sample report e-com deal multiples (select transactions)
TRANSCRIPT
Reevolv Advisory Services
Private Limited
E-Commerce – Deal Multiples (Select Transactions)
any queries or detailed information contact us on +91 –
22 – 2436 3161 /+91 – 22 – 6002 2001 or
email at [email protected]
March 2014
E-Commerce – Deal Multiples (Select Transactions)
2
Table of Contents
Particulars Page Nos.
1. E-Commerce Deal Multiples Summary 3
2. Player Profiles and Deal Multiples
2.1. Book my show 10
2.2. Deals and you 14
2.3. First Cry 19
2.4. Flipkart 24
2.5. Matrimony 32
2.6. Myntra 51
2.7. Naaptol 63
2.8. Snapdeal 74
2.9. Sulekha 86
2.10. Via 93
3. Annexure 101
E-Commerce – Deal Multiples (Select Transactions)
3
1. E-Commerce Deal Multiples Summary
Sr.
No Website
Name of
Investor/s Date
Amount
Invested
(Rs. Mn)
Year
Pre-
money
(Rs. Mn)
EV
(Rs. Mn)
Revenue
(Rs. Mn)
EBITDA
(Rs. Mn)
PAT
(Rs. Mn)
EV/
Sales (x)
EV/
EBITDA
(x)
PE(x)
1 Book my
show
E-18 Limited April 3, 2007 Xxx FY 2007 xxx xxx xxx xxx xxx xxx xxx xxx
FY 2008 xxx xxx xxx xxx xxx xxx xxx xxx
Accel India September 14,
2012 xxx
FY 2012 xxx xxx xxx xxx xxx xxx xxx xxx
FY 2013 xxx xxx xxx xxx xxx xxx xxx xxx
2 Deals and
you
Oliver Jung March 14, 2011 xxx FY 2011 xxx xxx xxx xxx xxx xxx xxx xxx
Mayfield Fund October 12,
2011 xxx
FY 2011 xxx xxx xxx xxx xxx xxx xxx xxx
FY 2012 xxx xxx xxx xxx xxx xxx xxx xxx
Norwest Venture
Partners
October 12,
2011 xxx
FY 2011 xxx xxx xxx xxx xxx xxx xxx xxx
FY 2012 xxx xxx xxx xxx xxx xxx xxx xxx
Nokia Growth
Partners
October 12,
2011 xxx
FY 2011 xxx xxx xxx xxx xxx xxx xxx xxx
FY 2012 xxx xxx xxx xxx xxx xxx xxx xxx
Intel Capital October 12,
2011 xxx
FY 2011 xxx xxx xxx xxx xxx xxx xxx xxx
FY 2012 xxx xxx xxx xxx xxx xxx xxx xxx
3 First Cry
SAIF Partners
May 5, 2011 xxx FY 2011 xxx xxx xxx xxx xxx xxx xxx xxx
FY 2012 xxx xxx xxx xxx xxx xxx xxx xxx
February 2,
2012 xxx
FY 2011 xxx xxx xxx xxx xxx xxx xxx xxx
FY 2012 xxx xxx xxx xxx xxx xxx xxx xxx
IDG Ventures February 2,
2012 xxx
FY 2011 xxx xxx xxx xxx xxx xxx xxx xxx
FY 2012 xxx xxx xxx xxx xxx xxx xxx xxx
February 8,
2104
Amount invested by investors are SAIF Partners – Rs. xxx Mn, IDG Ventures – Rs. xxx Mn,
Vertex Ventures – Rs. xxx MN
E-Commerce – Deal Multiples (Select Transactions)
4
Sr.
No Website
Name of
Investor/s Date
Amount
Invested
(Rs. Mn)
Year
Pre-
money
(Rs. Mn)
EV
(Rs. Mn)
Revenue
(Rs. Mn)
EBITDA
(Rs. Mn)
PAT
(Rs. Mn)
EV/ Sales
(x)
EV/
EBITDA
(x)
PE(x)
4 Flipkart
Accel Partners
October 20,
2009 xxx
FY 2009 xxx xxx xxx xxx xxx xxx xxx xxx
FY 2010 xxx xxx xxx xxx xxx xxx xxx xxx
November 12,
2009 xxx
FY 2009 xxx xxx xxx xxx xxx xxx xxx xxx
FY 2010 xxx xxx xxx xxx xxx xxx xxx xxx
December 10,
2009 xxx
FY 2009 xxx xxx xxx xxx xxx xxx xxx xxx
FY 2010 xxx xxx xxx xxx xxx xxx xxx xxx
Tiger Global
December 10,
2009 xxx
FY 2009 xxx xxx xxx xxx xxx xxx xxx xxx
FY 2010 xxx xxx xxx xxx xxx xxx xxx xxx
March 9, 2011 xxx FY 2010 xxx xxx xxx xxx xxx xxx xxx xxx
FY 2011 xxx xxx xxx xxx xxx xxx xxx xxx
As per media reports Naspers, Dragoneer, Morgan Stanley, Sofina, Vulcan Capital, Iconiq Capital have invested in the holding company – Flipkart Private Limited,
Singapore of Flipkart India Private Limited
Details of Flipkart Private Limited, Singapore have not been covered in this report
5 Matrimony
Yahoo!
July 28,2006 xxx FY2006 xxx xxx xxx xxx xxx xxx xxx xxx
FY2007 xxx xxx xxx xxx xxx xxx xxx xxx
January 25,2008 xxx FY2007 xxx xxx xxx xxx xxx xxx xxx xxx
FY2008 xxx xxx xxx xxx xxx xxx xxx xxx
Canaan
Partners
July 28,2006 xxx FY2006 xxx xxx xxx xxx xxx xxx xxx xxx
FY2007 xxx xxx xxx xxx xxx xxx xxx xxx
January 25,2008 xxx FY2007 xxx xxx xxx xxx xxx xxx xxx xxx
FY2008 xxx xxx xxx xxx xxx xxx xxx xxx
March 29,2011 xxx FY2010 xxx xxx xxx xxx xxx xxx xxx xxx
FY2011 xxx xxx xxx xxx xxx xxx xxx xxx
E-Commerce – Deal Multiples (Select Transactions)
5
Sr.
No Website
Name of
Investor/s Date
Amount
Invested
(Rs. Mn)
Year
Pre-
money
(Rs. Mn)
EV
(Rs. Mn)
Revenue
(Rs. Mn)
EBITDA
(Rs. Mn)
PAT
(Rs. Mn)
EV/
Sales (x)
EV/
EBITDA
(x)
PE(x)
5 Matrimony
Mayfield Funds
January 25,
2008
xxx FY2007
xxx xxx xxx xxx xxx xxx xxx xxx
FY2008 xxx xxx xxx xxx xxx xxx xxx xxx
March29, 2011 xxx
FY2010 xxx xxx xxx xxx xxx xxx xxx xxx
FY2011 xxx xxx xxx xxx xxx xxx xxx xxx
Draper
Investment
Company
July 28, 2006 xxx
FY2006 xxx xxx xxx xxx xxx xxx xxx xxx
FY2007 xxx xxx xxx xxx xxx xxx xxx xxx
January 25,
2008
xxx FY2007
xxx xxx xxx xxx xxx xxx xxx xxx
FY2008 xxx xxx xxx xxx xxx xxx xxx xxx
The
Hartenbaum
Revocable Trust
July 28, 2006 xxx
FY2006 xxx xxx xxx xxx xxx xxx xxx xxx
FY2007 xxx xxx xxx xxx xxx xxx xxx xxx
January 25,
2008
xxx FY2007
xxx xxx xxx xxx xxx xxx xxx xxx
FY2008 xxx xxx xxx xxx xxx xxx xxx xxx
India
Property
Online
(demerged
with
Matrimony
in FY
2013)
Canaan
Partners
April 17, 2013 xxx
FY 2013 xxx xxx xxx xxx xxx xxx xxx xxx
January 3, 2014 xxx
FY 2013 xxx xxx xxx xxx xxx xxx xxx xxx
Mayfield Funds April 17, 2013
xxx FY 2013
xxx xxx xxx xxx xxx xxx xxx xxx
January 3, 2014 xxx
FY 2013 xxx xxx xxx xxx xxx xxx xxx xxx
Bertelsmann SE
& Co.KGaA January 3, 2014
xxx FY 2013
xxx xxx xxx xxx xxx xxx xxx xxx
E-Commerce – Deal Multiples (Select Transactions)
6
Sr.
No Website
Name of
Investor/s Date
Amount
Invested
(Rs. Mn)
Year
Pre-
money
(Rs. Mn)
EV
(Rs. Mn)
Revenue
(Rs. Mn)
EBITDA
(Rs. Mn)
PAT
(Rs. Mn)
EV/
Sales (x)
EV/
EBITDA
(x)
PE(x)
6 Myntra ###
Accel India
August 14, 2011 ** xxx FY 2011 xxx xxx xxx xxx xxx xxx xxx xxx
FY 2012 xxx xxx xxx xxx xxx xxx xxx xxx
May 17, 2012 xxx FY 2012 xxx xxx xxx xxx xxx xxx xxx xxx
FY 2013 xxx xxx xxx xxx xxx xxx xxx xxx
February 26, 2013 xxx FY 2012 xxx xxx xxx xxx xxx xxx xxx xxx
FY 2013 xxx xxx xxx xxx xxx xxx xxx xxx
February 17, 2014 xxx FY 2012 xxx xxx xxx xxx xxx xxx xxx xxx
FY 2013 xxx xxx xxx xxx xxx xxx xxx xxx
Tiger Global
August 14, 2011 xxx FY 2011 xxx xxx xxx xxx xxx xxx xxx xxx
FY 2012 xxx xxx xxx xxx xxx xxx xxx xxx
May 17, 2012 xxx FY 2012 xxx xxx xxx xxx xxx xxx xxx xxx
FY 2013 xxx xxx xxx xxx xxx xxx xxx xxx
February 26, 2013 xxx FY 2012 xxx xxx xxx xxx xxx xxx xxx xxx
FY 2013 xxx xxx xxx xxx xxx xxx xxx xxx
February 17, 2014 xxx FY 2012 xxx xxx xxx xxx xxx xxx xxx xxx
FY 2013 xxx xxx xxx xxx xxx xxx xxx xxx
IDG Ventures
August 14, 2011 xxx FY 2011 xxx xxx xxx xxx xxx xxx xxx xxx
FY 2012 xxx xxx xxx xxx xxx xxx xxx xxx
May 17, 2012 xxx FY 2012 xxx xxx xxx xxx xxx xxx xxx xxx
FY 2013 xxx xxx xxx xxx xxx xxx xxx xxx
February 26, 2013 xxx FY 2012 xxx xxx xxx xxx xxx xxx xxx xxx
FY 2013 xxx xxx xxx xxx xxx xxx xxx xxx
February 17, 2014 xxx FY 2012 xxx xxx xxx xxx xxx xxx xxx xxx
FY 2013 xxx xxx xxx xxx xxx xxx xxx xxx
** - Excluding amount invested in secondary stake buyout
### - The cumulative stake refers to the total stake held by the shareholder considering all the earlier investments (2008 onwards)
E-Commerce – Deal Multiples (Select Transactions)
7
Sr.
No Website
Name of
Investor/s Date
Amount
Invested
(Rs. Mn)
Year
Pre-
money
(Rs. Mn)
EV
(Rs. Mn)
Revenue
(Rs. Mn)
EBITDA
(Rs. Mn)
PAT
(Rs. Mn)
EV/
Sales (x)
EV/
EBITDA
(x)
PE(x)
Myntra ###
IndoUS Venture
Partners / Kaalari
Capital
August 14, 2011 xxx FY 2011 xxx xxx xxx xxx xxx xxx xxx xxx
FY 2012 xxx xxx xxx xxx xxx xxx xxx xxx
February 26,
2013 xxx
FY 2012 xxx xxx xxx xxx xxx xxx xxx xxx
FY 2013 xxx xxx xxx xxx xxx xxx xxx xxx
Premji Investment February 17,
2014 xxx
FY 2012 xxx xxx xxx xxx xxx xxx xxx xxx
FY 2013 xxx xxx xxx xxx xxx xxx xxx xxx
Sofina February 17,
2014 xxx
FY 2012 xxx xxx xxx xxx xxx xxx xxx xxx
FY 2013 xxx xxx xxx xxx xxx xxx xxx xxx
7 Naaptol
Canaan Partners
August 5, 2010 xxx FY 2010 xxx xxx xxx xxx xxx xxx xxx xxx
FY 2011 xxx xxx xxx xxx xxx xxx xxx xxx
August 30, 2011 xxx FY 2011 xxx xxx xxx xxx xxx xxx xxx xxx
FY 2012 xxx xxx xxx xxx xxx xxx xxx xxx
December 21,
2012 xxx
FY 2012 xxx xxx xxx xxx xxx xxx xxx xxx
FY 2013 xxx xxx xxx xxx xxx xxx xxx xxx
Saama Capital
(SVB India)
December 28,
2010 xxx
FY 2010 xxx xxx xxx xxx xxx xxx xxx xxx
FY 2011 xxx xxx xxx xxx xxx xxx xxx xxx
September 2,
2011 xxx
FY 2010 xxx xxx xxx xxx xxx xxx xxx xxx
FY 2011 xxx xxx xxx xxx xxx xxx xxx xxx
December 21,
2012 xxx
FY 2012 xxx xxx xxx xxx xxx xxx xxx xxx
FY 2013 xxx xxx xxx xxx xxx xxx xxx xxx
New Enterprise
Associates
August 30, 2011 xxx FY 2011 xxx xxx xxx xxx xxx xxx xxx xxx
FY 2012 xxx xxx xxx xxx xxx xxx xxx xxx
December 21,
2012 xxx
FY 2012 xxx xxx xxx xxx xxx xxx xxx xxx
FY 2013 xxx xxx xxx xxx xxx xxx xxx xxx
### - The cumulative stake refers to the total stake held by the shareholder considering all the earlier investments (2008 onwards)
E-Commerce – Deal Multiples (Select Transactions)
8
Sr.
No Website
Name of
Investor/s Date
Amount
Invested
(Rs. Mn)
Year
Pre-
money
(Rs. Mn)
EV
(Rs. Mn)
Revenue
(Rs. Mn)
EBITDA
(Rs. Mn)
PAT
(Rs. Mn)
EV/
Sales (x)
EV/
EBITDA
(x)
PE (x)
8 Snapdeal
IndoUS Venture
Partners /
Kaalari Capital
September 16,
2009 xxx
FY 2009 xxx xxx xxx xxx xxx xxx xxx xxx
FY 2010 xxx xxx xxx xxx xxx xxx xxx xxx
May 21, 2010 xxx FY 2010 xxx xxx xxx xxx xxx xxx xxx xxx
FY 2011 xxx xxx xxx xxx xxx xxx xxx xxx
January 3, 2011 xxx FY 2010 xxx xxx xxx xxx xxx xxx xxx xxx
FY 2011 xxx xxx xxx xxx xxx xxx xxx xxx
August 18,
2011 xxx
FY 2011 xxx xxx xxx xxx xxx xxx xxx xxx
FY 2012 xxx xxx xxx xxx xxx xxx xxx xxx
April 30, 2013 xxx FY 2012 xxx xxx xxx xxx xxx xxx xxx xxx
FY 2013 xxx xxx xxx xxx xxx xxx xxx xxx
Nexus Venture
Partners
January 3, 2011 xxx FY 2010 xxx xxx xxx xxx xxx xxx xxx xxx
FY 2011 xxx xxx xxx xxx xxx xxx xxx xxx
August 18, 2011 xxx FY 2011 xxx xxx xxx xxx xxx xxx xxx xxx
FY 2012 xxx xxx xxx xxx xxx xxx xxx xxx
April 30, 2013 xxx FY 2012 xxx xxx xxx xxx xxx xxx xxx xxx
FY 2013 xxx xxx xxx xxx xxx xxx xxx xxx
May 31, 2013 xxx FY 2012 xxx xxx xxx xxx xxx xxx xxx xxx
FY 2013 xxx xxx xxx xxx xxx xxx xxx xxx
Bessemer
Venture
Partners
August 18, 2011 xxx FY 2011 xxx xxx xxx xxx xxx xxx xxx xxx
FY 2012 xxx xxx xxx xxx xxx xxx xxx xxx
May 31, 2013 xxx FY 2012 xxx xxx xxx xxx xxx xxx xxx xxx
FY 2013 xxx xxx xxx xxx xxx xxx xxx xxx
Ebay
April 30, 2013 xxx FY 2012 xxx xxx xxx xxx xxx xxx xxx xxx
FY 2013 xxx xxx xxx xxx xxx xxx xxx xxx
May 31, 2013 xxx FY 2012 xxx xxx xxx xxx xxx xxx xxx xxx
xxx FY 2013 xxx xxx xxx xxx xxx xxx xxx xxx
** - Excluding amount invested in secondary stake buyout
E-Commerce – Deal Multiples (Select Transactions)
9
Sr.
No Website
Name of
Investor/s Date
Amount
Invested
(Rs. Mn)
year
Pre-
money
(Rs. Mn)
EV
(Rs. Mn)
Revenue
(Rs. Mn)
EBITDA
(Rs. Mn)
PAT
(Rs. Mn)
EV/ Sales
(x)
EV/
EBITDA
(x)
PE (x)
Snapdeal
Saama Capital
(SVB India)
April 30, 2013 xxx FY 2012 xxx xxx xxx xxx xxx xxx xxx xxx
FY 2013 xxx xxx xxx xxx xxx xxx xxx xxx
May 31, 2013 xxx FY 2012 xxx xxx xxx xxx xxx xxx xxx xxx
FY 2013 xxx xxx xxx xxx xxx xxx xxx xxx
Intel Capital May 31, 2013 xxx FY 2012 xxx xxx xxx xxx xxx xxx xxx xxx FY 2013 xxx xxx xxx xxx xxx xxx xxx xxx
Ru-Net South
Asia May 31, 2013 xxx
FY 2012 xxx xxx xxx xxx xxx xxx xxx xxx FY 2013 xxx xxx xxx xxx xxx xxx xxx xxx
Other investors includes Recruit Strategic Partners, Kenneth S. Glass, The Entrust Group Inc., Hans Tung, Anand & Venky LLC, Shali Mauritius Private Limited,
Bacca Snapdeal Mauritius Private Limited, Laurent Amouyal
9 Sulekha
Norwest
Venture
Partners
September 27,
2006 xxx
FY 2006 xxx xxx xxx xxx xxx xxx xxx xxx FY 2007 xxx xxx xxx xxx xxx xxx xxx xxx
June 25, 2007 xxx FY 2007 xxx xxx xxx xxx xxx xxx xxx xxx FY 2008 xxx xxx xxx xxx xxx xxx xxx xxx
January 31, 2011 xxx FY 2010 xxx xxx xxx xxx xxx xxx xxx xxx FY 2011 xxx xxx xxx xxx xxx xxx xxx xxx
Mitsui Global
Investment January 31, 2011 xxx
FY 2010 xxx xxx xxx xxx xxx xxx xxx xxx FY 2011 xxx xxx xxx xxx xxx xxx xxx xxx
10 Via
IndoUS
Venture
Partners /
Kaalari Capital
May 14, 2007 xxx FY 2008 xxx xxx xxx xxx xxx xxx xxx xxx
October 27, 2009 xxx FY 2009 xxx xxx xxx xxx xxx xxx xxx xxx FY 2010 xxx xxx xxx xxx xxx xxx xxx xxx
August 17, 2010 xxx FY 2010 xxx xxx xxx xxx xxx xxx xxx xxx FY 2011 xxx xxx xxx xxx xxx xxx xxx xxx
Sequoia
Capital
October 27, 2009 xxx FY 2009 xxx xxx xxx xxx xxx xxx xxx xxx FY 2010 xxx xxx xxx xxx xxx xxx xxx xxx
August 17, 2010 xxx FY 2010 xxx xxx xxx xxx xxx xxx xxx xxx FY 2011 xxx xxx xxx xxx xxx xxx xxx xxx
** - Excluding amount invested in secondary stake buyout
E-Commerce – Deal Multiples (Select Transactions)
10
2. Player Profiles and Deal Multiples
2.1 xxxx
2.1.1 Overview
Description
Company Name
Founder
Year of Inception/
Incorporation
Inception –
Incorporation –
Product / Services
Name of the
Investor/s
Business Format
Distribution
Affiliates/Partner
Sites
Future Plans
Source: Company Website and Reevolv Research
2.1.2 Shareholding pattern as on AGM
Equity Shares Preference Shares
Number of
Shares Paid up Percentage
Number of
Shares Paid up Percentage
Director/ Relatives of
Director
Foreign Holding
(FIIs/FCs/NRI/OCBs)
Bodies Corporate
Total
Source : Company Filings
E-Commerce – Deal Multiples (Select Transactions)
11
2.1.3 Financials
Profit & Loss Account for the year ended 31st March (Rs. Mn)
FY2009 FY2010 FY2011 FY2012 FY2013
Revenue from Operation
Other Income
Total Revenues
Cost of Materials Consumed
Rent, Rates and Taxes
Administrative and General Expenses
Employee Expenses
Selling and Distribution Expenses
Total Expenditure
EBITDA
Depreciation
EBIT
Interest
PBT
PAT
Balance Sheet as at 31st March (Rs. Mn)
FY2009 FY2010 FY2011 FY2012 FY2013
Share Capital
Reserves & Surplus
Shareholders’ Funds
Secured Loan
Unsecured Loan
Loan Funds
Deferred Tax Liability
Total Liabilities
Gross Block
Net Block
Capital work in progress
Investments
Inventories
Sundry Debtors
Other Current Assets
Total Current Assets & Advances
Current Liabilities
Provisions
Total Current Liabilities & Provisions
Net Working Capital excl. Cash & Bank
Cash & Bank
Net Working Capital incl. Cash & Bank
Total Assets
Source: Company Filings, Totals may not tally due to rounding off errors
E-Commerce – Deal Multiples (Select Transactions)
12
Key Ratios FY2009 FY2010 FY2011 FY2012 FY2013
Expenditure Ratios
Cost of material Consumed as a % of Total Revenues
Rent, Rates and Taxes as a % of Total Revenues
Administrative & Other Expenses as a % of Total Revenues
Employee Expenses as a % of Total Revenues
Selling and Distribution Expenses as a % of Total Revenues
Profitability Ratios
EBITDA %
EBIT%
PBT %
PAT %
Return Ratios
ROCE %
ROE %
Financial Ratios
Total Debt / Net Worth
Secured Debt / Net Worth
Total Debt / EBITDA
Turnover Ratios
Working Capital Turnover Ratio
Net Fixed Assets Turnover Ratio
Inventory Days
Debtors Days
DuPont Analysis
EBIT / Total Income
PAT / EBIT
PAT / Total Income
Total Assets / Net Worth
Total Income / Total Assets
Source: Company Filings and Reevolv Research
E-Commerce – Deal Multiples (Select Transactions)
13
2.1.4 Valuation
Month & Year
Investor
Investor Company Name
Instrument 1
Instrument 2
Amount invested – Instrument 1 (Rs. Mn)
Amount invested – Instrument 2 (Rs. Mn)
Total Amount invested (Rs. Mn)
Instrument 1 – Equivalent stake (%)
Instrument 2 – Equivalent stake (%)
Total equivalent stake (%)
Primary stake %
Secondary stake %
Cumulative stake %
Source : Company Filings and Reevolv Research
Month & Year
(Rs. Mn)
Pre-money
Debt
Cash and cash equivalents
Net Debt
EV
Post-money
Revenues
EBITDA
PAT
ROCE %
ROE %
EV/ Sales (x)
EV/EBITDA (x)
PE (x)
Source : Company Filings and Reevolv Research
Note :
E-Commerce – Deal Multiples (Select Transactions)
14
2.2 Flipkart.com
2.2.1 Overview
Description
Company Name Flipkart Online Services Private Limited, Flipkart India Private Limited
Founder
Year of Inception/
Incorporation
Inception –
Incorporation –
Product / Services
Name of the
Investor/s
Business Format
Distribution
Affiliates/Partner
Sites
Future Plans
Source: Company Website and Reevolv Research
2.2.2 Shareholding pattern as on AGM
Equity Shares Preference Shares *
Number of
Shares Paid up Percentage
Number of
Shares Paid up Percentage
Director/
Relatives of Director
Bodies Corporate
Other Shareholders
Total
Source : Company Filings
E-Commerce – Deal Multiples (Select Transactions)
15
2.2.3 Financials
Profit & Loss Account for the year ended 31st March (Rs. Mn)
FY2009 FY2010 FY2011 FY2012 FY2013
Total Revenues
Total Expenditure
PBT
PAT
Balance Sheet as at 31st March (Rs. Mn)
FY2009 FY2010 FY2011 FY2012 FY2013
Share Capital
Reserves & Surplus
Shareholders’ Funds
Secured Loan
Unsecured Loan
Loan Funds
Deferred Tax Liability
Total Liabilities
Gross Block
Net Block
Capital work in progress
Investments
Inventories
Sundry Debtors
Other Current Assets
Total Current Assets & Advances
Current Liabilities
Provisions
Total Current Liabilities & Provisions
Net Working Capital excl. Cash & Bank
Cash & Bank
Net Working Capital incl. Cash & Bank
Total Assets
Source: Company Filings, Totals may not tally due to rounding off errors
Note:
E-Commerce – Deal Multiples (Select Transactions)
16
Key Ratios FY2009 FY2010 FY2011 FY2012 FY2013
Profitability Ratios
PBT %
PAT %
Return Ratios
ROCE %
ROE %
Financial Ratios
Total Debt / Net Worth
Secured Debt / Net Worth
Total Debt / EBITDA
Turnover Ratios
Working Capital Turnover Ratio
Net Fixed Assets Turnover Ratio
Inventory Days
Debtors Days
DuPont Analysis
EBIT / Total Income
PAT / EBIT
PAT / Total Income
Total Assets / Net Worth
Total Income / Total Assets
Source: Company Filings and Reevolv Research
E-Commerce – Deal Multiples (Select Transactions)
17
Flipkart India Private Limited
Profit & Loss Account for the year ended 31st March (Rs. Mn)
FY2012 FY2013
Total Revenues
Total Expenditure
EBITDA
Depreciation
EBIT
Interest
PBT
PAT
Balance Sheet as at 31st March (Rs. Mn)
FY2012 FY2013
Share Capital
Share Application Money
Reserves & Surplus
Shareholders’ Funds
Secured Loan
Unsecured Loan
Loan Funds
Deferred Tax Liability
Total Liabilities
Gross Block
Net Block
Capital work in progress
Investments
Inventories
Sundry Debtors
Other Current Assets
Total Current Assets & Advances
Current Liabilities
Provisions
Total Current Liabilities & Provisions
Net Working Capital excl. Cash & Bank
Cash & Bank
Net Working Capital incl. Cash & Bank
Total Assets
Source: Company Filings, Totals may not tally due to rounding off errors
E-Commerce – Deal Multiples (Select Transactions)
18
Key Ratios FY2012 FY2013
Profitability Ratios
EBITDA %
EBIT%
PBT %
PAT %
Return Ratios
ROCE %
ROE %
Financial Ratios
Total Debt / Net Worth
Secured Debt / Net Worth
Total Debt / EBITDA
Turnover Ratios
Working Capital Turnover Ratio
Net Fixed Assets Turnover Ratio
Inventory Days
Debtors Days
DuPont Analysis
EBIT / Total Income
PAT / EBIT
PAT / Total Income
Total Assets / Net Worth
Total Income / Total Assets
Source: Company Filings and Reevolv Research
E-Commerce – Deal Multiples (Select Transactions)
19
2.2.4 Valuation
Month & Year
Investor
Investor Company Name
Instrument 1
Instrument 2
Amount invested – Instrument 1 (Rs. Mn)
Amount invested – Instrument 2 (Rs. Mn)
Total Amount invested (Rs. Mn)
Instrument 1 – Equivalent stake (%)
Instrument 2 – Equivalent stake (%)
Total equivalent stake (%)
Primary stake %
Secondary stake %
Cumulative stake %
Source : Company Filings and Reevolv Research
E-Commerce – Deal Multiples (Select Transactions)
20
Month & Year
(Rs. Mn)
Pre-money
Debt
Cash and cash equivalents
Net Debt
EV
Post-money
Revenues
EBITDA
PAT
ROCE %
ROE %
EV/ Sales (x)
EV/EBITDA (x)
PE (x)
Source : Company Filings and Reevolv Research
Note :
Conversion Ratio
Issued on
Note:
As per media reports Naspers, Dragoneer, Morgan Stanley, Sofina, Vulcan Capital, Iconiq Capital
have invested in the holding company – Flipkart Private Limited, Singapore of Flipkart India Private
Limited
Details of Flipkart Private Limited, Singapore have not been covered in this report
E-Commerce – Deal Multiples (Select Transactions)
21
3. Annexure
3.1 Ratios
Key Ratios
Cost of Material Consumed % Cost of Material Consumed
Total Revenues X 100
Employee Expenses % Employee Expenses
Total Revenues X 100
Selling & Distribution Expenses % Selling & Distribution Expenses
Total Revenues X 100
Administrative Expenses % Administrative Expenses
Total Revenues X 100
EBITDA % EBITDA
Total Revenues X 100
EBIT % EBIT
Total Revenues X 100
PBT % PBT
Total Revenues X 100
PAT % PAT
Total Revenues X 100
ROCE % EBIT
Capital Employed X 100
ROE % PAT
Net Worth X 100
Capital Employed Total of Asset / Liabilities
(Liabilities = Shareholders funds + Loan Funds + Deferred Tax + Minority Interest)
Working Capital Turnover Ratio Total Revenues
Net Current Assets excl Cash Bank
Net Fixed Assets Turnover Ratio
Total Revenues
(Net Fixed Assets excl Capital Work in Progress)
Inventory Days Inventory
(Cost of Material Consumed) X 365
Debtors Days Debtors
Total Revenues X 365
E-Commerce – Deal Multiples (Select Transactions)
22
3.2 Abbreviations
Description
CCD Compulsory Convertible Debentures
CCPS Compulsory Convertible Preference Shares
CY Calendar Year
EBIT Earnings before interest and tax
EBITDA Earnings before interest, tax, depreciation and amortisation
EV Enterprise Value
FY Financial Year
NA Not Available
NM Not Meaningful
NR Not Relevant
P/E Price to earnings
PAT Profit after tax
PBT Profit before tax
ROCE Return on capital employed
ROE Return on equity
E-Commerce – Deal Multiples (Select Transactions)
23
About Reevolv
Reevolv is a boutique consulting and investment banking company offering a "One Stop Shop" in the
areas of business strategy, financial advisory and operations consulting to corporates and private equity
funds.
We service our clients in their constant re-evolution process through our in-depth industry research,
domain understanding, our timely and superior execution capabilities and strong network to provide
customized solutions to our clients.
With a host of implementation focused services spanning across functions, we ensure that our clients
reach the desired goals and objectives in most efficient manner. We achieve sustainability of our
initiatives by an all round involvement of the client resources. This approach of an integrated
improvement helps build a strong foundation for the forward leap of our clients. Reevolv understands and
acts upon the Strategic, Financial and Operational needs of the clients on a regular basis to ensure
adaptability and flexibility to suit the market and industry dynamics.
Founded in 2008, Reevolv is a team of CAs, MBAs and Engineers with functional and industry expertise
and diverse background of investment banking and management consulting.
Disclaimer
This report is published for information only. Reevolv Advisory Services Private Limited or any of its
affiliates, group companies, directors, employees, agents or representatives shall not be liable for any
loss or damages whether direct or indirectthat may arise from or in connection with the use of the
information in this document. This document is the sole property of Reevolv Advisory Services Private
Limitedand prior permission is required for full or part reproduction.This information is strictly confidential
and is being furnished to you solely for your information. This information should not be reproduced or
redistributed or passed on directly or indirectly in any form to any other person or published, copied, in
whole or in part, for any purpose.
Contact Details
For any queries or detailed information
contact us on +91 – 22 – 2436 3161 /+91 – 22 – 6002 2001 or email at [email protected]
Address: No. B/002,Vision Court Staney Fernandes Wadi CHS Ltd., Plot no. 746, MTNL Exchange Lane, Dadar (West), Mumbai 400 028
You can also email the research analyst at
Shilpa Bhattar
Kaustubh Kulkarni