software equity group flash...

Public SaaS Companies

Select M&A Transactionsand

Financial and Stock Market PerformancePublic Software Companies By Product Category

September 2012

Software Equity Group Flash Report

Public SaaS CompaniesPublic Internet Companies By Product Category

12220 El Camino Real, #320

[email protected]

Copyright © 2012 by Software Equity Group, L.L.C., All Rights Reserved

San Diego, CA 92130

Software Equity Group, L.L.C.

p: (858) 509-2800f: (858) 509-2818

http://www.softwareequity.com/

mailto:[email protected]

ABOUT OUR FIRM

Software Equity Group is an investment bank and M&A advisory serving the software and technology sectors. Founded in 1992, our firm has represented and guided private companies throughout the United States and Canada, as well as Europe, Asia Pacific, Africa and Israel. We have advised public companies listed on the NASDAQ, NYSE, American, Toronto, London and Euronext exchanges. Software Equity Group also represents several of the world's leading private equity firms. We were recently ranked among the top ten investment banks worldwide for application software mergers and acquisitions.

Our value proposition is unique and compelling. We are skilled and accomplished investment bankers with extraordinary software, internet and technology domainexpertise. Our industry knowledge and experience span virtually every software product category, technology, market and delivery model, including Software-as-a Service (Saas), software on-demand and perpetual license. We have profound understanding of software company finances, operations and valuation. We monitor and analyze every publicly disclosed software M&A transaction, as well as the market, economy and technology trends that impact these deals. We're formidable negotiators and savvy dealmakers who facilitate strategic combinations that enhance shareholder value.


THE SEG SOFTWARE COMPANY MENTORING PROGRAM

As part of our informal mentoring program, we are currently guiding and advising some fifty software companies around the globe that are not yet exit candidates, but aspire to be in the next few years. We meet with them periodically, invite them to call whenever they’d like our opinion on an operational issue that might have exit implications later on, and we keep them apprised of M&A activity and financings in their product category. And the best news – we don’t charge for this mentoring advice. It’s complimentary. It’s our way of building value, and relationships.

We’re looking for a few more such relationships. We begin with an introductory phone call with companies interested in being mentored, followed by a more in-depth telephone conversation. We’ll then invite qualified candidates to meet personally with four or five members of our team at our San Diego office. During this three to four hour sit-down, we’ll discuss the current market, specifically as it relates to valuations, transactions and trends in your product category. We’ll assess the strengths and weakness of your financial performance, how that compares to other software companies your size, and how that relates to buyer expectations. We’ll discuss your market strategy, sales strategy, sales team track record, software and maintenance pricing strategies, equity structure, and a wide array of other factors that can materially impact your salability and valuation down the road. We’re a terrific sounding board. We’ll give you an informed, honest and frank opinion – that’s what we’re known for. And we’ll offer informed and insightful observations, ideas and options based on 17 years of working with countless software companies worldwide.

If you run a profitable software company with revenue in excess of $10 million, and you’re interested in learning more about SEG’s complimentary, no obligation mentoring .2800-509-858or [email protected], please contact Kris Beible at

ADDITIONAL RESEARCH

http://www.softwareequity.com/research_quarterly_reports.aspx, please visit: 03Q1For our complimentary current and archived Quarterly Reports from

http://www.softwareequity.com/research_flash_reports.aspx, please visit: 2008For our complimentary current and archived Monthly Flash Reports from July

http://www.softwareequity.com/research_annual_reports.aspx, please visit: 2010through 2003 For our Annual Reports from



http://www.softwareequity.com/research_quarterly_reports.aspx

http://www.softwareequity.com/research_flash_reports.aspx

http://www.softwareequity.com/research_annual_reports.aspx

CRM Customer Relationship ManagementEBITDA Earnings before Interest, Taxes, Depreciation, and AmortizationERP Enterprise Resource PlanningEV Enterprise ValueFCF Free Cash Flow

List of Commonly Used Acronyms

FORWARD Current EV / Next Four Quarters' Consensus Financial EstimatesNASDAQ National Association of Securities Dealers Automated Quotation SystemPLM Product Lifecycle ManagementR&D Research and DevelopmentS&P Standard & Poor'sSaaS Software-as-a-ServiceSEG Software Equity GroupSG&A Selling, General, & AdministrativeSW SoftwareTTM Trailing Twelve MonthYoY Year-over-YearYTD Year-to-date


August 2012

Select Software Industry M&A Transactions


Select August 2012 Software Industry M&A TransactionsDate

Announced EV/ Revenue

08/31/2012 Billing Services Group Limited (AIM:BILL) Connection Services Ltd. $1.75 $9.53 5.5x08/31/2012 IAC/InterActiveCorp (NasdaqGS:IACI) DateHookup.com - - -08/28/2012 Autodesk, Inc. (NasdaqGS:ADSK) Inforbix, LLC - - -08/28/2012 Rackspace Hosting, Inc. (NYSE:RAX) Mailgun, Inc. - - -08/28/2012 Red Hat, Inc. (NYSE:RHT) Polymita Technologies S.L. - - -08/27/2012 International Business Machines Corporation (NYSE:IBM) Kenexa Corp. (NYSE:KNXA) $318.03 $1,307.10 4.1x08/26/2012 IAC Search & Media, Inc. About.com, Inc. $110.83 $300.00 2.7x08/24/2012 Facebook, Inc. (NasdaqGS:FB) Threadsy, Inc. - - -08/24/2012 SeaEnergy PLC (AIM:SEA) Return To Scene Limited $3.16 $15.98 5.1x08/21/2012 Solera Holdings Inc. (NYSE:SLH) License Monitor, Inc. - - -08/20/2012 NCC Group plc. (LSE:NCC) Intrepidus Group, Inc. $3.30 $11.00 3.3x08/20/2012 Dealer.com, Incorporated Hurley & Frank Industries, Inc. - - -08/17/2012 The NEXUS Group Inc. Butler Networks LLC - - -08/17/2012 Wells Fargo & Company, Investment Arm Secure-24, Inc. - - -08/16/2012 Fair Isaac Software Holdings Limited Adeptra Ltd. $36.84 $115.00 3.1x08/15/2012 Ebix Inc. (NasdaqGS:EBIX) TriSystems Ltd. - - -08/14/2012 PricewaterhouseCoopers LLP Ant's Eye View Corporation - - -08/13/2012 Actian Corporation Pervasive Software Inc. $49.16 $110.38 2.3x08/13/2012 EQT Partners AB UC4 Software GmbH $76.53 $271.55 3.6x

Acquirer TargetTarget TTM Revenue

($mm)Implied Enterprise

Value ($mm)

08/13/2012 EQT Partners AB UC4 Software GmbH $76.53 $271.55 3.6x08/13/2012 Google Inc. (NasdaqGS:GOOG) John Wiley & Sons Inc., Travel Assets - - -08/13/2012 The Carlyle Group LP (NasdaqGS:CG); China Everbright Focus Media Holding Ltd. $899.69 $3,037.21 3.4x08/13/2012 Friedman Corporation CORESense, Inc. - - -08/13/2012 United Communications Group, Inc. LocationInsight LLC - - -08/10/2012 MOKO.mobi Limited (ASX:MKB) Howmark Mobile, LLC $2.00 $4.90 2.5x08/10/2012 ISW Development Pty Ltd. Ability Software Limited - - -08/09/2012 AT&T, Inc. (NYSE:T) Cavalier Wireless, LLC - - -08/09/2012 Citrix Systems, Inc. (NasdaqGS:CTXS) Knowlity Corporation - - -08/09/2012 Interactive Intelligence Group Inc. (NasdaqGS:ININ) Bay Bridge Decision Technologies, Inc. - $12.90 -08/08/2012 BMC Software Inc. (NasdaqGS:BMC) VaraLogix, Inc. - - -08/08/2012 Parametric Technology Corporation (NasdaqGS:PMTC) Servigistics, Inc. $80.00 $220.00 2.8x08/08/2012 Apigee Corp. InstaOps Inc. - - -08/07/2012 Higher One Holdings, Inc. (NYSE:ONE) Campus Labs, LLC $10.00 $38.40 3.8x08/07/2012 SPS Commerce, Inc. (NasdaqGM:SPSC) Edifice Information Management Systems, $11.22 $37.35 3.3x08/07/2012 Syncronys International, Inc. (OTCPK:SNTL) Zillacomm Inc. - - -08/07/2012 Acquisio, Inc. ScienceOps Inc. - - -08/07/2012 Rally Software Development Corp. Agile Advantage, Inc. - - -08/07/2012 Shareholder Value Beteiligungen AG (XTRA:SVE) Update Software AG (XTRA:UP2) $42.50 - -08/07/2012 Wargaming Public Company Limited BigWorld Pty Limited - $45.00 -08/06/2012 BroadSoft, Inc. (NasdaqGS:BSFT) Adaption Technologies Ventures Ltd. - $22.00 -08/06/2012 Mediware Information Systems Inc. (NasdaqCM:MEDW) Strategic Healthcare Group LLC - $8.00 -08/03/2012 Synopsys Taiwan Limited Springsoft Inc. (TSEC:2473) $80.04 $284.38 3.6x08/03/2012 Main Capital Partners B.V.; Dolfin Capital Sofon B.V. - - -08/02/2012 AT&T, Inc. (NYSE:T) Nextwave Wireless Inc. (OTCPK:WAVE) - $647.36 -08/02/2012 Glu Mobile, Inc. (NasdaqGS:GLUU) GameSpy Industries, Inc. - $2.75 -08/02/2012 Constellation HomeBuilder Systems, Inc. Ibcos Computers Ltd. - - -08/01/2012 ResMed Inc. (NYSE:RMD) Umbian Inc. - - -

Category Performance

SEG Software Index


SEG Software Index: All Categories

Market Cap EVTTM

Revenue

TTM Gross

Margin

TTM EBITDA Margin

TTM Revenue

Growth EV/ RevenueEV/

EBITDAForward

EV/ Revenue

Forward EV/

EBITDA

YoY Stock Market Return

SEG Software Index $1,375.6 $1,333.9 $427.0 67.7% 19.8% 12.6% 2.5x 11.2x 2.3x 8.9x 8.1% Billing & Service Management $858.2 $767.2 $500.3 56.0% 19.2% 9.8% 1.4x 8.2x 1.8x 7.6x 5.9% Business Intelligence $1,115.7 $900.2 $387.8 78.4% 8.5% 12.7% 2.1x 34.0x 1.9x 16.8x -2.8% Development Platforms $346.9 $266.0 $140.2 66.2% 17.5% 5.6% 1.9x 10.6x 1.9x 7.8x 10.3% Engineering & PLM $2,514.4 $2,416.4 $1,059.6 84.1% 20.7% 13.2% 2.4x 11.6x 2.3x 8.1x 27.0% Enterprise Resource Planning $5,776.0 $5,582.9 $2,137.7 71.6% 29.0% 8.8% 2.6x 9.0x 2.5x 7.0x 11.1% Financial & Accounting $1,978.8 $2,512.0 $1,394.1 65.5% 29.0% 8.3% 2.8x 9.5x 2.6x 9.3x 15.9% Gaming $904.3 $858.1 $769.4 57.8% 6.7% 5.9% 0.9x 9.0x 0.6x 4.1x -30.7% Healthcare $521.2 $523.7 $257.5 63.1% 21.1% 21.8% 2.6x 13.8x 2.3x 9.5x -7.8% IT Conglomerates $152,197.5 $138,394.5 $73,723.0 71.6% 36.1% 4.2% 2.8x 8.6x 2.6x 7.0x 12.5% Mobile Solutions/Content $308.3 $167.8 $152.0 62.0% 9.3% 18.5% 1.8x 12.9x 2.2x 8.9x -14.1% Networking & Network Performance Managemen $2,424.1 $2,369.4 $889.7 68.5% 16.8% 17.3% 2.6x 13.9x 2.4x 9.4x 18.5% Security $705.7 $631.1 $219.7 78.7% 19.9% 14.4% 2.0x 9.4x 2.5x 11.8x 3.0% Storage, Data Mgmt & Integration $8,412.9 $6,443.3 $3,502.9 74.6% 22.6% 6.0% 2.4x 9.3x 2.3x 7.4x 14.0% Supply Chain Management & Logistics $761.0 $675.9 $250.5 61.1% 19.7% 16.1% 2.2x 11.6x 2.1x 10.7x 35.5% Systems Management $10,788.2 $9,969.3 $2,174.0 84.6% 25.8% 18.1% 5.5x 22.1x 4.8x 15.0x 27.4% Vertical - Finance $1,733.3 $2,745.9 $404.5 69.1% 37.4% 15.2% 4.8x 12.6x 3.5x 9.8x 14.0% Vertical - Other $1,094.6 $1,277.2 $333.4 55.5% 16.0% 24.6% 3.1x 21.1x 2.6x 12.0x 1.5%

Category Name

TTM Revenue Growth 12.6%TTM EBITDA Growth 11.0%TTM Earnings Growth 11.6%Gross Profit Margin 67.7%EBITDA Margin 19.8%Net Income Margin 10.4%SG&A Expenses as a % of Total Revenue 36.8%R&D Expenses as a % of Total Revenue 14.6%

Current Ratio 2.1Quick Ratio 1.8Cash as Percent of Market Cap 15.8%Avg Days Outstanding: Accounts Receivable 67Avg Days Outstanding: Accounts Payable 38Working Capital to TTM Operating Expense Ratio 0.4x

Levered FCF Margin 15.4%Cash from Operations Growth (YoY) 14.7%Cash from Investing Growth (YoY) -27.2%Cash from Financing Growth (YoY) -29.5%Levered FCF Growth (YoY) 14.7%


September 2012 Monthly Flash Report

Income Statement Analysis (Median)

Balance Sheet Analysis (Median)

Cash Flow Statement Analysis (Median)

-5%

0%

5%

10%

15%

20%

25%SEG SW Index Software Stock Market Return: Jan - Aug 2012

DOW S&P NASDAQ SEG SW Index

SEG Software Index Category: Billing and Service Management

Company Name Ticker Market Cap EVTTM

Revenue

TTM Gross

Margin

TTM EBITDA Margin

TTM Revenue


EBITDAForward

EV/ Revenue

Forward EV/

EBITDA


Amdocs Limited DOX $5,270.9 $4,376.8 $3,237.0 35.7% 18.4% 3.5% 1.4x 7.3x 1.3x 6.5x 16.3%AsiaInfo Holdings, Inc. ASIA $878.9 $625.2 $500.3 40.7% 15.2% 9.8% 1.2x 8.2x 1.1x 8.9x 5.9%CSG Systems International, Inc. CSGS $675.6 $775.9 $739.2 50.4% 22.3% 13.3% 1.0x 4.7x 1.0x 4.7x 59.1%Evolving Systems, Inc. EVOL $72.9 $62.9 $21.8 64.8% 10.3% 6.1% 2.9x 28.1x 2.4x 10.5x -4.3%MIND C.T.I. Ltd. MNDO $31.9 $14.7 $20.4 59.9% 21.1% 7.3% 0.7x 3.4x n/a n/a -20.2%NeuStar, Inc NSR $2,483.1 $2,839.4 $732.7 77.3% 42.0% 30.8% 3.9x 9.2x 3.3x 6.9x 49.6%Synchronoss Technologies, Inc. SNCR $858.2 $767.2 $252.9 56.0% 19.2% 25.6% 3.0x 15.8x 2.5x 8.2x -17.4%

Median: $858.2 $767.2 $500.3 56.0% 19.2% 9.8% 1.4x 8.2x 1.8x 7.6x 5.9%



Levered FCF Margin 15.5%Cash from Operations Growth (YoY) 10.8%Cash from Investing Growth (YoY) 33.2%Cash from Financing Growth (YoY) 10.8%Levered FCF Growth (YoY) 41.5%






-15%

-10%

-5%

0%

5%

10%

15%

20%

25%Billing and Service Management Software Stock Market Return: Jan - Aug 2012

Billing & Service Management S&P NASDAQ SEG Internet Index

SEG Software Index Category: Business Intelligence


Revenue

TTM Gross

Margin

TTM EBITDA Margin

TTM Revenue


EBITDAForward

EV/ Revenue

Forward EV/

EBITDA


Actuate Corporation BIRT $346.9 $266.0 $140.2 84.3% 22.4% 1.6% 1.9x 8.5x 1.8x 6.3x 10.3%MicroStrategy Incorporated MSTR $1,375.6 $1,180.0 $588.9 74.5% 6.1% 14.6% 2.0x 32.8x 1.9x 15.4x 2.4%Pegasystems Inc. PEGA $1,018.2 $915.3 $427.0 61.1% 5.0% 10.9% 2.1x 43.0x 1.8x 20.2x -33.5%Progress Software Corporation PRGS $1,213.3 $885.1 $503.7 82.3% 18.8% -7.2% 1.8x 9.3x 1.9x 8.0x -8.0%PROS Holdings PRO $464.0 $392.9 $106.6 72.7% 10.5% 31.5% 3.7x 35.1x 3.1x 18.2x 6.7%Qlik Technologies QLIK $1,795.7 $1,600.6 $348.5 89.5% 6.5% 29.7% 4.6x 71.0x 3.9x 26.7x -17.3%

Median: $1,115.7 $900.2 $387.8 78.4% 8.5% 12.7% 2.1x 34.0x 1.9x 16.8x -2.8%

TTM Revenue Growth 12.7%TTM EBITDA Growth -4.7%TTM Earnings Growth 25.1%Gross Profit Margin 78.4%EBITDA Margin 8.5%Net Income Margin 4.4%SG&A Expenses as a % of Total Revenue 48.3%R&D Expenses as a % of Total Revenue 16.7%


Levered FCF Margin 5.9%Cash from Operations Growth (YoY) 23.8%Cash from Investing Growth (YoY) -111.7%Cash from Financing Growth (YoY) -14.6%Levered FCF Growth (YoY) -25.9%






-10%

-5%

0%

5%

10%

15%

20%

25%

30%

35%Business IntelligenceSoftware Stock Market Return: Jan - Aug 2012

Business Intelligence S&P NASDAQ SEG Internet Index

SEG Software Index Category: Development Platforms


Revenue

TTM Gross

Margin

TTM EBITDA Margin

TTM Revenue


EBITDAForward

EV/ Revenue

Forward EV/

EBITDA


Actuate Corporation BIRT $346.9 $266.0 $140.2 84.3% 22.4% 1.6% 1.9x 8.5x 1.8x 6.3x 10.3%Adobe Systems Incorporated ADBE $15,470.9 $13,982.8 $4,335.0 89.4% 34.4% 7.1% 3.2x 9.4x 3.0x 6.9x 24.6%BSQUARE Corporation BSQR $31.8 $11.9 $97.5 19.3% -0.3% -4.8% 0.1x n/a n/a n/a -38.3%Compuware Corporation CPWR $2,144.8 $2,097.8 $1,006.0 66.2% 17.5% 5.6% 2.1x 11.9x 2.0x 8.7x 17.6%GeekNet GKNT $110.7 $76.1 $124.8 26.8% 1.0% 19.3% 0.6x 60.6x 0.5x 9.7x -18.9%Magic Software Enterprises Ltd. MGIC $165.8 $122.6 $118.5 42.0% 18.1% 18.2% 1.0x 5.7x 1.0x n/a 1.3%Microsoft Corporation MSFT $254,184.6 $204,915.6 $73,723.0 76.2% 41.7% 5.4% 2.8x 6.7x 2.6x 6.0x 14.0%Oracle Corporation ORCL $152,197.5 $138,394.5 $37,121.0 78.8% 43.2% 4.2% 3.7x 8.6x 3.6x 7.0x 11.1%Progress Software Corporation PRGS $1,213.3 $885.1 $503.7 82.3% 18.8% -7.2% 1.8x 9.3x 1.9x 8.0x -8.0%Red Hat, Inc. RHT $10,788.2 $9,969.3 $1,183.1 84.6% 22.1% 22.6% 8.4x 38.1x 7.2x 25.3x 41.4%Software AG XTRA:SOW $2,898.2 $2,917.6 $1,371.4 61.6% 27.9% -4.4% 2.1x 7.6x n/a n/a -24.4%

Median: $346.9 $266.0 $140.2 66.2% 17.5% 5.6% 1.9x 10.6x 1.9x 7.8x 10.3%

TTM Revenue Growth 5.6%TTM EBITDA Growth 2.9%TTM Earnings Growth -19.2%Gross Profit Margin 66.2%EBITDA Margin 17.5%Net Income Margin 13.7%SG&A Expenses as a % of Total Revenue 29.3%R&D Expenses as a % of Total Revenue 12.2%








-5%

0%

5%

10%

15%

20%

25%Development Platforms Software Stock Market Return: Jan - Aug 2012

Development Platforms S&P NASDAQ SEG Internet Index

SEG Software Index Category: Engineering & PLM


Revenue

TTM Gross

Margin

TTM EBITDA Margin

TTM Revenue


EBITDAForward

EV/ Revenue

Forward EV/

EBITDA


ANSYS, Inc. ANSS $6,413.5 $5,967.9 $751.5 87.4% 47.3% 19.9% 7.9x 16.8x 6.8x 13.7x 28.7%Autodesk, Inc. ADSK $6,893.9 $5,463.2 $2,298.3 89.7% 21.2% 10.5% 2.4x 11.2x 2.3x 7.9x 7.8%Cadence Design Systems, Inc CDNS $3,529.6 $3,253.0 $1,242.8 84.3% 21.1% 19.9% 2.6x 12.4x 2.4x 8.2x 39.0%Cimatron Ltd. CIMT $33.3 $18.6 $42.3 87.9% 16.0% 9.6% 0.4x 2.8x n/a n/a -7.3%Dassault Systèmes DSY $11,944.1 $10,267.0 $2,421.6 86.6% 31.3% 12.1% 4.2x 13.5x n/a n/a 18.6%GSE Systems Inc. GVP $35.0 $22.7 $54.1 32.3% 7.0% 13.2% 0.4x 6.0x 0.4x n/a -9.1%Mentor Graphics Corp MENT $1,801.8 $1,890.2 $1,059.6 84.1% 18.9% 7.0% 1.8x 9.4x 1.7x 7.4x 46.7%Parametric Technology Corporation PMTC $2,514.4 $2,416.4 $1,269.8 69.9% 17.4% 15.9% 1.9x 11.0x 1.8x 7.5x 17.7%PDF Solutions Inc PDFS $343.3 $292.4 $77.7 57.4% 18.3% 22.9% 3.8x 20.5x 3.1x 9.3x 139.2%Stratasys, Inc. SSYS $1,397.5 $1,346.3 $177.9 52.6% 22.4% 29.7% 7.6x 33.7x 6.6x 21.1x 183.1%Synopsys Inc SNPS $4,885.3 $4,064.1 $1,692.3 82.0% 20.7% 11.3% 2.4x 11.6x 2.2x 7.9x 27.0%

Median: $2,514.4 $2,416.4 $1,059.6 84.1% 20.7% 13.2% 2.4x 11.6x 2.3x 8.1x 27.0%









-5%

0%

5%

10%

15%

20%

25%

30%Engineering & PLM Software Stock Market Return: Jan - Aug 2012

Engineering & PLM S&P NASDAQ SEG Internet Index

SEG Software Index Category: Enterprise Resource Planning


Revenue

TTM Gross

Margin

TTM EBITDA Margin

TTM Revenue


EBITDAForward

EV/ Revenue

Forward EV/

EBITDA


American Software, Inc. AMSW.A $223.5 $163.8 $104.8 55.0% 17.2% 16.2% 1.6x 9.1x 1.4x n/a 2.0%Oracle Corporation ORCL $152,197.5 $138,394.5 $37,121.0 78.8% 43.2% 4.2% 3.7x 8.6x 3.6x 7.0x 11.1%QAD Inc. QADA $191.4 $133.6 $250.6 57.7% 8.2% 4.7% 0.5x 6.5x 0.5x 5.6x 5.8%Sage Group plc LSE:SGE $5,776.0 $5,582.9 $2,137.7 93.7% 29.0% 8.8% 2.6x 9.0x n/a n/a 13.7%SAP SAP $76,487.7 $76,972.9 $19,214.0 71.6% 36.1% 13.2% 4.0x 11.1x 3.6x 9.7x 17.1%

Median: $5,776.0 $5,582.9 $2,137.7 71.6% 29.0% 8.8% 2.6x 9.0x 2.5x 7.0x 11.1%



Levered FCF Margin 19.8%Cash from Operations Growth (YoY) -6.2%Cash from Investing Growth (YoY) 22.0%Cash from Financing Growth (YoY) -146.4%Levered FCF Growth (YoY) -11.4%






-5%

0%

5%

10%

15%

20%

25%Enterprise Resource Planning Software Stock Market Return: Jan - Aug 2012

Enterprise Resource Planning S&P NASDAQ SEG Internet Index

SEG Software Index Category: Financial & Accounting


Revenue

TTM Gross

Margin

TTM EBITDA Margin

TTM Revenue


EBITDAForward

EV/ Revenue

Forward EV/

EBITDA


ACI Worldwide, Inc. ACIW $1,716.1 $1,942.4 $534.6 67.7% 19.8% 17.2% 3.6x 18.4x 2.6x 9.6x 46.3%Bottomline Technologies EPAY $822.4 $697.5 $224.3 54.9% 13.7% 18.4% 3.1x 22.7x 2.8x 16.6x -2.8%DST Systems, Inc. DST $2,241.6 $3,081.6 $2,500.8 17.3% 14.5% -4.8% 1.2x 8.5x 1.6x 7.1x 8.3%Fair Isaac Corporation FICO $1,431.6 $1,784.9 $650.6 70.6% 29.0% 5.9% 2.7x 9.5x 2.6x 9.3x 65.6%Fiserv FISV $9,610.9 $12,817.9 $4,432.0 41.6% 30.2% 5.1% 2.9x 9.6x 2.8x 8.7x 26.9%Intuit Inc INTU $17,094.5 $16,849.5 $4,151.0 82.0% 34.2% 7.8% 4.1x 11.9x 3.7x 9.4x 18.0%NetSol Technologies Inc. NTWK $34.7 $49.1 $39.8 63.3% 29.9% 8.8% 1.2x 4.1x 1.1x 4.0x -49.1%Sage Group plc LSE:SGE $5,776.0 $5,582.9 $2,137.7 93.7% 29.0% 8.8% 2.6x 9.0x n/a n/a 13.7%

Median: $1,978.8 $2,512.0 $1,394.1 65.5% 29.0% 8.3% 2.8x 9.5x 2.6x 9.3x 15.9%



Levered FCF Margin 13.5%Cash from Operations Growth (YoY) -6.7%Cash from Investing Growth (YoY) 30.9%Cash from Financing Growth (YoY) -29.5%Levered FCF Growth (YoY) -8.3%






-5%

0%

5%

10%

15%

20%

25%Financial & AccountingSoftware Stock Market Return: Jan - Aug 2012

Financial & Accounting S&P NASDAQ SEG Internet Index

SEG Software Index Category: Gaming


Revenue

TTM Gross

Margin

TTM EBITDA Margin

TTM Revenue


EBITDAForward

EV/ Revenue

Forward EV/

EBITDA


Activision Blizzard ATVI $12,966.4 $9,774.4 $4,407.0 61.8% 24.6% -7.6% 2.2x 9.0x 2.2x 6.1x -1.5%Electronic Arts Inc. EA $4,139.1 $3,244.1 $4,099.0 62.2% 6.7% 8.6% 0.8x 11.8x 0.8x 4.8x -42.4%GameLoft SA ENXTPA:GF $469.4 $423.2 $241.8 87.5% 11.7% 16.8% 1.8x 15.0x n/a n/a 1.8%Konami Corporation TSE: 9766 $3,268.7 $2,924.5 $3,252.5 34.6% 18.9% 0.1% 0.9x 4.8x 0.8x 4.1x -35.8%Majesco Entertainment Company COOL $69.9 $38.1 $130.9 34.9% 6.4% 5.9% 0.3x 4.6x 0.3x 2.8x -30.7%TakeTwo Interactive TTWO $904.3 $858.1 $717.6 29.7% -23.2% -34.5% 1.2x n/a 0.5x 2.7x -24.1%THQ Inc. THQI $32.3 $111.3 $769.4 57.8% -11.2% 8.2% 0.1x n/a 0.3x n/a -75.8%

Median: $904.3 $858.1 $769.4 57.8% 6.7% 5.9% 0.9x 9.0x 0.6x 4.1x -30.7%

TTM Revenue Growth 5.9%TTM EBITDA Growth -21.7%TTM Earnings Growth 13.0%Gross Profit Margin 57.8%EBITDA Margin 6.7%Net Income Margin 2.6%SG&A Expenses as a % of Total Revenue 25.3%R&D Expenses as a % of Total Revenue 11.9%


Levered FCF Margin 17.1%Cash from Operations Growth (YoY) 28.5%Cash from Investing Growth (YoY) -0.5%Cash from Financing Growth (YoY) 47.3%Levered FCF Growth (YoY) 14.1%






-40%

-30%

-20%

-10%

0%

10%

20%

30%GamingSoftware Stock Market Return: Jan - Aug 2012

Gaming S&P NASDAQ SEG Internet Index

SEG Software Index Category: Healthcare


Revenue

TTM Gross

Margin

TTM EBITDA Margin

TTM Revenue


EBITDAForward

EV/ Revenue

Forward EV/

EBITDA


Accelrys Inc. ACCL $427.7 $283.8 $153.8 75.5% 9.9% 19.5% 1.8x 18.5x 1.7x 8.0x 18.5%Allscripts Healthcare Solutions Inc. MDRX $1,790.0 $2,160.6 $1,486.6 43.8% 15.9% 19.9% 1.5x 9.1x 1.4x 5.4x -41.8%Cerner Corporation CERN $12,579.9 $11,776.1 $2,415.7 79.0% 27.2% 24.5% 4.9x 17.9x 4.3x 13.5x 11.4%Computer Programs and Sys, Inc. CPSI $562.1 $539.3 $174.5 44.4% 24.1% 0.7% 3.1x 12.8x 2.6x 9.6x -28.3%Epocrates EPOC $217.1 $135.2 $110.7 60.4% 0.0% -0.7% 1.2x n/a 1.2x 10.5x -17.6%Greenway Medical Technologies, Inc GWAY $444.0 $409.1 $124.0 54.9% 7.4% 38.0% 3.3x 44.4x 2.7x 18.8x n/aMedAssets MDAS $978.5 $1,920.7 $613.2 79.3% 29.7% 27.6% 3.1x 10.5x 3.0x 9.5x 46.4%Merge Healthcare MRGE $293.2 $508.0 $248.0 63.0% 19.6% 24.2% 2.0x 10.5x 2.0x 9.5x -46.3%Nuance Communications, Inc. NUAN $7,253.2 $8,128.2 $1,549.8 67.0% 22.7% 22.9% 5.2x 23.1x 4.1x 10.3x 26.9%Omnicell, Inc. OMCL $480.2 $426.1 $266.9 55.1% 11.6% 15.2% 1.6x 13.8x 1.2x 7.7x -7.8%Quality Systems, Inc. QSII $1,042.1 $907.2 $447.7 63.2% 27.3% 20.7% 2.0x 7.4x 1.8x 6.7x -61.8%Simulations Plus, Inc. SLP $69.9 $57.0 $12.2 76.9% 29.2% 28.4% 4.7x 16.0x 5.4x 10.3x 36.0%

Median: $521.2 $523.7 $257.5 63.1% 21.1% 21.8% 2.6x 13.8x 2.3x 9.5x -7.8%









-10%

-5%

0%

5%

10%

15%

20%

25%Healthcare Software Stock Market Return: Jan - Aug 2012

Healthcare S&P NASDAQ SEG Internet Index

SEG Software Index Category: IT Conglomerates


Revenue

TTM Gross

Margin

TTM EBITDA Margin

TTM Revenue


EBITDAForward

EV/ Revenue

Forward EV/

EBITDA


Hewlett Packard HPQ $33,087.4 $53,731.4 $122,520.0 22.8% 11.7% -4.6% 0.4x 3.8x 0.4x 3.4x -35.5%IBM IBM $220,978.4 $242,275.4 $106,099.0 47.4% 25.3% 1.5% 2.3x 9.0x 2.3x 8.4x 12.5%Microsoft Corporation MSFT $254,184.6 $204,915.6 $73,723.0 76.2% 41.7% 5.4% 2.8x 6.7x 2.6x 6.0x 14.0%Oracle Corporation ORCL $152,197.5 $138,394.5 $37,121.0 78.8% 43.2% 4.2% 3.7x 8.6x 3.6x 7.0x 11.1%SAP AG SAP $76,487.7 $76,972.9 $19,214.0 71.6% 36.1% 13.2% 4.0x 11.1x 3.6x 9.7x 17.1%

Median: $152,197.5 $138,394.5 $73,723.0 71.6% 36.1% 4.2% 2.8x 8.6x 2.6x 7.0x 12.5%









-5%

0%

5%

10%

15%

20%

25%IT Conglomerates Software Stock Market Return: Jan - Aug 2012

IT Conglomerates S&P NASDAQ SEG Internet Index

SEG Software Index Category: Mobile Solutions/Content


Revenue

TTM Gross

Margin

TTM EBITDA Margin

TTM Revenue


EBITDAForward

EV/ Revenue

Forward EV/

EBITDA


Access TSE:4813 $306.5 $12.9 $171.9 69.1% 18.2% -27.6% 0.1x 0.4x n/a n/a -9.0%Epocrates EPOC $217.1 $135.2 $110.7 60.4% 0.0% -0.7% 1.2x 3653.2x 1.2x 10.5x -17.6%Glu Mobile, Inc. GLUU $310.1 $285.6 $77.2 86.2% -21.7% 18.5% 3.7x n/a 2.6x 45.3x 56.1%Google Inc GOOG $222,932.1 $189,331.1 $43,162.0 63.2% 35.8% 29.5% 4.4x 12.3x 3.3x 8.9x 26.0%Gree TSE:3632 $3,813.6 $3,111.2 $1,979.6 91.7% 53.4% 146.6% 1.6x 2.9x n/a n/a -49.4%Millennial Media Inc MM $867.0 $743.6 $132.1 39.4% -3.1% n/a 5.6x n/a 3.4x 123.5x n/aMotricity MOTR $21.1 $25.0 $116.6 60.9% -9.9% -6.0% 0.2x n/a n/a n/a -80.3%Myriad Group AG MYRN $141.3 $121.1 $61.0 43.5% 6.6% -39.6% 2.0x 30.0x n/a n/a -35.9%NQ Mobile Inc. NQ $323.4 $200.4 $60.1 78.6% 11.9% 113.4% 3.3x 28.0x 1.8x 4.9x 19.9%Nuance Communications, Inc. NUAN $7,253.2 $8,128.2 $1,549.8 67.0% 22.7% 22.9% 5.2x 23.1x 4.1x 10.3x 26.9%Opera OB:OPERA $721.7 $659.8 $173.6 48.0% 29.7% 19.3% 3.8x 12.8x n/a n/a 13.0%Qihoo 360 Technology Co. Ltd QIHU $2,561.3 $2,204.0 $251.9 89.4% 23.1% 169.9% 8.8x 37.9x 5.9x 19.5x -9.8%RealNetworks Inc RNWK $277.7 -$5.3 $297.1 53.8% -11.7% -16.4% n/a 0.2x n/a n/a -14.1%Sky-mobi Limited MOBI $62.3 -$32.3 $105.9 30.4% 4.3% -0.8% n/a n/a n/a n/a -67.8%Smith Micro Software, Inc. SMSI $61.7 $30.4 $44.2 76.4% -75.0% -57.2% 0.7x n/a 0.6x n/a -9.0%SoundBite Communications, Inc. SDBT $37.3 $13.1 $45.0 59.4% 2.1% 16.6% 0.3x 13.7x n/a n/a n/aSynchronoss Technologies, Inc. SNCR $858.2 $767.2 $252.9 56.0% 19.2% 25.6% 3.0x 15.8x 2.5x 8.2x -17.4%TeleNav TNAV $248.9 $49.5 $218.5 78.3% 24.3% 3.8% 0.2x 0.9x 0.3x 3.0x -34.9%Trunkbow International Holdings TBOW $30.4 $42.8 $27.7 83.3% 42.2% -9.2% 1.5x 3.7x n/a n/a -72.1%Unwired Planet, Inc UPIP $153.8 $70.2 $15.1 13.0% -9.8% 274.5% 4.7x n/a n/a n/a -5.8%Velti Plc VELT $434.5 $398.1 $235.8 59.4% 13.1% 66.0% 1.7x 12.9x 1.2x 4.1x -29.1%Zynga, Inc ZNGA $2,195.3 $1,078.4 $1,271.5 71.0% -36.0% 43.1% 0.8x n/a 0.9x 6.0x n/a

Median: $308.3 $167.8 $152.0 62.0% 9.3% 18.5% 1.8x 12.9x 2.2x 8.9x -14.1%



Levered FCF Margin 5.3%Cash from Operations Growth (YoY) 22.4%Cash from Investing Growth (YoY) 17.2%Cash from Financing Growth (YoY) -24.6%Levered FCF Growth (YoY) 63.6%






-20%

-10%

0%

10%

20%

30%

40%Mobile Solutions/Content Software Stock Market Return: Jan - Aug 2012

Mobile Solutions/Content S&P NASDAQ SEG Internet Index

SEG Software Index Category: Networking/Network Performance Mgmt


Revenue

TTM Gross

Margin

TTM EBITDA Margin

TTM Revenue


EBITDAForward

EV/ Revenue

Forward EV/

EBITDA


Allot Communications Ltd. ALLT $803.4 $643.6 $92.7 71.2% 16.2% 39.4% 6.9x 42.9x 5.2x 26.9x 97.0%Aruba Networks, Inc. ARUN $2,193.5 $1,847.3 $516.8 70.7% 5.8% 30.3% 3.6x 61.9x 3.0x 13.0x -8.3%Brocade Communications Systems, BRCD $2,654.8 $2,703.1 $2,209.9 61.7% 21.2% 3.0% 1.2x 5.8x 1.2x 4.9x 48.8%Cisco Systems, Inc. CSCO $101,245.0 $68,857.0 $46,061.0 61.2% 28.5% 6.6% 1.5x 5.2x 1.4x 4.5x 20.6%Compuware Corporation CPWR $2,144.8 $2,097.8 $1,006.0 66.2% 17.5% 5.6% 2.1x 11.9x 2.0x 8.7x 17.6%F5 Networks, Inc. FFIV $7,696.5 $7,176.9 $1,329.3 82.7% 33.4% 21.8% 5.4x 16.2x 4.7x 11.6x 19.4%Juniper Networks, Inc. JNPR $9,346.9 $6,907.7 $4,332.8 62.5% 14.3% -2.1% 1.6x 11.2x 1.6x 7.3x -15.2%Keynote Systems, Inc. KEYN $231.0 $185.5 $121.5 50.1% 15.3% 26.5% 1.5x 10.0x 1.4x 8.5x -45.8%Radware Ltd. RDWR $710.0 $574.2 $179.1 80.7% 20.1% 15.1% 3.2x 16.0x 2.9x 12.2x 22.9%Riverbed Technology, Inc. RVBD $3,068.5 $2,641.0 $773.5 75.2% 15.6% 19.5% 3.4x 21.8x 2.9x 10.1x -19.7%

Median: $2,424.1 $2,369.4 $889.7 68.5% 16.8% 17.3% 2.6x 13.9x 2.4x 9.4x 18.5%









-20%

-15%

-10%

-5%

0%

5%

10%

15%

20%

25%Networking/Network Performance Mgmt Software Stock Market Return: Jan - Aug 2012

Networking & Network Performance Management S&P NASDAQ SEG SW Index

SEG Software Index Category: Security


Revenue

TTM Gross

Margin

TTM EBITDA Margin

TTM Revenue


EBITDAForward

EV/ Revenue

Forward EV/

EBITDA


AVG Technologies N.V. AVG $557.5 $631.1 $311.0 86.8% 27.0% n/a 2.0x 7.5x 1.7x 5.9x n/aCheck Point Software Tech Ltd. CHKP $9,406.5 $8,034.7 $1,306.8 88.4% 56.6% 11.4% 6.1x 10.9x 5.7x 9.8x -15.6%Commtouch Software Ltd. CTCH $66.8 $47.0 $23.4 82.0% 21.3% 10.3% 2.0x 9.4x 1.8x 9.2x -18.2%Fortinet Inc. FTNT $4,123.3 $3,721.7 $483.5 72.7% 21.0% 29.0% 7.7x 36.7x 6.5x 24.1x 36.2%Guidance Software, Inc. GUID $254.4 $231.3 $114.2 73.2% 5.7% 17.4% 2.0x 35.8x 1.6x 13.9x 62.2%Imperva IMPV $705.7 $604.6 $89.1 78.7% -7.9% 35.3% 6.8x n/a 5.5x 138.4x n/aPalo Alto Networks, Inc PANW $4,224.5 $4,134.2 $219.7 72.5% 3.6% n/a 18.8x 516.5x 12.3x 176.6x n/aProofpoint, Inc. PFPT $418.6 $342.0 $93.7 66.1% -12.2% n/a 3.6x n/a 3.1x n/a n/aSourcefire, Inc. FIRE $1,532.2 $1,361.2 $195.3 77.0% 9.3% 38.2% 7.0x 75.0x 5.9x 28.8x 85.8%Symantec Corporation SYMC $12,421.1 $11,438.1 $6,745.0 84.9% 26.5% 5.2% 1.7x 6.4x 1.7x 5.4x 3.0%Trend Micro TSE:4704 $3,703.5 $2,278.1 $1,173.1 81.1% 33.3% -2.8% 1.9x 5.8x n/a n/a -10.4%VASCO Data Security International VDSI $356.2 $271.0 $168.8 65.8% 18.4% 22.8% 1.6x 8.7x 1.5x n/a 32.9%Websense, Inc. WBSN $553.7 $563.3 $364.2 83.9% 19.9% 3.9% 1.5x 7.8x 1.5x 6.1x -26.0%

Median: $705.7 $631.1 $219.7 78.7% 19.9% 14.4% 2.0x 9.4x 2.5x 11.8x 3.0%









-10%

-5%

0%

5%

10%

15%

20%

25%SecuritySoftware Stock Market Return: Jan - Aug 2012

Security S&P NASDAQ SEG Internet Index

SEG Software Index Category: Storage, Data Management & Integration


Revenue

TTM Gross

Margin

TTM EBITDA Margin

TTM Revenue


EBITDAForward

EV/ Revenue

Forward EV/

EBITDA


Brocade Communications Systems, BRCD $2,654.8 $2,703.1 $2,209.9 61.7% 21.2% 3.0% 1.2x 5.8x 1.2x 4.9x 48.8%CA, Inc. CA $12,021.5 $10,767.5 $4,796.0 86.7% 35.8% 6.0% 2.2x 6.3x 2.2x 6.0x 22.1%Cisco Systems, Inc. CSCO $101,245.0 $68,857.0 $46,061.0 61.2% 28.5% 6.6% 1.5x 5.2x 1.4x 4.5x 20.6%CommVault Systems, Inc. CVLT $2,270.9 $1,950.8 $426.4 86.7% 14.1% 25.4% 4.6x 32.4x 4.0x 19.5x 49.0%EMC EMC $55,133.4 $52,292.3 $20,960.4 62.3% 23.9% 13.0% 2.5x 10.4x 2.3x 7.7x 16.3%FalconStor Software, Inc. FALC $84.1 $51.0 $80.1 72.5% -11.0% -4.7% 0.6x n/a 0.6x n/a -45.9%IBM IBM $220,978.4 $242,275.4 $106,099.0 47.4% 25.3% 1.5% 2.3x 9.0x 2.3x 8.4x 12.5%Informatica Corporation INFA $3,533.7 $2,968.5 $809.5 84.1% 22.4% 12.4% 3.7x 16.4x 3.4x 11.5x -22.1%Microsoft Corporation MSFT $254,184.6 $204,915.6 $73,723.0 76.2% 41.7% 5.4% 2.8x 6.7x 2.6x 6.0x 14.0%NetApp, Inc. NTAP $12,399.9 $8,174.6 $6,219.6 59.0% 13.8% 14.6% 1.3x 9.6x 1.2x 6.6x -9.3%Oracle Corporation ORCL $152,197.5 $138,394.5 $37,121.0 78.8% 43.2% 4.2% 3.7x 8.6x 3.6x 7.0x 11.1%Pervasive Software Inc. PVSW $136.0 $93.2 $49.2 84.7% 7.3% 1.6% 1.9x 25.9x 1.8x 14.6x 26.2%Splunk, Inc. SPLK $2,949.1 $2,680.9 $156.0 90.0% -7.0% n/a 17.2x n/a 13.0x n/a n/aTIBCO Software Inc. TIBX $4,804.2 $4,711.9 $991.5 73.0% 22.7% 19.8% 4.8x 20.9x 4.2x 13.9x -93.9%

Median: $8,412.9 $6,443.3 $3,502.9 74.6% 22.6% 6.0% 2.4x 9.3x 2.3x 7.4x 14.0%









-5%

0%

5%

10%

15%

20%

25%

30%Storage, Data Management & Integration Software Stock Market Return: Jan - Aug 2012

Storage, Data Management & Integration S&P NASDAQ SEG SW Index

SEG Software Index Category: Supply Chain Management & Logistics


Revenue

TTM Gross

Margin

TTM EBITDA Margin

TTM Revenue


EBITDAForward

EV/ Revenue

Forward EV/

EBITDA


American Software, Inc. AMSW.A $223.5 $163.8 $104.8 55.0% 17.2% 16.2% 1.6x 9.1x 1.4x n/a 2.0%Aspen Technology, Inc. AZPN $2,264.7 $2,110.5 $243.1 78.5% -4.8% 22.7% 8.7x n/a 7.3x 66.8x 44.7%JDA Software Group JDAS $1,317.3 $1,228.3 $665.5 64.0% 27.1% 8.5% 1.8x 6.8x 1.7x 6.6x 16.5%Manhattan Associates, Inc. MANH $1,005.5 $904.6 $354.2 58.2% 22.1% 15.9% 2.6x 11.6x 2.4x 9.8x 40.7%Retalix Ltd. RTLX $507.0 $375.1 $258.0 41.3% 8.3% 18.0% 1.5x 17.6x 1.3x n/a 53.4%The Descartes Systems Group Inc. TSX:DSG $516.6 $447.3 $118.5 65.6% 28.5% 9.1% 3.8x 13.3x 3.4x 11.6x 30.3%

Median: $761.0 $675.9 $250.5 61.1% 19.7% 16.1% 2.2x 11.6x 2.1x 10.7x 35.5%



Levered FCF Margin 19.0%Cash from Operations Growth (YoY) 15.0%Cash from Investing Growth (YoY) 56.4%Cash from Financing Growth (YoY) 56.9%Levered FCF Growth (YoY) 59.9%






-5%

0%

5%

10%

15%

20%

25%Supply Chain Management & Logistics Software Stock Market Return: Jan - Aug 2012

Supply Chain Management & Logistics S&P NASDAQ SEG Internet Index

SEG Software Index Category: Systems Management


Revenue

TTM Gross

Margin

TTM EBITDA Margin

TTM Revenue


EBITDAForward

EV/ Revenue

Forward EV/

EBITDA


BMC Software Inc. BMC $6,552.4 $5,797.1 $2,174.0 73.0% 29.4% 3.2% 2.7x 9.1x 2.5x 5.8x 1.2%CA Technologies CA $12,021.5 $10,767.5 $4,796.0 86.7% 35.8% 6.0% 2.2x 6.3x 2.2x 6.0x 22.1%Citrix Systems, Inc. CTXS $14,392.6 $13,094.8 $2,389.4 88.8% 24.8% 18.1% 5.5x 22.1x 4.8x 15.0x 27.4%Netscout Systems, Inc. NTCT $1,000.6 $853.1 $321.7 78.7% 24.0% 12.1% 2.7x 11.1x 2.4x 8.9x 73.8%Red Hat, Inc. RHT $10,788.2 $9,969.3 $1,183.1 84.6% 22.1% 22.6% 8.4x 38.1x 7.2x 25.3x 41.4%SolarWinds, Inc. SWI $4,040.4 $3,857.2 $233.3 93.4% 48.5% 36.1% 16.5x 34.1x 13.3x 25.7x 119.8%VMWare, Inc. VMW $37,746.6 $32,849.7 $4,180.4 84.0% 25.8% 26.1% 7.9x 30.4x 6.6x 17.8x -6.2%

Median: $10,788.2 $9,969.3 $2,174.0 84.6% 25.8% 18.1% 5.5x 22.1x 4.8x 15.0x 27.4%









-5%

0%

5%

10%

15%

20%

25%

30%

35%

40%

Systems Management Software Stock Market Return: Jan - Aug 2012

Systems Management S&P NASDAQ SEG SW Index

SEG Software Index Category: Vertical - Finance


Revenue

TTM Gross

Margin

TTM EBITDA Margin

TTM Revenue


EBITDAForward

EV/ Revenue

Forward EV/

EBITDA


Advent Software, Inc. ADVS $1,200.0 $1,115.5 $347.5 69.3% 20.6% 14.7% 3.2x 15.6x 3.0x 9.0x 2.2%FX Alliance Inc FXAI $654.9 $586.2 $122.9 100.0% 37.9% 15.7% 4.8x 12.6x n/a n/a n/aJack Henry & Associates, Inc. JKHY $3,167.8 $3,142.1 $1,027.1 41.3% 32.2% 6.2% 3.1x 9.5x 2.9x 8.9x 25.8%MSCI, Inc. MSCI $4,250.7 $4,767.1 $918.8 69.1% 45.0% n/a 5.2x 11.5x 4.9x 10.5x 1.0%SS&C Corporation SSNC $1,733.3 $2,745.9 $404.5 49.5% 37.4% 15.6% 6.8x 18.1x 4.0x 10.6x 34.6%

Median: $1,733.3 $2,745.9 $404.5 69.1% 37.4% 15.2% 4.8x 12.6x 3.5x 9.8x 14.0%









-5%

0%

5%

10%

15%

20%

25%Vertical - Finance Software Stock Market Return: Jan - Aug 2012

Vertical - Finance S&P NASDAQ SEG Internet Index

SEG Software Index Category: Vertical - Other


Revenue

TTM Gross

Margin

TTM EBITDA Margin

TTM Revenue


EBITDAForward

EV/ Revenue

Forward EV/

EBITDA


Blackbaud, Inc. BLKB $1,094.6 $1,333.9 $395.4 56.2% 16.0% 12.9% 3.4x 21.1x 2.6x 12.3x -3.2%Constellation TSX:CSU $2,142.1 $2,123.1 $804.9 33.6% 23.1% 13.6% 2.6x 11.4x 2.3x 10.9x 38.2%EPIQ Systems, Inc. EPIQ $422.0 $657.2 $311.0 60.8% 22.9% 32.2% 2.1x 9.2x 1.8x 6.6x -6.2%Guidewire Software, Inc. GWRE $1,479.1 $1,277.2 $232.1 60.6% 11.4% 34.5% 5.5x 48.2x 4.9x 43.2x n/aMicros Systems MCRS $4,064.3 $3,485.8 $1,107.5 55.5% 22.6% 9.9% 3.1x 13.9x 2.6x 11.8x 6.3%PROS Holdings PRO $464.0 $392.9 $106.6 72.7% 10.5% 31.5% 3.7x 35.1x 3.1x 18.2x 6.7%Sapiens International SPNS $141.3 $110.1 $95.5 41.3% 13.4% 72.4% 1.2x 8.6x n/a n/a -9.2%The Active Network, Inc. ACTV $644.0 $548.5 $381.7 53.8% 1.5% 24.6% 1.4x 97.9x 1.2x 8.2x -33.3%Tyler Technologies, Inc. TYL $1,217.4 $1,282.7 $333.4 46.0% 18.3% 12.5% 3.8x 21.1x 3.3x 16.3x 59.3%

Median: $1,094.6 $1,277.2 $333.4 55.5% 16.0% 24.6% 3.1x 21.1x 2.6x 12.0x 1.5%



Levered FCF Margin 13.3%Cash from Operations Growth (YoY) -11.3%Cash from Investing Growth (YoY) -234.3%Cash from Financing Growth (YoY) -83.5%Levered FCF Growth (YoY) -3.2%






-5%

0%

5%

10%

15%

20%

25%

30%Vertical - Other Software Stock Market Return: Jan - Aug 2012

Vertical - Other S&P NASDAQ SEG Internet Index


SEG SaaS Index


SEG SaaS Index: All Categories

Market Cap EVTTM

Revenue

TTM Gross

Margin

TTM EBITDA Margin

TTM Revenue


EBITDAForward

EV/ Revenue

Forward EV/

EBITDA


SEG SaaS Index $912.7 $864.9 $178.2 70.5% 8.4% 27.3% 5.9x 45.6x 4.6x 21.9x 45.4% CRM & Marketing $563.3 $624.1 $148.7 71.1% 4.4% 28.5% 4.7x 99.5x 3.8x 21.1x -3.5% ERP & Supply Chain $431.7 $396.2 $65.7 69.8% 8.1% 26.8% 6.0x 84.7x 4.5x 34.2x 68.4% Vertically Focused $1,512.0 $1,458.9 $333.5 60.4% 14.2% 30.3% 5.8x 33.3x 4.8x 16.1x 47.1% Workforce Management $1,290.7 $1,231.5 $195.5 58.2% -2.6% 26.6% 6.2x 64.1x 5.0x 32.6x 81.6%

Category Name

TTM Revenue Growth 27.3%TTM EBITDA Growth 12.1%TTM Earnings Growth -47.5%Gross Profit Margin 70.5%EBITDA Margin 8.4%Net Income Margin -0.5%SG&A Expenses as a % of Total Revenue 48.2%R&D Expenses as a % of Total Revenue 13.9%








-5%

0%

5%

10%

15%

20%

25%

30%

35%

40%SEG SaaS Index Software Stock Market Return: Jan - Aug 2012

DOW S&P NASDAQ SEG SaaS

SEG SaaS Index Category: CRM & Marketing


Revenue

TTM Gross

Margin

TTM EBITDA Margin

TTM Revenue


EBITDAForward

EV/ Revenue

Forward EV/

EBITDA


Constant Contact CTCT $563.3 $482.2 $233.9 71.1% 10.4% 20.0% 2.1x 19.8x 1.7x 11.9x -3.5%Eloqua Limited ELOQ $446.3 $624.1 $84.7 70.5% 1.1% 42.3% 7.4x 693.4x 6.4x n/a n/aExactTarget, Inc. ET $1,373.8 $1,162.2 $248.0 65.1% -0.1% n/a 4.7x n/a 3.8x 151.3x n/aLivePerson LPSN $912.7 $812.1 $146.1 77.5% 16.2% 21.4% 5.6x 34.3x 4.6x 21.9x 39.3%Responsys MKTG $446.3 $347.7 $148.7 52.9% 13.1% 27.2% 2.3x 17.9x 1.9x 10.5x -36.8%Salesforce.com CRM $19,691.2 $19,141.9 $2,643.3 78.1% 4.4% 36.5% 7.2x 164.7x 5.6x 33.0x 10.8%Vocus VOCS $397.9 $449.4 $137.9 80.4% 0.8% 29.9% 3.3x 402.4x 2.3x 20.4x -10.7%

Median: $563.3 $624.1 $148.7 71.1% 4.4% 28.5% 4.7x 99.5x 3.8x 21.1x -3.5%

TTM Revenue Growth 28.5%TTM EBITDA Growth 57.8%TTM Earnings Growth -195.7%Gross Profit Margin 71.1%EBITDA Margin 4.4%Net Income Margin -1.4%SG&A Expenses as a % of Total Revenue 54.6%R&D Expenses as a % of Total Revenue 14.4%








-10%

0%

10%

20%

30%

40%

50%CRM & Marketing SaaS Stock Market Return: Jan - Aug 2012

CRM & Marketing S&P NASDAQ SEG SaaS

SEG SaaS Index Category: ERP & Supply Chain


Revenue

TTM Gross

Margin

TTM EBITDA Margin

TTM Revenue


EBITDAForward

EV/ Revenue

Forward EV/

EBITDA


Ariba, Inc. ARBA $4,312.0 $4,094.4 $516.8 66.1% 8.1% 27.3% 7.9x 97.4x 7.0x 26.4x 64.5%E2open, Inc EOPN $319.1 $321.3 $63.9 65.3% 1.6% n/a 5.0x 305.7x 4.5x n/a n/aNetsuite N $3,926.6 $3,764.8 $269.1 69.8% -5.6% 26.3% 14.0x n/a 11.1x 104.5x 72.2%SciQuest SQI $369.1 $305.6 $57.6 72.3% 11.6% 22.0% 5.3x 45.9x 3.9x 23.8x 10.6%SPS Commerce SPSC $431.7 $396.2 $65.7 73.2% 8.4% 31.5% 6.0x 72.0x 4.5x 41.9x 92.0%

Median: $431.7 $396.2 $65.7 69.8% 8.1% 26.8% 6.0x 84.7x 4.5x 34.2x 68.4%









-10%

-5%

0%

5%

10%

15%

20%

25%

30%

35%

40%ERP & Supply Chain SaaS Stock Market Return: Jan - Aug 2012

ERP & Supply Chain S&P NASDAQ SEG SaaS

SEG SaaS Index Category: Vertically Focused


Revenue

TTM Gross

Margin

TTM EBITDA Margin

TTM Revenue


EBITDAForward

EV/ Revenue

Forward EV/

EBITDA


Athenahealth, Inc ATHN $3,157.1 $3,001.8 $376.3 61.1% 13.1% 34.2% 8.0x 61.0x 6.1x 30.2x 51.2%DealerTrack TRAK $1,188.3 $1,092.9 $375.1 43.4% 15.3% 28.7% 2.9x 19.0x 2.7x 10.0x 48.8%Ebix Inc. EBIX $883.7 $937.7 $178.2 80.0% 42.9% 18.2% 5.3x 12.3x 4.6x 10.6x 45.4%RealPage RP $1,835.7 $1,824.8 $292.0 59.7% 13.1% 32.0% 6.2x 47.7x 5.1x 21.6x 19.7%

Median: $1,512.0 $1,458.9 $333.5 60.4% 14.2% 30.3% 5.8x 33.3x 4.8x 16.1x 47.1%









-5%

0%

5%

10%

15%

20%

25%

30%

35%

40%Vertically Focused SaaS Stock Market Return: Jan - Aug 2012

Vertically Focused S&P NASDAQ SEG SaaS

SEG SaaS Index Category: Workforce Management


Revenue

TTM Gross

Margin

TTM EBITDA Margin

TTM Revenue


EBITDAForward

EV/ Revenue

Forward EV/

EBITDA


Callidus Software Inc. CALD $153.2 $182.4 $89.4 44.7% -13.6% 15.0% 2.0x n/a 1.8x 82.3x -10.1%Cornerstone OnDemand CSOD $1,318.6 $1,256.6 $93.1 71.6% -21.3% 72.2% 13.5x n/a 8.9x n/a 69.4%Kenexa KNXA $1,262.9 $1,206.3 $318.0 60.0% 8.4% 32.1% 3.8x 45.3x 3.0x 17.2x 117.8%The Ultimate Software Group, Inc. ULTI $2,625.2 $2,564.2 $297.9 56.5% 10.4% 21.0% 8.6x 82.9x 7.0x 32.6x 93.9%

Median: $1,290.7 $1,231.5 $195.5 58.2% -2.6% 26.6% 6.2x 64.1x 5.0x 32.6x 81.6%

TTM Revenue Growth 26.6%TTM EBITDA Growth 21.8%TTM Earnings Growth 57.2%Gross Profit Margin 58.2%EBITDA Margin -2.6%Net Income Margin -13.0%SG&A Expenses as a % of Total Revenue 44.4%R&D Expenses as a % of Total Revenue 14.6%








-20%

-10%

0%

10%

20%

30%

40%Workforce Management SaaS Stock Market Return: Jan - Aug 2012

Workforce Management S&P NASDAQ SEG SaaS

SEG SaaS Index Category: Other Public SaaS Companies


Revenue

TTM Gross

Margin

TTM EBITDA Margin

TTM Revenue


EBITDAForward

EV/ Revenue

Forward EV/

EBITDA


Bazaarvoice, Inc BV $990.1 $864.9 $119.7 65.5% -25.6% 62.6% 7.2x n/a 5.9x n/a n/aConcur CNQR $3,969.9 $3,738.0 $417.1 71.7% 12.6% 25.7% 9.0x 71.2x 7.2x 29.1x 72.6%Demandware, Inc. DWRE $753.1 $650.2 $66.5 66.7% -3.5% 45.0% 9.8x n/a 7.8x n/a n/aEllie Mae ELLI $642.1 $608.3 $77.9 75.0% 20.6% 67.0% 7.8x 37.8x 6.2x 26.9x 365.1%IntraLinks Holdings IL $295.2 $302.4 $211.7 71.5% 3.8% 2.9% 1.4x 37.3x 1.4x 9.2x -42.0%Medidata Solutions MDSO $909.9 $796.2 $197.4 71.5% 17.9% 10.0% 4.0x 22.5x 3.4x 12.7x 114.7%OpenTable, Inc. OPEN $956.3 $884.4 $150.4 72.7% 28.5% 22.0% 5.9x 20.7x 5.0x 11.8x -30.7%Service-now.com NOW $3,669.0 $3,649.2 $196.3 58.6% -10.4% n/a 18.6x n/a 12.4x n/a n/aZix Corporation ZIXI $154.9 $136.1 $40.1 81.8% 30.7% 11.1% 3.4x 11.1x 3.0x 11.8x -25.6%

Median: $933.1 $830.5 $173.4 71.5% 8.2% 25.7% 7.5x 37.3x 6.1x 12.7x 72.6%

TTM Revenue Growth 25.7%TTM EBITDA Growth -8.1%TTM Earnings Growth -86.9%Gross Profit Margin 71.5%EBITDA Margin 8.2%Net Income Margin -3.1%SG&A Expenses as a % of Total Revenue 54.5%R&D Expenses as a % of Total Revenue 13.9%








-10%

0%

10%

20%

30%

40%

50%Other Public SaaS CompaniesSaaS Stock Market Return: Jan - Aug 2012

Other SaaS S&P NASDAQ SEG SaaS


SEG Internet Index


SEG Internet Index: All Categories

Category Name Market Cap EVTTM

Revenue

TTM Gross

Margin

TTM EBITDA Margin

TTM Revenue


EBITDAForward

EV/ Revenue

Forward EV/

EBITDA


SEG Internet Index $1,087.3 $825.7 $414.6 68.7% 13.4% 24.0% 2.0x 12.3x 1.8x 8.9x -13.5% Ad Tech & Lead Generation $1,493.5 $1,288.1 $501.5 68.7% 14.4% 34.5% 1.8x 13.1x 1.7x 7.5x -15.3% Commerce $379.4 $267.0 $381.0 37.3% 8.3% 7.3% 0.9x 14.9x 0.9x 8.2x -1.4% Content & Media $1,947.8 $1,628.2 $425.3 52.9% 13.0% 12.3% 1.3x 10.8x 1.3x 8.2x -12.4% Gaming $1,844.43 $1,002.8 $760.0 71.9% 43.9% 32.0% 2.0x 3.3x 1.1x 3.6x -41.7% Infrastructure $472.22 $324.6 $246.5 65.8% 8.3% 13.5% 0.9x 12.1x 1.2x 9.1x -8.8% Services $1,142.24 $1,048.4 $343.4 70.1% 11.0% 41.9% 2.3x 13.1x 2.0x 9.5x -9.8% Social $1,493.63 $1,205.4 $326.5 74.0% 12.6% 66.1% 8.2x 27.4x 6.0x 43.1x -28.3% Travel $1,947.24 $1,726.0 $595.4 82.0% 19.4% 24.0% 2.9x 15.7x 3.9x 12.5x -24.1%


Current Ratio 2.6Quick Ratio 2.2Cash as Percent of Market Cap 19.4%Avg Days Outstanding: Accounts Receivable 35Avg Days Outstanding: Accounts Payable 48Working Capital to TTM Operating Expense Ratio 0.5







-5%

0%

5%

10%

15%

20%

25%SEG Internet Index Software Stock Market Return: Jan - Aug 2012

SEG Internet Index S&P NASDAQ SEG SW Index

SEG Internet Index Category: Ad Tech and Lead Generation


Revenue

TTM Gross

Margin

TTM EBITDA Margin

TTM Revenue


EBITDAForward

EV/ Revenue

Forward EV/

EBITDA


Angie's List, Inc. ANGI $558.0 $496.3 $119.1 71.4% -45.3% 69.7% 4.2x n/a 2.6x n/a n/aBaidu.com, Inc. BIDU $39,136.2 $36,872.6 $2,889.9 79.5% 57.3% 74.0% 12.8x 22.3x 8.6x 15.7x -23.2%Bankrate, Inc. RATE $1,724.6 $1,840.3 $473.8 68.7% 29.6% 37.2% 3.9x 13.1x 3.2x 10.2x 3.6%Digital Generation, Inc. DGIT $306.7 $705.6 $382.1 66.3% 30.2% 45.7% 1.8x 6.1x 1.7x 5.1x -49.2%eHealth, Inc. EHTH $325.6 $203.6 $150.5 82.2% 11.9% -7.0% 1.4x 11.4x 1.2x 7.9x 29.5%Google Inc. GOOG $222,932.1 $189,331.1 $43,162.0 63.2% 35.8% 29.5% 4.4x 12.3x 3.3x 8.9x 26.0%Groupon GRPN $2,738.9 $1,552.2 $2,049.9 79.6% 5.2% 117.6% 0.8x 14.7x 0.6x 4.7x n/aInterActiveCorp IACI $4,543.5 $3,799.4 $2,435.0 64.4% 14.4% 34.5% 1.6x 10.8x 1.3x 7.2x 31.3%LinkedIn LNKD $11,349.5 $10,732.4 $723.9 85.9% 12.6% 101.9% 14.8x 117.8x 9.3x 43.1x 27.6%Marchex Inc. MCHX $119.2 $85.6 $148.4 44.3% 3.6% 23.6% 0.6x 15.9x 0.6x 4.2x -68.1%QuinStreet QNST $359.8 $362.2 $370.5 23.7% 15.8% -8.1% 1.0x 6.2x 1.1x 5.3x -30.2%ReachLocal, Inc. RLOC $350.6 $256.0 $414.6 50.1% 1.4% 24.0% 0.6x 44.6x 0.5x 10.8x -15.3%SINA Corporation SINA $3,743.9 $3,040.6 $501.5 52.8% 4.2% 14.7% 6.1x 143.3x 5.1x 70.2x -47.4%Sohu.com Inc. SOHU $1,493.5 $927.3 $961.3 68.9% 37.4% 35.3% 1.0x 2.6x 0.8x 3.0x -51.9%Tree.Com, Inc. TREE $166.2 $71.5 $54.0 94.1% -21.9% -6.9% 1.3x n/a 0.7x 3.0x 174.6%ValueClick, Inc. VCLK $1,203.7 $1,288.1 $632.4 59.3% 28.3% 32.6% 2.0x 7.2x 1.8x 5.8x 4.8%Yandex YNDX $6,662.4 $6,294.7 $748.3 75.1% 43.7% 54.7% 8.4x 19.2x 6.0x 13.8x -34.1%

Median: $1,493.5 $1,288.1 $501.5 68.7% 14.4% 34.5% 1.8x 13.1x 1.7x 7.5x -15.3%


Current Ratio 2.7xQuick Ratio 2.4xCash as Percent of Market Cap 19.1%Avg Days Outstanding: Accounts Receivable 32.9xAvg Days Outstanding: Accounts Payable 47.8xWorking Capital to TTM Operating Expense Ratio 0.3x

Levered FCF Margin 12.6%Cash from Operations Growth (YoY) 28.1%Cash from Investing Growth (YoY) 17.8%Cash from Financing Growth (YoY) -60.8%Levered FCF Growth (YoY) -29.2%






-10%

-5%

0%

5%

10%

15%

20%

25%Internet Ad Tech and Lead Generation Software Stock Market Return: Jan - Aug 2012

Ad Tech & Lead Generation S&P NASDAQ SEG Internet Index

SEG Internet Index Category: Commerce


Revenue

TTM Gross

Margin

TTM EBITDA Margin

TTM Revenue


EBITDAForward

EV/ Revenue

Forward EV/

EBITDA


1-800-FLOWERS.COM, Inc. FLWS $236.5 $236.9 $716.3 41.0% 5.4% 3.8% 0.3x 6.1x 0.3x 5.1x 46.6%Amazon.com, Inc. AMZN $111,307.4 $106,337.4 $54,326.0 23.3% 3.6% 34.9% 2.0x 54.8x 1.5x 27.8x 14.4%Bitauto Holdings Limited BITA $193.6 $117.9 $130.6 71.3% 13.7% n/a 0.9x 6.6x 0.7x 4.7x -30.8%Bluefly, Inc. BFLY $31.4 $29.6 $97.0 21.4% -20.8% 3.8% 0.3x n/a n/a n/a -30.8%BlueNile NILE $465.7 $412.7 $361.4 19.5% 3.7% 5.4% 1.1x 31.1x 1.0x 16.8x -3.4%DangDang DANG $403.9 $193.2 $697.2 12.8% -9.9% 58.5% 0.3x n/a 0.2x n/a -35.8%Digital River Inc. DRIV $587.3 $297.1 $400.7 84.0% 14.4% 7.3% 0.7x 5.2x 0.8x 4.0x -18.0%eBay Inc. EBAY $59,987.6 $56,315.6 $13,020.7 69.9% 28.9% 29.5% 4.3x 15.0x 3.8x 11.4x 50.8%Liquidity Services, Inc. LQDT $1,607.2 $1,564.1 $432.2 45.9% 21.1% 40.6% 3.6x 17.1x 2.8x 12.0x 116.0%Mecox Lane Limited MCOX $45.6 -$6.3 $187.2 33.1% -15.8% -17.3% n/a 0.2x n/a 0.4x -60.9%Mercadolibre, Inc. MELI $3,492.7 $3,326.3 $340.7 74.8% 36.3% 36.8% 9.8x 26.9x 7.9x 21.7x 17.4%Overstock.com, Inc. OSTK $205.9 $162.9 $1,055.7 17.0% 0.8% -3.6% 0.2x 18.8x 0.1x 6.3x -16.1%PetMed Express, Inc. PETS $200.3 $132.6 $233.6 33.5% 11.2% 1.2% 0.6x 5.1x 0.6x 5.3x 0.7%Stamps.com STMP $354.9 $302.9 $108.7 75.0% 18.7% 17.1% 2.8x 14.9x 2.5x 10.1x 10.1%

Median: $379.4 $267.0 $381.0 37.3% 8.3% 7.3% 0.9x 14.9x 0.9x 8.2x -1.4%









-10%

-5%

0%

5%

10%

15%

20%

25%

30%

Internet Commerce Software Stock Market Return: Jan - Aug 2012

Commerce S&P NASDAQ SEG Internet Index

SEG Internet Index Category: Content & Media


Revenue

TTM Gross

Margin

TTM EBITDA Margin

TTM Revenue


EBITDAForward

EV/ Revenue

Forward EV/

EBITDA


AOL, Inc. AOL $3,167.8 $1,821.7 $2,169.0 27.8% 20.6% -3.8% 0.8x 4.1x 0.9x 4.9x 116.4%DemandMedia DMD $795.5 $701.4 $345.2 51.9% 16.9% 15.9% 2.0x 12.0x 1.8x 6.6x 14.8%InterActiveCorp IACI $4,543.5 $3,799.4 $2,435.0 64.4% 14.4% 34.5% 1.6x 10.8x 1.3x 7.2x 31.3%Netflix NFLX $3,358.7 $2,945.4 $3,456.4 31.2% 6.6% 30.1% 0.9x 12.9x 0.8x 16.2x -74.3%Pandora P $1,916.7 $1,834.4 $338.4 32.2% -7.9% 66.4% 5.4x n/a 3.5x 265.3x -12.7%TheStreet.com, Inc. TST $46.0 $5.3 $53.9 53.9% -6.0% -7.3% 0.1x n/a n/a n/a -41.9%WebMD Health Corp. WBMD $726.5 $562.3 $505.4 58.5% 12.9% -12.4% 1.1x 8.6x 1.2x 9.4x -58.1%XO Group XOXO $192.7 $123.2 $127.2 81.4% 13.2% 8.7% 1.0x 7.4x 0.9x 5.0x -12.1%Yahoo! Inc. YHOO $17,378.3 $15,550.1 $4,979.8 69.2% 26.2% -10.6% 3.1x 11.9x 3.5x 9.2x 7.8%Youku YOKU $1,979.0 $1,434.7 $193.4 25.6% -0.9% 107.3% 7.4x n/a 4.3x n/a -32.2%

Median: $1,947.8 $1,628.2 $425.3 52.9% 13.0% 12.3% 1.3x 10.8x 1.3x 8.2x -12.4%

TTM Revenue Growth 12.3%TTM EBITDA Growth -8.9%TTM Earnings Growth -41.5%Gross Profit Margin 52.9%EBITDA Margin 13.0%Net Income Margin 3.4%SG&A Expenses as a % of Total Revenue 35.2%R&D Expenses as a % of Total Revenue 9.1%





Balance Sheet Analysis (Content & Median)

Cash Flow Statement Analysis (Content & Median)


-10%

-5%

0%

5%

10%

15%

20%

25%Internet Content & Media Software Stock Market Return: Jan - Aug 2012

Content & Media S&P NASDAQ SEG Internet Index

SEG Internet Index Category: Gaming


Revenue

TTM Gross

Margin

TTM EBITDA Margin

TTM Revenue


EBITDAForward

EV/ Revenue

Forward EV/

EBITDA


ChangYou.com CYOU $1,186.8 $794.8 $558.7 84.6% 64.7% 47.2% 1.4x 2.2x 1.2x 2.3x -45.1%Giant Interactive GA $1,128.1 $824.3 $313.0 90.3% 65.2% 28.7% 2.6x 4.0x 2.3x 4.0x -41.7%Netease NTES $6,653.9 $4,387.4 $1,256.2 68.0% 49.6% 27.4% 3.5x 7.0x 3.1x 6.3x 0.5%NCSoft KOSE:A036 $4,449.6 $4,150.9 $502.9 72.9% n/a -9.8% 8.3x n/a n/a n/a -31.8%Perfect World PWRD $518.4 $421.1 $453.1 82.2% 35.2% 4.7% 0.9x 2.6x 0.9x 3.2x -50.0%Sohu.com Inc. SOHU $1,493.5 $927.3 $961.3 68.9% 37.4% 35.3% 1.0x 2.6x 0.8x 3.0x -51.9%Tencent Holdings SEHK:700 $56,103.2 $53,167.9 $5,599.6 61.9% 43.9% 49.4% 9.5x 21.6x n/a n/a 29.2%Zynga, Inc. ZNGA $2,195.3 $1,078.4 $1,271.5 71.0% -36.0% 43.1% 0.8x n/a 0.9x 6.0x n/a

Median: $1,844.4 $1,002.8 $760.0 71.9% 43.9% 32.0% 2.0x 3.3x 1.1x 3.6x -41.7%









-30%

-20%

-10%

0%

10%

20%

30%

40%Internet Gaming Software Stock Market Return: Jan - Aug 2012

Gaming S&P NASDAQ SEG Internet Index

SEG Internet Index Category: Infrastructure


Revenue

TTM Gross

Margin

TTM EBITDA Margin

TTM Revenue


EBITDAForward

EV/ Revenue

Forward EV/

EBITDA


8x8, Inc. EGHT $415.1 $376.9 $92.5 67.4% 11.7% 28.8% 4.1x 34.8x 3.4x 21.9x 34.9%Acme Packet, Inc. APKT $1,330.0 $963.3 $292.0 81.3% 16.0% 4.1% 3.3x 20.6x 3.5x 16.7x -59.0%Akamai Technologies, Inc. AKAM $6,615.3 $6,118.8 $1,256.4 72.6% 40.1% 15.1% 4.9x 12.1x 4.2x 9.6x 70.1%Brightcove Inc. BCOV $349.9 $297.7 $76.8 69.1% -13.8% 48.3% 3.9x n/a 3.2x n/a n/aBroadSoft, Inc. BSFT $1,012.0 $923.2 $155.1 82.3% 21.0% 29.4% 6.0x 28.3x 5.1x 19.2x 21.3%Digital River Inc. DRIV $587.3 $297.1 $400.7 84.0% 14.4% 7.3% 0.7x 5.2x 0.8x 4.0x -18.0%Envivio, Inc. ENVI $70.2 -$4.1 $53.4 63.4% -4.8% n/a n/a 1.6x n/a 1.6x n/aHarmonic Inc HLIT $529.3 $351.5 $542.9 44.6% 8.1% 6.5% 0.6x 8.0x 0.6x 4.6x -5.2%Interactive Intelligence, Inc. ININ $568.5 $503.7 $217.4 67.6% 8.3% 13.1% 2.3x 28.0x 2.0x 25.1x -8.8%KIT digital, Inc. KITD $178.1 $162.1 $246.5 69.8% -9.3% 73.7% 0.7x n/a 0.7x n/a -71.8%Limelight Networks, Inc. LLNW $251.4 $129.7 $177.1 53.8% 0.2% 6.7% 0.7x 323.5x 0.7x 9.1x 0.0%Mitel Networks Corp. MITL $155.6 $391.3 $601.2 54.4% 12.8% 3.9% 0.7x 5.1x 0.7x 4.3x -15.0%Polycom, Inc. PLCM $1,863.9 $1,291.8 $1,539.3 59.0% 13.9% 17.6% 0.8x 6.1x 0.9x 7.6x -55.7%Rovi Corporation ROVI $1,601.7 $2,205.0 $692.4 82.7% 31.4% 13.5% 3.2x 10.1x 3.3x 8.0x -69.5%SeaChange International Inc. SEAC $266.2 $179.9 $192.5 47.0% 7.9% 10.6% 0.9x 11.8x 1.1x 7.1x 3.2%ShoreTel, Inc. SHOR $229.8 $194.3 $246.6 64.3% -3.4% 23.2% 0.8x n/a 0.6x n/a -43.0%Sonus Networks, Inc SONS $534.8 $193.9 $262.6 62.5% 0.6% 7.3% 0.7x 116.0x 0.7x n/a -26.3%Synacor, Inc SYNC $215.6 $185.7 $114.4 45.6% 8.4% n/a 1.6x 19.3x 1.4x 11.1x n/aTucows Inc. TCX $51.9 $51.4 $107.2 25.0% 7.1% 20.5% 0.5x 6.7x n/a n/a 54.1%VeriSign VRSN $7,381.8 $6,641.7 $820.5 79.5% 54.6% 13.6% 8.1x 14.8x 7.1x 11.8x 51.5%

Median: $472.2 $324.6 $246.5 65.8% 8.3% 13.5% 0.9x 12.1x 1.2x 9.1x -8.8%









-15%

-10%

-5%

0%

5%

10%

15%

20%

25%

30%

Internet Infrastructure Software Stock Market Return: Jan - Aug 2012

Infrastructure S&P NASDAQ SEG Internet Index

SEG Internet Index Category: Services


Revenue

TTM Gross

Margin

TTM EBITDA Margin

TTM Revenue


EBITDAForward

EV/ Revenue

Forward EV/

EBITDA


Ancestory.com ACOM $1,327.5 $1,257.9 $434.9 83.0% 32.7% 22.7% 2.9x 8.8x 2.5x 6.7x -13.5%Angie's List, Inc. ANGI $558.0 $496.3 $119.1 71.4% -45.3% 69.7% 4.2x n/a 2.6x n/a n/aBankrate RATE $1,724.6 $1,840.3 $473.8 68.7% 29.6% 37.2% 3.9x 13.1x 3.2x 10.2x 3.6%Carbonite, Inc. CARB $194.7 $129.0 $72.1 63.0% -22.7% 46.7% 1.8x n/a 1.3x n/a -48.7%Monster Worldwide, Inc. MWW $813.7 $825.7 $992.1 52.1% 13.8% -2.3% 0.8x 6.0x 0.9x 5.5x -27.1%Qihoo QIHU $2,561.3 $2,204.0 $251.9 89.4% 23.1% 169.9% 8.8x 37.9x 5.9x 19.5x -9.8%Shutterfly SFLY $1,067.9 $949.8 $530.6 52.7% 9.6% 52.4% 1.8x 18.6x 1.5x 9.2x -44.7%Tree.Com, Inc. TREE $166.2 $71.5 $54.0 94.1% -21.9% -6.9% 1.3x n/a 0.7x 3.0x 174.6%VistaPrint VPRT $1,274.5 $1,441.3 $1,020.3 65.2% 10.9% 24.9% 1.4x 12.9x 1.2x 9.8x 26.7%Zillow Z $1,216.6 $1,147.0 $89.5 85.9% 11.1% 99.4% 12.8x 115.9x 8.2x 42.7x 10.8%

Median: $1,142.2 $1,048.4 $343.4 70.1% 11.0% 41.9% 2.3x 13.1x 2.0x 9.5x -9.8%









-5%

0%

5%

10%

15%

20%

25%

30%

35%

40%

45%

Internet Services Software Stock Market Return: Jan - Aug 2012

Services S&P NASDAQ SEG Internet Index

SEG Internet Index Category: Social


Revenue

TTM Gross

Margin

TTM EBITDA Margin

TTM Revenue


EBITDAForward

EV/ Revenue

Forward EV/

EBITDA


Facebook FB $40,894.6 $31,412.6 $4,327.0 74.0% 24.2% n/a 7.3x 30.0x 5.6x 10.4x n/aFriendFinder Networks Inc FFN $21.7 $491.7 $326.5 64.2% 19.9% -4.5% 1.5x 7.6x n/a n/a -77.7%Jive Software, Inc JIVE $931.7 $786.5 $95.6 57.4% -39.3% 56.8% 8.2x n/a 6.0x n/a n/aLinkedIn LNKD $11,349.5 $10,732.4 $723.9 85.9% 12.6% 101.9% 14.8x 117.8x 9.3x 43.1x 27.6%Mail.ru Group LSE:MAIL $6,836.8 $6,685.0 $602.1 75.5% 44.7% 75.4% 11.1x 24.8x n/a n/a -9.1%Renren Inc RENN $1,493.6 $571.5 $143.9 68.2% -39.4% n/a 4.0x n/a 2.6x n/a -47.5%Yelp, Inc. YELP $1,328.0 $1,205.4 $107.2 92.7% -12.6% n/a 11.2x n/a 7.2x 86.8x n/a

Median: $1,493.6 $1,205.4 $326.5 74.0% 12.6% 66.1% 8.2x 27.4x 6.0x 43.1x -28.3%

TTM Revenue Growth 66.1%TTM EBITDA Growth -29.9%TTM Earnings Growth -4.8%Gross Profit Margin 74.0%EBITDA Margin 12.6%Net Income Margin 1.8%SG&A Expenses as a % of Total Revenue 47.2%R&D Expenses as a % of Total Revenue 25.2%


Levered FCF Margin -4.2%Cash from Operations Growth (YoY) 95.6%Cash from Investing Growth (YoY) -175.0%Cash from Financing Growth (YoY) 87.8%Levered FCF Growth (YoY) n/a






-10%

0%

10%

20%

30%

40%

50%

60%

70%

80%Internet Social Software Stock Market Return: Jan - Aug 2012

Social S&P NASDAQ SEG Internet Index

SEG Internet Index Category: Travel


Revenue

TTM Gross

Margin

TTM EBITDA Margin

TTM Revenue


EBITDAForward

EV/ Revenue

Forward EV/

EBITDA


Ctrip CTRP $2,383.0 $1,748.4 $595.4 75.8% 25.8% 18.4% 2.9x 11.4x 2.5x 8.8x -60.3%Expedia EXPE $6,987.9 $5,951.2 $3,664.1 77.6% 18.8% 17.3% 1.6x 8.6x 1.4x 7.4x -15.1%HomeAway AWAY $1,947.2 $1,726.0 $255.3 84.7% 18.1% 27.2% 6.8x 37.4x 5.6x 18.6x -43.6%Kayak Software Corp KYAK $1,087.3 $1,279.4 $265.4 92.9% 19.4% 32.9% 4.8x 24.8x 3.9x 17.2x n/aMakeMyTrip MMYT $536.2 $438.6 $208.7 28.7% 2.1% 45.9% 2.1x 98.7x 4.3x 26.1x -24.1%Orbitz OWW $276.2 $546.2 $770.8 82.0% 13.8% 0.9% 0.7x 5.1x 0.7x 3.8x 3.5%Priceline PCLN $30,074.4 $27,688.9 $4,807.6 74.3% 35.0% 31.9% 5.8x 16.5x 5.0x 13.6x 12.3%Travelzoo TZOO $358.8 $304.3 $152.5 89.8% 25.9% 16.7% 2.0x 7.7x 1.8x 9.4x -38.4%TripAdvisor Inc TRIP $4,798.0 $4,734.1 $699.5 98.3% 43.0% 24.0% 6.8x 15.7x 5.7x 12.5x n/a

Median: $1,947.2 $1,726.0 $595.4 82.0% 19.4% 24.0% 2.9x 15.7x 3.9x 12.5x -24.1%



Levered FCF Margin 19.4%Cash from Operations Growth (YoY) 38.1%Cash from Investing Growth (YoY) 21.3%Cash from Financing Growth (YoY) 2.2%Levered FCF Growth (YoY) -0.6%






-15%

-10%

-5%

0%

5%

10%

15%

20%

25%Internet Travel Software Stock Market Return: Jan - Aug 2012

Travel S&P NASDAQ SEG Internet Index

, our firm has guided and advised companies on five 1992is an investment bank and M&A advisory serving the software and technology sectors. Founded in Software Equity Groupcontinents, including privately-held software and technology companies in the United States, Canada, Europe, Asia Pacific, Africa and Israel. We have represented public companies listed on the NASDAQ, NYSE, American, Toronto, London and Euronext exchanges. Software Equity Group also advises several of the world's leading private equity firms. We are ranked among the top ten investment banks worldwide for application software mergers and acquisitions.

Our value proposition is unique and compelling. We are skilled and accomplished investment bankers with extraordinary software, internet and technology domain expertise. Our industry knowledge and experience span virtually every software product category, technology, market and delivery model, including Software-as-a-Service (Saas), software on-demand and perpetual license. We have profound understanding of software company finances, operations and valuation. We monitor and analyze every publicly disclosed software M&A transaction, as well as the market, economy and technology trends that impact these deals. We're formidable negotiators and savvy dealmakers who facilitate strategic combinations that enhance shareholder value.

Perhaps most important are the relationships we've built and the industry reputation we enjoy. Software Equity Group is known and respected by publicly traded and privately owned are read and relied upon by more than Quarterly and Annual Software Industry Equity Reportssoftware and technology companies worldwide, and we speak with them often. Our

eighteen thousand industry executives, entrepreneurs and equity investors in sixty-one countries, and we have been quoted widely in such leading publications as The Wall Street Journal, Barrons, Information Week, The Daily Deal, The Street.com, U.S. News & World Report, Reuters, Mergers & Acquisitions, USA Today, Arizona Republic, Detroit Free P E t M i S ftl tt S ft S S ft CEO O li d S ft B i M i


.Annual and Quarterly Research ReportsTo keep your finger on the pulse of the software equity markets, subscribe to our

ligation, please contact Kris obis an investment bank and M&A advisory serving the software and technology sectors. For a confidential consultation without Software Equity Group)[email protected], 2800-858 509Beible, Director, Business Development (

CONTACT INFORMATION:

Software Equity Group, L.L.C.12220 El Camino Real, Suite 320San Diego, CA 92130www.softwareequity.com

p: (858) 509-2800f: (858) 509-2818The information contained in this Report is obtained from sources we believe to be reliable, but no representation or guarantee is made about the accuracy or completeness of such information, or the opinions expressed herein. Nothing in this Report is intended to be a recommendation of a specific security or company or intended to constitute an offer to buy or sell, or the solicitation of an offer to buy or sell, any security. Software Equity Group LLC may have an interest in one or more of the securities or companies discussed herein. Financial data provided by Capital IQ.

This Report may not be reproduced in whole or in part without the expressed prior written authorization of Software Equity Group, L.L.C.Software Equity Group registers each Report with the U.S. Copyright Office and vigorously enforces its intellectual property rights.

Press, Entrepreneur Magazine, Softletter, Software Success, Software CEO Online and Software Business Magazine.





http://www.softwareequity.com/research_reports.aspx

http://www.softwareequity.com/research_reports.aspx


software equity group flash...

Documents