<<

SECTORWATCH: Corporate Performance February 2018 SECTORWATCH:

Corporate Performance 7 Mile Advisors appreciates the opportunity to present this confidential information to the Company. This document is meant to be delivered only in conjunction with a verbal presentation, and is not authorized for distribution. Please see the Confidentiality Notice & Disclaimer at the end of the document. All data cited in this document was believed to be accurate at the time of authorship and came from publicly available sources. Neither 7 Mile Advisors nor 7M Securities make warranties or Management Consulting representations as to the accuracy or completeness of third-party data contained herein. This document should be treated as confidential and for the use of the intended recipient only. Please February 2018 notify 7 Mile Advisors if it was distributed in error.

. Sector Dashboard

. Public Basket Performance

. Operational Metrics

. Valuation Comparison

. Recent Deals

. Appendix OVERVIEW

Dashboard

summary metrics on the sector, with commentary on About Us market momentum by comparing the most recent 12- 7MA provides Investment Banking & Advisory Services to the month performance against the last 3-year averages Business Services and Technology Industries globally.

We advise on M&A and private capital transactions, and provide market assessments and benchmarking. As a close knit team with a long history together and a laser focus on our target markets, we Public Basket Performance help our clients sell their companies, raise capital, grow through acquisitions, and evaluate new markets. summary valuation and operating metrics for a basket of comparable public companies

Sectorwatch We publish sectorwatch, a review of M&A and operational trends in the industries we focus. Valuation Comparison

a more graphical, detailed comparison of valuation multiples for the public basket Let us know if we can help Contact us if there are ways we can assist your M&A or financing strategy.

Recent Deals the most recently announced sector deals

3 3 All Rights Reserved to 7 Mile Advisors

All Rights Reserved to 7 Mile Advisors Operating Metrics DASHBOARD Revenue Growth Momentum Median LTM GP Margin % 32.0% 1 - year revenue growth compared to revenue growth -8.0% average for last 3 years Current revenue growth rate is less than the average of the last 3 years, indicating that the market may be flattening or declining Median LTM EBITDA Margin % 12.7% Pricing / Gross Margin Momentum

1 - year gross profit % compared to gross profit % Median LTM Rev. Growth % -1.4% average for last 3 years 1.7% Current gross profit margin is less than the average of the last 3 years gross profit margins, indicating customer pricing power 0% 7% 14% 21% 28% 35%

Profitability Momentum Valuation 1 - year EBITDA % compared to EBITDA % average for 0.7% last 3 years Median Price / LTM Earnings Current EBITDA margin exceeds the average of the last 3 years EBITDA margin 28.6x by this amount, a condition that may attract new entrants Median TEV / LTM EBIT 17.2x

PUBLIC BASKET CONSTITUENTS Median TEV / LTM EBITDA NasdaqGS:CRAI NYSE:FCN 13.0x NasdaqGS:HCKT ENXTPA:CAP NasdaqGS:PRFT NasdaqGS:CTSH NasdaqGS:HURN NYSE:CAN Median TEV / LTM Revenue 1.7x : VRTU

0x 5x 10x 15x 20x 25x 30x

4 All Rights Reserved to 7 Mile Advisors PUBLIC BASKET PERFORMANCE

Rev LTM Rev Growth TEV / Rev TEV / Rev / FTE Company TEV $m $m YoY GP % EBITDA % X EBITDA X # FTEs $k

CRA International, Inc. 356 353 11% 30% 9% 1.0 11.6 540 653

The Hackett Group, Inc. 465 262 2% 38% 16% 1.8 11.4 1,079 243

Perficient, Inc. 739 458 -5% 34% 11% 1.6 14.5 2,728 168

Huron Consulting Group Inc. 1,220 725 -1% 37% 13% 1.7 12.6 2,818 257

Virtusa Corporation 1,375 919 24% 28% 6% 1.5 23.1 17,750 52

FTI Consulting, Inc. 1,912 1,782 -2% 32% 9% 1.1 12.0 4,718 378

Capgemini SE 24,372 14,483 1% 27% 13% 1.5 12.1 193,077 75

Cognizant Technology Solutions Corporation 42,091 14,444 9% 39% 20% 2.9 14.6 260,200 56

Accenture plc 96,233 35,858 7% 32% 16% 2.7 16.4 425,000 84

Average 18,751 7,698 5% 33% 13% 1.8 14.3 100,879 218

Median 1,375 919 2% 32% 13% 1.6 12.6 4,718 168 share price as of 01Feb18

5 All Rights Reserved to 7 Mile Advisors Public EBITDA Multiples Over Time

PUBLIC BASKET VALUATION TRENDS 14x

12x

14x 10x

8x

12x 6x

4x

10x 11.1x 2x

0x

8x

Feb-14 Feb-15 Feb-16 Feb-17 Feb-18

Aug-14 Aug-13 Aug-15 Aug-16 Aug-17

Nov-16 Nov-13 Nov-14 Nov-15 Nov-17

May-13 May-14 May-15 May-16 May-17

6x TEV/EBITDA - Median TEV/EBITDA - Average

4x Public Revenue Multiples Over Time

1.6x 2.5x 2x 2.0x

0x 1.5x

1.0x

Feb-17 Feb-14 Feb-15 Feb-16 Feb-18

Aug-13 Aug-14 Aug-15 Aug-16 Aug-17

Nov-13 Nov-14 Nov-15 Nov-16 Nov-17

May-14 May-13 May-15 May-16 May-17

TEV/EBITDA - Median TEV/Revenue - Median 0.5x

TEV/EBITDA - Average TEV/Revenue - Average 0.0x

Feb-14 Feb-15 Feb-16 Feb-17 Feb-18

Aug-13 Aug-14 Aug-15 Aug-16 Aug-17

Nov-13 Nov-14 Nov-15 Nov-16 Nov-17

May-13 May-14 May-15 May-16 May-17

TEV/Revenue - Median TEV/Revenue - Average

6 All Rights Reserved to 7 Mile Advisors OPERATIONAL METRICS

LTM Revenue Growth % LTM Gross Profit Margin %

Cognizant Technology Solutions Virtusa Corporation Corporation

CRA International, Inc. The Hackett Group, Inc.

Cognizant Technology Solutions Inc. Corporation

Accenture plc Perficient, Inc.

The Hackett Group, Inc. FTI Consulting, Inc.

Capgemini SE Accenture plc

Huron Consulting Group Inc. CRA International, Inc.

FTI Consulting, Inc. Virtusa Corporation

Perficient, Inc. Capgemini SE

Median Median

(5.0%) - 5.0% 10.0% 15.0% 20.0% 25.0% - 14.0% 28.0% 42.0%

7 All Rights Reserved to 7 Mile Advisors OPERATIONAL METRICS

Accounts Receivable Turnover Average Days Sales Outstanding

Accenture plc CRA International, Inc.

The Hackett Group, Inc. FTI Consulting, Inc.

Virtusa Corporation Capgemini SE

Cognizant Technology Perficient, Inc. Solutions Corporation

Huron Consulting Group Inc. Huron Consulting Group Inc.

Cognizant Technology Solutions Perficient, Inc. Corporation

Capgemini SE Virtusa Corporation

FTI Consulting, Inc. The Hackett Group, Inc.

Median Median

0.0x 1.1x 2.2x 3.3x 4.4x 5.5x - 20 40 60 80 100 120

8 All Rights Reserved to 7 Mile Advisors OPERATIONAL METRICS

LTM Revenue per Full Time Employee x 000's LTM EBITDA %

Cognizant Technology CRA International, Inc. Solutions Corporation

FTI Consulting, Inc. Accenture plc

Huron Consulting Group Inc. The Hackett Group, Inc.

The Hackett Group, Inc. Huron Consulting Group Inc.

Perficient, Inc. Capgemini SE

Accenture plc Perficient, Inc.

Capgemini SE FTI Consulting, Inc.

Cognizant Technology CRA International, Inc. Solutions Corporation

Virtusa Corporation Virtusa Corporation

Median Median

$- $100 $200 $300 $400 $500 $600 $700 - 4.0% 8.0% 12.0% 16.0% 20.0%

9 All Rights Reserved to 7 Mile Advisors VALUATION

TEV / LTM Revenue TEV / LTM EBITDA

Cognizant Technology Virtusa Corporation Solutions Corporation

Accenture plc Accenture plc

The Hackett Group, Inc. Perficient, Inc.

Cognizant Technology Huron Consulting Group Inc. Solutions Corporation

Perficient, Inc. Huron Consulting Group Inc.

Virtusa Corporation Capgemini SE

Capgemini SE FTI Consulting, Inc.

FTI Consulting, Inc. CRA International, Inc.

CRA International, Inc. The Hackett Group, Inc.

Median Median

0.0x 0.8x 1.6x 2.4x 3.2x 0x 5x 10x 15x 20x 25x

10 All Rights Reserved to 7 Mile Advisors VALUATION

TEV / LTM EBIT Price / LTM Earnings

Virtusa Corporation Virtusa Corporation

Huron Consulting Group Inc. Perficient, Inc.

Perficient, Inc. FTI Consulting, Inc.

Accenture plc CRA International, Inc. Cognizant Technology Solutions Corporation Accenture plc CRA International, Inc. Cognizant Technology Solutions Corporation FTI Consulting, Inc.

The Hackett Group, Inc. Capgemini SE

Capgemini SE The Hackett Group, Inc.

Median Median

0x 9x 18x 27x 36x 45x 0x 10x 20x 30x 40x 50x 60x 70x

11 All Rights Reserved to 7 Mile Advisors VALUATION

Historical Valuation Multiples versus Gross Profit Historical Valuation Multiples versus Revenue Growth Rate

25x 45% 25x 30%

38.6% 24.5% 38.0% 36.9% 40% 25% 20x 20x 35% 32.0% 31.7% 20% 33.7% 30% 30.4% 15% 15x 15x 28.2% 11.0% 26.8% 25% 8.9% 10% 20% 10x 10x 5% 15% 1.0% (4.9%) 7.4% 1.7% 0% 5x 10% 5x (1.6%) (1.2%) 5% -5%

11x 12x 12x 12x 13x 15x 14x 16x 23x 11x 12x 12x 12x 13x 15x 14x 16x 23x

EBITDA(x)

LTM GP% LTM EBITDA(x) 0x 0% 0x -10% RGR% LTM

EBITDA(x) LTM GP% EBITDA(x) LTM RGR%

12 All Rights Reserved to 7 Mile Advisors RECENT TRANSACTIONS

Date Target Buyer Total Transaction Value Target Revenue TEV / Revenue TEV / EBITDA

1May17 Tomont Solutions Inc. KPMG LLP (Canada) - - - - 5Feb17 Fiserv Solutions of Australia Pty Ltd., Item Genpact Australia Pty Ltd 16.28 - - - Processing Business 31Jan17 InvestTech Systems Consulting, LLC Accenture plc - - - - 18Oct16 Allen International Consulting Group Limited Accenture plc - - - - 29Sep16 Promontory Financial Group, LLC International Business Machines - - - - Corporation 1Jun16 WhiteLight Group LLC Venture Technologies, Inc. - - - - 20Apr16 Comprise Limited BackOffice Associates, LLC - - - - 27Jan16 KBACE Technologies, Inc. Cognizant Technology Solutions - - - - Corporation 21Dec15 M2Dynamics Inc. Edgewater Technology, Inc. 22.70 9.97 2.3x - 15Dec15 Beacon Consulting Group, Inc. Accenture plc - - - - 9Dec15 Cimation LLC Accenture plc - - - - 28Oct15 CPM Braxis S.A. Cap Gemini S.A. (nka:Capgemini SE) - - - - 17Sep15 Market Street Solutions, Inc. Perficient, Inc. 5.30 10.00 0.5x - 2Apr15 Lucidity Consulting Group, LP (nka:Emtec Emtec, Inc. - - - - Consulting Services LLC) 1Apr15 Apparatus, Inc. Virtusa Corporation 36.65 - - - 9Jun14 PureApps Ltd. Accenture plc - - - - 6Jun14 GGA Software Services LLC EPAM Systems, Inc. - - - - 4Apr14 Mantis Technology Group, Inc. ProKarma Inc. - - - - 1Apr14 TITAN Technology Partners Limited Velocity Technology Solutions, Inc. 80.00 - - - 5Mar14 Netsoft USA, Inc. EPAM Systems, Inc. - - - - 1May17 Tomont Solutions Inc. KPMG LLP (Canada) - - - - 5Feb17 Fiserv Solutions of Australia Pty Ltd., Item Genpact Australia Pty Ltd 16.28 - - - Processing Business 31Jan17 InvestTech Systems Consulting, LLC Accenture plc - - - - 18Oct16 Allen International Consulting Group Limited Accenture plc - - - - 29Sep16 Promontory Financial Group, LLC International Business Machines - - - - Corporation 1Jun16 WhiteLight Group LLC Venture Technologies, Inc. - - - - 20Apr16 Comprise Limited BackOffice Associates, LLC - - - -

13 All Rights Reserved to 7 Mile Advisors SECTORWATCH:

Corporate Performance 7 Mile Advisors appreciates the opportunity to present this confidential information to the Company. This document is meant to be delivered only in conjunction with a verbal presentation, and is not authorized for distribution. Please see the Confidentiality Notice & Disclaimer at the end of the document. All data cited in this document was believed to be accurate at the time of authorship and came from publicly available sources. Neither 7 Mile Advisors nor 7M Securities make warranties or Management Consulting representations as to the accuracy or completeness of third-party data contained herein. This document should be treated as confidential and for the use of the intended recipient only. Please February 2018 notify 7 Mile Advisors if it was distributed in error.

Appendix: Public Basket Constituents Revenue Multiples - CRA International, Inc. PUBLIC BASKET CONSTITUENTS 1.5x 1.2x CRA International, Inc. 0.9x 0.6x CRA International, Inc., a consulting company, provides economic, 0.3x financial, and management consulting services worldwide. The 0.0x company advises clients on economic and financial matters pertaining to litigation and regulatory proceedings; and guides corporations through critical business strategy and performance-related issues. It provides consulting services, including research and analysis, expert TEV/Revenue Average testimony, and support in litigation and regulatory proceedings in the areas of finance, accounting, economics, insurance, and forensic EBITDA Multiples - CRA International, Inc. accounting and investigations to corporate clients and attorneys. The 15x company also offers services related to class certification, damages 12x analysis, expert reports and testimony, regulatory analysis, strategy development, valuation of tangible and intangible assets, risk 9x management, and transaction support to law firms, businesses, and 6x government agencies. In addition, it provides management consulting 3x services, such as strategy development, performance improvement, corporate strategy and portfolio analysis, estimation of market demand, 0x new product pricing strategies, valuation of intellectual property and other assets, assessment of competitors' actions, and analysis of new sources of supply. The company serves various industries, including TEV/EBITDA Average agriculture; banking and capital markets; chemicals; communications and media; consumer products; energy; entertainment; financial P/E Multiples - CRA International, Inc. services; health care; insurance; life sciences; manufacturing; metals, 45x mining, and materials; oil and gas; real estate; retail; sports; telecommunications; transportation; and technology. CRA International, 36x Inc. was founded in 1965 and is headquartered in Boston, 27x Massachusetts. 18x 9x Date Key Development Headline 0x 1/30/17 CRA International, Inc. (NasdaqGS:CRAI) acquired substantially all of the assets of C1 Consulting. P/E Average 15 All Rights Reserved to 7 Mile Advisors Revenue Multiples - The Hackett Group, Inc. PUBLIC BASKET CONSTITUENTS 2.5x 2.0x The Hackett Group, Inc. 1.5x 1.0x The Hackett Group, Inc. operates as a strategic advisory and 0.5x technology primarily in the and Western 0.0x Europe. Its executive advisory programs include advisor inquiry, an inquiry service used by clients for access to fact-based advice on proven approaches and methods; best practice research, a research that provides insights into the proven approaches; peer interaction TEV/Revenue Average comprising member-led Webcasts, annual best practice conferences, annual member forums, membership performance surveys, and client- EBITDA Multiples - The Hackett Group, Inc. submitted content; best practice accelerators that provide Web based 20 access to best practices, customized software configuration tools, and best practice process flows; and best practice intelligence center, an 15 online searchable repository of best practices, performance metrics, 10 conference presentations, and associated research. The company’s benchmarking services conduct studies in the areas of selling, general 5 and administrative, finance, human resources, information technology, procurement, enterprise performance management, shared service 0 centers, and working capital management. These services are used by clients to establish priorities, generate organizational consensus, align compensation to establish performance goals, and develop the required TEV/EBITDA Average business case for business and technology investments. The company was founded in 1991 and is headquartered in Miami, Florida. P/E Multiples - The Hackett Group, Inc. 50 Date Key Development Headline 40 11/7/17 Hackett Group Seeks Acquisitions 30 5/9/17 Hackett Group Seeks Acquisitions 20 5/8/17 The Hackett Group, Inc. (NasdaqGS:HCKT) acquired Aecus Limited for £6.2 million. 10 0

P/E Average 16 All Rights Reserved to 7 Mile Advisors Revenue Multiples - Perficient, Inc. PUBLIC BASKET CONSTITUENTS 3.0x 2.4x Perficient, Inc. 1.8x 1.2x Perficient, Inc. provides information technology and management 0.6x consulting services in the United States. The company designs, builds, 0.0x and delivers solutions using middleware software products developed by third-party vendors. Its solutions include platform implementations services, including application server selection, architecture planning, installation and configuration, clustering for availability, performance TEV/Revenue Average assessment and issue remediation, security, and technology migrations; and portals and collaboration, such as searchable data EBITDA Multiples - Perficient, Inc. systems, collaborative systems for process improvement, transaction 25 processing, unified and extended reporting, and other services. The 20 company also offers management consulting services in the areas of organizational change management, business analytics, project 15 management, process excellence, and other; and cloud services 10 comprising architecture, business value and health checks 5 assessments, strategy and road maps, and vendor evaluation and selection services. In addition, it provides enterprise social solutions 0 consisting of ideation and crowdsourcing, mobile apps, employee onboarding, partner and vendor collaboration, user and customer support, expert location/Q&A, and others; and digital marketing TEV/EBITDA Average services, including search engine marketing, user experience and design, and conversion rate optimization. Further, the company offers P/E Multiples - Perficient, Inc. and analytics; commerce; content management; 60 custom applications; business integration and APIs; business process management; customer relationship management; enterprise 45 performance management; and enterprise mobile solutions. Perficient, Inc. was founded in 1997 and is headquartered in St. Louis, Missouri. 30 15 Date Key Development Headline 0 6/22/17 Perficient, Inc. (NasdaqGS:PRFT) acquired Clarity Consulting, Inc. for $9.4 million.

P/E Average 17 All Rights Reserved to 7 Mile Advisors Revenue Multiples - Huron Consulting Group Inc. PUBLIC BASKET CONSTITUENTS 3.0 2.4 Huron Consulting Group Inc. 1.8 1.2 Huron Consulting Group Inc., a firm, provides 0.6 advisory, technology, and analytic solutions in the United States and 0.0 internationally. The company operates through the Healthcare, and Life Sciences, and Business Advisory segments. The Healthcare segment provides advisory services from strategy setting through implementation in the areas of organizational and resource TEV/Revenue Average alignment, clinical transformation, financial and operational performance, patient and caregiver engagement, and technology EBITDA Multiples - Huron Consulting Group Inc. implementation and optimization to national and regional hospitals and 20 integrated health systems, academic medical centers, community 16 hospitals, and medical groups. The Education and Life Sciences segment offers consulting and technology solutions related to business 12 and technology strategy, financial management, operational and 8 organizational effectiveness, research administration, and regulatory 4 compliance to higher education, academic medical center, pharmaceutical and medical device, biotechnology, and research 0 industries. Huron Consulting Group Inc. was founded in 2002 and is headquartered in Chicago, Illinois. TEV/EBITDA Average Date Key Development Headline 4/2/17 Huron Consulting Group Inc. (NasdaqGS:HURN) acquired P/E Multiples - Huron Consulting Group Inc. ADI Strategies, Inc. 50 2/28/17 Huron Consulting Group Inc. (NasdaqGS:HURN) 40 completed the acquisition of Innosight LLC. 30 2/28/17 Huron Consulting Group Seeks Strategic Acquisitions 20 2/17/17 Huron Consulting Group Inc., Innosight LLC - M&A Call 10 2/15/17 Huron Consulting Group Inc. (NasdaqGS:HURN) signed an 0 agreement to acquire Innosight LLC for approximately $140 million. P/E Average 18 All Rights Reserved to 7 Mile Advisors Revenue Multiples - Virtusa Corporation PUBLIC BASKET CONSTITUENTS 3.5 2.8 Virtusa Corporation 2.1 1.4 Virtusa Corporation operates as an information technology (IT) services 0.7 company. It offers business and IT consulting services comprising 0.0 advisory/target operating model, business process re-engineering/BPM, transformational solution consulting, and business/technology alignment analysis; omni-channel digital strategy, experience design ASD, and employee engagement; and application portfolio rationalization, SDLC TEV/Revenue Average transformation, and BA competency transformation services. The company also provides technology implementation services, such as EBITDA Multiples - Virtusa Corporation application development, software product engineering, CRM and SAP 30 implementation, content management, enterprise mobility, cloud 24 computing, and social media solutions; systems consolidation and rationalization, technology migration and porting, and legacy application 18 Web-enablement; data management, business intelligence, reporting 12 and decision support, master data management, data integration, and 6 big data analytics; and software quality assurance and managed testing services. In addition, it offers application outsourcing services, such as 0 the application maintenance and support, maintenance and enhancement of applications, and cloud-environment management and support; managed infrastructure services, and remote application TEV/EBITDA Average monitoring and support; and IT efficiency improvement services. Further, the company offers digital transformation and innovation; P/E Multiples - Virtusa Corporation operational excellence; and transformational solutions. Virtusa 90 Corporation provides its services to communications and technology; banking, financial services, and insurance; and media and information 60 industries worldwide. The company was formerly known as eRunway, Inc. and changed its name to Virtusa Corporation in April 2002. Virtusa Corporation was founded in 1996 and is headquartered in 30 Westborough, Massachusetts. 0 Date Key Development Headline 9/7/17 Virtusa Corporation Seeks Acquisitions P/E Average 19 All Rights Reserved to 7 Mile Advisors Revenue Multiples - FTI Consulting, Inc. PUBLIC BASKET CONSTITUENTS 1.8 FTI Consulting, Inc. 1.2 0.6 FTI Consulting, Inc. provides business advisory services to manage change, mitigate risk, and resolve disputes worldwide. The company’s 0.0 Corporate Finance & Restructuring segment provides business transformation, turnaround and restructuring, interim management, transaction, valuation and financial advisory, dispute advisory, and tax services, as well as mergers and acquisitions (M & A), and M & A TEV/Revenue Average integration services. Its Forensic and Litigation Consulting segment offers forensic accounting and advisory, global risk and investigations EBITDA Multiples - FTI Consulting, Inc. practice, dispute advisory, intellectual property (IP) related, civil trial, 15 financial and enterprise data analytics, anti-corruption investigations 12 and compliance, and health consulting services, as well as compliance, monitoring, and receivership services; and assistance in business 9 insurance claims. The company’s Economic Consulting segment 6 provides financial, economic, and econometric consulting services; 3 business and expert valuation, and expert testimony services; IP and international arbitration services; economic and statistical analyses 0 services for labor and employment issues; services related to public policy and regulated industries, and healthcare economics and policy; and network and economic impact analysis, and securities litigation and TEV/EBITDA Average risk management services. FTI Consulting, Inc. was founded in 1982 and is headquartered in Washington, District of Columbia. P/E Multiples - FTI Consulting, Inc. 50 Date Key Development Headline 40 11/13/17 FTI Consulting, Inc. Seeks Acquisitions 30 7/5/17 FTI Consulting, Inc. (NYSE:FCN) acquired CDG Group, 20 LLC. 10 0

P/E Average 20 All Rights Reserved to 7 Mile Advisors Revenue Multiples - Capgemini SE PUBLIC BASKET CONSTITUENTS 2.0 1.6 Capgemini SE 1.2 0.8 Capgemini SE provides consulting, technology, and outsourcing 0.4 services. It operates through Consulting Services, Technology & 0.0 Engineering Services, Application Services, and Other Managed Services segments. The company offers consulting services in the areas of digital transformation, strategy and transformation, supply TEV/Revenue Average chain management, finance transformation, people and performance, CIO strategy and transformation, accelerated solutions environment, and big data and analytics, as well as marketing, sales, and services. It EBITDA Multiples - Capgemini SE also designs, develops, and implements technology projects; and 15 provides system integration, and IT application development and 12 maintenance services. In addition, the company integrates, manages, and/or develops client’s IT infrastructure systems, transaction services, 9 on-demand services, and/or business process outsourcing services; 6 and offers professional technology services for applications, 3 engineering, testing, and operations. ICapgemini SE was founded in 0 1967 and is based in Paris, France.

Date Key Development Headline TEV/EBITDA Average 9/25/17 Capgemini Seeks Investments 9/19/17 Capgemini SE (ENXTPA:CAP) agreed to acquire Lyons P/E Multiples - Capgemini SE Consulting Group. 30 7/6/17 Capgemini SE (ENXTPA:CAP) agreed to acquire Radi 24 Software Do Brasil Ltda. from McDonald's Corporation 18 (NYSE:MCD). 5/22/17 Tradeshift Holdings Inc. completed the acquisition of IBX 12 Business Network from Cap Gemini S.A. (ENXTPA:CAP). 6 3/22/17 Cap Gemini S.A. (ENXTPA:CAP) agreed to acquire Itelios. 0

P/E Average

21 All Rights Reserved to 7 Mile Advisors Revenue Multiples - Cognizant Technology PUBLIC BASKET CONSTITUENTS 5.5 Solutions Corporation 4.4 Cognizant Technology Solutions Corporation 3.3 2.2 Cognizant Technology Solutions Corporation provides information 1.1 technology (IT), operations and technology consulting, infrastructure, 0.0 and business process services worldwide. The company operates through four segments: Financial Services, Healthcare, Manufacturing/Retail/Logistics, and Other. Its consulting and technology TEV/Revenue Average services include strategy consulting, business and operations consulting, technology strategy and change management, and program management consulting services; application design and development; EBITDA Multiples - Cognizant Technology systems integration; and application testing, consulting, and engineering 24 Solutions Corporation services, as well as enterprise information management services. The company also develops, licenses, implements, and supports proprietary 18 and third-party software products for the healthcare industry, including 12 solutions for health insurance plans, third party benefit administrators, and healthcare providers. In addition, it provides outsourcing services, 6 such as application maintenance services; IT infrastructure services; and business process services comprising clinical data management, 0 pharmacovigilance, equity research support, commercial operations, and order management services, as well as related services, including TEV/EBITDA Average platform-based services. Cognizant Technology Solutions Corporation was founded in 1994 and is headquartered in Teaneck, New Jersey.

P/E Multiples - Cognizant Technology Solutions Date Key Development Headline 40 Corporation

10/25/17 Cognizant Technology Solutions Corporation 30 (NasdaqGS:CTSH) agreed to acquire Zone Ltd from Business Growth Fund plc and others. 20

10/23/17 Cognizant Technology Solutions Corporation 10 (NasdaqGS:CTSH) entered into an agreement to acquire Netcentric AG. 0

8/31/17 Cognizant Technology Mulls Acquisitions P/E Average

22 All Rights Reserved to 7 Mile Advisors Revenue Multiples - Accenture plc 3.5 PUBLIC BASKET CONSTITUENTS 2.8 Accenture plc 2.1 1.4 Accenture plc provides consulting, technology, and outsourcing 0.7 services worldwide. Its Communications, Media & Technology segment 0.0 provides professional services that help clients accelerate and deliver digital transformation, and enhance business results through industry- specific solutions for communications, media, and high tech industries, TEV/Revenue Average as well as for software platforms. The company’s Financial Services segment offers services that address profitability pressures, industry consolidation, regulatory changes, and the need to continually adapt to EBITDA Multiples - Accenture plc new digital technologies. This segment serves clients in banking, capital 20 markets, and insurance industries. Its Health & Public Service segment 16 provides research-based insights and offerings, including consulting 12 services and digital solutions to help clients deliver social, economic, and health outcomes. Accenture plc was founded in 1989 and is based 8 in Dublin, Ireland. 4 0 Date Key Development Headline 1/9/18 Accenture plc (NYSE:ACN) signed an agreement to TEV/EBITDA Average acquire MACKEVISION Medien Design GmbH from GIMV NV (ENXTBR:GIMB) and other shareholders.

1/7/18 Accenture plc (NYSE:ACN) acquired Altima SAS from P/E Multiples - Accenture plc Capital Croissance SAS and others. 35 1/5/18 Faurecia and Accenture Join Forces to Reinvent Onboard 28 Experience for Connected and Autonomous Vehicles 21 12/13/17 Accenture plc (NYSE:ACN) entered into an agreement to 14 acquire Rothco. 7 11/17/17 Accenture and Pivotal Software, Inc. Launch New Business 0 Group to Help Enterprises Accelerate Cloud Migration and Speed Software Development P/E Average

23 All Rights Reserved to 7 Mile Advisors CONTACT INFORMATION

7MA provides Investment Banking & Advisory Services to the Business Services and Technology Industries globally. We advise on M&A and private capital transactions, and provide market assessments and benchmarking. As a close-knit team with a long history together and a laser focus on our target markets, we help our clients sell their companies, raise capital, grow through acquisitions, and evaluate new markets. Securities offered through 7M Securities LLC. Leroy Davis, Partner 704.899.5962 [email protected] Tripp Davis, Partner 704.899.5762 [email protected] Andy Johnston, Partner 704.899.5961 [email protected] Tom Dinnegan, Managing Director 310. 426.2410 [email protected] Ben Lunka, Managing Director 704.496.2995 [email protected] Jeff Stoecklein, Managing Director 312-373-3737 [email protected] Kristina Sergueeva, Director 704.899.5149 [email protected] Neil Churman, Director 704.899.5960 x 121 [email protected] John Cooper, Director 704.973.3996 [email protected] Tim Frye, Director 704.973.3994 [email protected] Casey Augustine, Business Development - Manager 704.973.3999 [email protected] Nicholas Prendergast, Financial Analyst 704.899.5960 [email protected] Ariail Siggins, Marketing Director 704.899.5960 x 123 [email protected] Rory Julyan, Associate 704.899.5960 [email protected] Chevonese Dacres, Analyst 360.499.1502 [email protected] Charlotte | Los Angeles | Tampa | Houston | Chicago

24 All Rights Reserved to 7 Mile Advisors