Upload
others
View
5
Download
0
Embed Size (px)
Citation preview
1
Consumer, Corporate & Banking (CCB)
Card Payments Processing Remittance Network Infrastructure and
Support Services Leading Providers Include:
– PayPal – Visa
Payments
Banking Infrastructure Support – Service Bureau and Software
Specific Product Areas – Lending and Insurance
Leading Providers Include: – FIS – Fiserv
Bank and Insurance Systems
Securities Exchange Non-Traditional Trading
Platforms Leading Providers Include:
– CME – ICE
Trading Venues
Online / Retail Brokers Inter-Dealer Brokers Leading Providers Include:
– Charles Schwab – ICAP
Brokerage Related
Consumer, Corporate & Banking (CCB) Securities & Capital Markets (SCM)
Industry Specific IT Services Providers
Payroll Processors HR and Benefit Service
Providers Leading Providers Include:
– ADP – Paychex
HR & Payroll
Database Services Analytics Leading Providers Include:
– Equifax – Experian
Consumer & Business Analytics
Transaction Processors Infrastructure Providers Leading Providers Include:
– Broadridge – State Street
Infrastructure
Securities Data Vendors Trading Analytics Leading Providers Include:
– IHS Markit – S&P Global
Market Data & Analytics
Leading Providers Include: – Cerner – Emdeon
Healthcare
Leading Providers Include: – VeriSign – Akamai Technologies
Internet
Leading Providers Include: – Amdocs – Convergys
Telecommunications
Leading Providers Include: – Cognizant – Genpact
General
Financial Technology – Overview
2
$163
$77
$185
$45
$131 $145
$125
$66 $57 $70 $69
$52
0
500
1,000
1,500
2,000
2,500
020406080
100120140160180200
$220
Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 QTD
Global Announced Tech M&A Volume Global Qtrly. Announced Tech M&A Volume
Global Announced Tech LBO Volume Global Qtrly. Announced Tech LBO Volume
42
# of Deals with a Value > $1 Billion
($ in billions) ($ in billions)
($ in billions)
($ in billions)
# of Deals with a Value > $1 Billion
8
# of Deals with a Value > $1 Billion
# of Deals with a Value > $1 Billion
0
49 14 22 30 39 32 37 58 55 41 69
10 2 4 6 7 4 13 14 7 8 12
Source: CapitalIQ. Note: LTM and QTD as of February 28, 2018. (1) Green bar represents Dell Inc’s LBO deal value of $20.5 billion; announced on February 5, 2013. (2) Green bar represents Avago’s deal of $37 billion to buy Broadcom; announced on May 28, 2015. (3) Green bar represents Dell’s acquisition of EMC Corporation for $65.8 billion; announced October 12, 2015. (4) Green bar represents Microsoft’s acquisition of LinkedIn for $24.6 billion; announced on June 13, 2016. (5) Green bar represents Qualcomm’s acquisition of NXP Semiconductors for $47.6 billion; announced on October 27, 2016.
2015
(2)
(1)
$69
(3)
(4)
(2) (3)
(4)(5)
2016
(5)
2015 2016
2017
9 16 9 19 7 22 11 15 25 6 15
2017
1 1 3 2 0 5 1 5 2 3 3
-
- - --
-
$264
$140 $139 $159$209
$166$199
$257
$498$447
$262 $282
2,000
3,000
4,000
5,000
6,000
7,000
8,000
9,000
050
100150200250300350400450500
$550
'07 '08 '09 '10 '11 '12 '13 '14 '15 '16 '17 LTM
7
2018
-
-
$10
$18
$9
$2
$16
$13
$7
$4
$8
$4
$7
$1
0
50
100
150
0
5
10
15
$20
Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 QTD
$15 $14
$24 $27
$15
$63
$41 $43$38
$23 $22
200
250
300
350
400
450
0
10
20
30
40
50
60
$70
'07 '08 '09 '10 '11 '12 '13 '14 '15 '16 '17 LTM2018
Global M&A Market, Tech – Global Tech M&A Volumes In Q4 2017 Remained Strong, Driven by Transactions Greater than $1 Billion
Volume # of Deals Volume # of Deals
Volume # of Deals Volume # of Deals
3
$5 $6
$17$16
$8
$28$32
$28
$9$12
0
40
80
120
160
200
0
5
10
15
20
25
30
35
$40
'07 '08 '09 '10 '11 '12 '13 '14 '15 '16 '17 LTM
$87
$44
$22
$83$76
$41
$18 $18$21
$39 $40
200
300
400
500
600
700
0
10
20
30
40
50
60
70
80
$90
Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 QTD
# of Deals with a Value > $1 Billion
U.S. Announced Tech M&A Volume U.S. Qtrly. Announced Tech M&A Volume
24 # of Deals with a Value > $1 Billion
($ in billions) ($ in billions)
5 26 6 12 20 25 15 24 42 31 22 43
Source: CapitalIQ. Note: LTM and QTD as of February 28, 2018. (1) Green bar represents Dell Inc’s LBO deal value of $20.5 billion; announced on February 5, 2013. (2) Green bar represents Avago’s deal of $37 billion to buy Broadcom; announced on May 28, 2015. (3) Green bar represents Dell’s acquisition of EMC Corporation for $65.8 billion; announced on October 12, 2015. (4) Green bar represents Microsoft’s acquisition of LinkedIn for $24.6 billion; announced on June 13, 2016.
2015
(1)
2016
U.S. Announced Tech LBO Volume U.S. Qtrly. Announced Tech LBO Volume ($ in billions) ($ in billions)
5
# of Deals with a Value > $1 Billion # of Deals with a Value > $1 Billion 0 5 1 2 5 5 2 8 9 5 4 10
2015 2016
(2) (4) (3)
2017
9 11 7 5 11 4 14 16 2 5 4
2017
2 1 1 2 1 0 4 4 2 0 1
$152
$68 $69$94
$122
$69
$121
$165
$223
$96
$124
0
600
1,200
1,800
2,400
3,000
0
30
60
90
120
150
180
210
240
$270
'07 '08 '09 '10 '11 '12 '13 '14 '15 '16 '17 LTM
(3) $316 (2)
(4)
$136
2018
(1) $48 $52
$8
$15
$5
$1
$11$10
$6
$1
$4
$2$3
$1
0
10
20
30
40
50
60
0
2
4
6
8
10
12
14
$16
Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 QTD2018
U.S. M&A Market, Tech – Total U.S. Tech M&A Volume Was Weighted More Towards the Middle Market in 2017 Versus Prior Years
Volume # of Deals Volume # of Deals
Volume # of Deals Volume # of Deals
4
Source: AMG data services, FactSet and CapitalIQ. Note: Market data as of February 28, 2018. LTM as of February 28, 2018.
Equity Mutual Fund Flows
($ in billions) ($ in billions)
(volume in billions)
Monthly Volume
Equity Market Indices LTM
NASD S&P
DJIA
S&P 13.3% (2,714)
NASD 23.2% (7,273)
2016 2013 2014 2015 2018 2016
DJIA 18.5% (25,029)
DJIA
NYSE Volume Since 2007
Two-Year IPO Volume
2017 2017 2018
80%85%90%95%
100%105%110%115%120%125%130%135%
2/28/17 5/30/17 8/29/17 11/28/17 2/28/18
Value Implied ReturnsS&P NASDAQ DJIA S&P NASDAQ DJIA
Current 2,714 7,273 25,0296 Month 2,472 6,429 21,948 9.8% 13.1% 14.0%
1 Year 2,396 5,904 21,116 13.3% 23.2% 18.5% 3 Year 2,105 4,964 18,133 29.0% 46.5% 38.0% 5 Year 1,518 3,170 14,090 78.8% 129.5% 77.6%
0.020.040.060.080.0
100.0120.0140.0160.0180.0
1/1/07 10/9/09 7/17/12 4/25/15 1/31/18
$23
$68 $56
$41 $33
$14
$49
($5)($7)
($13)
($8)
($44)($50)
($9)($18)
$44
($16)($20)
$17 $25
(80)
(60)
(40)
(20)
0
20
40
60
$80
Q2 Q3 Q4 Q1 Q2Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q10%
20%
40%
60%
80%
100%
120%
140%
160%
180%
10.6 12.1
8.0
18.5
13.7
8.4
17.7 17.6
8.0
13.9
8.9
12.2 9.8
9.4 7.0
14.3
8.0 7.9 10.0
14.6
8.9
12.0
7.7 8.9
6.6
F M A M J J A S O N D J F M A M J J A S O N D J F
Equity Capital Markets – Equity Market Volatility Increased Sharply in February, Sending Most Major Global Indices Down
IPO Issuance Follow-on Issuance
5
$72 $38
$155$229
$300
$467
$325
$464
$90
0100200300400
$500
'08 '09 '10 '11 '12 '13 '14 '15 '16 '17 '18
2017
Source: Wall Street research and market indices as of February 28, 2018. Note: Annual amounts may not match quarterly sums due to rounding. (1) BB and B data represents spreads to worst over LIBOR. (2) Through February 16, 2018.
Leveraged Loan Update High-Yield Update
Leveraged Loan Average Price and BB & B Spreads (1) Average High-Yield Bond Yields
Institutional Leveraged Loan New-Issue Activity High-Yield New-Issue Activity
Monthly Institutional Leveraged Loan New-Issue Activity Monthly High-Yield New-Issue Activity
One-Year Average 6.1%
Volume ($ in billions)
6.5%
Volume ($ in billions)
Volume ($ in billions)
Volume ($ in billions)
245
99%
384
(2) (2)
2017
$665 $974
2018 (2) (2) 2018
200
400
600
800
1,000 bps
80%
85%
90%
95%
100%
2/16/17 4/30/17 7/12/17 9/23/17 12/5/17 2/16/18
Average Price as % of Par Value BB B
Average HY Bond YTW1-Year 6.1%5-Year 6.6%10-Year 8.2%
5.0%
6.0%
7.0%
8.0%
2/16/17 4/30/17 7/12/17 9/23/17 12/5/17 2/16/18
$53
$181
$302$246
$368 $399$356
$293 $286$328
$38
0
100
200
300
400
$500
'08 '09 '10 '11 '12 '13 '14 '15 '16 '17 '18
$119$102 $101
$83
$52 $58$76
$52 $59$76
$110
$28
$62
0
25
50
75
100
$125
F M A M J J A S O N D J F
$25
$42
$27 $31
$18 $23 $23
$41
$24$17
$33$25
$13
0
15
30
45
$60
F M A M J J A S O N D J F
Debt Capital Markets – High-Yield Bond Spreads Increased in February in Tandem with Increased Equity Volatility
6
Source: Bloomberg as of February 28, 2018.
10YR BBB Spread Over Treas. – Since 2005 10YR BBB Spread Over Treas. – LTM
10YR BBB All-In Bond Yield – Since 2005 10YR BBB All-In Bond Yield – LTM
10-Year BBB Spread (bps) 10-Year U.S. Treasury (%) 10-Year BBB Spread (bps) 10-Year U.S. Treasury (%)
2.9%
130
4.2%
10-Year Average
4.7%
2.9%
130
4.2%
One-Year Average
3.8%
0.0%
1.0%
2.0%
3.0%
4.0%
5.0%
6.0%
7.0%
0
100
200
300
400
500
600
700
2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018
Average BBB Spread Treasury1-yr 140 2.4%5-yr 163 2.3%10-yr 219 2.6%15-yr 195 3.2%
0.0%
0.5%
1.0%
1.5%
2.0%
2.5%
3.0%
3.5%
4.0%
0
50
100
150
200
250
300
3/1/17 4/30/17 6/30/17 8/30/17 10/29/17 12/29/17 2/28/18
3.0%
4.0%
5.0%
6.0%
7.0%
8.0%
9.0%
2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018
Average BBB Bond Yield1-yr 3.8%5-yr 3.9%10-yr 4.7%15-yr 5.1%
3.0%
3.5%
4.0%
4.5%
5.0%
3/1/17 4/30/17 6/30/17 8/30/17 10/29/17 12/29/17 2/28/18
Debt Capital Markets – Treasury Yields Increased in February Reflecting Greater Inflation Expectations and Four Likely 2018 Fed Rate Rises
7
9.0x
12.0x
15.0x
18.0x
21.0x
24.0x
27.0x
1/3/12 7/18/13 1/31/15 8/15/16 2/28/18
22.7x 23.0x
21.4x
17.5x 17.4x
Source: CapitalIQ. Note: Index data equally weighted.
Bank & Insurance Systems Cons. & Bus. Analytics Payments
HR & Payroll S&P 500
192.6%
153.8%
305.6%
286.0%
112.5%
Summary Price Performance Since 2012 Price / NTM Earnings Since 2012
Stock Price Performance & Valuation Levels – CCB
Bank & Insurance Systems Cons. & Bus. Analytics Payments
HR & Payroll S&P 500
75%
100%
125%
150%
175%
200%
225%
250%
275%
300%
325%
350%
375%
400%
425%
1/3/12 7/18/13 1/31/15 8/15/16 2/28/18
8
10.0x
15.0x
20.0x
25.0x
1/3/12 7/18/13 1/31/15 8/15/16 2/28/18
50.0%
100.0%
150.0%
200.0%
250.0%
300.0%
350.0%
400.0%
1/3/12 7/18/13 1/31/15 8/15/16 2/28/1810.0x
15.0x
20.0x
25.0x
1/3/12 7/18/13 1/31/15 8/15/16 2/28/18
75.0%
125.0%
175.0%
225.0%
275.0%
325.0%
1/3/12 7/18/13 1/31/15 8/15/16 2/28/18
Source: CapitalIQ. Note: Index data equally weighted.
Summary Price Performance Since 2012 Price / NTM Earnings Since 2012
20.7x
17.4x
20.5x
17.4x 18.0x
20.4x
17.4x
S&P 500 Exchanges Market Data & Analytics
175.2% 176.4%
112.5%
211.1%
264.9%
231.2%
112.5%
Stock Price Performance & Valuation Levels – SCM
Retail Brokers S&P 500
Capital Markets Systems Interdealer Brokers
S&P 500 Exchanges Market Data & Analytics
Retail Brokers S&P 500
Capital Markets Systems Interdealer Brokers
9
Source: CapitalIQ. Note: Market data as of February 28, 2018.
Growth and perceived business stability are key drivers of sector relative valuation levels
Median TEV / CY 2018E EBITDA
Median TEV / CY 2018E EBITDA / LT Growth
Consumer Corporate Banking Securities, Capital Markets
Consumer Corporate Banking Securities, Capital Markets
11.5x
14.1x 14.6x
17.1x
7.0x
13.3x 15.1x 15.2x 16.0x
-
5.0x
10.0x
15.0x
20.0x
Payments Cons. & Bus.Analytics
HR & Payroll Bank &Insurance
Inter. Brokers Retail Brokers Cap MktSystems
Exchanges Mkt Data &Analytics
0.87x 1.02x
1.24x 1.38x
0.54x 0.69x
1.15x 1.27x
1.57x
-
0.50x
1.00x
1.50x
2.00x
Payments HR & Payroll Bank &Insurance
Cons. & Bus.Analytics
Retail Brokers Inter. Brokers Cap MktSystems
Mkt Data &Analytics
Exchanges
Stock Price Performance & Valuation Levels
10
Source: CapitalIQ. Note: Market data as of February 28, 2018; median values shown in chart; companies without analyst forward projections are excluded; CY2018E Revenue and EBITDA used to calculate all multiples. Note: Light blue represents EV/Revenue and dark gray represents EV/EBITDA. Size corresponds to relative multiple value of group.
Currently, improved growth vs. margin, on average, does not correspond to greater valuation levels
4.2x Δ
5.1x Δ
Financial Technology Valuation Levels – Growth vs. Margin
Projected Revenue Growth (CY2017-CY2018E)
<5% 5%-10% >10%
16.0x
13.7x
10.9x
11.5x 13.6x 15.7x
EV / EBITDA
EBIT
DA M
argi
n (C
Y201
8E)
>40%
4 Companies 9 Companies 23 Companies
BK-US, CHKP-US, S68-SG, VRSN-USASX-AU, CME-US, DB11-DE, EVTC-US, ICE-US, NDAQ-US,
PAYX-US, SPGI-US, SSNC-US
BR-US, CSGS-US, DOX-US, DST-US, EVRI-US, MGI-US,TCAP-GB, WU-US
ACXM-US, ADP-US, BNFT-US, CTSH-US, DFS-US, G-US,HAWK-US, ITG-US, MSI-CA, ONDK-US, WLN-FR
25%
-40%
9 Companies 17 Companies 19 Companies
<25%
BGCP-US, CATM-US, CVG-US, EEFT-US, ENV-US, EPAY-US,EQN-GB, EXLS-US, FDP-GB, FDSA-GB, GCAP-US, GDOT-US,
GWRE-US, HMSY-US, ING-FR, LC-US, LPLA-US, MDRX-US, PAY-US,PCTY-US, PEGA-US, QTWO-US, SQ-US, UEPS-US, ULTI-US,
WDAY-US, ZG-US
388-HK, AMTD-US, BME-ES, BVMF3-BR, CBOE-US, ENX-FR,ETFC-US, FLT-US, IBKR-US, LSE-GB, MA-US, MCO-US, MKTX-US,
MSCI-US, PAYC-US, SCHW-US, SEIC-US, VIRT-US, VRSK-US, V-US,WEX-US, WP-US, X-CA
8 Companies 11 Companies 27 Companies
ACIW-US, CPU-AU, DNB-US, EFX-US, FISV-US, INF-GB,REL-GB, TRI-CA, WLTW-US
ADS-US, AKAM-US, AON-US, AXP-US, CERN-US, EDEN-FR,FDC-US, FDS-US, FICO-US, FNGN-US, INFO-US, INTU-US,
IRE-AU, JKHY-US, STT-US, TNET-US, WAGE-US
ATHN-US, CLGX-US, CSGP-US, EBIX-US, ELLI-US, EXPN-GB,FIS-US, GPN-US, HQY-US, NTRS-US, PYPL-US, REIS-US,
RP-US, SIM-DK, SNN-GB, TEMN-CH, TRU-US, TSS-US, WDI-DE
EV / EBITDA
2.0x 2.7x 2.3x
3.3x 4.1x 5.6x
8.7x 8.0x 7.4x
8.7x 12.9x 10.5x
11.5x 12.3x 17.8x
14.1x 15.4x 16.5x
11
Source: Company filings, websites, press releases and news agencies. Note: Underlined wording provides hyperlink to press release.
Announced Date
Buyer Target Sector Transaction Size ($MM)
Target Description Link
2/22/18 Consumer & Business Analytics
NA Operates an online marketplace for retail customer leads in the finance and insurance sectors
2/22/18 Payments NA Provides mobile commerce and authentication solutions
2/21/18 Market Data & Analytics
NA Provides sector-relevant insights on global supply chains
2/21/18 HR & Payroll NA Provides compensation data and compensation planning software
2/20/18 Payments NA Provides an omnichannel payment gateway and EMV solutions
2/20/18 Capital Markets Systems
$1,960 Provides trading, investment and information solutions
2/14/18 Bank & Insurance Systems
NA Provides real estate brokerage services
2/12/18 Bank & Insurance Systems
NA Provides mobile workflow solutions and automation tools for property and collateral valuation
2/9/18 Payments NA Provides SaaS-based payments and transaction management solutions
2/8/18 Payments NA Provides full-service payments processing and acquiring solutions
2/7/18 Retail Brokers NA Provides broker dealer and alternative trading solutions
2/7/18 Bank & Insurance Systems
NA Provides lending technology solutions to the financial services industry
Link
Link
Link
Link
Link
Link
Link
Link
Link
Link
Link
Link
(Lending Solutions Business)
(Broker Dealer and Alternative Trading System)
FinTech Industry Recent News – M&A Activity
12
Source: Company filings, websites, press releases and news agencies. Note: Underlined wording provides hyperlink to press release.
Announced Date
Buyer Target Sector Transaction Size ($MM)
Target Description Link
2/5/18 Consumer & Business Analytics
NA Provides digital customer engagement solutions
2/2/18 Capital Markets Systems
NA Provides trading and risk management solutions for the energy, commodities and financial services industries
2/2/18 Payments NA Provides cloud-based SaaS solutions, including a prepaid mobile money platform
1/31/18 Capital Markets Systems
NA Provides an FX electronic trading platform for banks and financial institutions
Link
Link
Link
Link
FinTech Industry Recent News – M&A Activity (cont’d)
13
Source: Company filings, websites, press releases and news agencies. Note: Underlined wording provides hyperlink to press release.
Announced Date
Company Investors Sector Transaction Size ($MM)
Company Description Link
2/27/18Industry Specific
IT Services Providers
NA Provides detailed risk frameworks, a credit decisioning engine and big data management software
2/26/18 Bank & Insurance Systems
$100 Provides a marketplace for working capital
2/22/18 Payments 22 Operates a mobile payment platform and wallet for daily transactions
2/21/18 Payments 16 Provides a smart debit card for kids, teens and college students
2/19/18 HR & Payroll 9 Provides employees real-time access to earned wages
2/19/18 Capital Markets Systems
142 Provides financial services, including brokering and trading
2/15/18Consumer &
Business Analytics
23 Provides a digital identity authentication network
2/15/18 Payments 71 Provides payment solutions for large marketplaces
2/15/18 Bank & Insurance Systems
25 Operates a digital platform to streamline the loan process
2/14/18 Payments 15 Provides a next-generation point-of-sale payment gateway technology
2/13/18 Bank & Insurance Systems
30 Provides a cloud-based payables automation platform
2/13/18Consumer &
Business Analytics
18 Provides contextual and transparent location data solutions
Link
Link
Link
Link
Link
Link
Link
Link
Link
Link
Link
Link
FinTech Industry Recent News – Private Placements
14
Source: Company filings, websites, press releases and news agencies. Note: Underlined wording provides hyperlink to press release.
Announced Date
Company Investors Sector Transaction Size ($MM)
Company Description Link
2/12/18Consumer &
Business Analytics
$40 Provides fraud detection solutions using unsupervised machine learning
2/12/18 Capital Markets Systems
38 Operates a micro-investing application for first-time investors
2/12/18 Bank & Insurance Systems
87 Operates an online lending platform to provide working capital finance for SMEs
2/6/18Consumer &
Business Analytics
16 Provides commercial real estate analytics solutions
2/5/18 Bank & Insurance Systems
50 Provides an automotive financing platform for car purchases
Link
Link
Link
Link
Link
FinTech Industry Recent News – Private Placements (cont’d)
15
Announced Date Company Sector Type Seniority Type Size ($MM)
2/21/18 Payments Corporate Bond Senior $500
2/20/18 Bank & Insurance Systems Corporate Bond Senior 200
2/5/18 Industry Specific IT Service Providers Corporate Bond Senior 300
1/26/18 Capital Markets Systems Term Loan Senior 750
1/26/18 Capital Markets Systems Term Loan Senior 1,000
1/8/18 Interdealer Broker Term Loan Senior 624
12/19/17 Industry Specific IT Service Providers Corporate Bond Senior 300
12/6/17 Payments Revolver Senior 3,000
Announced Date Company Sector Use of Funds Offer Type Offer Size ($MM)
2/13/18 Bank & Insurance Systems Liquidity for Private Owners Follow-On $374
12/13/17 Retail Brokers & Interdealer Brokers Liquidity for Private Owners Follow-On 1,425
11/20/17 Bank & Insurance Systems Liquidity for Private Owners Follow-On 243
11/14/17 Industry Specific IT Service Providers General Corporate Purposes Follow-On 311
10/23/17 Payments General Corporate Purposes Follow-On 3,650
9/28/17 Bank & Insurance Systems Acquisition Financing Follow-On 750
9/12/17 Capital Markets Systems Acquisition Financing Follow-On 160
9/11/17 Payments Liquidity for Private Owners Follow-On 1,602
Public Equity
Debt
Source: Company filings, websites, press releases and news agencies. Note: Underlined wording provides hyperlink to press release.
FinTech Industry Selected Public Equity & Debt Financings
16
Source: CapitalIQ and company filings. (1) Enterprise value calculated as market value of equity plus net debt.
Valuation Metrics ($ in millions, except per share data) Share Price Enterprise Value as a Multiple of: Price as a Multiple of:
Current % of 52-Week Market Enterprise LT EPS CY18E CY18E CY18E CY18E CY18E EPS/Category / Company 2/28/18 High Low Cap. Value (1) Growth Revenue EBITDA EBITDA/LTG EPS LT Growth
PaymentsLarge ProvidersAlliance Data Systems Corporation $240.96 86.6% 115.3% $13,367 $27,396 15.3% 3.30x 12.3x 0.80x 10.6x 0.69xFleetCor Technologies, Inc. 199.93 93.5% 164.5% 18,675 22,252 17.6% 8.75x 16.6x 0.94x 19.4x 1.10xGlobal Payments Inc. 113.39 98.4% 148.3% 18,100 21,594 16.9% 5.47x 15.7x 0.93x 22.5x 1.34xMastercard Incorporated 175.76 98.1% 159.6% 185,641 183,383 20.0% 12.66x 21.6x 1.08x 29.3x 1.46xPayPal Holdings, Inc. 79.41 92.0% 190.2% 95,428 84,802 19.4% 5.56x 20.8x 1.07x 34.7x 1.79xWorldpay, Inc. 81.28 99.0% 137.5% 162,560 167,550 15.6% NM NM NM 21.8x 1.40xVisa Inc. 122.94 96.9% 139.9% 253,840 264,386 18.1% 12.77x 17.9x 0.99x 26.8x 1.48x
Mean 17.6% 8.09x 17.5x 0.97x 23.6x 1.32xMedian 17.6% 7.16x 17.3x 0.97x 22.5x 1.40x
Retail FocusBlackhawk Network Holdings, Inc. $44.75 95.2% 137.3% $2,598 $3,042 16.6% 1.31x 11.5x 0.69x 22.6x 1.36xFirst Data Corporation 15.62 81.2% 106.5% 14,609 36,243 10.5% 2.85x 11.0x 1.04x 11.3x 1.07xSquare, Inc. 46.05 92.9% 285.8% 20,019 19,512 87.7% 14.54x NM NM NM NM Total System Services, Inc. 87.95 97.8% 172.6% 16,120 18,979 16.5% 5.06x 14.3x 0.87x 21.0x 1.27xWirecard AG 120.54 88.9% 227.9% 14,894 13,954 25.4% 6.14x 21.3x 0.84x 34.8x 1.37xWorldline S.A. 51.14 89.1% 157.4% 6,804 6,804 17.4% 3.25x 14.6x 0.84x 30.4x 1.75x
Mean 29.0% 5.52x 14.5x 0.86x 24.0x 1.37xMedian 17.0% 4.16x 14.3x 0.84x 22.6x 1.36x
IssuersAmerican Express Company $97.51 95.2% 129.1% $84,166 $110,321 12.3% 3.05x 8.7x 0.71x 13.7x 1.11xDiscover Financial Services 78.83 96.2% 137.1% 27,965 41,545 8.0% 3.88x NA NA 10.1x 1.27x
Mean 10.2% 3.46x 8.7x 0.71x 11.9x 1.19xMedian 10.2% 3.46x 8.7x 0.71x 11.9x 1.19x
OtherCardtronics plc $22.38 47.2% 141.6% $1,022 $1,889 12.0% 1.48x 7.4x 0.61x 15.1x 1.26xCass Information Systems, Inc. 58.56 90.1% 110.0% 658 416 1.4% NA NA NA NA NA Euronet Worldwide, Inc. 84.87 84.0% 111.3% 4,686 4,327 15.0% 1.71x 9.0x 0.60x 16.1x 1.08xEveri Holdings Inc. 7.45 82.9% 235.0% 541 1,572 20.0% 1.56x 6.9x 0.34x 6.4x 0.32xGreen Dot Corporation 65.13 93.9% 221.8% 3,385 2,535 0.0% 2.54x 10.5x NA 22.7x NA Ingenico Group 87.33 72.1% 101.9% 5,436 7,278 10.2% 2.14x 10.9x 1.07x 14.6x 1.44xMoneyGram International, Inc. 10.73 59.9% 108.2% 582 1,321 NA 0.80x 4.6x NA 9.6x NA Net 1 UEPS Technologies, Inc. 10.25 75.8% 115.6% 583 627 96.5% 1.09x NA NA 6.5x 0.07xVeriFone Systems, Inc. 16.60 77.3% 103.8% 1,865 2,593 16.0% 1.43x 8.1x 0.51x 10.6x 0.67xThe Western Union Company 19.82 89.2% 107.8% 9,119 11,314 4.2% 1.99x 8.1x 1.94x 10.7x 2.57xWEX Inc. 149.55 93.7% 153.8% 6,419 8,345 15.0% 5.84x 14.0x 0.93x 19.7x 1.31x
Mean 19.0% 2.06x 8.8x 0.86x 13.2x 1.09xMedian 13.5% 1.63x 8.1x 0.61x 12.7x 1.17x
Composite Mean 20.3% 4.55x 12.7x 0.88x 18.4x 1.23xComposite Median 16.0% 3.15x 11.5x 0.87x 17.8x 1.29x
CCB, Payments – Valuation Levels
17
Valuation Metrics ($ in millions, except per share data)
Source: CapitalIQ and company filings. (1) Enterprise value calculated as market value of equity plus net debt.
Share Price Enterprise Value as a Multiple of: Price as a Multiple of:Current % of 52-Week Market Enterprise LT EPS CY18E CY18E CY18E CY18E CY18E EPS/
Category / Company 2/28/18 High Low Cap. Value (1) Growth Revenue EBITDA EBITDA/LTG EPS LT Growth
Bank & Insurance Systems Core ProcessesEVERTEC, Inc. $16.20 83.0% 128.6% $1,173 $1,742 0.0% 4.16x 10.1x NA 11.8x NA Fidelity National Information Services, Inc. 97.18 93.8% 123.2% 32,712 40,919 1.8% 4.77x 13.1x NM 18.7x NM Fiserv, Inc. 143.39 97.3% 126.6% 30,226 34,801 12.5% 5.96x 16.5x 1.32x 23.0x 1.84xJack Henry & Associates, Inc. 117.30 92.1% 128.2% 9,063 9,105 11.0% 5.82x 17.1x 1.55x 31.4x 2.86xQ2 Holdings, Inc. 45.55 96.7% 142.6% 2,017 1,918 NA 8.15x NM NM NM NM Temenos Group AG 117.49 77.0% 146.5% 8,541 8,814 18.8% 10.20x 27.3x 1.45x 39.9x 2.12x
Mean 8.8% 6.51x 16.8x 1.44x 25.0x 2.27xMedian 11.0% 5.89x 16.5x 1.45x 23.0x 2.12x
Real EstateBlack Knight, Inc. $47.65 89.9% 115.9% $3,350 $4,773 15.0% 4.27x 8.8x 0.59x 26.8x 1.79xCoreLogic, Inc. 45.50 92.3% 118.2% 3,737 5,372 8.0% 2.91x 11.3x 1.40x 17.3x 2.16xCoStar Group, Inc. 342.13 95.3% 173.2% 12,433 11,222 18.7% 9.51x 30.1x 1.61x NM NM Ellie Mae, Inc. 88.67 77.1% 111.2% 3,179 2,938 20.0% 5.90x 22.5x 1.13x NM NM RealPage, Inc. 52.25 100.0% 161.8% 4,448 5,028 20.5% 5.98x 22.9x 1.12x 36.1x 1.76xReis, Inc. 19.25 86.7% 120.7% 223 206 NA 3.86x 12.7x NA NM NA Zillow Group, Inc. 47.54 93.4% 145.7% 9,082 8,705 NA 6.66x 28.1x NA NM NA
Mean 16.4% 5.58x 19.5x 1.17x 26.7x 1.90xMedian 18.7% 5.90x 22.5x 1.13x 26.8x 1.79x
Lending PlatformsLendingClub Corporation $3.15 48.0% 100.0% $1,315 $1,263 NA 1.85x 15.2x NA 37.7x NA On Deck Capital, Inc. 5.19 81.6% 157.8% 383 1,008 NA 2.67x NM NA 18.9x NA
Mean NA 2.26x 15.2x NA 28.3x NA Median NA 2.26x 15.2x NA 28.3x NA
OtherACI Worldwide, Inc. $23.65 94.5% 120.7% $2,783 $3,399 12.3% 3.27x 12.8x 1.04x 35.0x 2.84xBottomline Technologies, Inc. 37.98 96.2% 176.5% 1,549 1,625 16.0% 4.04x 17.8x 1.11x 31.2x 1.95xEbix, Inc. 83.95 95.9% 160.2% 2,647 2,928 15.0% 6.99x 19.1x 1.27x 23.1x 1.54xGuidewire Software, Inc. 80.32 96.2% 147.8% 6,427 5,866 11.8% 8.67x NM NM NM NM Intuit Inc. 166.86 94.0% 145.3% 43,079 43,456 16.3% 7.30x 19.8x 1.22x 30.4x 1.87xPegasystems, Inc. 58.00 89.4% 142.3% 4,757 4,533 30.0% 4.77x NM NM NM NM
Mean 16.9% 5.84x 17.4x 1.16x 29.9x 2.05xMedian 15.5% 5.88x 18.4x 1.16x 30.8x 1.91x
Composite Mean 14.2% 5.61x 18.0x 1.23x 27.2x 2.07xComposite Median 15.0% 5.82x 17.1x 1.24x 28.6x 1.91x
CCB, Banks & Insurance Systems – Valuation Levels
18
Valuation Metrics ($ in millions, except per share data)
Source: CapitalIQ and company filings. (1) Enterprise value calculated as market value of equity plus net debt.
Share Price Enterprise Value as a Multiple of: Price as a Multiple of:Current % of 52-Week Market Enterprise LT EPS CY18E CY18E CY18E CY18E CY18E EPS/
Category / Company 2/28/18 High Low Cap. Value (1) Growth Revenue EBITDA EBITDA/LTG EPS LT Growth
Cons. & Bus. AnalyticsAcxiom Corporation $27.37 94.0% 125.6% $2,203 $2,255 12.5% 2.33x 10.9x 0.87x 26.4x 2.11xDun & Bradstreet Corporation 125.04 98.9% 123.6% 4,629 5,881 8.0% 3.31x 11.3x 1.41x 15.3x 1.91xEquifax Inc. 113.00 76.9% 126.1% 13,626 16,082 11.0% 4.66x 13.1x 1.19x 18.8x 1.71xExperian plc 21.47 91.1% 109.0% 19,835 23,124 8.8% 4.79x 14.1x 1.59x 20.5x 2.32xFair Isaac Corporation 169.94 95.5% 136.4% 5,247 5,817 16.0% 5.73x 21.1x 1.32x 26.8x 1.67xRELX Group 20.60 83.7% 106.7% 39,240 46,235 7.4% 4.46x 14.2x 1.92x 17.0x 2.29xTransUnion 57.07 92.9% 154.5% 10,751 13,174 11.7% 6.18x 15.9x 1.36x 24.9x 2.13xVerisk Analytics. Inc. 102.19 98.4% 135.2% 17,299 20,162 12.1% 8.52x 17.6x 1.46x 25.6x 2.12x
Mean 10.9% 5.00x 14.8x 1.39x 21.9x 2.03xMedian 11.3% 4.72x 14.1x 1.38x 22.7x 2.11x
HR & PayrollAutomatic Data Processing, Inc. $115.35 92.1% 120.8% $51,291 $51,517 13.2% 3.75x 17.7x 1.35x 26.0x 1.97xAon plc 140.32 91.8% 122.1% 34,544 39,386 12.6% 3.68x 13.5x 1.08x 17.5x 1.40xBenefitfocus, Inc. 24.20 65.2% 108.5% 769 834 20.0% 2.97x 30.1x 1.50x NM NM Edenred SA 35.32 99.2% 140.8% 8,233 8,948 11.4% 5.23x 13.8x 1.21x 26.0x 2.28xHealthEquity, Inc. 57.58 99.8% 153.1% 3,630 3,405 34.0% 12.23x NM NM NM NM Verisk Analytics. Inc. 18.34 97.6% 126.0% 1,031 1,245 NM 2.37x 12.5x NM 23.7x NM Paychex, Inc. 65.13 89.1% 120.2% 23,491 23,286 8.2% 6.73x 15.4x 1.88x 24.5x 3.00xPaycom Software, Inc. 98.92 97.8% 184.2% 5,718 5,707 26.5% 10.50x 26.2x 0.99x NM NM Paylocity Holding Corporation 46.77 86.7% 137.0% 2,460 2,349 27.1% 5.78x 27.8x 1.02x NM NM The Ultimate Software Group, Inc. 238.46 95.3% 131.3% 7,314 7,159 26.2% 6.43x 25.8x 0.99x NM NM TriNet Group, Inc. 47.17 100.0% 184.6% 3,350 3,437 NA 4.03x 11.1x 0.55x 18.2x 0.91xWageWorks, Inc. 52.45 65.2% 100.0% 2,096 1,449 15.0% 2.77x 8.6x 0.58x 25.8x 1.72xWillis Towers Watson Public Limited Company 157.90 95.7% 125.7% 20,849 24,505 10.0% 2.88x 11.3x 1.01x 16.0x 1.43xWorkday, Inc. 126.67 96.6% 157.1% 27,466 25,690 33.0% 9.55x NM NM NM NM
Mean 19.8% 5.64x 17.8x 1.11x 22.2x 1.82xMedian 17.5% 4.63x 14.6x 1.02x 24.1x 1.72x
CCB, Cons. & Bus. Analytics and HR & Payroll – Valuation Levels
19
Valuation Metrics ($ in millions, except per share data)
Source: CapitalIQ and company filings. (1) Enterprise value calculated as market value of equity plus net debt.
Share Price Enterprise Value as a Multiple of: Price as a Multiple of:Current % of 52-Week Market Enterprise LT EPS CY18E CY18E CY18E CY18E CY18E EPS/
Category / Company 2/28/18 High Low Cap. Value (1) Growth Revenue EBITDA EBITDA/LTG EPS LT Growth
Market Data & AnalyticsFactSet Research Systems Inc. $203.18 97.2% 131.0% $8,127 $8,448 11.1% 6.15x 18.0x 1.63x 23.8x 2.15xIHS Markit Ltd. 47.05 95.6% 124.4% 19,258 23,336 13.0% 6.07x 15.3x 1.18x 20.8x 1.60xInforma plc 9.59 90.0% 144.9% 7,925 9,835 4.3% 3.99x 11.5x 2.68x 14.6x 3.40xMoody's Corporation 166.88 97.2% 151.6% 32,208 36,565 11.8% 7.77x 16.0x 1.36x 21.6x 1.84xMorningstar, Inc. 93.45 90.3% 136.6% 3,976 3,803 NA NA NA NA NA NA MSCI Inc. 141.52 94.9% 151.0% 12,746 13,934 14.0% 9.67x 17.8x 1.27x 26.4x 1.89xS&P Global Inc. 191.80 98.1% 150.7% 49,008 51,193 14.7% 7.96x 16.1x 1.10x 22.5x 1.53xThomson Reuters Corporation 39.47 80.5% 102.6% 28,111 34,817 8.0% 3.03x 10.0x 1.25x 15.4x 1.92x
Mean 11.0% 6.38x 15.0x 1.50x 20.7x 2.05xMedian 11.8% 6.15x 16.0x 1.27x 21.6x 1.89x
ExchangesNorth AmericanCboe Global Markets, Inc. $112.01 80.9% 144.2% $12,662 $13,766 22.3% 11.92x 17.7x 0.79x 24.6x 1.10xCME Group Inc. 166.16 98.0% 144.7% 56,543 56,783 12.2% 14.28x 20.0x 1.64x 26.0x 2.13xIntercontinental Exchange, Inc. 73.08 96.0% 126.9% 42,682 48,259 11.2% 9.87x 15.2x 1.37x 20.6x 1.85xMarketAxess Holdings Inc. 202.40 95.9% 118.1% 7,688 7,429 NA NM 29.1x NA NM NM Nasdaq, Inc. 80.75 97.0% 122.4% 13,445 17,122 9.6% 6.64x 13.0x 1.35x 16.8x 1.74xTMX Group Limited 59.88 96.0% 118.4% 3,337 4,210 2.5% 6.72x 11.7x 4.77x 14.5x 5.89x
Mean 11.6% 9.88x 17.8x 1.98x 20.5x 2.54xMedian 11.2% 9.87x 16.4x 1.37x 20.6x 1.85x
ROWASX Limited $45.51 98.9% 120.2% $8,806 $7,961 5.4% 12.30x 16.2x 3.00x 23.9x 4.42xBM&FBOVESPA S.A. 8.01 94.8% 160.8% 16,411 16,919 8.1% 12.29x 18.0x 2.21x 23.5x 2.89xBolsas y Mercados Españoles 33.87 82.6% 108.5% 2,816 2,451 0.5% 6.25x 9.5x NM 15.0x NM Deutsche Börse Aktiengesellschaft 133.64 98.8% 141.8% 26,063 26,510 12.5% 8.16x 13.8x 1.10x 20.7x 1.66xEuronext N.V. 69.96 99.9% 145.5% 4,890 4,880 8.0% 6.64x 12.0x 1.50x 17.9x 2.24xHong Kong Exchanges and Clearing Limited 36.29 92.8% 150.7% 44,286 42,806 7.6% NM 29.3x 3.85x 39.0x 5.12xLondon Stock Exchange Group plc 55.57 97.9% 134.5% 19,283 20,174 15.5% 7.08x 13.2x 0.85x 23.0x 1.48xSingapore Exchange Limited 5.71 88.8% 104.9% 6,111 5,549 8.6% 8.66x 15.1x 1.76x 21.8x 2.54x
Mean 8.3% 8.77x 15.9x 2.04x 23.1x 2.91xMedian 8.0% 8.16x 14.4x 1.76x 22.4x 2.54x
Exchanges Composite Mean 9.5% 9.23x 16.7x 2.02x 22.1x 2.76xExchanges Composite Median 8.6% 8.41x 15.2x 1.57x 21.8x 2.19x
SCM, Market Data & Analytics and Exchanges – Valuation Levels
20
Valuation Metrics ($ in millions, except per share data)
Source: CapitalIQ and company filings. (1) Enterprise value calculated as market value of equity plus net debt.
Share Price Enterprise Value as a Multiple of: Price as a Multiple of:Current % of 52-Week Market Enterprise LT EPS CY18E CY18E CY18E CY18E CY18E EPS/
Category / Company 2/28/18 High Low Cap. Value (1) Growth Revenue EBITDA EBITDA/LTG EPS LT Growth
Capital Markets SystemsNorth American Broadridge Financial Solutions, Inc. $100.38 98.2% 151.0% $12,004 $12,860 13.6% 2.99x 15.4x 1.14x 24.2x 1.78xDST Systems, Inc. 83.17 98.4% 165.6% 5,043 5,583 10.0% 2.58x 11.5x 1.15x 20.3x 2.03xEnvestnet, Inc. 55.10 94.5% 178.9% 2,541 2,722 15.0% 3.32x 17.8x 1.19x 30.2x 2.01xFinancial Engines, Inc. 33.50 73.2% 137.0% 2,118 1,894 15.0% 3.65x 11.1x 0.74x 18.3x 1.22xLPL Financial Holdings Inc. 64.27 96.4% 171.9% 5,945 7,610 24.1% 1.56x 10.3x 0.43x 16.1x 0.67xSEI Investments Co. 72.83 94.0% 148.5% 12,043 11,329 12.0% 6.73x 16.7x 1.39x 22.5x 1.88xSS&C Technologies Holdings, Inc. 49.52 96.4% 142.5% 10,832 12,813 11.0% 7.21x 16.9x 1.54x 21.8x 1.98x
Mean 14.4% 4.01x 14.2x 1.08x 21.9x 1.65xMedian 13.6% 3.32x 15.4x 1.15x 21.8x 1.88x
ROWComputershare Limited $13.91 97.2% 135.3% $7,550 $8,682 11.6% 3.89x 13.4x 1.15x 20.9x 1.80xEquiniti Group plc 3.97 90.0% 155.4% 1,195 1,575 NA 2.32x 9.4x NA 17.0x NA Fidessa group plc 51.74 95.5% 185.6% 2,013 1,886 2.7% 3.93x 17.4x NM 36.9x NM First Derivatives plc 52.22 85.2% 168.2% 1,420 1,438 1.0% 5.28x 29.5x NM NM NM IRESS Limited 8.09 77.5% 100.4% 1,372 1,500 7.5% 4.14x 15.1x 2.00x 23.2x 3.10xSanne Group plc 8.90 77.1% 111.4% 1,268 1,293 NA 6.91x 19.5x NA 25.0x NA SimCorp A/S 62.87 85.5% 112.3% 2,558 2,556 14.6% 5.55x 20.1x 1.38x 27.3x 1.87x
Mean 7.5% 4.58x 17.8x 1.51x 25.1x 2.26xMedian 7.5% 4.14x 17.4x 1.38x 24.1x 1.87x
Custody BanksNorthern Trust Corporation $105.87 96.3% 127.3% $24,099 $23,410 16.0% 3.95x 11.5x 0.72x 17.3x 1.08xState Street Corporation 106.15 92.9% 141.0% 39,054 51,763 17.1% 4.22x 11.4x 0.66x 13.9x 0.81xThe Bank of New York Mellon Corporation 57.03 96.7% 126.4% 57,863 84,497 7.5% 5.11x 13.0x 1.74x 14.1x 1.88x
Mean 13.5% 4.43x 12.0x 1.04x 15.1x 1.26xMedian 16.0% 4.22x 11.5x 0.72x 14.1x 1.08x
Composite Mean 11.9% 4.32x 15.3x 1.17x 21.8x 1.70xComposite Median 12.0% 3.95x 15.1x 1.15x 21.4x 1.87x
SCM, Capital Markets Systems – Valuation Levels
21
Valuation Metrics ($ in millions, except per share data)
Source: CapitalIQ and company filings. (1) Enterprise value calculated as market value of equity plus net debt.
Share Price Enterprise Value as a Multiple of: Price as a Multiple of:Current % of 52-Week Market Enterprise LT EPS CY18E CY18E CY18E CY18E CY18E EPS/
Category / Company 2/28/18 High Low Cap. Value (1) Growth Revenue EBITDA EBITDA/LTG EPS LT Growth
Retail BrokersThe Charles Schwab Corporation $53.02 94.3% 142.7% $72,250 $80,579 26.5% 8.05x 16.5x 0.62x 22.1x 0.84xE*TRADE Financial Corporation 52.23 93.3% 162.0% 13,911 16,957 21.8% 6.17x 11.5x 0.53x 16.2x 0.74xGAIN Capital Holdings, Inc. 7.09 53.5% 127.5% 321 230 10.6% 0.62x 2.6x 0.24x 9.8x 0.93xTD Ameritrade Holding Corporation 57.50 96.0% 159.2% 32,639 33,097 27.5% 6.21x 15.2x 0.55x 18.1x 0.66x
Mean 21.6% 5.26x 11.4x 0.49x 16.6x 0.79xMedian 24.1% 6.19x 13.3x 0.54x 17.2x 0.79x
Interdealer BrokersBGC Partners, Inc. $13.22 77.9% 127.2% $3,860 $5,997 16.1% 1.55x 7.3x 0.45x 9.8x 0.61xInteractive Brokers Group, Inc. 69.40 97.4% 210.2% 4,960 8,285 10.1% 4.48x 5.6x 0.56x 32.1x 3.19xINTL FCStone Inc. 39.65 88.3% 119.7% 758 1,950 9.7% NA NA NA NA NA Investment Technology Group, Inc. 19.82 82.7% 112.4% 656 522 NA 0.99x 4.4x NA 18.5x NA TP ICAP plc 7.42 95.9% 122.5% 4,097 3,973 10.0% 1.60x 8.2x 0.82x 13.1x 1.31xVirtu Financial, Inc. 29.70 87.4% 226.7% 2,735 3,626 5.5% 3.82x 7.0x 1.28x 19.4x 3.51x
Mean 10.3% 2.49x 6.5x 0.78x 18.6x 2.16xMedian 10.0% 1.60x 7.0x 0.69x 18.5x 2.25x
SCM, Retail Brokers & Interdealer Brokers – Valuation Levels
22
Valuation Metrics ($ in millions, except per share data)
Source: CapitalIQ and company filings. (1) Enterprise value calculated as market value of equity plus net debt.
Share Price Enterprise Value as a Multiple of: Price as a Multiple of:Current % of 52-Week Market Enterprise LT EPS CY18E CY18E CY18E CY18E CY18E EPS/
Category / Company 2/28/18 High Low Cap. Value (1) Growth Revenue EBITDA EBITDA/LTG EPS LT Growth
Industry Specific IT Services ProvidersHealthcareAllscripts Healthcare Solutions, Inc. $13.87 86.0% 123.3% $2,508 $4,401 14.6% 2.00x 10.1x 0.69x 18.0x 1.23xathenahealth, Inc. 139.74 88.1% 147.1% 5,677 5,785 20.1% 4.29x 16.5x 0.82x 37.3x 1.86xCerner Corporation 64.16 86.9% 118.8% 21,654 21,375 13.6% 3.86x 12.3x 0.91x 24.3x 1.79xHMS Holdings Corp. 16.04 76.7% 145.7% 1,330 1,486 13.2% 2.63x 11.3x 0.86x 19.6x 1.49x
InternetAkamai Technologies, Inc. $67.46 97.0% 151.1% $11,439 $11,390 13.6% 4.21x 11.4x 0.84x 22.7x 1.67xCheck Point Software Technologies Ltd. 103.89 87.2% 109.3% 18,640 17,230 9.4% 8.84x 16.3x 1.74x 18.1x 1.93xVeriSign, Inc. 116.02 95.4% 140.5% 11,268 11,263 NA 9.32x 13.1x NA 26.3x NA
TelecommunicationsAmdocs Limited $65.79 92.2% 109.1% $9,549 $8,621 8.5% 2.17x 10.5x 1.24x 16.3x 1.92xConvergys Corporation 23.21 87.1% 115.2% 2,131 2,252 9.0% 0.85x 6.9x 0.76x 13.8x 1.53xCSG Systems International, Inc. 46.68 95.6% 131.6% 1,561 1,631 NA 2.02x 9.0x 1.20x 16.7x 2.22x
GeneralCognizant Technology Solutions Corporation $82.02 97.9% 143.9% $48,272 $44,089 14.9% 2.72x 12.9x 0.87x 18.0x 1.21xExlService Holdings, Inc. 57.02 88.6% 127.4% 1,960 1,756 15.3% 2.08x 11.8x 0.77x 20.6x 1.35xGenpact Limited 31.37 90.2% 134.4% 6,118 6,834 9.8% 2.30x 13.6x 1.39x 18.1x 1.85x
Mean 12.9% 3.64x 12.0x 1.01x 20.8x 1.67xMedian 13.6% 2.63x 11.8x 0.86x 18.1x 1.73x
Industry Specific IT Services Providers – Valuation Levels
23
DCS Advisory LLC is a leading investment bank specializing in M&A and private capital raising. DCS Advisory is a wholly owned subsidiary of Daiwa Capital Markets America Holdings Inc. and is an indirect subsidiary of Daiwa Securities Group Inc. Along with sister company DC Advisory, other Daiwa affiliates, and alliance partners, DCS Advisory is part of an established global brand with more than 900 professionals in 37 offices throughout the Americas, Europe and Asia. DCS Advisory covers a broad range of industries including Aerospace, Defense & Government Services, Business and Tech-Enabled Services, Industrials, Consumer, Retail and Leisure, Media and Telecom, and Technology and Software. For more information please visit www.dcsadvisory.com.
This presentation has been prepared by DCS Advisory solely for information purposes and does not constitute or form part of, and should not be construed as, an offer to sell or issue, a solicitation of any offer to buy, or a recommendation with respect to, any securities. By accepting this presentation, the recipient acknowledges and agrees that all of the information contained herein will be kept confidential. Acceptance of this presentation further constitutes your acknowledgement and agreement that DCS Advisory does not make any express or implied representation or warranty as to the accuracy or completeness of the information contained herein and shall have no liability to the recipient or its representatives relating to or arising from the use of the information contained herein or any omissions therefrom. Any use, disclosure, distribution, dissemination, copying or reproduction of this presentation without prior written consent or approval from DCS Advisory is strictly prohibited. With respect to information sourced from CapitalIQ: Copyright © 2017, CapitalIQ (and its affiliates, as applicable). This may contain information obtained from third parties, including ratings from credit ratings agencies such as Standard & Poor’s. Reproduction and distribution of third party content in any form is prohibited except with the prior written permission of the related third party. Third party content providers do not guarantee the accuracy, completeness, timeliness or availability of any information, including ratings, and are not responsible for any errors or omissions (negligent or otherwise), regardless of the cause, or for the results obtained from the use of such content. THIRD PARTY CONTENT PROVIDERS GIVE NO EXPRESS OR IMPLIED WARRANTIES, INCLUDING, BUT NOT LIMITED TO, ANY WARRANTIES OF MERCHANTABILITY OR FITNESS FOR A PARTICULAR PURPOSE OR USE. THIRD PARTY CONTENT PROVIDERS SHALL NOT BE LIABLE FOR ANY DIRECT, INDIRECT, INCIDENTAL, EXEMPLARY, COMPENSATORY, PUNITIVE, SPECIAL OR CONSEQUENTIAL DAMAGES, COSTS, EXPENSES, LEGAL FEES, OR LOSSES (INCLUDING LOST INCOME OR PROFITS AND OPPORTUNITY COSTS OR LOSSES CAUSED BY NEGLIGENCE) IN CONNECTION WITH ANY USE OF THEIR CONTENT, INCLUDING RATINGS. Credit ratings are statements of opinions and are not statements of fact or recommendations to purchase, hold or sell securities. They do not address the suitability of securities or the suitability of securities for investment purposes, and should not be relied on as investment advice.