SlideShare una empresa de Scribd logo
1 de 17
Descargar para leer sin conexión
LEONIS PARTNERS: 4RD QUARTER 2017 IT SERVICES ANALYSIS
A NALY SIS O F I T S ERVIC ES VALUAT IONS & K EY DRIVERS IN PUB LIC AND PRIVAT E MARK ET S
LEONIS PARTNERS
EXPERIENCED IT SERVICES ADVISORS
▪ Leonis solely focuses on providing M&A and Growth
Capital advisory services to both high-growth and well-
established technology and technology services
companies
▪ Leonis core areas of focus include:
▪ Sell-side M&A: represent companies looking to be
acquired by a strategic or go through a fulsome liquidity
event with a financial sponsor
▪ Capital Raises:
• Majority Equity Raises: Recapitalizations from private
equity & growth equity firms who understand the
sector and will be able to partner with management to
inject capital and provide expertise to maximize the
company’s growth
• Minority Equity Raises: Equity investments from
private equity and strategic partners who bring capital
and market expertise to bear
▪ Retained Advisory Services: strategic guidance to assist
management in maximizing firm value ahead of a
potential liquidity event, as well as manage inbound
offers and solicitations
For more information or inquiries, please contact us at
info@leonispartners.com
2
TECHNOLOGY SERVICES TOMBSTONES
FIRM OVERVIEW
▪ Bankers with over 50 years of combined experience in bulge bracket
Wall Street firms and Middle Market
▪ Team has executed over 105 M&A, restructuring and capital raising deals
with cumulative transaction values over $170 billion
▪ Team executed eight deals in the last twelve months with an 85% close
rate
▪ Deep knowledge of strategic and financial buyers with a proprietary
database of more than 4,200 private equity investors and 1,800 strategic
acquirers
▪ Team with experience advising, operating and investing in businesses
within the firm’s core areas provides an unbiased view of how “the other
side” will look at a deal
Has Acquired
LEONIS CREDENTIALS & SERVICES
Has Been Acquired By
Equity Capital Raise Equity Capital Raise
Has Been Acquired By Has Been Acquired By Has Acquired Has Been Recapitalized
By
LEONIS IT SERVICES INDEX
Q4 2017 INDEX SUMMARY
▪ Leonis’s proprietary IT Services Index is comprised of 34
publicly traded IT Services companies
▪ These 34 companies make fall into four distinct verticals:
‒ IT Consulting Services
‒ Managed Services
‒ Management Consulting
‒ Value-added Resellers (VARs)
▪ The Leonis IT Services Index is an equally-weight index
• In 2017, the Leonis IT Services Index increased 36.9% and
registered robust performance across the board
• Trading and transaction multiples in every subcategory were
up on a year-over-year basis
• VARs registered the largest increase in multiples in 2017
• Key growth drivers and trends emerging in 2017 were:
• Robust private equity interest and strategic M&A driving
valuations to multi-decade highs
• AWS continuing to prevail in shift to cloud infrastructure
• Continuing need for UI/UX talent resulting from corporate
digital transformations and mobility needs
• ServiceNow (NOW) prevailing in the IT Service Management
market as companies are looking for solutions to hybrid cloud
and on-prem infrastructure
3
IT SERVICES PERFORMANCE
IT SERVICES EBITDA MULTIPLES OVER TIMETHE LEONIS IT SERVICES INDEX
Source: Pitchbook, Leonis Proprietary Transaction Database, Federal Reserve Economic Data.
Note: Market Data as of 12/31/2017.
(20.00%)
(10.00%)
0.00%
10.00%
20.00%
30.00%
40.00%
50.00%
Dec-15
Jan-16
Feb-16
Mar-16
Apr-16
May-16
Jun-16
Jul-16
Aug-16
Sep-16
Oct-16
Nov-16
Dec-16
Jan-17
Feb-17
Mar-17
Apr-17
May-17
Jun-17
Jul-17
Aug-17
Sep-17
Oct-17
Nov-17
Dec-17
Leonis IT Services Index Nasdaq Index
9.8x 9.7x
9.7x
9.8x
10.4x 10.4x
10.2x
10.7x
10.8x
9.0x
9.5x
10.0x
10.5x
11.0x
4Q15 1Q16 2Q16 3Q16 4Q16 1Q17 2Q17 3Q17 4Q17
Avg. EV/EBITDA Multiple
LEONIS IT SERVICES INDEX
SUMMARY METRICS
4
SUMMARY METRICS
Source: Pitchbook and Leonis Proprietary Transaction Database.
Note: Market Data as of 12/31/2017.
KEY
METRICS 4Q15 1Q16 2Q16 3Q16 4Q16 1Q17 2Q17 3Q17 4Q17
Revenue Growth 10.7% 12.0% 13.1% 12.7% 10.0% 8.3% 6.2% 5.6% 5.6%
Gross Margin 33.2% 33.3% 33.0% 33.5% 33.2% 32.1% 32.8% 32.8% 32.8%
EBITDA Margin 15.1% 14.5% 14.6% 13.8% 13.1% 12.7% 10.7% 11.0% 10.8%
EV/EBITDA 10.6x 10.6x 10.6x 10.5x 10.8x 10.1x 9.5x 10.3x 10.9x
Revenue Growth 2.2% 2.1% 3.6% 4.1% 5.5% 4.6% 3.4% 3.4% 3.7%
Gross Margin 32.5% 32.5% 32.4% 32.3% 32.2% 31.7% 31.4% 31.5% 31.5%
EBITDA Margin 11.0% 11.1% 11.5% 11.9% 12.0% 11.3% 9.8% 9.6% 9.5%
EV/EBITDA 9.0x 9.4x 9.3x 9.3x 10.2x 10.6x 11.4x 11.1x 11.7x
Revenue Growth 8.8% 9.2% 9.5% 9.9% 10.5% 10.1% 10.0% 11.3% 11.3%
Gross Margin 60.0% 59.3% 59.6% 59.6% 59.9% 60.6% 61.3% 62.1% 62.1%
EBITDA Margin 26.6% 25.4% 19.8% 15.2% 15.8% 16.2% 22.0% 27.9% 26.9%
EV/Revenue 4.2x 4.3x 3.8x 3.9x 4.3x 4.4x 4.7x 4.6x 4.7x
Revenue Growth 1.7% 4.7% 5.6% 6.3% 7.0% 6.5% 7.0% 7.1% 8.3%
Gross Margin 21.9% 21.6% 21.8% 21.4% 21.3% 21.5% 21.2% 15.1% 15.1%
EBITDA Margin (0.4%) (2.6%) (2.6%) 2.7% 2.5% 4.3% 3.7% 3.2% 3.2%
EV/EBITDA 6.8x 6.7x 6.7x 7.6x 8.0x 9.7x 10.1x 10.8x 10.0x
Managed Services
VARs
SECTOR
IT Consulting
Management Consulting
▪ IT Service valuations are highly correlated to
profitability, especially at the gross margin level
▪ The distribution of EV/Rev multiples is skewed by
Managed Service providers but is centered at ~1.5x EV/
Revenue with average gross margins rates centered
around 25% - 30%
▪ Regression of bucketed average gross margins exhibits
direct correlation with valuation multiples, yielding an R-
squared of .92, extremely high for financial statistics
5
KEY INDUSTRY KPIS(1)
THE IMPORTANCE OF GROWTH IN VALUATIONS
RECENT TRENDS AND OBSERVATIONS
VALUATIONS ALIGNED TO GROSS MARGIN PROFITABILITY
▪ When companies are grouped into ranges, 92% of the change in the
valuation is driven by a change in the average gross margin for the
bucketed companies (as shown to the left)
▪ When companies are ungrouped, Leonis analysis produces an R-
squared of .54 when regressing companies’ gross margin versus their
EV/Revenue multiple. A similar analysis for EBITDA produces and
R-squared of .49. While a comparable analysis for year-over-year
growth produce only a .09 r-squared (as shown below)
▪ The net take-away is clear: in the IT Services Industry, the level of
profitability, on average, is a far more critical determinant of value
Source: Pitchbook and Leonis Proprietary Transaction Database.
Note: Market Data as of 12/31/2017.
(1) Excludes Equinix & Limelight Networks
EV / EBITDA VS. TOP- LINE GROWTH
7 7
5
3
2
8
12.7%
26.9%
25.9%
34.0% 34.5% 35.4%
y = 0.1249ln(x) + 0.1453
R² = 0.921
0%
10%
20%
30%
40%
0
3
6
9
12
15
<0.5x 0.5x -1.0x 1.0x -1.5x 1.5x -2.0x 2.0x -2.5x 2.5x+
EV/Revenue Median Gross Margin Log. (Median Gross Margin)
R² = 0.087
R² = 0.5401
R² = 0.4936
(20%)
(10%)
0%
10%
20%
30%
40%
50%
60%
70%
80%
0.0x 1.0x 2.0x 3.0x 4.0x 5.0x
YoY Revenue Growth Gross Margin EBITDA Margin
LEONIS IT SERVICES INDEX
COMPANIES
6
7
KEY OBSERVATIONS
RELEVANT TRANSACTIONS
IT CONSULTING
TRADING & PRECEDENT MULTIPLES
Source: Pitchbook and Leonis Proprietary Transaction Database.
Note: Market Data as of 12/31/2017.
IT Consulting includes the following company tickers: CTSH, INFY, WIT, TECHM, EPAM, SYNT, TTEC, GLOB, VRTU, ICFI, HURN, PRFT, HCKT, PFSW, EDGW, CTG.
IT CONSULTING
▪ Transaction multiples in the IT Consulting landscape continue to
remain robust as strategic interest remains strong with growing
interest across all size ranges from private equity funds (see
Apollo/West and HIG Capital / NIC transaction)
- Transaction multiples in this space are highly driven by gross
margin for financial buyers and by the type of talent being
acquired for the strategic buyers
- Vertically-focused IT Consulting businesses still receive a
premium relative to their generalist peers
▪ Best in-class providers are posting high thirty percent to mid forty
percent gross margins
▪ Q4 saw a pronounced uptick in trading and transaction valuations
Date
Announced Target Acquirer Deal Size
EV / EBITDA
Multiple
11/30/17 Aricent Altran Technologies $2,029.7 14.43x
10/10/17 West Apollo Global Management $2,000.0 8.44x
08/14/17 NCI H.I.G. Capital $283.0 15.98x
04/27/15 iGATE Capgemini North America $4,600.8 17.90x
Average EV/EBITDA Multiple over last seven years: 12.20x
10.6x 10.6x 10.6x 10.5x
10.8x
10.1x
9.5x
10.3x
10.9x
15% 14% 15%
14% 13% 13%
11% 11% 11%
33% 33% 33% 33% 33%
32%
33% 33% 33%
10%
15%
20%
25%
30%
35%
8.0x
8.5x
9.0x
9.5x
10.0x
10.5x
11.0x
11.5x
4Q15 1Q16 2Q16 3Q16 4Q16 1Q17 2Q17 3Q17 4Q17
EV/EBITDA EBITDA Margin Gross Margin
8
RELEVANT TRANSACTIONS
MANAGED SERVICES
TRADING & PRECEDENT MULTIPLES
Source: Pitchbook and Leonis Proprietary Transaction Database.
Note: Market Data as of 12/31/2017.
Managed Services includes the following company tickers: EQIX, AKAM, JCOM, LLNW, INAP.
MANAGED SERVICES
KEY OBSERVATIONS
▪ Unlike the rest of their IT Service peers, Managed Services Providers
(MSPs) continue to trade publicly with an anchor to revenue-based
multiples, while in the M&A market MSPs receive valuations based
on a triangulation of EBITDA and Revenue based valuations
- This nuance is driven by the fact that these providers tend to
have highly predictable recurring revenue streams and often
tend to operate at gross margins meaningfully higher than
other IT Service subcategories
- In the M&A market, there is a tendency to place a revenue
multiple on the managed services revenue and an EBITDA-
based multiple on the non-recurring, project-based revenue
streams yielding a sum-of-the-parts valuation for businesses
that have both recurring and non-recurring revenue streams
Date
Announced Target Acquirer Deal Size
EV / EBITDA
Multiple
07/03/17 NCI H.I.G. Capital $289.2 9.61x
03/21/17 Cologix Stonepeak Infrastructure Partners $500.0 17.86x
11/07/16 Datalink Insight Enterprises $297.9 11.72x
11/03/16 Rackspace Apollo, Searchlight Capital $4,300.0 7.00x
Average EV/EBITDA Multiple over last seven years: 13.84x
4.2x 4.3x
3.8x
3.9x
4.3x
4.4x
4.7x
4.6x
4.7x60% 59% 60% 60% 60%
61% 61% 62% 62%
9% 9% 10% 10% 10% 10% 10% 11% 11%
8%
18%
28%
38%
48%
58%
68%
3.0x
3.2x
3.4x
3.6x
3.8x
4.0x
4.2x
4.4x
4.6x
4.8x
5.0x
4Q15 1Q16 2Q16 3Q16 4Q16 1Q17 2Q17 3Q17 4Q17
EV/Rev Gross Margin YoY Growth
9
RELEVANT TRANSACTIONS
MANAGEMENT CONSULTING
TRADING & PRECEDENT MULTIPLES
Source: Pitchbook and Leonis Proprietary Transaction Database.
Note: Market Data as of 12/31/2017.
Management Consulting includes the following company tickers: CAN, CRAI, FCN, NCI, RECN.
▪ Management Consulting businesses have seen some of the most
pronounced appreciation in their valuations in the last year, with the
average EV/EBITDA trading multiple rising from 9.3x at the end of
Q3 2017 to 11.7x at the end of 2017
- This run-up in valuations has been triggered to some extent
by upside surprises in earnings for many of the large players
in the last 12 months
- M&A activity has not been as active in this area as some of
the other IT Service subcategories, but the valuations have
been at the higher end of the spectrum when transactions do
transpire
- Indicative of scarcity of great assets in the space
MANAGEMENT CONSULTING
KEY OBSERVATIONS
Date
Announced Target Acquirer Deal Size
EV / EBITDA
Multiple
02/28/17 MediaLink Ascential $207.0 14.79x
11/02/16 Kurt Salmon Accenture $194.0 23.95x
10/31/16 AssetMark Huatai Securities $780.0 12.00x
11/30/15 SRA International Computer Sciences $390.0 9.23x
Average EV/EBITDA Multiple over last seven years: 10.54x
9.0x
9.4x
9.3x 9.3x
10.2x
10.6x
11.4x
11.1x
11.7x
11% 11% 12% 12% 12%
11%
10% 10% 10%
33% 33% 32% 32% 32% 32% 31% 32% 32%
9%
14%
19%
24%
29%
34%
8.0x
8.5x
9.0x
9.5x
10.0x
10.5x
11.0x
11.5x
12.0x
12.5x
4Q15 1Q16 2Q16 3Q16 4Q16 1Q17 2Q17 3Q17 4Q17
EV/EBITDA EBITDA Margin Gross Margin
10
RELEVANT TRANSACTIONS
VALUE-ADDED RESELLERS (VARS)
TRADING & PRECEDENT MULTIPLES
Source: Pitchbook and Leonis Proprietary Transaction Database.
Note: Market Data as of 12/31/2017.
VARs includes the following company tickers: NSIT, PLUS, BBOX, TECD, CDW, ALSN, CNXN, PCMI.
VALUE-ADDED RESELLERS (VARS)
KEY OBSERVATIONS
▪ Value-Added Resellers (VARs) have seen some of the most
pronounced run-up in valuations in the last 12 to 18 months
- In the public markets, robust overperformance has led to
higher profitability levels, yielding more cash on balance
sheets and higher valuations of these companies’ shares
- High valuation of stock and stockpiles of cash have led
strategic players to accelerate their consolidation of a
fragmented subcategory and, in turn, these acquisitions have
driven valuation multiples up meaningfully to all-time highs
- Private equity players have also driven up multiples as they
seek to find platforms and bolt-on acquisitions to execute
large-scale roll-up strategies
Date
Announced Target Acquirer Deal Size
EV / EBITDA
Multiple
09/29/17 OnX Cincinnati Bell $201.0 6.93x
02/27/17 Avnet Tech Tech Data $2,593.0 8.20x
01/06/17 Datalink Insight Enterprises $267.9 11.13x
09/01/16 Mphasis Blackstone Group $818.1 5.96x
Average EV/EBITDA Multiple over last seven years: 7.59x
6.8x 6.7x 6.7x
7.6x
8.0x
9.7x
10.1x
10.8x
10.0x
2%
1% 1%
3% 3%
4% 3% 3% 3%
15% 15% 15% 15% 15% 15% 15% 15% 15%
0%
2%
4%
6%
8%
10%
12%
14%
16%
3.0x
4.0x
5.0x
6.0x
7.0x
8.0x
9.0x
10.0x
11.0x
12.0x
4Q15 1Q16 2Q16 3Q16 4Q16 1Q17 2Q17 3Q17 4Q17
EV/EBITDA EBITDA Margin Gross Margin
APPENDIX
11
I. IT SERVICES INDEX TRADING INFORMATION
TRADING METRICS – IT SERVICES
12
Source: Pitchbook and Leonis Proprietary Transaction Database.
Note: Market Data as of 12/31/2017.
IT Consulting
(USD millions, except per share date) Net Debt /
Share Price Market (Cash) /LTM EV/Revenue EV/EBITDA P/E
Company 12/31/2017 Cap EBITDA CY2017E CY2018E CY2017E CY2018E CY2017E CY2018E PEG
Cognizant Technology Solutions $71.02 $41,876.6 (0.3x) 2.6x 2.3x 14.4x 11.0x 27.9x 18.3x 2.0x
Infosys $16.22 $35,525.0 (0.8x) 2.8x 2.6x 10.9x 10.5x 17.3x 16.0x 2.8x
Wipro $5.47 $23,686.6 0.8x 2.3x 2.2x 11.4x 11.2x 21.1x 19.2x 6.0x
Tech Mahindra $7.87 $7,700.2 (0.4x) 1.4x 1.3x 9.3x 9.4x 16.7x 13.9x 1.4x
EPAM Systems $107.43 $5,673.7 (2.8x) 3.6x 3.0x NM 16.3x 57.4x 32.4x 1.4x
Syntel $22.99 $1,904.8 1.3x 2.4x 2.5x 7.7x 9.5x NM 12.7x NM
Teletech Holdings $40.25 $1,845.4 1.3x 1.4x 1.3x 16.1x 9.6x 56.7x 20.0x 2.1x
Globant $46.46 $1,630.7 (0.6x) 3.9x 3.3x NM 18.9x 46.0x 43.4x 1.7x
Virtusa $44.08 $1,294.4 (0.9x) 1.4x 1.2x NM 18.3x 113.0x 54.8x 2.2x
ICF $52.50 $978.7 2.0x 1.0x 1.0x 10.6x 9.6x 21.9x 18.1x 10.0x
Huron Consulting Group $40.45 $895.1 (3.0x) 1.7x 1.7x 10.3x 11.4x 23.0x 31.4x NM
Perficient $19.07 $665.7 1.3x 1.5x 1.4x 14.5x 9.2x 32.9x 25.4x NM
The Hackett Group $15.71 $450.2 0.2x 1.6x 1.5x 12.0x 8.7x 23.8x 20.1x 34.8x
PFSweb $7.43 $141.3 6.7x 0.6x 0.5x 22.8x 7.1x NM 39.1x 8.8x
Edgewater Technology $6.24 $87.5 5.8x 0.7x 0.7x 12.3x 9.4x NM NM NA
Computer Task Group $5.10 $79.0 (2.0x) 0.2x 0.2x NM 8.0x NM 18.9x NM
Average $7,777.2 0.5x 1.8x 1.7x 12.7x 11.1x 38.1x 25.6x 6.7x
Median $1,462.6 (0.1x) 1.6x 1.5x 11.7x 9.6x 25.8x 20.0x 2.2x
TRADING METRICS – IT SERVICES (CONTINUED)
13
Source: Pitchbook and Leonis Proprietary Transaction Database.
Note: Market Data as of 12/31/2017.
Managed Services
(USD millions, except per share date) Net Debt /
Share Price Market (Cash) /LTM EV/Revenue EV/EBITDA P/E
Company 12/31/2017 Cap EBITDA CY2017E CY2018E CY2017E CY2018E CY2017E CY2018E PEG
Equinix $453.22 $35,457.1 5.0x 10.1x 8.7x NM 18.0x NM 69.3x 3.3x
Akamai Technologies $65.04 $11,001.6 0.4x 4.4x 4.0x 13.7x 11.3x 36.3x 40.9x 6.2x
j2 Global $75.03 $3,632.1 2.0x 3.8x 3.6x 11.3x 8.4x 24.0x 19.3x 0.7x
Limelight Networks $4.41 $485.8 (2.1x) 2.3x 2.2x NM 12.9x NM NM NA
Internap Network Services $15.71 $327.5 7.0x 3.0x 3.0x NM 8.7x NM NM NA
Average $10,180.8 2.5x 4.7x 4.3x 12.5x 11.9x 30.2x 43.2x 3.4x
Median $3,632.1 2.0x 3.8x 3.6x 12.5x 11.3x 30.2x 40.9x 3.3x
Management Consulting
(USD millions, except per share date) Net Debt /
Share Price Market (Cash) /LTM EV/Revenue EV/EBITDA P/E
Company 12/31/2017 Cap EBITDA CY2017E CY2018E CY2017E CY2018E CY2017E CY2018E PEG
Accenture $153.09 $94,405.7 (0.7x) 2.5x 2.3x 17.0x 14.0x 28.1x 23.0x 3.3x
FTI Consulting $42.96 $1,630.6 2.2x 1.1x 1.0x 9.8x 8.9x 21.0x 18.4x NM
Navigant Consulting $19.41 $891.3 1.4x 1.1x 1.1x 7.6x 7.4x 16.3x 15.7x 3.7x
Resources Connection $15.45 $484.7 (0.4x) 0.8x 0.7x 12.8x 11.8x 27.6x 21.2x NM
Charles River Associates $44.95 $364.5 (0.7x) 0.9x 0.9x 11.4x 5.6x 30.2x 23.5x 2.1x
Average $19,555.4 0.4x 1.3x 1.2x 11.7x 9.5x 24.6x 20.3x 3.0x
Median $891.3 (0.4x) 1.1x 1.0x 11.4x 8.9x 27.6x 21.2x 3.3x
TRADING METRICS – IT SERVICES (CONTINUED)
14
Source: Pitchbook and Leonis Proprietary Transaction Database.
Note: Market Data as of 12/31/2017.
VARs
(USD millions, except per share date) Net Debt /
Share Price Market (Cash) /LTM EV/Revenue EV/EBITDA P/E
Company 12/31/2017 Cap EBITDA CY2017E CY2018E CY2017E CY2018E CY2017E CY2018E PEG
CDW $69.49 $10,636.3 3.2x 0.9x 0.9x 13.0x 11.2x 27.1x 20.8x 3.1x
Tech Data $97.97 $3,737.9 2.8x 0.1x 0.1x 14.6x 7.1x 17.8x 16.7x 0.6x
Also Holding $136.87 $1,754.8 1.1x 0.2x 0.2x 12.1x 9.2x 19.0x 14.8x 6.8x
Insight Enterprises $38.29 $1,370.5 1.5x 0.3x 0.2x 9.1x 6.3x 16.5x 10.9x 0.6x
ePlus $75.20 $1,065.7 (0.2x) 0.7x 0.7x 10.5x 10.5x 20.9x 20.0x 2.0x
PC Connection $26.21 $702.8 (0.7x) 0.2x 0.2x 7.0x 6.0x 14.6x 12.5x 1.4x
PCM $9.90 $116.6 5.6x 0.1x 0.1x 6.2x 5.7x 7.1x 7.0x 2.1x
Black Box $3.55 $53.7 116.3x 0.2x 0.2x 8.6x NM NM NM NA
Average $2,429.8 16.2x 0.3x 0.3x 10.1x 8.0x 17.6x 14.7x 2.4x
Median $1,218.1 2.1x 0.2x 0.2x 9.8x 7.1x 17.8x 14.8x 2.0x
OPERATING STATISTICS – IT SERVICES
15
Source: Pitchbook and Leonis Proprietary Transaction Database.
Note: Market Data as of 12/31/2017.
IT Consulting
(USD millions, except per share date)
Market Enterprise Debt / LTM Revenue Growth 2017E Margin (%)
Company Cap Cash Debt Value Total Cap Revenue Y-o-Y 3-yr CAGR Gross EBITDA
Cognizant Technology Solutions $41,876.6 $1,577.0 $823.0 $37,986.6 1.9% $14,444.0 8.9% 13.5% 36.3% 17.8%
Infosys $35,525.0 $3,573.2 $1,086.9 $31,166.4 3.0% $10,505.1 5.7% 7.2% 34.1% 25.8%
Wipro $23,686.6 $786.6 $2,224.0 $20,065.6 8.6% $8,318.8 3.2% 3.5% 27.4% 20.4%
Tech Mahindra $7,700.2 $535.1 $219.6 $6,647.4 2.8% $4,560.7 10.1% 10.6% 25.7% 14.9%
EPAM Systems $5,673.7 $512.5 $25.0 $5,186.2 0.4% $1,364.7 23.3% 25.8% 29.2% 10.0%
Syntel $1,904.8 $75.4 $388.0 $2,183.8 16.9% $921.9 (6.2%) 0.8% 41.3% 31.5%
Teletech Holdings $1,845.4 $78.8 $255.0 $2,028.7 12.1% $1,395.7 9.7% 4.5% 23.3% 8.8%
Globant $1,630.7 $35.3 $10.6 $1,596.3 0.6% $385.3 25.4% 26.4% 32.3% 15.2%
Virtusa $1,294.4 $162.3 $105.2 $1,358.9 7.5% $918.7 24.5% 27.6% 24.5% 5.0%
ICF $978.7 $6.5 $230.1 $1,202.3 19.0% $1,197.5 1.8% 6.1% 36.2% 9.3%
Huron Consulting Group $895.1 $8.7 $374.3 $1,260.8 29.5% $797.7 (0.9%) 3.5% 37.3% 16.7%
Perficient $665.7 $2.4 $65.0 $728.2 8.9% $471.4 (5.9%) 3.2% 31.2% 10.4%
The Hackett Group $450.2 $16.2 $22.0 $456.0 4.7% $286.5 0.6% 7.8% 34.0% 13.4%
PFSweb $141.3 $12.8 $51.2 $179.7 26.6% $336.6 4.5% 12.7% 22.5% 2.4%
Edgewater Technology $87.5 $12.8 $5.0 $79.7 5.4% $116.6 (6.9%) 1.2% 40.7% 5.7%
Computer Task Group $79.0 $11.4 $0.0 $67.6 0.0% $304.1 (8.3%) (8.6%) 19.7% (10.6%)
Average $462.9 $367.8 $7,012.1 9.2% $2,895.3 5.6% 9.1% 31.0% 12.3%
Median $55.4 $162.4 $1,477.6 6.5% $920.3 3.8% 6.6% 31.7% 11.9%
16
OPERATING STATISTICS – IT SERVICES (CONTINUED)
Source: Pitchbook and Leonis Proprietary Transaction Database.
Note: Market Data as of 12/31/2017.
Management Consulting
(USD millions, except per share date)
Market Enterprise Debt / LTM Revenue Growth 2017E Margin (%)
Company Cap Cash Debt Value Total Cap Revenue Y-o-Y 3-yr CAGR Gross EBITDA
Accenture $94,405.7 $3,681.7 $25.2 $91,539.8 0.0% $37,814.4 7.0% 5.3% 30.7% 15.0%
FTI Consulting $1,630.6 $158.0 $461.1 $1,933.8 22.0% $1,781.9 (1.6%) 0.7% 33.5% 11.0%
Navigant Consulting $891.3 $9.0 $176.7 $1,059.0 16.5% $1,043.1 4.2% 7.4% 71.5% 14.5%
Resources Connection $484.7 $56.3 $48.0 $484.7 9.0% $433.7 (26.5%) (9.5%) 35.7% 6.1%
Charles River Associates $364.5 $20.9 $0.0 $344.4 0.0% $352.6 11.0% 5.1% 26.9% 8.3%
Average $785.2 $142.2 $19,072.3 9.5% $8,285.1 (1.2%) 1.8% 39.7% 11.0%
Median $56.3 $48.0 $1,059.0 9.0% $1,043.1 4.2% 5.1% 33.5% 11.0%
Managed Services
(USD millions, except per share date)
Market Enterprise Debt / LTM Revenue Growth 2017E Margin (%)
Company Cap Cash Debt Value Total Cap Revenue Y-o-Y 3-yr CAGR Gross EBITDA
Equinix $35,457.1 $1,600.0 $10,025.6 $43,853.1 22.0% $4,110.9 20.9% 20.1% 41.1% 31.8%
Akamai Technologies $11,001.6 $368.2 $657.1 $10,906.8 5.6% $2,455.7 6.6% 9.6% 72.3% 32.1%
j2 Global $3,632.1 $237.7 $999.2 $4,228.8 21.6% $1,053.3 27.3% 22.7% 64.7% 33.4%
Limelight Networks $485.8 $20.7 $0.0 $428.2 0.0% $180.0 7.6% 3.2% 38.8% (28.3%)
Internap Network Services $327.5 $12.0 $507.6 $827.1 60.8% $284.8 (6.0%) (4.3%) 50.8% (5.9%)
Average $447.7 $2,437.9 $12,048.8 22.0% $1,616.9 11.3% 10.3% 53.5% 12.6%
Median $237.7 $657.1 $4,228.8 21.6% $1,053.3 7.6% 9.6% 50.8% 31.8%
17
OPERATING STATISTICS – IT SERVICES (CONTINUED)
Source: Pitchbook and Leonis Proprietary Transaction Database.
Note: Market Data as of 12/31/2017.
VARs
(USD millions, except per share date)
Market Enterprise Debt / LTM Revenue Growth 2017E Margin (%)
Company Cap Cash Debt Value Total Cap Revenue Y-o-Y 3-yr CAGR Gross EBITDA
CDW $10,636.3 $97.9 $3,429.9 $13,968.3 24.4% $14,845.4 6.7% 8.1% 15.3% 7.1%
Tech Data $3,737.9 $562.6 $1,919.9 $5,095.1 33.9% $33,110.0 25.9% 5.4% 3.7% 1.0%
Also Holding $1,754.8 $58.6 $226.2 $1,922.5 11.4% $8,832.9 2.2% 0.6% 5.4% 1.5%
Insight Enterprises $1,370.5 $236.4 $549.7 $1,683.8 28.6% $6,387.1 18.2% 6.7% 11.2% 2.8%
ePlus $1,065.7 $60.2 $37.1 $1,042.6 3.4% $1,397.4 10.2% 7.8% 21.2% 7.0%
PC Connection $702.8 $62.3 $0.0 $640.5 0.0% $2,885.2 9.2% 6.2% 12.7% 3.1%
PCM $116.6 $8.3 $205.6 $313.9 63.8% $2,216.6 3.3% 18.1% 14.4% 2.3%
Black Box $53.7 $30.5 $129.2 $152.4 70.6% $804.3 (9.0%) (6.1%) 30.6% 2.2%
Average $139.6 $812.2 $3,102.4 29.5% $8,809.9 8.3% 5.8% 14.3% 3.4%
Median $61.3 $215.9 $1,363.2 26.5% $4,636.1 8.0% 6.4% 13.6% 2.5%

Más contenido relacionado

Similar a Robert Koven Leonis Partners 4th Quarter 2017 IT Services Analysis

Ibm turn around strategy
Ibm turn around strategyIbm turn around strategy
Ibm turn around strategy
Karan Shah
 
SIIA & OPEXEngine: Let the Data Set You Free!
SIIA & OPEXEngine: Let the Data Set You Free!SIIA & OPEXEngine: Let the Data Set You Free!
SIIA & OPEXEngine: Let the Data Set You Free!
Software & Information Industry Association
 
Under Armour_Security Analysis
Under Armour_Security AnalysisUnder Armour_Security Analysis
Under Armour_Security Analysis
Trang Nguyen
 
Final Presentation Insight-2
Final Presentation Insight-2Final Presentation Insight-2
Final Presentation Insight-2
Carl Schiro
 

Similar a Robert Koven Leonis Partners 4th Quarter 2017 IT Services Analysis (20)

Ibm turn around strategy
Ibm turn around strategyIbm turn around strategy
Ibm turn around strategy
 
Investor roadshow presentation july 2017 final (1)
Investor roadshow presentation   july 2017 final (1)Investor roadshow presentation   july 2017 final (1)
Investor roadshow presentation july 2017 final (1)
 
Full Year 2017 Results / Technopolis Plc
Full Year 2017 Results / Technopolis PlcFull Year 2017 Results / Technopolis Plc
Full Year 2017 Results / Technopolis Plc
 
2014-2015 - CFA Equity Research Challenge
2014-2015 - CFA Equity Research Challenge2014-2015 - CFA Equity Research Challenge
2014-2015 - CFA Equity Research Challenge
 
Shareholders Value Creation
Shareholders Value Creation Shareholders Value Creation
Shareholders Value Creation
 
Tim meeting with investors - aug 2017
Tim   meeting with investors - aug 2017Tim   meeting with investors - aug 2017
Tim meeting with investors - aug 2017
 
Everead - Make News into Video- a marketing plan
Everead - Make News into Video- a marketing planEveread - Make News into Video- a marketing plan
Everead - Make News into Video- a marketing plan
 
Key Industry Trends, M&A Valuation Trends
Key Industry Trends, M&A Valuation TrendsKey Industry Trends, M&A Valuation Trends
Key Industry Trends, M&A Valuation Trends
 
SIIA & OPEXEngine: Let the Data Set You Free!
SIIA & OPEXEngine: Let the Data Set You Free!SIIA & OPEXEngine: Let the Data Set You Free!
SIIA & OPEXEngine: Let the Data Set You Free!
 
Yelp Valuation
Yelp ValuationYelp Valuation
Yelp Valuation
 
Under Armour_Security Analysis
Under Armour_Security AnalysisUnder Armour_Security Analysis
Under Armour_Security Analysis
 
It staffing, inc.- LBO Analysis
It staffing, inc.- LBO AnalysisIt staffing, inc.- LBO Analysis
It staffing, inc.- LBO Analysis
 
Blair 2018
Blair 2018Blair 2018
Blair 2018
 
Final Presentation Insight-2
Final Presentation Insight-2Final Presentation Insight-2
Final Presentation Insight-2
 
Investor Relations Presentation May 2017 JLL
Investor Relations Presentation May 2017 JLLInvestor Relations Presentation May 2017 JLL
Investor Relations Presentation May 2017 JLL
 
Startup Cities: Frankfurt - SXSW 2019
Startup Cities: Frankfurt - SXSW 2019Startup Cities: Frankfurt - SXSW 2019
Startup Cities: Frankfurt - SXSW 2019
 
slate-office-reit-q2-2022.pdf
slate-office-reit-q2-2022.pdfslate-office-reit-q2-2022.pdf
slate-office-reit-q2-2022.pdf
 
Kristof Claes - Telenet
Kristof Claes - TelenetKristof Claes - Telenet
Kristof Claes - Telenet
 
2019_cib_investor_day_ba56d0e8 (1).pdf
2019_cib_investor_day_ba56d0e8 (1).pdf2019_cib_investor_day_ba56d0e8 (1).pdf
2019_cib_investor_day_ba56d0e8 (1).pdf
 
Q217 nielsen-earnings webcast-final 640 pm
Q217 nielsen-earnings webcast-final 640 pmQ217 nielsen-earnings webcast-final 640 pm
Q217 nielsen-earnings webcast-final 640 pm
 

Último

VIP Call Girl in Thane 💧 9920725232 ( Call Me ) Get A New Crush Everyday With...
VIP Call Girl in Thane 💧 9920725232 ( Call Me ) Get A New Crush Everyday With...VIP Call Girl in Thane 💧 9920725232 ( Call Me ) Get A New Crush Everyday With...
VIP Call Girl in Thane 💧 9920725232 ( Call Me ) Get A New Crush Everyday With...
dipikadinghjn ( Why You Choose Us? ) Escorts
 
call girls in Sant Nagar (DELHI) 🔝 >༒9953056974 🔝 genuine Escort Service 🔝✔️✔️
call girls in Sant Nagar (DELHI) 🔝 >༒9953056974 🔝 genuine Escort Service 🔝✔️✔️call girls in Sant Nagar (DELHI) 🔝 >༒9953056974 🔝 genuine Escort Service 🔝✔️✔️
call girls in Sant Nagar (DELHI) 🔝 >༒9953056974 🔝 genuine Escort Service 🔝✔️✔️
9953056974 Low Rate Call Girls In Saket, Delhi NCR
 
From Luxury Escort Service Kamathipura : 9352852248 Make on-demand Arrangemen...
From Luxury Escort Service Kamathipura : 9352852248 Make on-demand Arrangemen...From Luxury Escort Service Kamathipura : 9352852248 Make on-demand Arrangemen...
From Luxury Escort Service Kamathipura : 9352852248 Make on-demand Arrangemen...
From Luxury Escort : 9352852248 Make on-demand Arrangements Near yOU
 
VIP Independent Call Girls in Taloja 🌹 9920725232 ( Call Me ) Mumbai Escorts ...
VIP Independent Call Girls in Taloja 🌹 9920725232 ( Call Me ) Mumbai Escorts ...VIP Independent Call Girls in Taloja 🌹 9920725232 ( Call Me ) Mumbai Escorts ...
VIP Independent Call Girls in Taloja 🌹 9920725232 ( Call Me ) Mumbai Escorts ...
dipikadinghjn ( Why You Choose Us? ) Escorts
 
Call Girls Banaswadi Just Call 👗 7737669865 👗 Top Class Call Girl Service Ban...
Call Girls Banaswadi Just Call 👗 7737669865 👗 Top Class Call Girl Service Ban...Call Girls Banaswadi Just Call 👗 7737669865 👗 Top Class Call Girl Service Ban...
Call Girls Banaswadi Just Call 👗 7737669865 👗 Top Class Call Girl Service Ban...
amitlee9823
 
VIP Call Girl Service Andheri West ⚡ 9920725232 What It Takes To Be The Best ...
VIP Call Girl Service Andheri West ⚡ 9920725232 What It Takes To Be The Best ...VIP Call Girl Service Andheri West ⚡ 9920725232 What It Takes To Be The Best ...
VIP Call Girl Service Andheri West ⚡ 9920725232 What It Takes To Be The Best ...
dipikadinghjn ( Why You Choose Us? ) Escorts
 

Último (20)

VIP Call Girl in Thane 💧 9920725232 ( Call Me ) Get A New Crush Everyday With...
VIP Call Girl in Thane 💧 9920725232 ( Call Me ) Get A New Crush Everyday With...VIP Call Girl in Thane 💧 9920725232 ( Call Me ) Get A New Crush Everyday With...
VIP Call Girl in Thane 💧 9920725232 ( Call Me ) Get A New Crush Everyday With...
 
Call Girls in New Friends Colony Delhi 💯 Call Us 🔝9205541914 🔝( Delhi) Escort...
Call Girls in New Friends Colony Delhi 💯 Call Us 🔝9205541914 🔝( Delhi) Escort...Call Girls in New Friends Colony Delhi 💯 Call Us 🔝9205541914 🔝( Delhi) Escort...
Call Girls in New Friends Colony Delhi 💯 Call Us 🔝9205541914 🔝( Delhi) Escort...
 
TEST BANK For Corporate Finance, 13th Edition By Stephen Ross, Randolph Weste...
TEST BANK For Corporate Finance, 13th Edition By Stephen Ross, Randolph Weste...TEST BANK For Corporate Finance, 13th Edition By Stephen Ross, Randolph Weste...
TEST BANK For Corporate Finance, 13th Edition By Stephen Ross, Randolph Weste...
 
(INDIRA) Call Girl Mumbai Call Now 8250077686 Mumbai Escorts 24x7
(INDIRA) Call Girl Mumbai Call Now 8250077686 Mumbai Escorts 24x7(INDIRA) Call Girl Mumbai Call Now 8250077686 Mumbai Escorts 24x7
(INDIRA) Call Girl Mumbai Call Now 8250077686 Mumbai Escorts 24x7
 
falcon-invoice-discounting-unlocking-prime-investment-opportunities
falcon-invoice-discounting-unlocking-prime-investment-opportunitiesfalcon-invoice-discounting-unlocking-prime-investment-opportunities
falcon-invoice-discounting-unlocking-prime-investment-opportunities
 
call girls in Sant Nagar (DELHI) 🔝 >༒9953056974 🔝 genuine Escort Service 🔝✔️✔️
call girls in Sant Nagar (DELHI) 🔝 >༒9953056974 🔝 genuine Escort Service 🔝✔️✔️call girls in Sant Nagar (DELHI) 🔝 >༒9953056974 🔝 genuine Escort Service 🔝✔️✔️
call girls in Sant Nagar (DELHI) 🔝 >༒9953056974 🔝 genuine Escort Service 🔝✔️✔️
 
Solution Manual for Principles of Corporate Finance 14th Edition by Richard B...
Solution Manual for Principles of Corporate Finance 14th Edition by Richard B...Solution Manual for Principles of Corporate Finance 14th Edition by Richard B...
Solution Manual for Principles of Corporate Finance 14th Edition by Richard B...
 
Navi Mumbai Cooperetive Housewife Call Girls-9833754194-Natural Panvel Enjoye...
Navi Mumbai Cooperetive Housewife Call Girls-9833754194-Natural Panvel Enjoye...Navi Mumbai Cooperetive Housewife Call Girls-9833754194-Natural Panvel Enjoye...
Navi Mumbai Cooperetive Housewife Call Girls-9833754194-Natural Panvel Enjoye...
 
From Luxury Escort Service Kamathipura : 9352852248 Make on-demand Arrangemen...
From Luxury Escort Service Kamathipura : 9352852248 Make on-demand Arrangemen...From Luxury Escort Service Kamathipura : 9352852248 Make on-demand Arrangemen...
From Luxury Escort Service Kamathipura : 9352852248 Make on-demand Arrangemen...
 
VIP Independent Call Girls in Taloja 🌹 9920725232 ( Call Me ) Mumbai Escorts ...
VIP Independent Call Girls in Taloja 🌹 9920725232 ( Call Me ) Mumbai Escorts ...VIP Independent Call Girls in Taloja 🌹 9920725232 ( Call Me ) Mumbai Escorts ...
VIP Independent Call Girls in Taloja 🌹 9920725232 ( Call Me ) Mumbai Escorts ...
 
Booking open Available Pune Call Girls Talegaon Dabhade 6297143586 Call Hot ...
Booking open Available Pune Call Girls Talegaon Dabhade  6297143586 Call Hot ...Booking open Available Pune Call Girls Talegaon Dabhade  6297143586 Call Hot ...
Booking open Available Pune Call Girls Talegaon Dabhade 6297143586 Call Hot ...
 
Booking open Available Pune Call Girls Shivane 6297143586 Call Hot Indian Gi...
Booking open Available Pune Call Girls Shivane  6297143586 Call Hot Indian Gi...Booking open Available Pune Call Girls Shivane  6297143586 Call Hot Indian Gi...
Booking open Available Pune Call Girls Shivane 6297143586 Call Hot Indian Gi...
 
Call Girls Banaswadi Just Call 👗 7737669865 👗 Top Class Call Girl Service Ban...
Call Girls Banaswadi Just Call 👗 7737669865 👗 Top Class Call Girl Service Ban...Call Girls Banaswadi Just Call 👗 7737669865 👗 Top Class Call Girl Service Ban...
Call Girls Banaswadi Just Call 👗 7737669865 👗 Top Class Call Girl Service Ban...
 
Call Girls Koregaon Park Call Me 7737669865 Budget Friendly No Advance Booking
Call Girls Koregaon Park Call Me 7737669865 Budget Friendly No Advance BookingCall Girls Koregaon Park Call Me 7737669865 Budget Friendly No Advance Booking
Call Girls Koregaon Park Call Me 7737669865 Budget Friendly No Advance Booking
 
Solution Manual for Financial Accounting, 11th Edition by Robert Libby, Patri...
Solution Manual for Financial Accounting, 11th Edition by Robert Libby, Patri...Solution Manual for Financial Accounting, 11th Edition by Robert Libby, Patri...
Solution Manual for Financial Accounting, 11th Edition by Robert Libby, Patri...
 
Booking open Available Pune Call Girls Wadgaon Sheri 6297143586 Call Hot Ind...
Booking open Available Pune Call Girls Wadgaon Sheri  6297143586 Call Hot Ind...Booking open Available Pune Call Girls Wadgaon Sheri  6297143586 Call Hot Ind...
Booking open Available Pune Call Girls Wadgaon Sheri 6297143586 Call Hot Ind...
 
Mira Road Awesome 100% Independent Call Girls NUmber-9833754194-Dahisar Inter...
Mira Road Awesome 100% Independent Call Girls NUmber-9833754194-Dahisar Inter...Mira Road Awesome 100% Independent Call Girls NUmber-9833754194-Dahisar Inter...
Mira Road Awesome 100% Independent Call Girls NUmber-9833754194-Dahisar Inter...
 
VIP Call Girl Service Andheri West ⚡ 9920725232 What It Takes To Be The Best ...
VIP Call Girl Service Andheri West ⚡ 9920725232 What It Takes To Be The Best ...VIP Call Girl Service Andheri West ⚡ 9920725232 What It Takes To Be The Best ...
VIP Call Girl Service Andheri West ⚡ 9920725232 What It Takes To Be The Best ...
 
Top Rated Pune Call Girls Viman Nagar ⟟ 6297143586 ⟟ Call Me For Genuine Sex...
Top Rated  Pune Call Girls Viman Nagar ⟟ 6297143586 ⟟ Call Me For Genuine Sex...Top Rated  Pune Call Girls Viman Nagar ⟟ 6297143586 ⟟ Call Me For Genuine Sex...
Top Rated Pune Call Girls Viman Nagar ⟟ 6297143586 ⟟ Call Me For Genuine Sex...
 
Business Principles, Tools, and Techniques in Participating in Various Types...
Business Principles, Tools, and Techniques  in Participating in Various Types...Business Principles, Tools, and Techniques  in Participating in Various Types...
Business Principles, Tools, and Techniques in Participating in Various Types...
 

Robert Koven Leonis Partners 4th Quarter 2017 IT Services Analysis

  • 1. LEONIS PARTNERS: 4RD QUARTER 2017 IT SERVICES ANALYSIS A NALY SIS O F I T S ERVIC ES VALUAT IONS & K EY DRIVERS IN PUB LIC AND PRIVAT E MARK ET S
  • 2. LEONIS PARTNERS EXPERIENCED IT SERVICES ADVISORS ▪ Leonis solely focuses on providing M&A and Growth Capital advisory services to both high-growth and well- established technology and technology services companies ▪ Leonis core areas of focus include: ▪ Sell-side M&A: represent companies looking to be acquired by a strategic or go through a fulsome liquidity event with a financial sponsor ▪ Capital Raises: • Majority Equity Raises: Recapitalizations from private equity & growth equity firms who understand the sector and will be able to partner with management to inject capital and provide expertise to maximize the company’s growth • Minority Equity Raises: Equity investments from private equity and strategic partners who bring capital and market expertise to bear ▪ Retained Advisory Services: strategic guidance to assist management in maximizing firm value ahead of a potential liquidity event, as well as manage inbound offers and solicitations For more information or inquiries, please contact us at info@leonispartners.com 2 TECHNOLOGY SERVICES TOMBSTONES FIRM OVERVIEW ▪ Bankers with over 50 years of combined experience in bulge bracket Wall Street firms and Middle Market ▪ Team has executed over 105 M&A, restructuring and capital raising deals with cumulative transaction values over $170 billion ▪ Team executed eight deals in the last twelve months with an 85% close rate ▪ Deep knowledge of strategic and financial buyers with a proprietary database of more than 4,200 private equity investors and 1,800 strategic acquirers ▪ Team with experience advising, operating and investing in businesses within the firm’s core areas provides an unbiased view of how “the other side” will look at a deal Has Acquired LEONIS CREDENTIALS & SERVICES Has Been Acquired By Equity Capital Raise Equity Capital Raise Has Been Acquired By Has Been Acquired By Has Acquired Has Been Recapitalized By
  • 3. LEONIS IT SERVICES INDEX Q4 2017 INDEX SUMMARY ▪ Leonis’s proprietary IT Services Index is comprised of 34 publicly traded IT Services companies ▪ These 34 companies make fall into four distinct verticals: ‒ IT Consulting Services ‒ Managed Services ‒ Management Consulting ‒ Value-added Resellers (VARs) ▪ The Leonis IT Services Index is an equally-weight index • In 2017, the Leonis IT Services Index increased 36.9% and registered robust performance across the board • Trading and transaction multiples in every subcategory were up on a year-over-year basis • VARs registered the largest increase in multiples in 2017 • Key growth drivers and trends emerging in 2017 were: • Robust private equity interest and strategic M&A driving valuations to multi-decade highs • AWS continuing to prevail in shift to cloud infrastructure • Continuing need for UI/UX talent resulting from corporate digital transformations and mobility needs • ServiceNow (NOW) prevailing in the IT Service Management market as companies are looking for solutions to hybrid cloud and on-prem infrastructure 3 IT SERVICES PERFORMANCE IT SERVICES EBITDA MULTIPLES OVER TIMETHE LEONIS IT SERVICES INDEX Source: Pitchbook, Leonis Proprietary Transaction Database, Federal Reserve Economic Data. Note: Market Data as of 12/31/2017. (20.00%) (10.00%) 0.00% 10.00% 20.00% 30.00% 40.00% 50.00% Dec-15 Jan-16 Feb-16 Mar-16 Apr-16 May-16 Jun-16 Jul-16 Aug-16 Sep-16 Oct-16 Nov-16 Dec-16 Jan-17 Feb-17 Mar-17 Apr-17 May-17 Jun-17 Jul-17 Aug-17 Sep-17 Oct-17 Nov-17 Dec-17 Leonis IT Services Index Nasdaq Index 9.8x 9.7x 9.7x 9.8x 10.4x 10.4x 10.2x 10.7x 10.8x 9.0x 9.5x 10.0x 10.5x 11.0x 4Q15 1Q16 2Q16 3Q16 4Q16 1Q17 2Q17 3Q17 4Q17 Avg. EV/EBITDA Multiple
  • 4. LEONIS IT SERVICES INDEX SUMMARY METRICS 4 SUMMARY METRICS Source: Pitchbook and Leonis Proprietary Transaction Database. Note: Market Data as of 12/31/2017. KEY METRICS 4Q15 1Q16 2Q16 3Q16 4Q16 1Q17 2Q17 3Q17 4Q17 Revenue Growth 10.7% 12.0% 13.1% 12.7% 10.0% 8.3% 6.2% 5.6% 5.6% Gross Margin 33.2% 33.3% 33.0% 33.5% 33.2% 32.1% 32.8% 32.8% 32.8% EBITDA Margin 15.1% 14.5% 14.6% 13.8% 13.1% 12.7% 10.7% 11.0% 10.8% EV/EBITDA 10.6x 10.6x 10.6x 10.5x 10.8x 10.1x 9.5x 10.3x 10.9x Revenue Growth 2.2% 2.1% 3.6% 4.1% 5.5% 4.6% 3.4% 3.4% 3.7% Gross Margin 32.5% 32.5% 32.4% 32.3% 32.2% 31.7% 31.4% 31.5% 31.5% EBITDA Margin 11.0% 11.1% 11.5% 11.9% 12.0% 11.3% 9.8% 9.6% 9.5% EV/EBITDA 9.0x 9.4x 9.3x 9.3x 10.2x 10.6x 11.4x 11.1x 11.7x Revenue Growth 8.8% 9.2% 9.5% 9.9% 10.5% 10.1% 10.0% 11.3% 11.3% Gross Margin 60.0% 59.3% 59.6% 59.6% 59.9% 60.6% 61.3% 62.1% 62.1% EBITDA Margin 26.6% 25.4% 19.8% 15.2% 15.8% 16.2% 22.0% 27.9% 26.9% EV/Revenue 4.2x 4.3x 3.8x 3.9x 4.3x 4.4x 4.7x 4.6x 4.7x Revenue Growth 1.7% 4.7% 5.6% 6.3% 7.0% 6.5% 7.0% 7.1% 8.3% Gross Margin 21.9% 21.6% 21.8% 21.4% 21.3% 21.5% 21.2% 15.1% 15.1% EBITDA Margin (0.4%) (2.6%) (2.6%) 2.7% 2.5% 4.3% 3.7% 3.2% 3.2% EV/EBITDA 6.8x 6.7x 6.7x 7.6x 8.0x 9.7x 10.1x 10.8x 10.0x Managed Services VARs SECTOR IT Consulting Management Consulting
  • 5. ▪ IT Service valuations are highly correlated to profitability, especially at the gross margin level ▪ The distribution of EV/Rev multiples is skewed by Managed Service providers but is centered at ~1.5x EV/ Revenue with average gross margins rates centered around 25% - 30% ▪ Regression of bucketed average gross margins exhibits direct correlation with valuation multiples, yielding an R- squared of .92, extremely high for financial statistics 5 KEY INDUSTRY KPIS(1) THE IMPORTANCE OF GROWTH IN VALUATIONS RECENT TRENDS AND OBSERVATIONS VALUATIONS ALIGNED TO GROSS MARGIN PROFITABILITY ▪ When companies are grouped into ranges, 92% of the change in the valuation is driven by a change in the average gross margin for the bucketed companies (as shown to the left) ▪ When companies are ungrouped, Leonis analysis produces an R- squared of .54 when regressing companies’ gross margin versus their EV/Revenue multiple. A similar analysis for EBITDA produces and R-squared of .49. While a comparable analysis for year-over-year growth produce only a .09 r-squared (as shown below) ▪ The net take-away is clear: in the IT Services Industry, the level of profitability, on average, is a far more critical determinant of value Source: Pitchbook and Leonis Proprietary Transaction Database. Note: Market Data as of 12/31/2017. (1) Excludes Equinix & Limelight Networks EV / EBITDA VS. TOP- LINE GROWTH 7 7 5 3 2 8 12.7% 26.9% 25.9% 34.0% 34.5% 35.4% y = 0.1249ln(x) + 0.1453 R² = 0.921 0% 10% 20% 30% 40% 0 3 6 9 12 15 <0.5x 0.5x -1.0x 1.0x -1.5x 1.5x -2.0x 2.0x -2.5x 2.5x+ EV/Revenue Median Gross Margin Log. (Median Gross Margin) R² = 0.087 R² = 0.5401 R² = 0.4936 (20%) (10%) 0% 10% 20% 30% 40% 50% 60% 70% 80% 0.0x 1.0x 2.0x 3.0x 4.0x 5.0x YoY Revenue Growth Gross Margin EBITDA Margin
  • 6. LEONIS IT SERVICES INDEX COMPANIES 6
  • 7. 7 KEY OBSERVATIONS RELEVANT TRANSACTIONS IT CONSULTING TRADING & PRECEDENT MULTIPLES Source: Pitchbook and Leonis Proprietary Transaction Database. Note: Market Data as of 12/31/2017. IT Consulting includes the following company tickers: CTSH, INFY, WIT, TECHM, EPAM, SYNT, TTEC, GLOB, VRTU, ICFI, HURN, PRFT, HCKT, PFSW, EDGW, CTG. IT CONSULTING ▪ Transaction multiples in the IT Consulting landscape continue to remain robust as strategic interest remains strong with growing interest across all size ranges from private equity funds (see Apollo/West and HIG Capital / NIC transaction) - Transaction multiples in this space are highly driven by gross margin for financial buyers and by the type of talent being acquired for the strategic buyers - Vertically-focused IT Consulting businesses still receive a premium relative to their generalist peers ▪ Best in-class providers are posting high thirty percent to mid forty percent gross margins ▪ Q4 saw a pronounced uptick in trading and transaction valuations Date Announced Target Acquirer Deal Size EV / EBITDA Multiple 11/30/17 Aricent Altran Technologies $2,029.7 14.43x 10/10/17 West Apollo Global Management $2,000.0 8.44x 08/14/17 NCI H.I.G. Capital $283.0 15.98x 04/27/15 iGATE Capgemini North America $4,600.8 17.90x Average EV/EBITDA Multiple over last seven years: 12.20x 10.6x 10.6x 10.6x 10.5x 10.8x 10.1x 9.5x 10.3x 10.9x 15% 14% 15% 14% 13% 13% 11% 11% 11% 33% 33% 33% 33% 33% 32% 33% 33% 33% 10% 15% 20% 25% 30% 35% 8.0x 8.5x 9.0x 9.5x 10.0x 10.5x 11.0x 11.5x 4Q15 1Q16 2Q16 3Q16 4Q16 1Q17 2Q17 3Q17 4Q17 EV/EBITDA EBITDA Margin Gross Margin
  • 8. 8 RELEVANT TRANSACTIONS MANAGED SERVICES TRADING & PRECEDENT MULTIPLES Source: Pitchbook and Leonis Proprietary Transaction Database. Note: Market Data as of 12/31/2017. Managed Services includes the following company tickers: EQIX, AKAM, JCOM, LLNW, INAP. MANAGED SERVICES KEY OBSERVATIONS ▪ Unlike the rest of their IT Service peers, Managed Services Providers (MSPs) continue to trade publicly with an anchor to revenue-based multiples, while in the M&A market MSPs receive valuations based on a triangulation of EBITDA and Revenue based valuations - This nuance is driven by the fact that these providers tend to have highly predictable recurring revenue streams and often tend to operate at gross margins meaningfully higher than other IT Service subcategories - In the M&A market, there is a tendency to place a revenue multiple on the managed services revenue and an EBITDA- based multiple on the non-recurring, project-based revenue streams yielding a sum-of-the-parts valuation for businesses that have both recurring and non-recurring revenue streams Date Announced Target Acquirer Deal Size EV / EBITDA Multiple 07/03/17 NCI H.I.G. Capital $289.2 9.61x 03/21/17 Cologix Stonepeak Infrastructure Partners $500.0 17.86x 11/07/16 Datalink Insight Enterprises $297.9 11.72x 11/03/16 Rackspace Apollo, Searchlight Capital $4,300.0 7.00x Average EV/EBITDA Multiple over last seven years: 13.84x 4.2x 4.3x 3.8x 3.9x 4.3x 4.4x 4.7x 4.6x 4.7x60% 59% 60% 60% 60% 61% 61% 62% 62% 9% 9% 10% 10% 10% 10% 10% 11% 11% 8% 18% 28% 38% 48% 58% 68% 3.0x 3.2x 3.4x 3.6x 3.8x 4.0x 4.2x 4.4x 4.6x 4.8x 5.0x 4Q15 1Q16 2Q16 3Q16 4Q16 1Q17 2Q17 3Q17 4Q17 EV/Rev Gross Margin YoY Growth
  • 9. 9 RELEVANT TRANSACTIONS MANAGEMENT CONSULTING TRADING & PRECEDENT MULTIPLES Source: Pitchbook and Leonis Proprietary Transaction Database. Note: Market Data as of 12/31/2017. Management Consulting includes the following company tickers: CAN, CRAI, FCN, NCI, RECN. ▪ Management Consulting businesses have seen some of the most pronounced appreciation in their valuations in the last year, with the average EV/EBITDA trading multiple rising from 9.3x at the end of Q3 2017 to 11.7x at the end of 2017 - This run-up in valuations has been triggered to some extent by upside surprises in earnings for many of the large players in the last 12 months - M&A activity has not been as active in this area as some of the other IT Service subcategories, but the valuations have been at the higher end of the spectrum when transactions do transpire - Indicative of scarcity of great assets in the space MANAGEMENT CONSULTING KEY OBSERVATIONS Date Announced Target Acquirer Deal Size EV / EBITDA Multiple 02/28/17 MediaLink Ascential $207.0 14.79x 11/02/16 Kurt Salmon Accenture $194.0 23.95x 10/31/16 AssetMark Huatai Securities $780.0 12.00x 11/30/15 SRA International Computer Sciences $390.0 9.23x Average EV/EBITDA Multiple over last seven years: 10.54x 9.0x 9.4x 9.3x 9.3x 10.2x 10.6x 11.4x 11.1x 11.7x 11% 11% 12% 12% 12% 11% 10% 10% 10% 33% 33% 32% 32% 32% 32% 31% 32% 32% 9% 14% 19% 24% 29% 34% 8.0x 8.5x 9.0x 9.5x 10.0x 10.5x 11.0x 11.5x 12.0x 12.5x 4Q15 1Q16 2Q16 3Q16 4Q16 1Q17 2Q17 3Q17 4Q17 EV/EBITDA EBITDA Margin Gross Margin
  • 10. 10 RELEVANT TRANSACTIONS VALUE-ADDED RESELLERS (VARS) TRADING & PRECEDENT MULTIPLES Source: Pitchbook and Leonis Proprietary Transaction Database. Note: Market Data as of 12/31/2017. VARs includes the following company tickers: NSIT, PLUS, BBOX, TECD, CDW, ALSN, CNXN, PCMI. VALUE-ADDED RESELLERS (VARS) KEY OBSERVATIONS ▪ Value-Added Resellers (VARs) have seen some of the most pronounced run-up in valuations in the last 12 to 18 months - In the public markets, robust overperformance has led to higher profitability levels, yielding more cash on balance sheets and higher valuations of these companies’ shares - High valuation of stock and stockpiles of cash have led strategic players to accelerate their consolidation of a fragmented subcategory and, in turn, these acquisitions have driven valuation multiples up meaningfully to all-time highs - Private equity players have also driven up multiples as they seek to find platforms and bolt-on acquisitions to execute large-scale roll-up strategies Date Announced Target Acquirer Deal Size EV / EBITDA Multiple 09/29/17 OnX Cincinnati Bell $201.0 6.93x 02/27/17 Avnet Tech Tech Data $2,593.0 8.20x 01/06/17 Datalink Insight Enterprises $267.9 11.13x 09/01/16 Mphasis Blackstone Group $818.1 5.96x Average EV/EBITDA Multiple over last seven years: 7.59x 6.8x 6.7x 6.7x 7.6x 8.0x 9.7x 10.1x 10.8x 10.0x 2% 1% 1% 3% 3% 4% 3% 3% 3% 15% 15% 15% 15% 15% 15% 15% 15% 15% 0% 2% 4% 6% 8% 10% 12% 14% 16% 3.0x 4.0x 5.0x 6.0x 7.0x 8.0x 9.0x 10.0x 11.0x 12.0x 4Q15 1Q16 2Q16 3Q16 4Q16 1Q17 2Q17 3Q17 4Q17 EV/EBITDA EBITDA Margin Gross Margin
  • 11. APPENDIX 11 I. IT SERVICES INDEX TRADING INFORMATION
  • 12. TRADING METRICS – IT SERVICES 12 Source: Pitchbook and Leonis Proprietary Transaction Database. Note: Market Data as of 12/31/2017. IT Consulting (USD millions, except per share date) Net Debt / Share Price Market (Cash) /LTM EV/Revenue EV/EBITDA P/E Company 12/31/2017 Cap EBITDA CY2017E CY2018E CY2017E CY2018E CY2017E CY2018E PEG Cognizant Technology Solutions $71.02 $41,876.6 (0.3x) 2.6x 2.3x 14.4x 11.0x 27.9x 18.3x 2.0x Infosys $16.22 $35,525.0 (0.8x) 2.8x 2.6x 10.9x 10.5x 17.3x 16.0x 2.8x Wipro $5.47 $23,686.6 0.8x 2.3x 2.2x 11.4x 11.2x 21.1x 19.2x 6.0x Tech Mahindra $7.87 $7,700.2 (0.4x) 1.4x 1.3x 9.3x 9.4x 16.7x 13.9x 1.4x EPAM Systems $107.43 $5,673.7 (2.8x) 3.6x 3.0x NM 16.3x 57.4x 32.4x 1.4x Syntel $22.99 $1,904.8 1.3x 2.4x 2.5x 7.7x 9.5x NM 12.7x NM Teletech Holdings $40.25 $1,845.4 1.3x 1.4x 1.3x 16.1x 9.6x 56.7x 20.0x 2.1x Globant $46.46 $1,630.7 (0.6x) 3.9x 3.3x NM 18.9x 46.0x 43.4x 1.7x Virtusa $44.08 $1,294.4 (0.9x) 1.4x 1.2x NM 18.3x 113.0x 54.8x 2.2x ICF $52.50 $978.7 2.0x 1.0x 1.0x 10.6x 9.6x 21.9x 18.1x 10.0x Huron Consulting Group $40.45 $895.1 (3.0x) 1.7x 1.7x 10.3x 11.4x 23.0x 31.4x NM Perficient $19.07 $665.7 1.3x 1.5x 1.4x 14.5x 9.2x 32.9x 25.4x NM The Hackett Group $15.71 $450.2 0.2x 1.6x 1.5x 12.0x 8.7x 23.8x 20.1x 34.8x PFSweb $7.43 $141.3 6.7x 0.6x 0.5x 22.8x 7.1x NM 39.1x 8.8x Edgewater Technology $6.24 $87.5 5.8x 0.7x 0.7x 12.3x 9.4x NM NM NA Computer Task Group $5.10 $79.0 (2.0x) 0.2x 0.2x NM 8.0x NM 18.9x NM Average $7,777.2 0.5x 1.8x 1.7x 12.7x 11.1x 38.1x 25.6x 6.7x Median $1,462.6 (0.1x) 1.6x 1.5x 11.7x 9.6x 25.8x 20.0x 2.2x
  • 13. TRADING METRICS – IT SERVICES (CONTINUED) 13 Source: Pitchbook and Leonis Proprietary Transaction Database. Note: Market Data as of 12/31/2017. Managed Services (USD millions, except per share date) Net Debt / Share Price Market (Cash) /LTM EV/Revenue EV/EBITDA P/E Company 12/31/2017 Cap EBITDA CY2017E CY2018E CY2017E CY2018E CY2017E CY2018E PEG Equinix $453.22 $35,457.1 5.0x 10.1x 8.7x NM 18.0x NM 69.3x 3.3x Akamai Technologies $65.04 $11,001.6 0.4x 4.4x 4.0x 13.7x 11.3x 36.3x 40.9x 6.2x j2 Global $75.03 $3,632.1 2.0x 3.8x 3.6x 11.3x 8.4x 24.0x 19.3x 0.7x Limelight Networks $4.41 $485.8 (2.1x) 2.3x 2.2x NM 12.9x NM NM NA Internap Network Services $15.71 $327.5 7.0x 3.0x 3.0x NM 8.7x NM NM NA Average $10,180.8 2.5x 4.7x 4.3x 12.5x 11.9x 30.2x 43.2x 3.4x Median $3,632.1 2.0x 3.8x 3.6x 12.5x 11.3x 30.2x 40.9x 3.3x Management Consulting (USD millions, except per share date) Net Debt / Share Price Market (Cash) /LTM EV/Revenue EV/EBITDA P/E Company 12/31/2017 Cap EBITDA CY2017E CY2018E CY2017E CY2018E CY2017E CY2018E PEG Accenture $153.09 $94,405.7 (0.7x) 2.5x 2.3x 17.0x 14.0x 28.1x 23.0x 3.3x FTI Consulting $42.96 $1,630.6 2.2x 1.1x 1.0x 9.8x 8.9x 21.0x 18.4x NM Navigant Consulting $19.41 $891.3 1.4x 1.1x 1.1x 7.6x 7.4x 16.3x 15.7x 3.7x Resources Connection $15.45 $484.7 (0.4x) 0.8x 0.7x 12.8x 11.8x 27.6x 21.2x NM Charles River Associates $44.95 $364.5 (0.7x) 0.9x 0.9x 11.4x 5.6x 30.2x 23.5x 2.1x Average $19,555.4 0.4x 1.3x 1.2x 11.7x 9.5x 24.6x 20.3x 3.0x Median $891.3 (0.4x) 1.1x 1.0x 11.4x 8.9x 27.6x 21.2x 3.3x
  • 14. TRADING METRICS – IT SERVICES (CONTINUED) 14 Source: Pitchbook and Leonis Proprietary Transaction Database. Note: Market Data as of 12/31/2017. VARs (USD millions, except per share date) Net Debt / Share Price Market (Cash) /LTM EV/Revenue EV/EBITDA P/E Company 12/31/2017 Cap EBITDA CY2017E CY2018E CY2017E CY2018E CY2017E CY2018E PEG CDW $69.49 $10,636.3 3.2x 0.9x 0.9x 13.0x 11.2x 27.1x 20.8x 3.1x Tech Data $97.97 $3,737.9 2.8x 0.1x 0.1x 14.6x 7.1x 17.8x 16.7x 0.6x Also Holding $136.87 $1,754.8 1.1x 0.2x 0.2x 12.1x 9.2x 19.0x 14.8x 6.8x Insight Enterprises $38.29 $1,370.5 1.5x 0.3x 0.2x 9.1x 6.3x 16.5x 10.9x 0.6x ePlus $75.20 $1,065.7 (0.2x) 0.7x 0.7x 10.5x 10.5x 20.9x 20.0x 2.0x PC Connection $26.21 $702.8 (0.7x) 0.2x 0.2x 7.0x 6.0x 14.6x 12.5x 1.4x PCM $9.90 $116.6 5.6x 0.1x 0.1x 6.2x 5.7x 7.1x 7.0x 2.1x Black Box $3.55 $53.7 116.3x 0.2x 0.2x 8.6x NM NM NM NA Average $2,429.8 16.2x 0.3x 0.3x 10.1x 8.0x 17.6x 14.7x 2.4x Median $1,218.1 2.1x 0.2x 0.2x 9.8x 7.1x 17.8x 14.8x 2.0x
  • 15. OPERATING STATISTICS – IT SERVICES 15 Source: Pitchbook and Leonis Proprietary Transaction Database. Note: Market Data as of 12/31/2017. IT Consulting (USD millions, except per share date) Market Enterprise Debt / LTM Revenue Growth 2017E Margin (%) Company Cap Cash Debt Value Total Cap Revenue Y-o-Y 3-yr CAGR Gross EBITDA Cognizant Technology Solutions $41,876.6 $1,577.0 $823.0 $37,986.6 1.9% $14,444.0 8.9% 13.5% 36.3% 17.8% Infosys $35,525.0 $3,573.2 $1,086.9 $31,166.4 3.0% $10,505.1 5.7% 7.2% 34.1% 25.8% Wipro $23,686.6 $786.6 $2,224.0 $20,065.6 8.6% $8,318.8 3.2% 3.5% 27.4% 20.4% Tech Mahindra $7,700.2 $535.1 $219.6 $6,647.4 2.8% $4,560.7 10.1% 10.6% 25.7% 14.9% EPAM Systems $5,673.7 $512.5 $25.0 $5,186.2 0.4% $1,364.7 23.3% 25.8% 29.2% 10.0% Syntel $1,904.8 $75.4 $388.0 $2,183.8 16.9% $921.9 (6.2%) 0.8% 41.3% 31.5% Teletech Holdings $1,845.4 $78.8 $255.0 $2,028.7 12.1% $1,395.7 9.7% 4.5% 23.3% 8.8% Globant $1,630.7 $35.3 $10.6 $1,596.3 0.6% $385.3 25.4% 26.4% 32.3% 15.2% Virtusa $1,294.4 $162.3 $105.2 $1,358.9 7.5% $918.7 24.5% 27.6% 24.5% 5.0% ICF $978.7 $6.5 $230.1 $1,202.3 19.0% $1,197.5 1.8% 6.1% 36.2% 9.3% Huron Consulting Group $895.1 $8.7 $374.3 $1,260.8 29.5% $797.7 (0.9%) 3.5% 37.3% 16.7% Perficient $665.7 $2.4 $65.0 $728.2 8.9% $471.4 (5.9%) 3.2% 31.2% 10.4% The Hackett Group $450.2 $16.2 $22.0 $456.0 4.7% $286.5 0.6% 7.8% 34.0% 13.4% PFSweb $141.3 $12.8 $51.2 $179.7 26.6% $336.6 4.5% 12.7% 22.5% 2.4% Edgewater Technology $87.5 $12.8 $5.0 $79.7 5.4% $116.6 (6.9%) 1.2% 40.7% 5.7% Computer Task Group $79.0 $11.4 $0.0 $67.6 0.0% $304.1 (8.3%) (8.6%) 19.7% (10.6%) Average $462.9 $367.8 $7,012.1 9.2% $2,895.3 5.6% 9.1% 31.0% 12.3% Median $55.4 $162.4 $1,477.6 6.5% $920.3 3.8% 6.6% 31.7% 11.9%
  • 16. 16 OPERATING STATISTICS – IT SERVICES (CONTINUED) Source: Pitchbook and Leonis Proprietary Transaction Database. Note: Market Data as of 12/31/2017. Management Consulting (USD millions, except per share date) Market Enterprise Debt / LTM Revenue Growth 2017E Margin (%) Company Cap Cash Debt Value Total Cap Revenue Y-o-Y 3-yr CAGR Gross EBITDA Accenture $94,405.7 $3,681.7 $25.2 $91,539.8 0.0% $37,814.4 7.0% 5.3% 30.7% 15.0% FTI Consulting $1,630.6 $158.0 $461.1 $1,933.8 22.0% $1,781.9 (1.6%) 0.7% 33.5% 11.0% Navigant Consulting $891.3 $9.0 $176.7 $1,059.0 16.5% $1,043.1 4.2% 7.4% 71.5% 14.5% Resources Connection $484.7 $56.3 $48.0 $484.7 9.0% $433.7 (26.5%) (9.5%) 35.7% 6.1% Charles River Associates $364.5 $20.9 $0.0 $344.4 0.0% $352.6 11.0% 5.1% 26.9% 8.3% Average $785.2 $142.2 $19,072.3 9.5% $8,285.1 (1.2%) 1.8% 39.7% 11.0% Median $56.3 $48.0 $1,059.0 9.0% $1,043.1 4.2% 5.1% 33.5% 11.0% Managed Services (USD millions, except per share date) Market Enterprise Debt / LTM Revenue Growth 2017E Margin (%) Company Cap Cash Debt Value Total Cap Revenue Y-o-Y 3-yr CAGR Gross EBITDA Equinix $35,457.1 $1,600.0 $10,025.6 $43,853.1 22.0% $4,110.9 20.9% 20.1% 41.1% 31.8% Akamai Technologies $11,001.6 $368.2 $657.1 $10,906.8 5.6% $2,455.7 6.6% 9.6% 72.3% 32.1% j2 Global $3,632.1 $237.7 $999.2 $4,228.8 21.6% $1,053.3 27.3% 22.7% 64.7% 33.4% Limelight Networks $485.8 $20.7 $0.0 $428.2 0.0% $180.0 7.6% 3.2% 38.8% (28.3%) Internap Network Services $327.5 $12.0 $507.6 $827.1 60.8% $284.8 (6.0%) (4.3%) 50.8% (5.9%) Average $447.7 $2,437.9 $12,048.8 22.0% $1,616.9 11.3% 10.3% 53.5% 12.6% Median $237.7 $657.1 $4,228.8 21.6% $1,053.3 7.6% 9.6% 50.8% 31.8%
  • 17. 17 OPERATING STATISTICS – IT SERVICES (CONTINUED) Source: Pitchbook and Leonis Proprietary Transaction Database. Note: Market Data as of 12/31/2017. VARs (USD millions, except per share date) Market Enterprise Debt / LTM Revenue Growth 2017E Margin (%) Company Cap Cash Debt Value Total Cap Revenue Y-o-Y 3-yr CAGR Gross EBITDA CDW $10,636.3 $97.9 $3,429.9 $13,968.3 24.4% $14,845.4 6.7% 8.1% 15.3% 7.1% Tech Data $3,737.9 $562.6 $1,919.9 $5,095.1 33.9% $33,110.0 25.9% 5.4% 3.7% 1.0% Also Holding $1,754.8 $58.6 $226.2 $1,922.5 11.4% $8,832.9 2.2% 0.6% 5.4% 1.5% Insight Enterprises $1,370.5 $236.4 $549.7 $1,683.8 28.6% $6,387.1 18.2% 6.7% 11.2% 2.8% ePlus $1,065.7 $60.2 $37.1 $1,042.6 3.4% $1,397.4 10.2% 7.8% 21.2% 7.0% PC Connection $702.8 $62.3 $0.0 $640.5 0.0% $2,885.2 9.2% 6.2% 12.7% 3.1% PCM $116.6 $8.3 $205.6 $313.9 63.8% $2,216.6 3.3% 18.1% 14.4% 2.3% Black Box $53.7 $30.5 $129.2 $152.4 70.6% $804.3 (9.0%) (6.1%) 30.6% 2.2% Average $139.6 $812.2 $3,102.4 29.5% $8,809.9 8.3% 5.8% 14.3% 3.4% Median $61.3 $215.9 $1,363.2 26.5% $4,636.1 8.0% 6.4% 13.6% 2.5%