Professional Documents
Culture Documents
M&A Monthly
y – April
p 2010
Software and IT Industry Market Update
Mark Reed
Executive Vice President
Corum Group Ltd.
Mark joined Corum in 1997. During 1999 he took a sabbatical to participate in the launch of an Internet
startup company, WorldStream Communications, as Vice President of Corporate Development.
Prior to Corum, Mark served as Executive Vice President of a boutique investment bank where he
concentrated on providing private equity financing and arranging cross-border strategic alliances for high
technology companies. He also served as Chief Operating Officer of a consulting company, advising
multinational organizations such as Shell International Petroleum and the International Finance Corporation
(World Bank Group) on new business development and foreign direct investment into Asia.
Before moving into the finance sector, Mark was a software developer and project manager, building
application software on DEC and HP mini
mini-computers.
computers Mark has a B B.S.
S in Mathematics and studied
computer science at Seattle Pacific University and the University of Washington.
Bruce Milne
CEO
Corum Group Ltd.
A leader in the software industry, Bruce has founded or owned four software companies, including the largest
vertical market software company, AMI, an Inc. 500 firm rated by IDC as the fastest growing computer-related
company in the world.
He has served on advisory boards for Microsoft, IBM, DEC, Comdex and Apple, and as board member/founding
investor in some of the most innovative firms in their field, including Blue Coat, Bright Star and Sabaki. Past
advisor to two governors and a senator, a board member of the Washington Technology Center, and founder of
the WTIA, the nation’s most active regional technology trade association.
He worked with the Canadian government to found SoftWorld, and he was recently chosen as one of the 200
most influential individuals in the IT community in Europe. He was also the only American juror for the recent
Tornado 100 Awards given to Europe’s
Europe s top technology firms
A graduate with Distinction from Harvard Business School, Bruce has written three books on business models for
success, including Power Planning. He is a frequent lecturer and author.
Corum Group Presentation ■ 5
Asia
Tax
Ta Receipts of Major 15 States Rebo
Rebound
nd
Dougan Milne
Director of Research
Corum Group Ltd.
Dougan is Director of Research at the Corum Group, Ltd in Seattle, WA. Previously, he spent 3 years
based out of Corum's European headquarters in Zürich, Switzerland. Prior to joining Corum's team in 2005,
Dougan spent 3 years working in the banking industry with Bank of America, and Citigroup's Private Wealth
business unit.
Before entering finance and investment banking, Dougan founded the successful garment distribution
business, Billions Apparel. In 2006, he started an advertising company serving the motorcycle industry,
Modo Marketing. Dougan has a Bachelors degree in Business Economics from the University of San Diego
(USA).
110.00
100 00
100.00
90.00
80 00
80.00
70.00
60.00
50.00
40.00
Mar‐09 Apr‐09 May‐09 Jun‐09 Jul‐09 Aug‐09 Sep‐09 Oct‐09 Nov‐09 Dec‐09 Jan‐10 Feb‐10 Mar‐10
278
220
252
March 346
325
Corum Index
Mar-09 Mar‐10
# of Transactions 220 278
# of Mega Deals 0 4
Largest Deal $590 $1,993
Average Deal Size $97 $274
Median Seller Size
Median Seller Size $65 $22
# VC backed Exits 25 25
% Terms Undisclosed 77% 76%
All Cash (announced) 49% 22%
% Targets were Public 18% 15%
% Public Buyers 33% 48%
Sector: CRM
Target: Chordiant
Buyer: Pegasystems
Transaction Value:
Horizontal $161.5 million
Application
1 4x revenues
1.4x
Software
Structure: Cash
Comments:
Mar‐09 Apr‐09 May‐09 Jun‐09 Jul‐09 Aug‐09 Sep‐09 Oct‐09 Nov‐09 Dec‐09 Jan‐10 Feb‐10 Mar‐10 Departure from pure BPM
EV/EBITDA 6 82
6.82 x 9 23
9.23 x 9 39
9.39 x 9 99
9.99 x 11 06 11.06 x
11.06 x 11 06 12.67 x
12 67 12.26 x
12 26 11.66 x
11 66 11.67 x
11 67 10.76 x
10 76 11.16 x
11 16 12.71 x
12 71 Chordiant
Ch di t had
h d ffall-out
ll t with
ith CDC
EV/S 1.12 x 1.16 x 1.35 x 1.50 x 1.58 x 1.93 x 2.41 x 2.21 x 2.29 x 2.41 x 2.48 x 2.42 x 2.11 x
Expanded portfolio
Sector: Education
Target: PLATO
Buyer: Thoma Bravo
Transaction Value:
Vertical
Application $143 million
Software 2 7x revenues
2.7x
Structure: Cash
Comments:
Mar‐09 Apr‐09 May‐09 Jun‐09 Jul‐09 Aug‐09 Sep‐09 Oct‐09 Nov‐09 Dec‐09 Jan‐10 Feb‐10 Mar‐10 Adds to Education portfolio
EV/EBITDA 6.53 x 7.26 x 7.99 x 8.17 x 8.91 x 9.01 x 9.32 x 8.42 x 8.96 x 9.54 x 9.37 x 10.30 x 11.15 x Software
S ft - Education
Ed ti
EV/S 1.14 x 1.31 x 1.40 x 1.51 x 1.51 x 1.66 x 1.80 x 1.57 x 1.82 x 2.01 x 1.90 x 1.92 x 1.95 x Roll-up coming?
Sector: Information
Target: CanPages
Buyer: YellowPages
Transaction Value:
Consumer $220.24 million
Application
Software
Structure: Cash + Promissory
Comments:
Heavy acquirer
Mar‐09 Apr‐09 May‐09 Jun‐09 Jul‐09 Aug‐09 Sep‐09 Oct‐09 Nov‐09 Dec‐09 Jan‐10 Feb‐10 Mar‐10 Massive consolidation
EV/EBITDA
/ 2.74 x 3.81 x 2.83 x 4.47 x 4.57 x 4.27 x 5.88 x 5.23 x 5.71 x 4.91 x 4.89 x 4.67 x 6.25 x Market
M k t share
h
EV/S 0.64 x 0.69 x 0.50 x 0.53 x 0.53 x 0.59 x 0.83 x 0.60 x 0.61 x 0.70 x 0.66 x 0.73 x 0.77 x
Comments:
Mar‐09 Apr‐09 May‐09 Jun‐09 Jul‐09 Aug‐09 Sep‐09 Oct‐09 Nov‐09 Dec‐09 Jan‐10 Feb‐10 Mar‐10 New market penetration
EV/EBITDA 6.98 x 8.46 x 8.29 x 8.74 x 9.59 x 10.92 x 10.46 x 10.81 x 9.76 x 11.61 x 10.26 x 9.83 x 10.33 x Highly
Hi hl complementary
l t
EV/S 1.43 x 1.55 x 1.52 x 1.72 x 1.95 x 2.02 x 2.14 x 2.20 x 2.27 x 2.37 x 2.30 x 2.24 x 2.39 x
Comments:
Social Consolidation
New platforms – New
Mar‐09 Apr‐09 May‐09 Jun‐09 Jul‐09 Aug‐09 Sep‐09 Oct‐09 Nov‐09 Dec‐09 Jan‐10 Feb‐10 Mar‐10 opportunities
EV/EBITDA 7.54 x 9.80 x 11.78 x 11.81 x 13.32 x 13.02 x 15.80 x 11.81 x 13.03 x 15.13 x 14.40 x 14.52 x 15.89 x
EV/S 1.60 x 2.11 x 2.26 x 2.30 x 2.48 x 2.60 x 2.70 x 2.19 x 2.45 x 2.55 x 2.34 x 2.36 x 2.54 x
Sector: BPO
Target: Simmplus
Buyer: EzWim BV
Transaction Value: Undisclosed
IT Services Structure: N/A
Comments:
First significant transaction
Expansion through acquisition
Mar‐09 Apr‐09 May‐09 Jun‐09 Jul‐09 Aug‐09 Sep‐09 Oct‐09 Nov‐09 Dec‐09 Jan‐10 Feb‐10 Mar‐10
EV/EBITDA 5.32 x 5.76 x 5.51 x 5.24 x 5.56 x 5.67 x 6.66 x 6.10 x 6.16 x 6.60 x 6.44 x 6.37 x 6.97 x
EV/S 0.56 x 0.60 x 0.61 x 0.63 x 0.68 x 0.68 x 0.73 x 0.73 x 0.63 x 0.67 x 0.81 x 0.64 x 0.83 x
Nat Burgess
President
Corum Group Ltd.
N t jjoined
Nat i dC Corum iin 1996 and
dbbrings
i a di
diverse b
background
k d iin ttechnology
h l M&A and
d llaw. Whil
While with
ith th
the E
Enforcement
f t Di
Division
i i
of the U.S. Securities and Exchange Commission, Nat helped identify and build cases against securities fraud schemes. With
the Strategic Development Division of Morgan Stanley's M&A group, Nat worked on cross-border acquisitions of U.S. and
European companies by Japanese firms, and on financings by large Japanese public companies. Nat moved to Morgan
Stanley's Tokyo office, where he reported directly to the President of Morgan Stanley, Japan Ltd. and focused exclusively on
cross-border M&A.
After Morgan Stanley, Nat co-founded Postcard Software, a creator of advertiser-driven bilingual (English and Japanese)
Internet content. At Activision, Nat lead the company's on-line business development.
Nat earned an undergraduate degree in Japanese literature from Yale College and a law degree from UCLA. While in law
school, Nat wrote articles for the International Forum at Yale, Tokyo Journal. Frequently quoted in industry publications and in
other technology business news articles, such as Time magazine’s piece analyzing the strategy behind certain Google
acquisitions, Nat is also a highly sought speaker at industry conferences, and Chairman of the World Financial Symposiums.
www.corumgroup.com
Recent Corum Transactions
Rudolph is a provider of API provides human capital
process characterization
p g
management solutions to the
equipment and software for healthcare industry. Clearview
wafer fabs. Adventa provides provides workflow management
Advanced Process Control solutions for healthcare staffing
technologies to semiconductor agencies to recruit, credential,
manufacturers for tool schedule and pay temporary staff.
automation.
API Healthcare: USA
Rudolph: USA Clearview Staffing: USA
Adventa: USA
Allegiance offers next generation
Ipswitch’s Network
feedback management software to
Management Division is the
help grow customer and employee
maker of WhatsUp Gold and
loyalty and engagement. Inquisite
innovative network
innovative network
is a leader in Enterprise Feedback
management solutions.
Management software that
Dorian provides event log
facilitates the gathering,
management solutions for
understanding, and acting upon
Windows.
business‐critical data.
i h S
Ipswitch: USA
Allegiance: USA
Dorian: USA
Inquisite: USA
Neopost is a worldwide provider SAI Global provides information
of mailing machines, postage
g ,p g g g
services and solutions for managing
meters, and software solutions. risk, achieving compliance and
Satori Software is a leader in driving business development.
address management tools with Cintellate does this in the areas of
focus on the postal delivery environment, health, safety (EHS)
space. and risk‐related performance.
Neopost: France SAI Global: Australia
Satori Software: USA Cintellate: Australia
Geoservices is a leader in oilfield Hitachi is a global vendor of mining
services to evaluate and optimize equipment while Wenco is a
field exploration. Petrospec is a leading vendor of mine
leader in geopressure analysis and management systems, enabling
drilling engineering software for Hitachi to offer solutions to
hydrocarbon exploration and increase mine productivity.
production.
Geoservices Group: France
Geoservices Group: France Hitachi: Japan
Hitachi: Japan
Petrospec: USA Wenco: Canada
Cross-border
C
Strategic
Quality team
Most importantly. . .
Preparation
INTERNAL DUE DILIGENCE
Research Presentation
POTENTIAL PARTNERS EXECUTIVE SUMMARY
Contact
INFORMATION EXCHANGE
Follow-up
CONFERENCE CALLS & VISITS
Valuation
WEIGHTED AVERAGE
Structure
LETTER OF INTENT
Due Diligence
Final Negotiations
CONTRACT
Closing
Corum Group Presentation ■ 28
M&A Process and Timeline
The Goal: Maximize shareholder value and successfully execute the proposed sale
The Method: Detailed research, timely communication and time-proven sales process
The Strategy: Pro-actively conduct a controlled auction that provides your company
with multiple options at the highest supportable valuation
Complete
p CEO worksheet Initiate dialogs with potential Manage auction process Negotiate definitive purchase
Conduct IPM with Corum team buyers agreement and related deal
Organize final management
documentation
Prepare executive summary Qualify interest discussions/visits
Negotiate employment and
Finalize buyers list Distribute executive summary, Negotiate with top bidder(s)
non-compete agreements
NDAs and confidential financial Final due diligence process
Develop synergy and memorandum
contribution analysis
Organize conference calls, site
Compile financial memorandum visits and meetings
Valuation report Provide valuation guidance
Initiate auction phase
Qualify indications of interest
Deliverable-based progress Bi-weekly review, ad hoc Ad hoc reviews, report to/at Ad hoc reviews, report to/at
reporting contact with customer lead, Board meetings Board meetings
report to/at Board meeting
Analysis of competitors/market/opportunities
Introductory Letter(s)
Executive Summary
y (Opportunity
( pp y Overview))
Transaction NDA
Financial Memorandum
Valuation (later)
The A List
Strategic
You
ou p
probably
obab y know
o who o tthey
ey a
are;
e; tthey
ey Buyers
may have already approached you
The B List
Financial
Similar characteristics to the A list
Buyers
candidates but you are not familiar
candidates,
with them
Foreign firms*
Non-technology
SAMPLE LOI:
Based on your forecast
“Based forecast…and
and a net book value of $307K (Dec
(Dec. 31)
31),
we would like to make an initial cash payment of $8.0 million, with
an additional $4.5 million of stock at closing. Additional earnout of
$2 0 million will be paid over a five-year
$2.0 five year period based on a revenue
target.”
3 Similar Company
p (EV/S)
Sales Multiple y Transaction
– Public Company
5Replacement Value
Earnings
g Multiple
p (PE)
( )
• Profitability
• Discount rate
• Terminal value
Comparable Transactions:
The valuation ratios of comparable companies that were acquired
Projected
Present
Cash
Value
Flows
Overly
y aggressive
gg or timid forecasts
Debt
Options
Employment Agreement
Earnout
Highest Value
Why
y are you
y interested in my
y company?
p y
Prices
Structure
Liabilities
Taxes
Risk
Information
DEFINITIVE AGREEMENT E h
Exchange DUE DILIGENCE
Detailed Legal Negotiation Assessing Risks/Problems
CLOSING
Contingent
C ti t pricing
i i adjustments
dj t t
“Conduct of Business”
M&A Myths
y & Misperceptions
“The
The buyer will relocate/fire staff
staff.”
N t qualifying
Not lif i buyer
b properly
l
Ability, interest, etc.
Not orchestrating
g all buyers
y p
properly
p y
This is the tough part!
700 to 1,000
,
communications of various kinds (email, voicemail, letters, conference calls, etc.)
10 to 30
expressions of interest
15 to 20
NDAs
8 to 10
qualified parties
1 to 2
offers
ff *Based
Based on a global search
4 Business
4. B i relationships
l ti hi (d(due dili
diligence process))
Corum Group
p Ltd.
Bruce Milne, CEO
brucem@corumgroup.com
+1 425-455-8281
Research and Conferences:
www.corumgroup.com