performance is notnecessarily 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 writtenconsent.
Copyright© 2016 Harris Williams & Co., all rights reserved.
HARRIS WILLIAMS & CO.
FactSet.
S&P Capital IQ.
PNC Capital Markets.
S&P LCD stats.
PitchBook.
HW&Co. proprietary transaction information.
SOURCES
DISCLOSURES