Upload
lyhanh
View
215
Download
2
Embed Size (px)
Citation preview
See Appendix of this report for our important Disclosures and Terms of Readership.Sources of exhibits herein are based on company reports and DeepDive | Everest Group research, unless otherwise noted. EGR-2017-14-PD-2084
IT Services Forecaster™Preview Deck
February 2017
Proprietary & Confidential. © 2017, DeepDive Equity Research | Everest Global, Inc. EGR-2017-14-PD-2084
Our research offerings for global services
Finance & Accounting
Procurement
Human Resources
Recruitment & Talent Acquisition
PricePoint™
Global Sourcing
Locations Insider™
Contact Center
Transaction Intelligence
Healthcare & Life Sciences ITS Application Services
Cloud & Infrastructure
BFSI* Business Process
BFSI* Information Technology
Service Optimization Technologies
Healthcare & Life Sciences BPS
Digital Services
Market Vista™
Global services tracking across functions, sourcing models, locations, and service
providers – industry tracking reports also available
IT Services Forecaster™
Subscription information
In addition to published research, a subscription may include analyst inquiry, data
cuts, and other services
If you want to learn whether your organization has a subscription agreement or
request information on pricing and subscription options, please contact us
Custom research capabilities
Benchmarking | Pricing, delivery model,
skill portfolio
Peer analysis | Scope, sourcing models,
locations
Locations | Cost, skills, sustainability,
portfolio – plus a tracking tool
Tracking services | Service providers,
locations, risk
Other | Market intelligence, service
provider capabilities, technologies,
contract assessment
Corporate Headquarters
Office: +1-214-451-3000
European Headquarters
Office: +44-207-129-1318
Delhi Office
Office: +91-124-284-1000
* Banking, financial services, and insurance
Proprietary & Confidential. © 2017, DeepDive Equity Research | Everest Global, Inc. EGR-2017-14-PD-2084 3
Introduction and research methodology
1 Multi-pronged research includes our studies of: buyer behavior, contract signings, financial patterns, pricing trends, disruptive forces, and service provider views and
strategies.
Introduction
The IT services industry is experiencing heightened change, while industry executives and investors wrestle with the “black box” nature of
the industry, facing shortcomings in answering basic yet critical questions, including:
How fast are the industry’s key segments actually growing? How much growth is from currency and acquisition impacts?
Who is gaining and losing market share?
Where is acceleration/deceleration occurring? What are the drivers?
To help address these topics, DeepDive | Everest Group has developed (and is continuing to refine) a team and systematic
methodology to:
1. Examine detailed industry growth trends in organic, constant currency terms
2. Forecast industry and market segment growth rates
3. Measure performance vs. peers for major IT services players
Methodology
Collect data Segment Remove noise Forecast Benchmark
Update detailed
models of Service
Providers’ (SP)
financial results
Dissect revenues
into 19 market
segments
Analyze and account
for the growth impacts
of currency moves
and acquisitions
Coalesce multi-
pronged research1
into growth forecasts
for industry and
market segments
Track performance
trends of key IT
services players
against peers and
within market
segments
Proprietary & Confidential. © 2017, DeepDive Equity Research | Everest Global, Inc. EGR-2017-14-PD-2084 4
Quarterly report examining real growth and drivers for the IT services
industry, 19 underlying market segments (i.e., verticals, regions, service
types, and digital vs. traditional), and 20 major service providers.
Growth Trends
Report
Report conveying our 1-year and 3-year forecasts for the industry and 19
market segments, along with key drivers of acceleration and deceleration.Growth Forecast
Report
Company-specific dashboards to benchmark and convey how key service
providers are performing against relevant peer groups. Company-Specific
Benchmarks
Outputs of our IT Services Forecaster researchOur IT Services Forecaster materials provide insights into the true growth of IT services industry, its market
segments, and its major players
Proprietary & Confidential. © 2017, DeepDive Equity Research | Everest Global, Inc. EGR-2017-14-PD-2084 5
Our segmentation approachOur research is tracking and forecasting “real” growth across 19 market segments
1 “Others” segment includes smaller verticals (e.g., Transport, Services, Leisure) that are not covered in other verticals
Note: Growth figures herein are in organic, constant currency terms (unless otherwise noted), as our primary aim is to convey growth trends excluding noise stemming
from currency and acquisition impacts
Source: DeepDive | Everest Group (2017)
Services
Consulting & Systems Integration
Application Outsourcing
Infrastructure Outsourcing
Business Process Outsourcing
Engineering Services
Products & Platforms
Verticals
Banking, Financial Services & Insurance
Healthcare & Life Sciences
Technology, Media & Telecom
Public Sector
Manufacturing, Distribution, & Retail
Energy, Resources, and Utilities
Geographies
Americas
Europe
Asia Pacific
Rest of World
IT Services Segmentation
Others(1)
Reported
Constant currency (CC)
Organic
Organic CC
Growth
(YoY, QoQ, Forecasts)Industry
Segment-
specific
Company-
specific
Growth Outputs
Digital vs. Traditional
Proprietary & Confidential. © 2017, DeepDive Equity Research | Everest Global, Inc. EGR-2017-14-PD-2084 6
Demystifying the IT services landscape DeepDive Equity Research and Everest Group have joined forces to distinctively analyze the real health of the IT services
industry and its underlying segments
Track growth results
and remove noise
Translate into forecasts
by market segment
Conduct research on
growth drivers
Real growth
Constant currency, organic growth
benchmarks for IT services industry in
aggregate, as well as constituent market
segments – i.e., by service type, vertical,
and region, and by provider categories on a
quarterly basis
Growth forecasts
Projections of growth for the industry and
market segments
Buyer behavior
Tracking (via surveys, interviews,
interactive group sessions) of buyers’
perceptions/patterns and demand outlook
Profitability trends
Analysis of margins, returns, pricing,
accounting, and operational metrics to
understand underlying profitability trends
Benchmarks / scorecards
Evaluations of the earnings results of IT
services firms; Comparisons of the overall
and segment-level growth rates of key firms
to relevant peer groups
Contract signings
Analysis of contract signings trends,
leveraging our proprietary Transactions
Intelligence™ database
Financial patterns
Analysis of underlying growth and financial
patterns of service providers
Disruptive forces
Research on disruptive industry forces
(e.g., automation, cloud, new entrants)
Pricing insights
Analysis of pricing trends to project the
impacts on growth and profitability
Service provider views and strategies
Tracking of competitive trends and
strategies of service providers
Profitability forecasts
Projections of profitability for key players
and market segments
Proprietary & Confidential. © 2017, DeepDive Equity Research | Everest Global, Inc. EGR-2017-14-PD-2084 7
Service Providers (SPs) being trackedOur research currently tracks 20 of the largest publicly-traded IT services businesses, which collectively
account for over $200 billion in annual IT services revenues
Note: We track IBM Global Services as two separate services business – i.e., IBM Global Technology Services (GTS) and IBM Global Business Services (GBS)
System Integration Heritage
Infrastructure Heritage
Applications Heritage
Midsized
GBS
GTS
Proprietary & Confidential. © 2017, DeepDive Equity Research | Everest Global, Inc. EGR-2017-14-PD-2084 8
Overall Industry: Recent growth vs. historyThe industry’s latest organic CC growth of 3.1% Y/Y reflects sequential (i.e., Q/Q) deceleration of 1.0
percentage point and one-year deceleration of 0.8 percentage point.
2.6% 2.5% 2.5%
3.2%
2.6%3.0%
3.9%
3.3%
4.5%4.1%
3.1%
-3.0%
-2.0%
-1.0%
0.0%
1.0%
2.0%
3.0%
4.0%
5.0%
6.0%
7.0%
C1Q14 C2Q14 C3Q14 C4Q14 C1Q15 C2Q15 C3Q15 C4Q15 C1Q16 C2Q16 C3Q16
Y/Y revenue growth in
organic constant currencyY/Y growth in reported revenues
IT services industry1 Y/Y revenue growth
0.8 percentage point of Y/Y deceleration
1.0 percentage
point of Q/Q
deceleration
1 We’ve analyzed the growth results of 20 major services businesses as a proxy for industry growth
Source: DeepDive | Everest Group (2017), Company Reports
Proprietary & Confidential. © 2017, DeepDive Equity Research | Everest Global, Inc. EGR-2017-14-PD-2084 9
0.6% 0.4%
-0.3% -0.8% -1.0%-1.4% -2.2%
Healthcare &Lifesciences
Tech, media &Telecom
Mfg, Distribution& Retail
Energy,Resources &
Utilities
Public SectorOthers2BFSI1
Verticals
-0.3%-1.3%
-1.5% -1.7%
SI HeritagePeer Group
Infra HeritagePeer Group
MidsizedPeer Group
Apps HeritagePeer Group
Service
Provider
Groups
Sequential change in growth by segmentsSequential growth deceleration occurred in: All of 4 service provider groups, 5 of 7 verticals, 4 of 6 service types, and 2 of 4 regions
Sequential change in Y/Y growth in organic, CC
0.5% 0.2%
-0.6% -0.8%-1.2%
EngineeringServices
BPO AppOutsourcing
Consulting &SI
InfraOutsourcing
Products &Platforms
-12.6%
Service
Types
2.2% 0.6%
-1.8%-3.3%
Rest of the World Americas Asia Pacific Europe
Regions
1 BFSI – Banking, Financial Services & Insurance;
2 Others: include smaller verticals not covered in other major segments – Transport, Services, Leisure etc.
Source: DeepDive | Everest Group (2017), Company Reports
Acceleration Deceleration
Proprietary & Confidential. © 2017, DeepDive Equity Research | Everest Global, Inc. EGR-2017-14-PD-2084 10
23.1%
17.2%14.5%
9.7% 9.4% 8.8%7.3% 7.0% 7.0%
4.1% 3.6% 3.1% 2.4% 2.1% 1.8% 0.9%
-2.5% -3.0%-4.9%
-6.4% -6.7%
EP
AM
Virtu
sa
Luxo
ft
Co
gniz
an
t
HC
L
Info
sys
Acce
ntu
re
Gen
pact
TC
S
Te
ch
Mah
indra
Wip
ro
To
tal In
dustr
y
CG
I
Ca
pge
min
i
Ato
s
IBM
GT
S
IBM
GB
S
HP
E-E
S
Synte
l
CS
C
Un
isys
Y/Y growth in organic, CC
Sequen-
tial
change in
Y/Y
growth
-4.3
ppts.
-2.2
ppts.
-7.0
ppts.
-0.4
ppt.
1.7
ppts.
-3.2
ppts.
-1.1
ppts.
2.0
ppts.
-3.1
ppts.
-0.9
ppt.
-1.9
ppts.
-1.0
ppt.
2.2
ppts.
-1.7
ppts.
-0.2
ppt.
0.0
ppt.
0.7
ppt.
-4.0
ppts.
-7.3
ppts.
-2.2
ppts.
-0.6
ppt.
Annual
change in
Y/Y
growth
-6.1
ppts.
-7.3
ppts.
-14.7
ppts.
-9.0
ppts.
-4.1
ppts.
-4.7
ppts.
-2.4
ppts.
0.0
ppt.
-4.6
ppts.
4.2
ppts.
-4.0
ppts.
-0.8
ppt.
5.5
ppts.
0.6
ppt.
1.2
ppts.
-0.1
ppt.
2.5
ppts.
0.0
ppt.
-17.5
ppts.
0.8
ppts.
-7.7
ppts.
>100 Bps above Industry -100 Bps to +100 Bps vs. Industry >100 Bps below Industry
20 Major Service Businesses: Growth and change in growth
Source: DeepDive | Everest Group (2017), Company Reports
Proprietary & Confidential. © 2017, DeepDive Equity Research | Everest Global, Inc. EGR-2017-14-PD-2084 11
EPAM
Virtusa
Luxoft
Cognizant
HCL
Infosys
Accenture
Genpact
TCS
Tech Mahindra
Wipro
Total Industry
CGI
Capgemini
Atos
IBM GTS
IBM GBS
HPE-ES
Syntel
CSC
Unisys
-7%
-6%
-5%
-4%
-3%
-2%
-1%
0%
1%
2%
3%
-8% 0% 8% 16% 24%
Y/Y growth in organic CC (3Q 2016)
Seq
uen
tial
ch
an
ge i
n Y
/Y g
row
th
Share gainShare loss
Acce
lera
tion
Decele
ratio
n20 Major Service Businesses: 3Q16 leaders vs. laggards
Source: DeepDive | Everest Group (2017), Company Reports
Proprietary & Confidential. © 2017, DeepDive Equity Research | Everest Global, Inc. EGR-2017-14-PD-2084 12
1 Accenture (using F4Q16 ending August 2016), IBM-GBS, CGI, Capgemini
Source: DeepDive | Everest Group (2017), Company Reports
SI Heritage Peer Group: Latest growth vs. recent historyThe SI Peer Group grew by 3.3%, reflecting sequential deceleration of 0.3 percentage point
0.9% 1.5%
2.4%2.9% 2.7% 2.7% 2.7%
2.2%
4.3%3.6%
3.3%
-4.0%
-2.0%
0.0%
2.0%
4.0%
6.0%
C1Q14 C2Q14 C3Q14 C4Q14 C1Q15 C2Q15 C3Q15 C4Q15 C1Q16 C2Q16 C3Q16
Y/Y growth in organic, CC Y/Y growth in reported revs
Systems Integration Heritage Peer Group1 Y/Y revenue growth (last 11 quarters)
Proprietary & Confidential. © 2017, DeepDive Equity Research | Everest Global, Inc. EGR-2017-14-PD-2084 13
Infrastructure Heritage Peer Group: Latest growth vs. recent historyAfter the prior two quarters were aided by easy growth comparisons, the Infrastructure Heritage Group’s Y/Y
growth dropped back to negative territory
1 IBM-GTS, HPE-ES, CSC, Atos, Unisys
2 For HPE-ES, using F3Q (quarter ending July) in the calculations
Source: DeepDive | Everest Group (2017), Company Reports
-1.5% -1.8%-2.4% -2.3%
-3.8%-3.2%
-1.0% -0.6%
0.4% 0.3%
-1.0%
-10.0%
-8.0%
-6.0%
-4.0%
-2.0%
0.0%
2.0%
4.0%
C1Q14 C2Q14 C3Q14 C4Q14 C1Q15 C2Q15 C3Q15 C4Q15 C1Q16 C2Q16 C3Q16
Infrastructure Heritage Peer Group1 Y/Y revenue growth (last 11 quarters)
Y/Y growth in organic, CC Y/Y growth in reported revs
Proprietary & Confidential. © 2017, DeepDive Equity Research | Everest Global, Inc. EGR-2017-14-PD-2084 14
12.9%
11.5%10.4%
12.3% 12.3%13.2% 13.1%
10.6% 9.9%9.5%
7.8%
0.0%
2.0%
4.0%
6.0%
8.0%
10.0%
12.0%
14.0%
16.0%
C1Q14 C2Q14 C3Q14 C4Q14 C1Q15 C2Q15 C3Q15 C4Q15 C1Q16 C2Q16 C3Q16
Y/Y growth in organic, CC Y/Y growth in reported revs
Applications Heritage Peer Group: Latest growth vs. recent historyGrowth of the Applications Heritage Peer Group weakened for the fifth consecutive quarter to reach 7.8%
Applications Heritage Peer Group1 Y/Y revenue growth (last 11 quarters)
1 TCS, Cognizant, Infosys, Wipro, HCL
Source: DeepDive | Everest Group (2017), Company Reports
Proprietary & Confidential. © 2017, DeepDive Equity Research | Everest Global, Inc. EGR-2017-14-PD-2084 15
13.4%12.2%
14.3%15.1%
12.5% 12.0%
8.8% 8.9%9.7%
8.7%
7.2%
0.0%
2.0%
4.0%
6.0%
8.0%
10.0%
12.0%
14.0%
16.0%
18.0%
20.0%
C1Q14 C2Q14 C3Q14 C4Q14 C1Q15 C2Q15 C3Q15 C4Q15 C1Q16 C2Q16 C3Q16
Y/Y growth in organic, CC Y/Y growth in reported revs
Midsized Peer Group: Latest growth vs. recent historyGrowth in the midsized group declined by 1.5 percentage points sequentially to reach 7.2%
Mid-sized Peer Group1 Y/Y revenue growth (last 11 quarters)
1 Genpact, EPAM, Tech Mahindra, Syntel, Luxoft, Virtusa
Source: DeepDive | Everest Group (2017), Company Reports
Proprietary & Confidential. © 2017, DeepDive Equity Research | Everest Global, Inc. EGR-2017-14-PD-2084 16
Revisions to our growth forecastsDue to changes in demand drivers that seem unnoticed on Wall Street, we are revising our NTM
industry growth forecast of X% down to Y%.
3.1%
Latest Industry Growth
3.0%2.8%
Prior Revised
1.9% 1.9%
Prior Revised
NTM* Forecast Following 2-Yrs Forecast
* NTM denotes Next 12 months
Source: DeepDive | Everest Group (2017), Company Reports
About Deep Dive Equity Research
Headed by perennial #1 stock analyst Rod Bourgeois, DeepDive Equity Research provides in-
depth research on enterprise tech sector shifts and stock-specific controversies, with a
particular focus on IT services stocks. DeepDive’s differentiated research approach entails
unsurpassed industry expertise, proprietary pattern recognition of stock and fundamental
tendencies, access to significant industry network, and refined financial modeling and metrics
analyses. Stocks/businesses tracked by DeepDive include Accenture, Cognizant, Infosys,
CSC, Genpact, CGI, IBM Global Services, HP Services, Xerox Services, Unisys, TCS, Wipro,
HCL, EPAM, Capgemini, Atos, Luxoft, Virtusa, Syntel, Tech Mahindra, EXL, WNS, ADP,
Paychex, and CSRA. See www.DDEresearch.com for more information.
About Everest Group
Everest Group is a consulting and research firm focused on strategic IT, business services, and
sourcing. We are trusted advisors to senior executives of leading enterprises, providers, and
investors. Our firm helps clients improve operational and financial performance through a
hands-on process that supports them in making well-informed decisions that deliver high-
impact results and achieve sustained value. Our insight and guidance empowers clients to
improve organizational efficiency, effectiveness, agility, and responsiveness. What sets Everest
Group apart is the integration of deep sourcing knowledge, problem-solving skills and original
research. Details and in-depth content are available at www.everestgrp.com.
DeepDive | Everest Group Collaboration
DeepDive Equity Research and Everest Group have formed a research partnership. The two
firms are collaborating to develop unique IT services data sets, forecast industry growth rates,
conduct primary research, extend our intelligence on IT services contract signings, and analyze
industry shifts caused by enterprise technology changes.
More Information
Rod Bourgeois, [email protected]
Jimit Arora, [email protected]
Proprietary & Confidential. © 2017, DeepDive Equity Research | Everest Global, Inc. EGR-2017-14-PD-2084 18
Disclosure Appendix and Terms of Readership (page 1 of 3)
Distribution
This research report and all information contained within is intended for institutional clients of DeepDive Equity Research and qualified prospective
institutional clients, and redistribution is prohibited without the consent of DeepDive Equity Research, LLC
DeepDive Equity Research serves clients in the categories of paid research subscribers, consultation clients, and bespoke research clients. In addition,
DeepDive Equity Research intends to periodically publish Highlights Reports to a broad audience, referred to as free research subscribers
The Detailed Reports of DeepDive Equity Research are available to paid research subscribers, and our consultations and bespoke research services are
available to a limited client base. Consultation and bespoke research clients often will have access to the evolution of certain of our research-based
views, which may be material, in advance of the publication of these views in our Detailed Reports and Highlights Reports. Also, bespoke research
clients have advanced access to certain research materials used in our reports. Further, paid research subscribers generally have access to our views
and research materials (e.g., published in our Detailed Reports) in advance of free subscribers (which receive free Highlights Reports).
More information is available upon request concerning the views and research materials accessible to our free subscribers, paid subscribers, consultation
clients, and bespoke research clients
Analyst Certification
I, Rod Bourgeois, hereby certify that the views expressed in the foregoing research report accurately reflect my personal views about the subject
securities and issuer(s) as of the date of this report. I further certify that no part of my compensation was, is or will be directly, or indirectly, related to the
specific recommendations or views contained in this report
Financial Interests
Neither I, Rod Bourgeois, nor a member of my household has purchased the security (ies) which is/are the subject of this research report. Neither I, nor a
member of my household is an officer, director, or advisory board member of the issuer(s) or has another significant affiliation with the issuer(s) that is/are
the subject of this research report. I do not know or have reason to know at the time of this publication of any other material conflict of interest related to
the issuer(s) that is/are the subject of this research report
Company Disclosures
Excluding possible holdings in stock market index funds or mutual funds, DeepDive Equity Research LLC and Rod Bourgeois have no long or short
position in any security of any of the companies that are the subject of this research report. DeepDive Equity Research LLC and Rod Bourgeois have no
contractual relationship with, nor have we received any compensation from, any of the companies that are the subject of this report, except that these
companies may subscribe to our research reports
Proprietary & Confidential. © 2017, DeepDive Equity Research | Everest Global, Inc. EGR-2017-14-PD-2084 19
Disclosure Appendix and Terms of Readership (page 2 of 3)
Risks to Investment Conclusions
There are fundamental risks to our overarching IT services industry views, which are somewhat cautious relative to views commonly conveyed on the
Street: Cyclical improvements could drive demand upside. Share gains by individual stocks could offset industry headwinds. Firms able to distinctively
capitalize on digital demand can achieve growth upside
Also, beginning in October 2015, we contended Cognizant’s growth expectations for 2016 were too high. Now, the main risk to this view is that
Cognizant’s 2016 growth expectations have implicitly dropped to below the formal consensus estimates. Similarly, in July 2016, we made a negative call
about INFY’s ability to achieve its growth estimates and guidance. After subsequent reductions in INFY’s growth outlook and valuation, INFY now faces
lower expectations
Important Disclosures
DeepDive Equity Research is an independent research firm and is not a registered investment advisor and is not acting as a broker dealer under any
federal or state securities laws.
DeepDive Equity Research is a member of IRC Securities’ Research Prime Services Platform. IRC Securities is a FINRA member broker-dealer
registered with the Securities and Exchange Commission and certain states that is focused on supporting the independent research industry. Certain
personnel of DeepDive Equity Research, (i.e., Rod Bourgeois, Head of Research & Consulting) are registered representatives of IRC Securities. As
registered representatives and independent contractors of IRC Securities, such personnel may receive commissions paid to or shared with IRC Securities
from securities firms that may share commissions with IRC Securities in accordance with applicable SEC and FINRA requirements
As registered representatives of IRC Securities, our analysts must follow IRC Securities’ Written Supervisory Procedures. Notable compliance policies
include (1) prohibition of insider trading or the facilitation thereof, (2) maintaining client confidentiality, (3) archival of electronic communications, and (4)
appropriate use of electronic communications, amongst other compliance related policies
DeepDive Equity Research does not have the same conflicts that traditional sell-side research organizations have because DeepDive Equity Research
(1) does not conduct investment-banking activities, (2) does not manage any investment funds, and (3) our clients are institutional investors and industry
professionals
Terms of Readership
By reading this report or excerpts of this report, you agree to the terms cited in this Disclosure Appendix
You agree that the use of the research of DeepDive Equity Research LLC is at your own risk. The contents of this report are presented “as is,” without
warranty of any kind, whether express or implied. The author of this report and DeepDive Equity Research LLC make no representation and specifically
disclaim all warranties, express, implied, or statutory, concerning the timeliness, accuracy, or completeness of any research content or concerning the
outcomes to be obtained from its use. Under no circumstances should DeepDive Equity Research LLC or any affiliated party be liable for any financial
losses (e.g., direct or indirect trading losses) that might be caused by the contents of this report. The materials published by DeepDive Equity Research
LLC are not offers to sell or a solicitation of an offer to buy any security
Proprietary & Confidential. © 2017, DeepDive Equity Research | Everest Global, Inc. EGR-2017-14-PD-2084 20
Disclosure Appendix and Terms of Readership (page 3 of 3)
Terms of Readership (continued)
You agree to do your own research before making any investments or trades, and you represent to DeepDive Equity Research LLC that you have
adequate sophistication as an investor to evaluate the research contents in this report. You agree that you will not convey this report or excerpts from it to
any other person unless that person has agreed to be bound by these same Terms of Readership. If you read any contents of this report while acting as
agent for any other person or firm, you are binding your principal to these same Terms of Readership
All opinion and analysis in this report are subject to change without notice. DeepDive Equity Research does not commit to update or add to any of this
report’s content
The research of DeepDive Equity Research draws on financial disclosures of companies. Due to complications that often exist with these disclosures
(e.g., restatements, pro forma adjustments, sometimes conflicting data, extraordinary impacts, rounding), certain numbers used in our research may be
imprecise, despite our efforts to reconcile disclosures
If you are in the United Kingdom, you confirm that you are reading the research of DeepDive Equity Research LLC as or on behalf of: (A) an investment
professional falling within Article 19 of the Financial Services and Markets Act 2000 (Financial Promotion) Order 2005 (the "FPO"); or (B) high net worth
entity (such as a company with net assets of GBP 5 million or a high value trust) falling within Article 49 of the FPO
Disclosures concerning Everest Group
Everest Group has not analyzed, or otherwise opined upon, the securities of any company mentioned in this report or provided information reasonably
sufficient upon which to make an investment decision. All ratings, target prices, valuations, forecasts of potential revenues, earnings and market share, as
well as the investment conclusions and supporting analyses, are solely the responsibility of Rod Bourgeois and DeepDive Equity Research
Everest Group is not a broker-dealer or investment advisor. Everest Group’s contributions to this report are for informational purposes, not for investment
decision making purposes. The report is a research and information tool that may reflect one or a limited number of perspectives that may not represent
all or prevailing opinions; it is not meant as a specific guide to action; and it should not be relied on as a sole basis for decision making. All information in
this report is provided on an “as is” basis, and Everest Group expressly disclaims all warranties, express or implied, statutory or otherwise, including
without limitation, any implied warranties of merchantability or fitness for a particular purpose, and warranties as to noninfringement, accuracy,
completeness or adequacy of information. No communication of Everest Group or any of its employees, licensors or third-party information providers shall
create any warranty. The report speaks as of the date of its preparation and publication, and Everest Group does not undertake to advise the reader of
any change in the information or views contained therein