SlideShare a Scribd company logo
Web 2.0 Weekly
         “What Recession? Online Luxury Heats Up”
                                                                                                                                          May 18, 2010

                                                                                                                 David Shore, CFA, MBA 416.860.6784
                                                                                                                       dshore@mackieresearch.com
                                                                                                                    Damian Wojcichowsky, CFA 416.860.7652

                            This report has been created by Analysts that are employed by Mackie Research Capital Corporation, a Canadian Investment Dealer.
                                                                For further disclosures, please see last page of this report.
                                                                                 www.mackieresearch.com


Copyright © 2000-2010, Mackie Research Capital Corporation, All rights reserved                                                                 www.mackieresearch.com
Key Developments (past week)
    Deals (M&A, Finance) – Online Luxury – Hot Sector in a Poorer World
     Booyah (virtual world operator) raised $20 mm in Series C financing.
     Social media brand and charity promoter, SocialVibe, raised an $11.7 mm financing
      round.
     Activity in the online luxury retail space headed up this week with Brandsclub (Brazilian
      luxury flash retailer) in a $17 mm funding and Gilt Groupe raising $35 mm.
    Financial Results/Guidance
     Fluid Music (TSX:FMN, digital music distributor) reported Q1/F10 revenue of $15.9 mm
      (vs. $1.3 mm in the same period last year) and EPS of ($0.06) vs. ($0.03) in Q1/F09.
     Points International (TSX:PTS, rewards program manager) reported strong revenue
      growth – up 11% Y/Y to $23.5 mm, and break-even EPS. Excluding contribution last
      year from a discontinued relationship with a major customer (Delta Airlines), revenue
      growth was 205% Y/Y.




2                                                                               www.mackieresearch.com
Public Company Data




3                         www.mackieresearch.com
Aggregate Public Data
     Web 2.0 Public Companies   Total      Median    Max           Min
    # Companies                   100          -        -            -
    Market Cap (US$ mm)         82,162.9     67.9   36,142.4        1.2
    Revenue (US$ mm)            23,048.3     59.8    3,057.7        0.0
    1 Year revenue growth                   5.3%    857.0%       -91.4%
    EBITDA as % of revenue         -        13.4%    67.7%       -75.0%
    Net cash (US$ mm)           9,044.1      2.1     1,827.7      -670.8
    TEV/Revenue                    -         1.9x     41.8x        0.1x
    TEV/EBITDA                     -         8.4x     36.6x        0.8x
    P/E                            -        16.0x     83.4x        0.0x
    Relative to 52 week high               -37.8%     0.0%       -97.6%




     Source: CapitalIQ




4                                                          www.mackieresearch.com
5
                                                                      0
                                                                                      5
                                                                                                        10
                                                                                                                       15
                                                                                                                                   20
                                                                                                                                             25
                                                                                                                                                            30
                                                          Gaming




                                                                                                                                                       27
                                                Social Networking




                                                                                                                             17
                                                            Media




                                                                                                             10


                                                                                                   7
                                                        Diversified




                                                                                               6
                                                        Marketing




                                                                                           5
                                                           Mobile




                         Source: CapitalIQ
                                                                                  3
                                                     Infrastructure




                                                                                  3
                                                      SMS/Voice




                                                                                  3
                                                       Enterprise




                                                                                  3
                                                       Advertising




                                                                              2
                                                    Internet Retail




                                                                              2
                                                     Virtual World
                                                                                                                                                                 By Sector




                                                                              2
                                                            Dating




                                                                              2
                                                            Music




                                                                          1
                                             Vertical Communities




                                                                          1
                                                     Collaboration




                                                                          1
                                                      Podcasting




                                                                          1
                                                         Learning




                                                                          1
                                                              Video




                                                                          1
                                                           Search




                                                                          1
                                                         Payment

                                                Financial Services        1
                                                                                                                                                                              Public Company Distribution




                                                                0
                                                                          5
                                                                                      10
                                                                                                   15
                                                                                                                  20
                                                                                                                        25
                                                                                                                                  30
                                                                                                                                        35
                                                                                                                                                  40
                                                                                                                                                            45




                                              United States


                                                    Canada


                                                      China


                                                South Korea


                                                      Japan


                                                     Taiwan


                                                   Germany


                                                   Australia


                                             United Kingdom


                                                 Hong Kong


                                                     Poland


                                                     Russia
                                                                                                                                                                 By Country




                                                     Finland


                                                    Sweden


                                                   Malaysia


                                                       India


                                                        Italy


                                                Switzerland


                                                       Israel
www.mackieresearch.com
Valuation Dashboard – 1 Week
                       Market Cap                              EV/Revenue
                                                                Flat
                                    Flat                        3%
                                    5%                                         Rising
                                                                                29%


        Falling
         59%
                                           Rising
                                            36%

                                                     Falling
                                                      68%

                       EV/EBITDA                                   P/E

                        Flat                                       Flat
                        2%           Rising                        0%
                                      21%
                                                                                  Rising
                                                                                   34%




                                                    Falling
                                                     66%
             Falling
              77%
6                                                                           www.mackieresearch.com
7
                         Source: CapitalIQ
                                                                                                                                                                                                                                                      Multiple (x)




                                                                                                                                                                                                                   0.0x
                                                                                                                                                                                                                          0.5x
                                                                                                                                                                                                                                 1.0x
                                                                                                                                                                                                                                        1.5x
                                                                                                                                                                                                                                               2.0x
                                                                                                                                                                                                                                                          2.5x
                                                                                                                                                                                                                                                                     3.0x
                                                                                                                                                                                                                                                                            3.5x
                                                                                                                                                                                                                                                                                   4.0x
                                                                                                                                                                                                                                                                                              4.5x
                                                                                                                                                                                                                                                                                                         5.0x




                                                                 # companies
                                                                                                                                                                                                       3/30/2009
                                                                                                                                                                                                        4/6/2009
                                                                                                                                                                                                       4/13/2009
                                                                                                                                                                                                       4/20/2009
                                                                                                                                                                                                       4/27/2009
                                                                                                                                                                                                        5/4/2009
                                                                                                                                                                                                       5/11/2009
                                                                                                                                                                                                       5/18/2009
                                                                                                                                                                                                       5/25/2009
                                                                                                                                                                                                        6/1/2009
                                                                                                                                                                                                        6/8/2009
                                                                                                                                                                                                       6/15/2009
                                                                                                                                                                                                       6/22/2009
                                                                                                                                                                                                       6/29/2009
                                                                                                                                                                                                        7/6/2009
                                                                                                                                                                                                       7/13/2009
                                                                                                                                                                                                                                                                                                                Median EV/Revenue




                                                                                                                                                                                                       7/20/2009
                                                                                                                                                                                                       7/27/2009
                                                                                                                                                                                                        8/3/2009
                                                                                                                                                                                                       8/10/2009
                                                                                                                                                                                                       8/17/2009
                                                                                                                                                                                                       8/24/2009
                                                                                                                                                                                                       8/31/2009
                                                                                                                                                                                                        9/7/2009
                                                                                                                                                                                                       9/14/2009
                                                                                                                                                                                                       9/21/2009
                                                                                                                                                                                                       9/28/2009




                                             Median
                                                                                                                                                                                                       10/5/2009
                                                                                                                                                                                                      10/12/2009
                                                                                                                                                                                                      10/19/2009
                                                                                                                                                                                                      10/26/2009
                                                                                                                                                                                                       11/2/2009
                                                                                                                                                                                                       11/9/2009
                                                                                                                                                                                                      11/16/2009
                                                                                                                                                                                                      11/23/2009
                                                                                                                                                                                                      11/30/2009
                                                                                                                                                                                                       12/7/2009




                                             Long-term average
                                                                                                                                                                                                      12/14/2009
                                                                                                                                                                                                      12/21/2009
                                                                                                                                                                                                      12/28/2009
                                                                                                                                                                                                        1/4/2010
                                                                                                                                                                                                       1/11/2010
                                                                                                                                                                                                       1/18/2010
                                                                                                                                                                                                       1/25/2010
                                                                                                                                                                                                        2/1/2010
                                                                                                                                                                                                        2/8/2010
                                                                                                                                                                                                       2/15/2010
                                                                                                                                                                                                       2/22/2010
                                                                                                                                                                                                                                                                                            down second




                                                                                                                                                                                                        3/1/2010
                                                                                                                                                                                                        3/8/2010
                                                                                                                                                                                                                                                                                          consecutive week
                                                                                                                                                                                                                                                                                          Revenue multiples




                                                                                                                                                                                                       3/15/2010
                                                                                                                                                                                                       3/22/2010
                                                                                                                                                                                                       3/29/2010
                                                                                                                                                                                                        4/5/2010
                                                                                                                                                                                                       4/12/2010
                                                                                                                                                                                                       4/19/2010
                                                                                                                                                                                                       4/26/2010
                                                                                                                                                                                                        5/3/2010
                                                                                                                                                                                                       5/10/2010
                                                                                                                                                                                                       5/17/2010
                                                                           373638383939393841414344444545454648494949485154545859596264646562626467687069726968677072707574757879787977788080848181




www.mackieresearch.com
8
                         Source: CapitalIQ
                                                                                                                                                                                                                                                                                             Multiple (x )




                                                                 # companies
                                                                                                                                                                                                                                                                    0. 0x
                                                                                                                                                                                                                                                                            5. 0x
                                                                                                                                                                                                                                                                                    10. 0x
                                                                                                                                                                                                                                                                                                             15. 0x
                                                                                                                                                                                                                                                                                                                      20. 0x
                                                                                                                                                                                                                                                                                                                                                25. 0x

                                                                                                                                                                                                                                                        3/30/2009
                                                                                                                                                                                                                                                         4/6/2009
                                                                                                                                                                                                                                                        4/13/2009
                                                                                                                                                                                                                                                        4/20/2009
                                                                                                                                                                                                                                                        4/27/2009
                                                                                                                                                                                                                                                         5/4/2009
                                                                                                                                                                                                                                                        5/11/2009
                                                                                                                                                                                                                                                        5/18/2009
                                                                                                                                                                                                                                                        5/25/2009
                                                                                                                                                                                                                                                         6/1/2009
                                                                                                                                                                                                                                                         6/8/2009
                                                                                                                                                                                                                                                        6/15/2009
                                                                                                                                                                                                                                                        6/22/2009
                                                                                                                                                                                                                                                        6/29/2009
                                                                                                                                                                                                                                                                                                                                                         Median EV/EBITDA




                                                                                                                                                                                                                                                         7/6/2009
                                                                                                                                                                                                                                                        7/13/2009
                                                                                                                                                                                                                                                        7/20/2009
                                                                                                                                                                                                                                                        7/27/2009
                                                                                                                                                                                                                                                         8/3/2009
                                                                                                                                                                                                                                                        8/10/2009
                                                                                                                                                                                                                                                        8/17/2009
                                                                                                                                                                                                                                                        8/24/2009
                                                                                                                                                                                                                                                        8/31/2009
                                                                                                                                                                                                                                                         9/7/2009
                                                                                                                                                                                                                                                        9/14/2009
                                                                                                                                                                                                                                                        9/21/2009
                                                                                                                                                                                                                                                        9/28/2009




                                             Median
                                                                                                                                                                                                                                                        10/5/2009
                                                                                                                                                                                                                                                       10/12/2009
                                                                                                                                                                                                                                                       10/19/2009
                                                                                                                                                                                                                                                       10/26/2009
                                                                                                                                                                                                                                                        11/2/2009
                                                                                                                                                                                                                                                        11/9/2009
                                                                                                                                                                                                                                                       11/16/2009
                                                                                                                                                                                                                                                       11/23/2009
                                                                                                                                                                                                                                                       11/30/2009
                                                                                                                                                                                                                                                        12/7/2009
                                                                                                                                                                                                                                                       12/14/2009



                                             Long-term average
                                                                                                                                                                                                                                                       12/21/2009
                                                                                                                                                                                                                                                       12/28/2009
                                                                                                                                                                                                                                                         1/4/2010
                                                                                                                                                                                                                                                        1/11/2010
                                                                                                                                                                                                                                                        1/18/2010
                                                                                                                                                                                                                                                        1/25/2010
                                                                                                                                                                                                                                                         2/1/2010
                                                                                                                                                                                                                                                         2/8/2010
                                                                                                                                                                                                                                                        2/15/2010
                                                                                                                                                                                                                                                        2/22/2010
                                                                                                                                                                                                                                                                                                                                below LT average




                                                                                                                                                                                                                                                         3/1/2010
                                                                                                                                                                                                                                                                                                                                remain depressed




                                                                                                                                                                                                                                                         3/8/2010
                                                                                                                                                                                                                                                                                                                               EV/EBITDA multiples




                                                                                                                                                                                                                                                        3/15/2010
                                                                                                                                                                                                                                                        3/22/2010
                                                                                                                                                                                                                                                        3/29/2010
                                                                                                                                                                                                                                                         4/5/2010
                                                                                                                                                                                                                                                        4/12/2010
                                                                                                                                                                                                                                                        4/19/2010
                                                                                                                                                                                                                                                        4/26/2010
                                                                                                                                                                                                                                                         5/3/2010
                                                                                                                                                                                                                                                        5/10/2010
                                                                                                                                                                                                                                                        5/17/2010
                                                                 20 20 21 22 23 23 22 22 23 24 23 23 23 24 26 26 26 26 26 25 26 26 28 32 29 32 34 36 37 41 39 39 37 39 40 40 38 38 41 42 41 42 42 42 42 44 43 45 43 44 49 50 49 51 52 52 50 51 49 48




www.mackieresearch.com
9
                         Source: CapitalIQ
                                                                                                                                                                                                                                                                                             Multiple (x )




                                                                                                                                                                                           # companies
                                                                                                                                                                                                                                                                    0. 0x
                                                                                                                                                                                                                                                                            5. 0x
                                                                                                                                                                                                                                                                                    10. 0x
                                                                                                                                                                                                                                                                                                  15. 0x
                                                                                                                                                                                                                                                                                                             20. 0x
                                                                                                                                                                                                                                                                                                                      25. 0x
                                                                                                                                                                                                                                                                                                                                              30. 0x

                                                                                                                                                                                                                                                        3/30/2009
                                                                                                                                                                                                                                                         4/6/2009
                                                                                                                                                                                                                                                        4/13/2009
                                                                                                                                                                                                                                                                                                                                                       Median P/E


                                                                                                                                                                                                                                                        4/20/2009
                                                                                                                                                                                                                                                        4/27/2009
                                                                                                                                                                                                                                                         5/4/2009
                                                                                                                                                                                                                                                        5/11/2009
                                                                                                                                                                                                                                                        5/18/2009
                                                                                                                                                                                                                                                        5/25/2009
                                                                                                                                                                                                                                                         6/1/2009
                                                                                                                                                                                                                                                         6/8/2009
                                                                                                                                                                                                                                                        6/15/2009
                                                                                                                                                                                                                                                        6/22/2009
                                                                                                                                                                                                                                                        6/29/2009
                                                                                                                                                                                                                                                         7/6/2009
                                                                                                                                                                                                                                                        7/13/2009
                                                                                                                                                                                                                                                        7/20/2009
                                                                                                                                                                                                                                                        7/27/2009
                                                                                                                                                                                                                                                         8/3/2009
                                                                                                                                                                                                                                                        8/10/2009
                                                                                                                                                                                                                                                        8/17/2009
                                                                                                                                                                                                                                                        8/24/2009
                                                                                                                                                                                                                                                        8/31/2009
                                                                                                                                                                                                                                                         9/7/2009
                                                                                                                                                                                                                                                        9/14/2009
                                                                                                                                                                                                                                                        9/21/2009
                                                                                                                                                                                                                                                        9/28/2009




                                             Median
                                                                                                                                                                                                                                                        10/5/2009
                                                                                                                                                                                                                                                       10/12/2009
                                                                                                                                                                                                                                                       10/19/2009
                                                                                                                                                                                                                                                       10/26/2009
                                                                                                                                                                                                                                                        11/2/2009
                                                                                                                                                                                                                                                        11/9/2009
                                                                                                                                                                                                                                                       11/16/2009
                                                                                                                                                                                                                                                       11/23/2009
                                                                                                                                                                                                                                                       11/30/2009
                                                                                                                                                                                                                                                        12/7/2009
                                                                                                                                                                                                                                                       12/14/2009



                                             Long-term average
                                                                                                                                                                                                                                                       12/21/2009
                                                                                                                                                                                                                                                       12/28/2009
                                                                                                                                                                                                                                                         1/4/2010
                                                                                                                                                                                                                                                        1/11/2010
                                                                                                                                                                                                                                                        1/18/2010
                                                                                                                                                                                                                                                        1/25/2010
                                                                                                                                                                                                                                                         2/1/2010
                                                                                                                                                                                                                                                         2/8/2010
                                                                                                                                                                                                                                                        2/15/2010
                                                                                                                                                                                                                                                        2/22/2010
                                                                                                                                                                                                                                                         3/1/2010
                                                                                                                                                                                                                                                         3/8/2010
                                                                                                                                                                                                                                                                                                                               below LT average
                                                                                                                                                                                                                                                                                                                               P/E multiples also




                                                                                                                                                                                                                                                        3/15/2010
                                                                                                                                                                                                                                                        3/22/2010
                                                                                                                                                                                                                                                        3/29/2010
                                                                                                                                                                                                                                                         4/5/2010
                                                                                                                                                                                                                                                        4/12/2010
                                                                                                                                                                                                                                                        4/19/2010
                                                                                                                                                                                                                                                        4/26/2010
                                                                                                                                                                                                                                                         5/3/2010
                                                                                                                                                                                                                                                        5/10/2010
                                                                                                                                                                                                                                                        5/17/2010
                                                                 19 20 19 18 18 19 19 19 19 20 20 18 18 19 19 20 21 24 24 25 25 25 26 28 26 30 31 32 30 32 32 33 34 36 37 37 37 37 38 39 40 38 38 38 38 36 37 33 32 31 34 34 34 34 34 34 34 34 32 36




www.mackieresearch.com
10
                                                                     -
                                                                                     5.0
                                                                                                   10.0
                                                                                                                   15.0
                                                                                                                                 20.0
                                                                                                                                               25.0




                            # Companies 2
                                                    Infrastructure




                             2
                                                           Music




                             1
                                                        Learning




                             8
                                               Social Networking




                             4
                                                          Mobile




                             1
                                            Vertical Communities




                             5
                                                       Diversified




                             6
                                                       Marketing




                             3
                                                     SMS/Voice

                                                         Gaming




                             20
                             1
                                                          Search




                             1
                                                     Podcasting
                                                                                                                                                      EV/Revenue




                             1
                                                    Collaboration




                             9
                                                           Media




                             3
                                                      Advertising




                             2
                                                   Internet Retail




                             3
                                                      Enterprise




                             1
                                                           Video




                             2
                                                          Dating




                             1
                                               Financial Services




                             0
                                                    Virtual World

                                                                 -
                                                                         2.0
                                                                               4.0
                                                                                           6.0
                                                                                                 8.0
                                                                                                          10.0
                                                                                                                 12.0
                                                                                                                          14.0
                                                                                                                                 16.0
                                                                                                                                        18.0
                                                                                                                                               20.0
                                                                                                                                                                   Average Valuation – by Sector




                         # Companies
                             2

                                                   Enterprise
                             1




                                                       Mobile
                             5




                                                   Diversified
                             6




                                            Social Networking
                             2




                                               Internet Retail
                             1




                                                Collaboration




                                                     Gaming
                             13
                                                                                                                                                      EV/EBITDA




                             6




                                                       Media
                             3




                                                   Marketing
                             1




                                                       Dating
                             1




                                                  Advertising
www.mackieresearch.com
11
                                                                                              0.0
                                                                                                                                                                                                                     5.0
                                                                                                                                                                                                                                                          10.0
                                                                                                                                                                                                                                                                             15.0
                                                                                                                                                                                                                                                                                           20.0
                                                                                                                                                                                                                                                                                                       25.0
                                                                                                                                                                                                                                                                                                              30.0
                                                                                                                                                                                                                                                                                                                            35.0
                                                                                                                                                                                                                                                                                                                                       40.0
                                                                                                                                                                                                                                                                                                                                                                45.0
                                                                           Look S mart, Ltd.
                                                                            C y berplex Inc.
                                                                     Actoz S oft C o. , Ltd.
                                                                         G ameO n C o Ltd.




                         Source: CapitalIQ
                                                      J umbuck E ntertainment Limited
                                                                       R ealNetwork s Inc.
                                                                            G igaMedia Ltd.
                                                                            T ree. C om, Inc.
                                                             O penwave S y s tems Inc.
                                                                                 DADA S pA
                                                                           G lu Mobile, Inc.
                                                    Northgate T echnologies Limited
                                                               P oints International Ltd.
                                                   Unis erve C ommunications C orp.
                                                                                  C DC C orp.
                                                                     AQ Interactive, Inc.
                                                                       Internet G roup S A
                                                                                   AO L, Inc.




                                                                                                    0.2 0.20.30.30.40.40.4 0.4 0.50.60.60.6 0.70.70.70.70.80.80.8
                                                                    IAC /InterActiveC orp.
                                                                       U nited O nline, Inc .
                                                    T he New Y ork T imes C ompany
                                                             C ornerWorld C orporation
                                                                     T heS treet.com, Inc.
                                                    O AO R B C Information S y s tems
                                                                           HanbitS oft, Inc.
                                                             NetDragon WebS oft, Inc.
                                                                                                                                                                                                                                                                                                                                                                       EV/Revenue Ranking




                                                                          infoG R O U P , Inc.
                                               Hutchis on T elecommunications H ong
                                                                   S park Network s , Inc.
                                                       O riented Media G roup B erhad
                                             G amania Digital E ntertainment C o. , Ltd.
                                                                  S NAP Interactive, Inc.
                                                                          Y D O nline C orp.
                                                                                                                              0.80.8 1.0 1.0 1.0 1.2 1.2 1.3 1.3 1.4 1.4 1.4 1.4 1.5 1.5

                                                                            Y nk K orea Inc.
                                                                  NeuLion Incorporated
                                                                            S hutterfly , Inc.
                                                                           V alueC lick , Inc.
                                                                         S core Media Inc.
                                                                    P NI Digital Media Inc.
                                                        Modern T imes G roup Mtg AB
                                                                                                                                                                                         1.6 1.8 1.8 1.9 2.12.1




                                                 G ungHo O nline E ntertainment, Inc.
                                                                                    XING AG
                                                                                                                                                                                                               2.22.22.2




                                                                             S ohu.com Inc.
                                                                        U O MO Media, Inc
                                                                             is eemedia Inc.
                                                                                Webz en Inc.
                                                                         O pen T ex t C orp.
                                                     Wiz z ard S oftware C orporation
                                                                        My riad G roup AG
                                                         NE O WIZ G ames C orporation
                                                                                     V elti P lc
                                                   F rogs ter Interactive P ictures AG
                                                                                                                                                                                                2.72.82.8 2.93.03.0 3.1 3.13.13.4




                                                        S K C ommunications C o. , Ltd.
                                                                                 T aleo C orp.
                                                                                                                                                                                                                           3.74.4




                                                                C hangy ou. com Limited
                                                            DigitalP os t Interactive, Inc.
                                                                                                                                                                                                                                                                                                                                    revenue multiple at 41.8x
                                                                                                                                                                                                                                                                                                                                   SpectrumDNA has highest




                                                                                    Mix i, Inc.
                                                         K ings oft C orporation Limited
                                                                  WebMediaB rands Inc
                                                             H U G H E S T elematic s , Inc .
                                                                                                                                                                                                                                  4.54.6 4.74.74.9




                                                                     U nilava C orporation
                                                          Acceleriz e New Media, Inc.
                                                                                                                                                                                                                                            5.5 5.6 5.8




                                                              Lingo Media C orporation
                                                                                                                                                                                                                                                          8.0




                                                                                   G ree, Inc.
                                                                              Dena C o. Ltd.
                                                                                                                                                                                                                                                            8.9 9.2




                                                                       T rans G aming, Inc.
                                                              F luid Mus ic C anada, Inc.
                                                                                                                                                                                                                                                                   10.4




                                                         C hines e G amer International
                                                                                                                                                                                                                                                                          12.2




                                                              B ey ond C ommerce, Inc.
                                                                                                                                                                                                                                                                             13.8




                                                                           G eoS entric O y j
                                                                     MO K O . mobi Limited
                                                                                                                                                                                                                                                                                15.415.5




                                                                  T encent Holdings Ltd.
                                                                                                                                                                                                                                                                                             19.0




                                                                                     P aid Inc.
                                                                                                                                                                                                                                                                                                19.7




                                                                         B right T hings plc
                                                                                                                                                                                                                                                                                                                     31.4




                                                                      S pectrumDNA, Inc.
                                                                                                                                                                                                                                                                                                                                                       41.8




www.mackieresearch.com
12
                                                                                                                   0. 0
                                                                                                                                    5. 0
                                                                                                                                                                                       10. 0
                                                                                                                                                                                                                                         15. 0
                                                                                                                                                                                                                                                                         20. 0
                                                                                                                                                                                                                                                                                              25. 0
                                                                                                                                                                                                                                                                                                        30. 0
                                                                                                                                                                                                                                                                                                                      35. 0
                                                                                                                                                                                                                                                                                                                                          40. 0
                                                                                           G ameO n C o L td.

                                                                                       Ac toz S oft C o. , Ltd.




                                                                                                                          1. 3 1. 6




                         Source: CapitalIQ
                                                                                             C y berplex Inc.

                                                                                                   AO L , Inc .




                                                                                                                                    2.4 2. 4
                                                                                         United O nline, Inc.




                                                                                                                                               4. 2
                                                                           T he New Y ork T imes C ompany

                                                                                           S ohu. c om Inc.
                                                      Hutchis on T elec ommunications H ong K ong Holdings
                                                                             Ltd.
                                                                                              DADA S pA




                                                                                                                                                 5. 2 5. 3 5. 4 5. 8
                                                                                  NetDragon WebS oft, Inc.

                                                                                                  C DC C orp.

                                                                                      S park Network s , Inc.

                                                                                            V alueC lick , Inc.
                                                                                                                                                                                                                                                                                                                                                  EV/EBITDA Ranking




                                                                                           Y D O nline C orp.

                                                                                           infoG R O UP , Inc.

                                                                                    C hangy ou. com L imited
                                                                                                                                                                     6.4 6. 5 6. 6 6. 6 6. 7 6. 7 7. 0




                                                                          Unis erve C ommunic ations C orp.

                                                                                                    XING AG

                                                                   G amania Digital E ntertainment C o. , L td.

                                                                                       P NI Digital Media Inc.
                                                                                                                                                                                                       7.4 8. 1 8. 2 8. 4




                                                                       G ungHo O nline E ntertainment, Inc.
                                                                                                                                                                                                                          8. 8




                                                                                       IAC /InterAc tiveC orp.

                                                                                           O pen T ex t C orp.
                                                                                                                                                                                                                        10. 1 10. 5




                                                                              K ings oft C orporation L imited
                                                                                                                                                                                                                                 11. 1




                                                                              NE O WIZ G ames C orporation

                                                                                           S c ore Media Inc.
                                                                                                                                                                                                                                 11. 5 12.0
                                                                                                                                                                                                                                                                                                                       at 36.6x




                                                                                             S hutterfly , Inc .

                                                                                            HanbitS oft, Inc .

                                                                                                   G ree, Inc.
                                                                                                                                                                                                                                         13. 2 13. 3 14. 0
                                                                                                                                                                                                                                                                                                                Tencent leads the group




                                                                                             Y nk K orea Inc .
                                                                                                                                                                                                                                               14. 2




                                                                                                    Mix i, Inc.

                                                                                                     V elti P lc

                                                                             Modern T imes G roup Mtg AB
                                                                                                                                                                                                                                                      15. 2 15. 2 15.4




                                                                                  O penwave S y s tems Inc .

                                                                                        T heS treet. c om, Inc.
                                                                                                                                                                                                                                                                     17. 0 17. 4




                                                                         F rogs ter Interactive P ic tures AG
                                                                                                                                                                                                                                                                                   19. 5




                                                                                              Dena C o. L td.
                                                                                                                                                                                                                                                                                      20. 6




                                                                              C hines e G amer International
                                                                                                                                                                                                                                                                                                23. 8




                                                                                                 T aleo C orp.
                                                                                                                                                                                                                                                                                                        27. 9




                                                                                     T encent H oldings L td.
                                                                                                                                                                                                                                                                                                                                   36.6




www.mackieresearch.com
                         Excluding EV/EBITDA > 100x
10 05-18 web 2.0 weekly
10 05-18 web 2.0 weekly
10 05-18 web 2.0 weekly
10 05-18 web 2.0 weekly
10 05-18 web 2.0 weekly
10 05-18 web 2.0 weekly
10 05-18 web 2.0 weekly
10 05-18 web 2.0 weekly
10 05-18 web 2.0 weekly
10 05-18 web 2.0 weekly
10 05-18 web 2.0 weekly
10 05-18 web 2.0 weekly
10 05-18 web 2.0 weekly
10 05-18 web 2.0 weekly
10 05-18 web 2.0 weekly
10 05-18 web 2.0 weekly
10 05-18 web 2.0 weekly
10 05-18 web 2.0 weekly
10 05-18 web 2.0 weekly
10 05-18 web 2.0 weekly

More Related Content

What's hot

Web 2.0 Weekly - July 27, 2010: "July Financings - Approaching High for 2010"
Web 2.0 Weekly - July 27, 2010: "July Financings - Approaching High for 2010"Web 2.0 Weekly - July 27, 2010: "July Financings - Approaching High for 2010"
Web 2.0 Weekly - July 27, 2010: "July Financings - Approaching High for 2010"
David Shore
 
Web 2.0 Weekly - Aug. 4, 2010: "Playdom is going to Disney World"
Web 2.0 Weekly - Aug. 4, 2010: "Playdom is going to Disney World"Web 2.0 Weekly - Aug. 4, 2010: "Playdom is going to Disney World"
Web 2.0 Weekly - Aug. 4, 2010: "Playdom is going to Disney World"
David Shore
 
09 07 07 Web 2.0 Weekly
09 07 07 Web 2.0 Weekly09 07 07 Web 2.0 Weekly
09 07 07 Web 2.0 WeeklyDavid Shore
 
Web 2.0 Weekly - June 22, 2010: "AOL Sells Bebo for Massive Loss"
Web 2.0 Weekly - June 22, 2010: "AOL Sells Bebo for Massive Loss"Web 2.0 Weekly - June 22, 2010: "AOL Sells Bebo for Massive Loss"
Web 2.0 Weekly - June 22, 2010: "AOL Sells Bebo for Massive Loss"
David Shore
 
Web 2.0 Weekly - Apr. 20, 2010
Web 2.0 Weekly - Apr. 20, 2010Web 2.0 Weekly - Apr. 20, 2010
Web 2.0 Weekly - Apr. 20, 2010
David Shore
 
Web 2.0 Weekly - July 13, 2010
Web 2.0 Weekly - July 13, 2010Web 2.0 Weekly - July 13, 2010
Web 2.0 Weekly - July 13, 2010
David Shore
 
09 01 27 Web 2.0 Weekly
09 01 27 Web 2.0 Weekly09 01 27 Web 2.0 Weekly
09 01 27 Web 2.0 Weekly
David Shore
 
10 04-27 web 2.0 weekly
10 04-27 web 2.0 weekly10 04-27 web 2.0 weekly
10 04-27 web 2.0 weekly
David Shore
 
Web 2.0 Weekly - 09-05-26
Web 2.0 Weekly - 09-05-26Web 2.0 Weekly - 09-05-26
Web 2.0 Weekly - 09-05-26
David Shore
 
09 03 10 Web 2.0 Weekly
09 03 10 Web 2.0 Weekly09 03 10 Web 2.0 Weekly
09 03 10 Web 2.0 Weekly
David Shore
 
09 12 08 Web 2.0 Weekly
09 12 08 Web 2.0 Weekly09 12 08 Web 2.0 Weekly
09 12 08 Web 2.0 Weekly
David Shore
 
Smaato - NOAH12 San Francisco
Smaato - NOAH12 San FranciscoSmaato - NOAH12 San Francisco
Smaato - NOAH12 San Francisco
NOAH Advisors
 

What's hot (12)

Web 2.0 Weekly - July 27, 2010: "July Financings - Approaching High for 2010"
Web 2.0 Weekly - July 27, 2010: "July Financings - Approaching High for 2010"Web 2.0 Weekly - July 27, 2010: "July Financings - Approaching High for 2010"
Web 2.0 Weekly - July 27, 2010: "July Financings - Approaching High for 2010"
 
Web 2.0 Weekly - Aug. 4, 2010: "Playdom is going to Disney World"
Web 2.0 Weekly - Aug. 4, 2010: "Playdom is going to Disney World"Web 2.0 Weekly - Aug. 4, 2010: "Playdom is going to Disney World"
Web 2.0 Weekly - Aug. 4, 2010: "Playdom is going to Disney World"
 
09 07 07 Web 2.0 Weekly
09 07 07 Web 2.0 Weekly09 07 07 Web 2.0 Weekly
09 07 07 Web 2.0 Weekly
 
Web 2.0 Weekly - June 22, 2010: "AOL Sells Bebo for Massive Loss"
Web 2.0 Weekly - June 22, 2010: "AOL Sells Bebo for Massive Loss"Web 2.0 Weekly - June 22, 2010: "AOL Sells Bebo for Massive Loss"
Web 2.0 Weekly - June 22, 2010: "AOL Sells Bebo for Massive Loss"
 
Web 2.0 Weekly - Apr. 20, 2010
Web 2.0 Weekly - Apr. 20, 2010Web 2.0 Weekly - Apr. 20, 2010
Web 2.0 Weekly - Apr. 20, 2010
 
Web 2.0 Weekly - July 13, 2010
Web 2.0 Weekly - July 13, 2010Web 2.0 Weekly - July 13, 2010
Web 2.0 Weekly - July 13, 2010
 
09 01 27 Web 2.0 Weekly
09 01 27 Web 2.0 Weekly09 01 27 Web 2.0 Weekly
09 01 27 Web 2.0 Weekly
 
10 04-27 web 2.0 weekly
10 04-27 web 2.0 weekly10 04-27 web 2.0 weekly
10 04-27 web 2.0 weekly
 
Web 2.0 Weekly - 09-05-26
Web 2.0 Weekly - 09-05-26Web 2.0 Weekly - 09-05-26
Web 2.0 Weekly - 09-05-26
 
09 03 10 Web 2.0 Weekly
09 03 10 Web 2.0 Weekly09 03 10 Web 2.0 Weekly
09 03 10 Web 2.0 Weekly
 
09 12 08 Web 2.0 Weekly
09 12 08 Web 2.0 Weekly09 12 08 Web 2.0 Weekly
09 12 08 Web 2.0 Weekly
 
Smaato - NOAH12 San Francisco
Smaato - NOAH12 San FranciscoSmaato - NOAH12 San Francisco
Smaato - NOAH12 San Francisco
 

Similar to 10 05-18 web 2.0 weekly

VC Backed M&A Snapshot - Q1 2011
VC Backed M&A Snapshot - Q1 2011VC Backed M&A Snapshot - Q1 2011
VC Backed M&A Snapshot - Q1 2011ericrisley
 
Reducing Time to Market while ensuring Product Quality and Reliability to Gai...
Reducing Time to Market while ensuring Product Quality and Reliability to Gai...Reducing Time to Market while ensuring Product Quality and Reliability to Gai...
Reducing Time to Market while ensuring Product Quality and Reliability to Gai...
Sharon Rozzi
 
Adb norio usui 23 august 2012 ascend forum
Adb norio usui 23 august 2012 ascend forumAdb norio usui 23 august 2012 ascend forum
Adb norio usui 23 august 2012 ascend forumJill Rico
 
09 02 03 Web 2.0 Weekly
09 02 03 Web 2.0 Weekly09 02 03 Web 2.0 Weekly
09 02 03 Web 2.0 Weekly
David Shore
 
M&A Snapshot: Q4 2010
M&A Snapshot: Q4 2010M&A Snapshot: Q4 2010
M&A Snapshot: Q4 2010
ericrisley
 
FT Partners Research - Understanding the Impact of COVID-19 on FinTech
FT Partners Research - Understanding the Impact of COVID-19 on FinTechFT Partners Research - Understanding the Impact of COVID-19 on FinTech
FT Partners Research - Understanding the Impact of COVID-19 on FinTech
FT Partners / Financial Technology Partners
 
(OTCBB:MIMV) Analytical Profile
(OTCBB:MIMV) Analytical Profile(OTCBB:MIMV) Analytical Profile
(OTCBB:MIMV) Analytical ProfileThe WSR Group
 
Data Driven Marketing Strategy + Execution
Data Driven Marketing Strategy + ExecutionData Driven Marketing Strategy + Execution
Data Driven Marketing Strategy + Execution
Jesse Trahan
 
December 17
December 17December 17
December 17tgeorgiy
 
E bootcamp right track manufacturing solutions 3 min pitch 04172013
E bootcamp right track manufacturing solutions 3 min pitch 04172013E bootcamp right track manufacturing solutions 3 min pitch 04172013
E bootcamp right track manufacturing solutions 3 min pitch 04172013Sola Lawal
 
An Introduction to CyberAgent
An Introduction to CyberAgent An Introduction to CyberAgent
An Introduction to CyberAgent
Catherine Chang
 
Indonesia ecommerce 2012
Indonesia ecommerce 2012Indonesia ecommerce 2012
Indonesia ecommerce 2012
Jason Wuysang
 
Web 2.0 Gets Strategic
Web 2.0 Gets StrategicWeb 2.0 Gets Strategic
Web 2.0 Gets Strategic
ITSMA
 
Economic Development Marketing in Canada
Economic Development Marketing in CanadaEconomic Development Marketing in Canada
Economic Development Marketing in Canada
Heather @ Rain
 
Johnson & Johnson: Pharmaceutical Business Review
Johnson & Johnson: Pharmaceutical Business ReviewJohnson & Johnson: Pharmaceutical Business Review
Johnson & Johnson: Pharmaceutical Business Reviewinvestorrelation
 
Romanian online-advertising-revenue-study h1-12-v3
Romanian online-advertising-revenue-study h1-12-v3Romanian online-advertising-revenue-study h1-12-v3
Romanian online-advertising-revenue-study h1-12-v3
IABRomania
 
Social Leaderboard_Indian luxury car brands_31 August 2012
Social Leaderboard_Indian luxury car brands_31 August 2012Social Leaderboard_Indian luxury car brands_31 August 2012
Social Leaderboard_Indian luxury car brands_31 August 2012
Shack Co.
 
ST Investor Pitch
ST Investor PitchST Investor Pitch
ST Investor Pitch
Nick Sarraf
 
Avnet Analyst Day 2010 Presentation 4 Technology Solutions
Avnet Analyst Day 2010 Presentation 4 Technology SolutionsAvnet Analyst Day 2010 Presentation 4 Technology Solutions
Avnet Analyst Day 2010 Presentation 4 Technology Solutions
Avnet Electronics Marketing
 

Similar to 10 05-18 web 2.0 weekly (20)

VC Backed M&A Snapshot - Q1 2011
VC Backed M&A Snapshot - Q1 2011VC Backed M&A Snapshot - Q1 2011
VC Backed M&A Snapshot - Q1 2011
 
Reducing Time to Market while ensuring Product Quality and Reliability to Gai...
Reducing Time to Market while ensuring Product Quality and Reliability to Gai...Reducing Time to Market while ensuring Product Quality and Reliability to Gai...
Reducing Time to Market while ensuring Product Quality and Reliability to Gai...
 
Adb norio usui 23 august 2012 ascend forum
Adb norio usui 23 august 2012 ascend forumAdb norio usui 23 august 2012 ascend forum
Adb norio usui 23 august 2012 ascend forum
 
09 02 03 Web 2.0 Weekly
09 02 03 Web 2.0 Weekly09 02 03 Web 2.0 Weekly
09 02 03 Web 2.0 Weekly
 
M&A Snapshot: Q4 2010
M&A Snapshot: Q4 2010M&A Snapshot: Q4 2010
M&A Snapshot: Q4 2010
 
Moneytree Analyst Call Q408
Moneytree Analyst Call Q408Moneytree Analyst Call Q408
Moneytree Analyst Call Q408
 
FT Partners Research - Understanding the Impact of COVID-19 on FinTech
FT Partners Research - Understanding the Impact of COVID-19 on FinTechFT Partners Research - Understanding the Impact of COVID-19 on FinTech
FT Partners Research - Understanding the Impact of COVID-19 on FinTech
 
(OTCBB:MIMV) Analytical Profile
(OTCBB:MIMV) Analytical Profile(OTCBB:MIMV) Analytical Profile
(OTCBB:MIMV) Analytical Profile
 
Data Driven Marketing Strategy + Execution
Data Driven Marketing Strategy + ExecutionData Driven Marketing Strategy + Execution
Data Driven Marketing Strategy + Execution
 
December 17
December 17December 17
December 17
 
E bootcamp right track manufacturing solutions 3 min pitch 04172013
E bootcamp right track manufacturing solutions 3 min pitch 04172013E bootcamp right track manufacturing solutions 3 min pitch 04172013
E bootcamp right track manufacturing solutions 3 min pitch 04172013
 
An Introduction to CyberAgent
An Introduction to CyberAgent An Introduction to CyberAgent
An Introduction to CyberAgent
 
Indonesia ecommerce 2012
Indonesia ecommerce 2012Indonesia ecommerce 2012
Indonesia ecommerce 2012
 
Web 2.0 Gets Strategic
Web 2.0 Gets StrategicWeb 2.0 Gets Strategic
Web 2.0 Gets Strategic
 
Economic Development Marketing in Canada
Economic Development Marketing in CanadaEconomic Development Marketing in Canada
Economic Development Marketing in Canada
 
Johnson & Johnson: Pharmaceutical Business Review
Johnson & Johnson: Pharmaceutical Business ReviewJohnson & Johnson: Pharmaceutical Business Review
Johnson & Johnson: Pharmaceutical Business Review
 
Romanian online-advertising-revenue-study h1-12-v3
Romanian online-advertising-revenue-study h1-12-v3Romanian online-advertising-revenue-study h1-12-v3
Romanian online-advertising-revenue-study h1-12-v3
 
Social Leaderboard_Indian luxury car brands_31 August 2012
Social Leaderboard_Indian luxury car brands_31 August 2012Social Leaderboard_Indian luxury car brands_31 August 2012
Social Leaderboard_Indian luxury car brands_31 August 2012
 
ST Investor Pitch
ST Investor PitchST Investor Pitch
ST Investor Pitch
 
Avnet Analyst Day 2010 Presentation 4 Technology Solutions
Avnet Analyst Day 2010 Presentation 4 Technology SolutionsAvnet Analyst Day 2010 Presentation 4 Technology Solutions
Avnet Analyst Day 2010 Presentation 4 Technology Solutions
 

More from David Shore

10 01 05 Web 2.0 Weekly Special Edition
10 01 05 Web 2.0 Weekly   Special Edition10 01 05 Web 2.0 Weekly   Special Edition
10 01 05 Web 2.0 Weekly Special Edition
David Shore
 
09 11 24 Web 2.0 Weekly
09 11 24 Web 2.0 Weekly09 11 24 Web 2.0 Weekly
09 11 24 Web 2.0 WeeklyDavid Shore
 
09 11 17 Web 2.0 Weekly
09 11 17 Web 2.0 Weekly09 11 17 Web 2.0 Weekly
09 11 17 Web 2.0 WeeklyDavid Shore
 
09 11 03 Web 2.0 Weekly
09 11 03 Web 2.0 Weekly09 11 03 Web 2.0 Weekly
09 11 03 Web 2.0 WeeklyDavid Shore
 
09 11 10 Web 2.0 Weekly
09 11 10 Web 2.0 Weekly09 11 10 Web 2.0 Weekly
09 11 10 Web 2.0 WeeklyDavid Shore
 
09 10 27 Web 2.0 Weekly
09 10 27 Web 2.0 Weekly09 10 27 Web 2.0 Weekly
09 10 27 Web 2.0 WeeklyDavid Shore
 
09 09 22 Web 2.0 Weekly
09 09 22 Web 2.0 Weekly09 09 22 Web 2.0 Weekly
09 09 22 Web 2.0 WeeklyDavid Shore
 
09 08 25 Web 2.0 Weekly
09 08 25 Web 2.0 Weekly09 08 25 Web 2.0 Weekly
09 08 25 Web 2.0 WeeklyDavid Shore
 
09 08 11 Web 2.0 Weekly
09 08 11 Web 2.0 Weekly09 08 11 Web 2.0 Weekly
09 08 11 Web 2.0 WeeklyDavid Shore
 
09 08 18 Web 2.0 Weekly
09 08 18 Web 2.0 Weekly09 08 18 Web 2.0 Weekly
09 08 18 Web 2.0 WeeklyDavid Shore
 
09 06 16 Web 2.0 Weekly
09 06 16 Web 2.0 Weekly09 06 16 Web 2.0 Weekly
09 06 16 Web 2.0 WeeklyDavid Shore
 
09 07 14 Web 2.0 Weekly
09 07 14 Web 2.0 Weekly09 07 14 Web 2.0 Weekly
09 07 14 Web 2.0 Weekly
David Shore
 
Web 2.0 Weekly - June 2, 2009
Web 2.0 Weekly - June 2, 2009Web 2.0 Weekly - June 2, 2009
Web 2.0 Weekly - June 2, 2009
David Shore
 

More from David Shore (13)

10 01 05 Web 2.0 Weekly Special Edition
10 01 05 Web 2.0 Weekly   Special Edition10 01 05 Web 2.0 Weekly   Special Edition
10 01 05 Web 2.0 Weekly Special Edition
 
09 11 24 Web 2.0 Weekly
09 11 24 Web 2.0 Weekly09 11 24 Web 2.0 Weekly
09 11 24 Web 2.0 Weekly
 
09 11 17 Web 2.0 Weekly
09 11 17 Web 2.0 Weekly09 11 17 Web 2.0 Weekly
09 11 17 Web 2.0 Weekly
 
09 11 03 Web 2.0 Weekly
09 11 03 Web 2.0 Weekly09 11 03 Web 2.0 Weekly
09 11 03 Web 2.0 Weekly
 
09 11 10 Web 2.0 Weekly
09 11 10 Web 2.0 Weekly09 11 10 Web 2.0 Weekly
09 11 10 Web 2.0 Weekly
 
09 10 27 Web 2.0 Weekly
09 10 27 Web 2.0 Weekly09 10 27 Web 2.0 Weekly
09 10 27 Web 2.0 Weekly
 
09 09 22 Web 2.0 Weekly
09 09 22 Web 2.0 Weekly09 09 22 Web 2.0 Weekly
09 09 22 Web 2.0 Weekly
 
09 08 25 Web 2.0 Weekly
09 08 25 Web 2.0 Weekly09 08 25 Web 2.0 Weekly
09 08 25 Web 2.0 Weekly
 
09 08 11 Web 2.0 Weekly
09 08 11 Web 2.0 Weekly09 08 11 Web 2.0 Weekly
09 08 11 Web 2.0 Weekly
 
09 08 18 Web 2.0 Weekly
09 08 18 Web 2.0 Weekly09 08 18 Web 2.0 Weekly
09 08 18 Web 2.0 Weekly
 
09 06 16 Web 2.0 Weekly
09 06 16 Web 2.0 Weekly09 06 16 Web 2.0 Weekly
09 06 16 Web 2.0 Weekly
 
09 07 14 Web 2.0 Weekly
09 07 14 Web 2.0 Weekly09 07 14 Web 2.0 Weekly
09 07 14 Web 2.0 Weekly
 
Web 2.0 Weekly - June 2, 2009
Web 2.0 Weekly - June 2, 2009Web 2.0 Weekly - June 2, 2009
Web 2.0 Weekly - June 2, 2009
 

Recently uploaded

Synthetic Fiber Construction in lab .pptx
Synthetic Fiber Construction in lab .pptxSynthetic Fiber Construction in lab .pptx
Synthetic Fiber Construction in lab .pptx
Pavel ( NSTU)
 
The French Revolution Class 9 Study Material pdf free download
The French Revolution Class 9 Study Material pdf free downloadThe French Revolution Class 9 Study Material pdf free download
The French Revolution Class 9 Study Material pdf free download
Vivekanand Anglo Vedic Academy
 
Home assignment II on Spectroscopy 2024 Answers.pdf
Home assignment II on Spectroscopy 2024 Answers.pdfHome assignment II on Spectroscopy 2024 Answers.pdf
Home assignment II on Spectroscopy 2024 Answers.pdf
Tamralipta Mahavidyalaya
 
2024.06.01 Introducing a competency framework for languag learning materials ...
2024.06.01 Introducing a competency framework for languag learning materials ...2024.06.01 Introducing a competency framework for languag learning materials ...
2024.06.01 Introducing a competency framework for languag learning materials ...
Sandy Millin
 
Chapter 3 - Islamic Banking Products and Services.pptx
Chapter 3 - Islamic Banking Products and Services.pptxChapter 3 - Islamic Banking Products and Services.pptx
Chapter 3 - Islamic Banking Products and Services.pptx
Mohd Adib Abd Muin, Senior Lecturer at Universiti Utara Malaysia
 
ESC Beyond Borders _From EU to You_ InfoPack general.pdf
ESC Beyond Borders _From EU to You_ InfoPack general.pdfESC Beyond Borders _From EU to You_ InfoPack general.pdf
ESC Beyond Borders _From EU to You_ InfoPack general.pdf
Fundacja Rozwoju Społeczeństwa Przedsiębiorczego
 
How to Split Bills in the Odoo 17 POS Module
How to Split Bills in the Odoo 17 POS ModuleHow to Split Bills in the Odoo 17 POS Module
How to Split Bills in the Odoo 17 POS Module
Celine George
 
The approach at University of Liverpool.pptx
The approach at University of Liverpool.pptxThe approach at University of Liverpool.pptx
The approach at University of Liverpool.pptx
Jisc
 
Instructions for Submissions thorugh G- Classroom.pptx
Instructions for Submissions thorugh G- Classroom.pptxInstructions for Submissions thorugh G- Classroom.pptx
Instructions for Submissions thorugh G- Classroom.pptx
Jheel Barad
 
Digital Tools and AI for Teaching Learning and Research
Digital Tools and AI for Teaching Learning and ResearchDigital Tools and AI for Teaching Learning and Research
Digital Tools and AI for Teaching Learning and Research
Vikramjit Singh
 
GIÁO ÁN DẠY THÊM (KẾ HOẠCH BÀI BUỔI 2) - TIẾNG ANH 8 GLOBAL SUCCESS (2 CỘT) N...
GIÁO ÁN DẠY THÊM (KẾ HOẠCH BÀI BUỔI 2) - TIẾNG ANH 8 GLOBAL SUCCESS (2 CỘT) N...GIÁO ÁN DẠY THÊM (KẾ HOẠCH BÀI BUỔI 2) - TIẾNG ANH 8 GLOBAL SUCCESS (2 CỘT) N...
GIÁO ÁN DẠY THÊM (KẾ HOẠCH BÀI BUỔI 2) - TIẾNG ANH 8 GLOBAL SUCCESS (2 CỘT) N...
Nguyen Thanh Tu Collection
 
Fish and Chips - have they had their chips
Fish and Chips - have they had their chipsFish and Chips - have they had their chips
Fish and Chips - have they had their chips
GeoBlogs
 
How to Create Map Views in the Odoo 17 ERP
How to Create Map Views in the Odoo 17 ERPHow to Create Map Views in the Odoo 17 ERP
How to Create Map Views in the Odoo 17 ERP
Celine George
 
PART A. Introduction to Costumer Service
PART A. Introduction to Costumer ServicePART A. Introduction to Costumer Service
PART A. Introduction to Costumer Service
PedroFerreira53928
 
special B.ed 2nd year old paper_20240531.pdf
special B.ed 2nd year old paper_20240531.pdfspecial B.ed 2nd year old paper_20240531.pdf
special B.ed 2nd year old paper_20240531.pdf
Special education needs
 
MARUTI SUZUKI- A Successful Joint Venture in India.pptx
MARUTI SUZUKI- A Successful Joint Venture in India.pptxMARUTI SUZUKI- A Successful Joint Venture in India.pptx
MARUTI SUZUKI- A Successful Joint Venture in India.pptx
bennyroshan06
 
Language Across the Curriculm LAC B.Ed.
Language Across the  Curriculm LAC B.Ed.Language Across the  Curriculm LAC B.Ed.
Language Across the Curriculm LAC B.Ed.
Atul Kumar Singh
 
Basic phrases for greeting and assisting costumers
Basic phrases for greeting and assisting costumersBasic phrases for greeting and assisting costumers
Basic phrases for greeting and assisting costumers
PedroFerreira53928
 
aaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaa
aaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaa
aaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaa
siemaillard
 
How to Break the cycle of negative Thoughts
How to Break the cycle of negative ThoughtsHow to Break the cycle of negative Thoughts
How to Break the cycle of negative Thoughts
Col Mukteshwar Prasad
 

Recently uploaded (20)

Synthetic Fiber Construction in lab .pptx
Synthetic Fiber Construction in lab .pptxSynthetic Fiber Construction in lab .pptx
Synthetic Fiber Construction in lab .pptx
 
The French Revolution Class 9 Study Material pdf free download
The French Revolution Class 9 Study Material pdf free downloadThe French Revolution Class 9 Study Material pdf free download
The French Revolution Class 9 Study Material pdf free download
 
Home assignment II on Spectroscopy 2024 Answers.pdf
Home assignment II on Spectroscopy 2024 Answers.pdfHome assignment II on Spectroscopy 2024 Answers.pdf
Home assignment II on Spectroscopy 2024 Answers.pdf
 
2024.06.01 Introducing a competency framework for languag learning materials ...
2024.06.01 Introducing a competency framework for languag learning materials ...2024.06.01 Introducing a competency framework for languag learning materials ...
2024.06.01 Introducing a competency framework for languag learning materials ...
 
Chapter 3 - Islamic Banking Products and Services.pptx
Chapter 3 - Islamic Banking Products and Services.pptxChapter 3 - Islamic Banking Products and Services.pptx
Chapter 3 - Islamic Banking Products and Services.pptx
 
ESC Beyond Borders _From EU to You_ InfoPack general.pdf
ESC Beyond Borders _From EU to You_ InfoPack general.pdfESC Beyond Borders _From EU to You_ InfoPack general.pdf
ESC Beyond Borders _From EU to You_ InfoPack general.pdf
 
How to Split Bills in the Odoo 17 POS Module
How to Split Bills in the Odoo 17 POS ModuleHow to Split Bills in the Odoo 17 POS Module
How to Split Bills in the Odoo 17 POS Module
 
The approach at University of Liverpool.pptx
The approach at University of Liverpool.pptxThe approach at University of Liverpool.pptx
The approach at University of Liverpool.pptx
 
Instructions for Submissions thorugh G- Classroom.pptx
Instructions for Submissions thorugh G- Classroom.pptxInstructions for Submissions thorugh G- Classroom.pptx
Instructions for Submissions thorugh G- Classroom.pptx
 
Digital Tools and AI for Teaching Learning and Research
Digital Tools and AI for Teaching Learning and ResearchDigital Tools and AI for Teaching Learning and Research
Digital Tools and AI for Teaching Learning and Research
 
GIÁO ÁN DẠY THÊM (KẾ HOẠCH BÀI BUỔI 2) - TIẾNG ANH 8 GLOBAL SUCCESS (2 CỘT) N...
GIÁO ÁN DẠY THÊM (KẾ HOẠCH BÀI BUỔI 2) - TIẾNG ANH 8 GLOBAL SUCCESS (2 CỘT) N...GIÁO ÁN DẠY THÊM (KẾ HOẠCH BÀI BUỔI 2) - TIẾNG ANH 8 GLOBAL SUCCESS (2 CỘT) N...
GIÁO ÁN DẠY THÊM (KẾ HOẠCH BÀI BUỔI 2) - TIẾNG ANH 8 GLOBAL SUCCESS (2 CỘT) N...
 
Fish and Chips - have they had their chips
Fish and Chips - have they had their chipsFish and Chips - have they had their chips
Fish and Chips - have they had their chips
 
How to Create Map Views in the Odoo 17 ERP
How to Create Map Views in the Odoo 17 ERPHow to Create Map Views in the Odoo 17 ERP
How to Create Map Views in the Odoo 17 ERP
 
PART A. Introduction to Costumer Service
PART A. Introduction to Costumer ServicePART A. Introduction to Costumer Service
PART A. Introduction to Costumer Service
 
special B.ed 2nd year old paper_20240531.pdf
special B.ed 2nd year old paper_20240531.pdfspecial B.ed 2nd year old paper_20240531.pdf
special B.ed 2nd year old paper_20240531.pdf
 
MARUTI SUZUKI- A Successful Joint Venture in India.pptx
MARUTI SUZUKI- A Successful Joint Venture in India.pptxMARUTI SUZUKI- A Successful Joint Venture in India.pptx
MARUTI SUZUKI- A Successful Joint Venture in India.pptx
 
Language Across the Curriculm LAC B.Ed.
Language Across the  Curriculm LAC B.Ed.Language Across the  Curriculm LAC B.Ed.
Language Across the Curriculm LAC B.Ed.
 
Basic phrases for greeting and assisting costumers
Basic phrases for greeting and assisting costumersBasic phrases for greeting and assisting costumers
Basic phrases for greeting and assisting costumers
 
aaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaa
aaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaa
aaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaa
 
How to Break the cycle of negative Thoughts
How to Break the cycle of negative ThoughtsHow to Break the cycle of negative Thoughts
How to Break the cycle of negative Thoughts
 

10 05-18 web 2.0 weekly

  • 1. Web 2.0 Weekly “What Recession? Online Luxury Heats Up” May 18, 2010 David Shore, CFA, MBA 416.860.6784 dshore@mackieresearch.com Damian Wojcichowsky, CFA 416.860.7652 This report has been created by Analysts that are employed by Mackie Research Capital Corporation, a Canadian Investment Dealer. For further disclosures, please see last page of this report. www.mackieresearch.com Copyright © 2000-2010, Mackie Research Capital Corporation, All rights reserved www.mackieresearch.com
  • 2. Key Developments (past week) Deals (M&A, Finance) – Online Luxury – Hot Sector in a Poorer World  Booyah (virtual world operator) raised $20 mm in Series C financing.  Social media brand and charity promoter, SocialVibe, raised an $11.7 mm financing round.  Activity in the online luxury retail space headed up this week with Brandsclub (Brazilian luxury flash retailer) in a $17 mm funding and Gilt Groupe raising $35 mm. Financial Results/Guidance  Fluid Music (TSX:FMN, digital music distributor) reported Q1/F10 revenue of $15.9 mm (vs. $1.3 mm in the same period last year) and EPS of ($0.06) vs. ($0.03) in Q1/F09.  Points International (TSX:PTS, rewards program manager) reported strong revenue growth – up 11% Y/Y to $23.5 mm, and break-even EPS. Excluding contribution last year from a discontinued relationship with a major customer (Delta Airlines), revenue growth was 205% Y/Y. 2 www.mackieresearch.com
  • 3. Public Company Data 3 www.mackieresearch.com
  • 4. Aggregate Public Data Web 2.0 Public Companies Total Median Max Min # Companies 100 - - - Market Cap (US$ mm) 82,162.9 67.9 36,142.4 1.2 Revenue (US$ mm) 23,048.3 59.8 3,057.7 0.0 1 Year revenue growth 5.3% 857.0% -91.4% EBITDA as % of revenue - 13.4% 67.7% -75.0% Net cash (US$ mm) 9,044.1 2.1 1,827.7 -670.8 TEV/Revenue - 1.9x 41.8x 0.1x TEV/EBITDA - 8.4x 36.6x 0.8x P/E - 16.0x 83.4x 0.0x Relative to 52 week high -37.8% 0.0% -97.6% Source: CapitalIQ 4 www.mackieresearch.com
  • 5. 5 0 5 10 15 20 25 30 Gaming 27 Social Networking 17 Media 10 7 Diversified 6 Marketing 5 Mobile Source: CapitalIQ 3 Infrastructure 3 SMS/Voice 3 Enterprise 3 Advertising 2 Internet Retail 2 Virtual World By Sector 2 Dating 2 Music 1 Vertical Communities 1 Collaboration 1 Podcasting 1 Learning 1 Video 1 Search 1 Payment Financial Services 1 Public Company Distribution 0 5 10 15 20 25 30 35 40 45 United States Canada China South Korea Japan Taiwan Germany Australia United Kingdom Hong Kong Poland Russia By Country Finland Sweden Malaysia India Italy Switzerland Israel www.mackieresearch.com
  • 6. Valuation Dashboard – 1 Week Market Cap EV/Revenue Flat Flat 3% 5% Rising 29% Falling 59% Rising 36% Falling 68% EV/EBITDA P/E Flat Flat 2% Rising 0% 21% Rising 34% Falling 66% Falling 77% 6 www.mackieresearch.com
  • 7. 7 Source: CapitalIQ Multiple (x) 0.0x 0.5x 1.0x 1.5x 2.0x 2.5x 3.0x 3.5x 4.0x 4.5x 5.0x # companies 3/30/2009 4/6/2009 4/13/2009 4/20/2009 4/27/2009 5/4/2009 5/11/2009 5/18/2009 5/25/2009 6/1/2009 6/8/2009 6/15/2009 6/22/2009 6/29/2009 7/6/2009 7/13/2009 Median EV/Revenue 7/20/2009 7/27/2009 8/3/2009 8/10/2009 8/17/2009 8/24/2009 8/31/2009 9/7/2009 9/14/2009 9/21/2009 9/28/2009 Median 10/5/2009 10/12/2009 10/19/2009 10/26/2009 11/2/2009 11/9/2009 11/16/2009 11/23/2009 11/30/2009 12/7/2009 Long-term average 12/14/2009 12/21/2009 12/28/2009 1/4/2010 1/11/2010 1/18/2010 1/25/2010 2/1/2010 2/8/2010 2/15/2010 2/22/2010 down second 3/1/2010 3/8/2010 consecutive week Revenue multiples 3/15/2010 3/22/2010 3/29/2010 4/5/2010 4/12/2010 4/19/2010 4/26/2010 5/3/2010 5/10/2010 5/17/2010 373638383939393841414344444545454648494949485154545859596264646562626467687069726968677072707574757879787977788080848181 www.mackieresearch.com
  • 8. 8 Source: CapitalIQ Multiple (x ) # companies 0. 0x 5. 0x 10. 0x 15. 0x 20. 0x 25. 0x 3/30/2009 4/6/2009 4/13/2009 4/20/2009 4/27/2009 5/4/2009 5/11/2009 5/18/2009 5/25/2009 6/1/2009 6/8/2009 6/15/2009 6/22/2009 6/29/2009 Median EV/EBITDA 7/6/2009 7/13/2009 7/20/2009 7/27/2009 8/3/2009 8/10/2009 8/17/2009 8/24/2009 8/31/2009 9/7/2009 9/14/2009 9/21/2009 9/28/2009 Median 10/5/2009 10/12/2009 10/19/2009 10/26/2009 11/2/2009 11/9/2009 11/16/2009 11/23/2009 11/30/2009 12/7/2009 12/14/2009 Long-term average 12/21/2009 12/28/2009 1/4/2010 1/11/2010 1/18/2010 1/25/2010 2/1/2010 2/8/2010 2/15/2010 2/22/2010 below LT average 3/1/2010 remain depressed 3/8/2010 EV/EBITDA multiples 3/15/2010 3/22/2010 3/29/2010 4/5/2010 4/12/2010 4/19/2010 4/26/2010 5/3/2010 5/10/2010 5/17/2010 20 20 21 22 23 23 22 22 23 24 23 23 23 24 26 26 26 26 26 25 26 26 28 32 29 32 34 36 37 41 39 39 37 39 40 40 38 38 41 42 41 42 42 42 42 44 43 45 43 44 49 50 49 51 52 52 50 51 49 48 www.mackieresearch.com
  • 9. 9 Source: CapitalIQ Multiple (x ) # companies 0. 0x 5. 0x 10. 0x 15. 0x 20. 0x 25. 0x 30. 0x 3/30/2009 4/6/2009 4/13/2009 Median P/E 4/20/2009 4/27/2009 5/4/2009 5/11/2009 5/18/2009 5/25/2009 6/1/2009 6/8/2009 6/15/2009 6/22/2009 6/29/2009 7/6/2009 7/13/2009 7/20/2009 7/27/2009 8/3/2009 8/10/2009 8/17/2009 8/24/2009 8/31/2009 9/7/2009 9/14/2009 9/21/2009 9/28/2009 Median 10/5/2009 10/12/2009 10/19/2009 10/26/2009 11/2/2009 11/9/2009 11/16/2009 11/23/2009 11/30/2009 12/7/2009 12/14/2009 Long-term average 12/21/2009 12/28/2009 1/4/2010 1/11/2010 1/18/2010 1/25/2010 2/1/2010 2/8/2010 2/15/2010 2/22/2010 3/1/2010 3/8/2010 below LT average P/E multiples also 3/15/2010 3/22/2010 3/29/2010 4/5/2010 4/12/2010 4/19/2010 4/26/2010 5/3/2010 5/10/2010 5/17/2010 19 20 19 18 18 19 19 19 19 20 20 18 18 19 19 20 21 24 24 25 25 25 26 28 26 30 31 32 30 32 32 33 34 36 37 37 37 37 38 39 40 38 38 38 38 36 37 33 32 31 34 34 34 34 34 34 34 34 32 36 www.mackieresearch.com
  • 10. 10 - 5.0 10.0 15.0 20.0 25.0 # Companies 2 Infrastructure 2 Music 1 Learning 8 Social Networking 4 Mobile 1 Vertical Communities 5 Diversified 6 Marketing 3 SMS/Voice Gaming 20 1 Search 1 Podcasting EV/Revenue 1 Collaboration 9 Media 3 Advertising 2 Internet Retail 3 Enterprise 1 Video 2 Dating 1 Financial Services 0 Virtual World - 2.0 4.0 6.0 8.0 10.0 12.0 14.0 16.0 18.0 20.0 Average Valuation – by Sector # Companies 2 Enterprise 1 Mobile 5 Diversified 6 Social Networking 2 Internet Retail 1 Collaboration Gaming 13 EV/EBITDA 6 Media 3 Marketing 1 Dating 1 Advertising www.mackieresearch.com
  • 11. 11 0.0 5.0 10.0 15.0 20.0 25.0 30.0 35.0 40.0 45.0 Look S mart, Ltd. C y berplex Inc. Actoz S oft C o. , Ltd. G ameO n C o Ltd. Source: CapitalIQ J umbuck E ntertainment Limited R ealNetwork s Inc. G igaMedia Ltd. T ree. C om, Inc. O penwave S y s tems Inc. DADA S pA G lu Mobile, Inc. Northgate T echnologies Limited P oints International Ltd. Unis erve C ommunications C orp. C DC C orp. AQ Interactive, Inc. Internet G roup S A AO L, Inc. 0.2 0.20.30.30.40.40.4 0.4 0.50.60.60.6 0.70.70.70.70.80.80.8 IAC /InterActiveC orp. U nited O nline, Inc . T he New Y ork T imes C ompany C ornerWorld C orporation T heS treet.com, Inc. O AO R B C Information S y s tems HanbitS oft, Inc. NetDragon WebS oft, Inc. EV/Revenue Ranking infoG R O U P , Inc. Hutchis on T elecommunications H ong S park Network s , Inc. O riented Media G roup B erhad G amania Digital E ntertainment C o. , Ltd. S NAP Interactive, Inc. Y D O nline C orp. 0.80.8 1.0 1.0 1.0 1.2 1.2 1.3 1.3 1.4 1.4 1.4 1.4 1.5 1.5 Y nk K orea Inc. NeuLion Incorporated S hutterfly , Inc. V alueC lick , Inc. S core Media Inc. P NI Digital Media Inc. Modern T imes G roup Mtg AB 1.6 1.8 1.8 1.9 2.12.1 G ungHo O nline E ntertainment, Inc. XING AG 2.22.22.2 S ohu.com Inc. U O MO Media, Inc is eemedia Inc. Webz en Inc. O pen T ex t C orp. Wiz z ard S oftware C orporation My riad G roup AG NE O WIZ G ames C orporation V elti P lc F rogs ter Interactive P ictures AG 2.72.82.8 2.93.03.0 3.1 3.13.13.4 S K C ommunications C o. , Ltd. T aleo C orp. 3.74.4 C hangy ou. com Limited DigitalP os t Interactive, Inc. revenue multiple at 41.8x SpectrumDNA has highest Mix i, Inc. K ings oft C orporation Limited WebMediaB rands Inc H U G H E S T elematic s , Inc . 4.54.6 4.74.74.9 U nilava C orporation Acceleriz e New Media, Inc. 5.5 5.6 5.8 Lingo Media C orporation 8.0 G ree, Inc. Dena C o. Ltd. 8.9 9.2 T rans G aming, Inc. F luid Mus ic C anada, Inc. 10.4 C hines e G amer International 12.2 B ey ond C ommerce, Inc. 13.8 G eoS entric O y j MO K O . mobi Limited 15.415.5 T encent Holdings Ltd. 19.0 P aid Inc. 19.7 B right T hings plc 31.4 S pectrumDNA, Inc. 41.8 www.mackieresearch.com
  • 12. 12 0. 0 5. 0 10. 0 15. 0 20. 0 25. 0 30. 0 35. 0 40. 0 G ameO n C o L td. Ac toz S oft C o. , Ltd. 1. 3 1. 6 Source: CapitalIQ C y berplex Inc. AO L , Inc . 2.4 2. 4 United O nline, Inc. 4. 2 T he New Y ork T imes C ompany S ohu. c om Inc. Hutchis on T elec ommunications H ong K ong Holdings Ltd. DADA S pA 5. 2 5. 3 5. 4 5. 8 NetDragon WebS oft, Inc. C DC C orp. S park Network s , Inc. V alueC lick , Inc. EV/EBITDA Ranking Y D O nline C orp. infoG R O UP , Inc. C hangy ou. com L imited 6.4 6. 5 6. 6 6. 6 6. 7 6. 7 7. 0 Unis erve C ommunic ations C orp. XING AG G amania Digital E ntertainment C o. , L td. P NI Digital Media Inc. 7.4 8. 1 8. 2 8. 4 G ungHo O nline E ntertainment, Inc. 8. 8 IAC /InterAc tiveC orp. O pen T ex t C orp. 10. 1 10. 5 K ings oft C orporation L imited 11. 1 NE O WIZ G ames C orporation S c ore Media Inc. 11. 5 12.0 at 36.6x S hutterfly , Inc . HanbitS oft, Inc . G ree, Inc. 13. 2 13. 3 14. 0 Tencent leads the group Y nk K orea Inc . 14. 2 Mix i, Inc. V elti P lc Modern T imes G roup Mtg AB 15. 2 15. 2 15.4 O penwave S y s tems Inc . T heS treet. c om, Inc. 17. 0 17. 4 F rogs ter Interactive P ic tures AG 19. 5 Dena C o. L td. 20. 6 C hines e G amer International 23. 8 T aleo C orp. 27. 9 T encent H oldings L td. 36.6 www.mackieresearch.com Excluding EV/EBITDA > 100x