Facilities ServicesIndex Stock Index Facilities Services | Stock Q1 2015 LI Facilities Services (“FS”) Index begins 2015 strong with a 3.9% increase in Q1 Qtr over Qtr Performance Outperformers* Quarter over Quarter Stock Index Change Change FirstService Corporation 38.3% Securitas AB 31.0% ServiceMaster Global Holdings 26.1% Underperformers* Change 30% 3.9% 0% -3.1% Team, Inc. -3.7% -10% -21.3% -20% * Based on quarter over quarter share price performance -30% LI Facilities Services Index S&P 1500 Environmental and Facilities Services Index S&P 500 Index Q2-2013 FS Stock Highlights From last quarter: LI Facilities Services Index increased 3.9% S&P 1500 Environmental and Facilities Services Index increased 6.2% S&P 500 Index increased 0.4% Facilities Services Enterprise Value / LTM environmental and energy services company, announced that it will carve out its oil and gas field services segment into a standalone entity 3/2/2015: Rentokil Initial, the UK-based support services company, intends to use its high cash flow to accelerate acquisitions across all of the company’s regions 3/31/2015: Compass Group, the UKbased provider of food and support services, is looking for small- to mediumsize acquisitions 4/1/2015: AlliedBarton, the security services company, has been meeting with potential investors to gauge potential acquisition interest 1 Q2-2014 Q3-2014 Q4-2014 Q1-2015 35.5% 28.0% 100% 25.0% LI Facilities Services Index S&P 1500 Environmental and Facilities Services Index S&P 500 Index 0% Q2-2013 1/12/2015: ABM, the leading provider of 1/20/2015: Clean Harbors, the Q1-2014 150% Heard on the Street New York-based uniform laundry and rental company, is seeking to recapitalize Q4-2013 200% 50% 1/20/2015: Coyne Textile Services, the Q3-2013 Two Year Relative Stock Index Performance EBITDA multiples decreased 2.8% to 11.2x facility solutions, announced that EVP Scott Salmirs will succeed Henrik Slipsager as President and CEO effective March 31, 2015 0.4% 10% UniFirst Corp Matrix Service Company 6.2% 20% Q3-2013 Q4-2013 Q1-2014 Q2-2014 Q3-2014 Q4-2014 Q1-2015 Enterprise Value(1) / LTM EBITDA Multiples 14.0x 12.0x 10.0x 10.9x 11.2x 10.9x 11.1x 10.7x Q3-2013 Q4-2013 Q1-2014 Q2-2014 Q3-2014 11.5x 11.2x Q4-2014 Q1-2015 9.5x 8.0x 6.0x 4.0x 2.0x 0.0x Q2-2013 Source: Capital IQ as of 3/31/2015 (1) Enterprise Value is calculated as market capitalization plus total net debt, preferred equity and minority interest About the LI Facilities Services Index The LI Facilities Services Index is a market cap weighted composite stock index similar to the S&P 500 Index. The index is prepared by first selecting a base period, in this case, Q2 2013, and totaling the market caps of the companies in this period. This period and the total market cap is set to a base index at 100%. Next, the current period’s total market cap is calculated, divided by the base period’s total market cap and then multiplied by the base index (100%). The result is the index value used for plotting the Relative Stock Index Performance graph above. A full list of the companies included in the LI Facilities Services Index can be found on the back page. Figures shown above are historically updated to reflect the updated LI Facilities Services Index. Lincoln International S t o c k I n d e x Facilities Services © 2015 Lincoln International LLC Q1 2015 LI Facilities Services Index Stock Data ($ in millions except per share data) Current 52-Wk Price $ 31.86 31.63 81.63 21.04 17.41 46.47 64.74 72.53 4.39 8.62 50.44 17.56 4.10 5.69 2.03 24.73 14.34 33.75 97.53 38.98 117.69 High $32.52 32.70 88.23 21.44 18.02 48.00 65.33 74.11 4.48 11.16 52.00 38.71 5.02 6.05 2.12 25.00 14.44 36.95 100.90 45.05 124.61 ABM Industries Incorporated Aramark Cintas Corporation Comfort Sy stems USA Inc. Compass Group plc EMCOR Group Inc. FirstServ ice Corporation G&K Serv ices Inc. G4S plc Interserv e plc Johnson Controls Inc. Matrix Serv ice Company MITIE Group plc Prosegur Compañía de Seguridad, S.A. Rentokil Initial plc Rollins Inc. Securitas AB Serv iceMaster Global Holdings, Inc. Sodex o S.A. Team, Inc. UniFirst Corp. Mean Median Adjusted Mean (ex cludes highest and low est v alue) Market Enterprise Diluted Cap Value EPS $1,784 $ 2,108 $ 1.40 7,514 13,253 0.78 9,334 10,144 3.62 781 804 0.61 28,970 32,520 0.79 2,927 2,843 2.59 2,328 2,855 1.15 1,446 1,674 2.93 6,788 9,276 0.09 1,251 1,668 0.49 33,154 40,970 2.22 469 405 1.04 1,466 1,819 0.06 3,407 4,139 0.00 3,690 4,817 0.11 5,407 5,299 0.63 5,235 6,515 0.72 4,544 7,196 0.38 14,809 15,726 4.19 807 857 1.69 2,366 2,159 6.08 LTM Rev $5,096 14,772 4,551 1,411 27,671 6,425 2,714 922 10,672 4,540 42,920 1,390 3,624 4,606 2,713 1,412 8,974 2,457 23,685 815 1,436 EV / LTM Rev EBITDA EBIT 0.4x 11.4x 16.4x 0.9x 11.7x 21.3x 2.2x 12.1x 15.0x 0.6x 12.7x 19.1x 1.2x 13.1x 16.7x 0.4x 8.0x 10.1x 1.1x 13.7x 19.5x 1.8x 12.0x 15.4x 0.9x 11.6x 18.5x 0.4x 7.9x 14.0x 1.0x 12.2x 16.9x 0.3x 6.5x 10.1x 0.5x 17.5x 30.8x 0.9x 8.0x 11.0x 1.8x 7.4x 14.0x 3.8x 20.2x 24.2x 0.7x 11.4x 15.7x 2.9x 13.3x 16.4x 0.7x 10.3x 13.2x 1.1x 9.9x 13.4x 1.5x 7.9x 10.8x 1.2x 11.4x 16.3x 0.9x 11.6x 15.7x 1.1x 11.2x 15.9x LTM Growth EBITDA Net Debt/ Rev EBITDA Margin EBITDA 5.0% 1.7% 3.6% 1.7x 4.2% 8.7% 7.7% 5.1x 1.9% 5.9% 18.4% 1.1x 3.9% (1.2%) 4.5% 0.1x (2.7%) 0.5% 9.0% 1.6x 1.4% 16.5% 5.5% (0.3x ) 15.8% 19.5% 7.7% 1.6x 4.4% 6.3% 15.2% 1.6x (13.3%) 35.6% 7.5% 3.2x 25.0% 28.3% 4.7% 2.0x 2.5% (9.2%) 7.8% 2.2x 39.2% 3.3% 4.5% (0.9x ) 2.7% (39.5%) 2.9% 3.7x (9.5%) (17.9%) 11.2% 1.6x (29.6%) (16.6%) 23.9% 1.8x 5.5% 13.7% 18.6% (0.4x ) (12.2%) (12.8%) 6.4% 2.5x 7.2% 23.6% 21.9% 4.9x (2.5%) 7.8% 6.4% 0.7x 10.2% 22.8% 10.6% 0.6x 4.8% 4.1% 19.0% (0.8x ) 3.1% 4.8% 10.3% 1.6x 3.9% 5.9% 7.7% 1.6x 2.9% 5.5% 10.0% 1.5x Source: Capital IQ Note: All values based on publicly available data as of 3/31/2015 M&A Transaction Highlights ($ in millions) Closed Announced Announced Mar-15 Feb-15 Feb-15 Feb-15 Jan-15 Jan-15 Jan-15 Jan-15 Jan-15 Jan-15 Jan-15 Jan-15 Jan-15 Target Johnson Controls' Global WorkPlace Solutions Business Thermo Fluids, Inc. YESCO Electronics LLC LCS Correction Serv ices, Inc. Brantley Security Serv ices & Valor Security Serv ices CGC Ev ents Limited Ex cel Pest Control, Ltd. & Cabot Pest Control GSH Group plc, UK, Ireland & European Operations American Audio Visual Center, Inc. CellBlox , Inc. Allied Protectiv e Sy stems, Inc. CLEAN Linen Serv ices Long's Tank Wash Inc. Yellow stone Landscape Group, Inc. Fiv e Star Painting Inc. Target Description Prov ides integrated facilities management solutions for commercial real estate Prov ides env ironmental and oil recy cling serv ices Prov ides electronic display s, digital outdoor and indoor display s and v ideo screens Manages and operates detention and correctional facilities Prov ides security guards for the retail industry Prov ides ev ent catering serv ices and ev ent space solutions Prov ides pest control serv ices for residential, commercial and industrial clients Prov ides mechanical and electrical engineering serv ices Prov ides audiov isual and production serv ices for the hospitality sector Prov ides a managed access solution that limits use of mobile w ireless dev ices Prov ides alarm and security sy stems, installation and monitoring serv ices Prov ides commercial laundry serv ices Prov ides cleaning, testing and repair serv ices for commercial and industrial containers Prov ides landscape design, construction and management serv ices Offers interior and ex terior painting serv ices Source: Capital IQ, Mergermarket, Company Filings About Lincoln International Lincoln International specializes in merger and acquisition advisory services, debt advisory services, private capital raising and restructuring advice on mid-market transactions. Lincoln International also provides fairness opinions, valuations and pension advisory services on a wide range of transaction sizes. With 16 offices in the Americas, Asia and Europe, Lincoln International has strong local knowledge and contacts in the key global economies. The firm provides clients with senior-level attention, in-depth industry expertise and integrated resources. By being focused and independent, Lincoln International serves its clients without conflicts of interest. More information about Lincoln International can be obtained at www.lincolninternational.com. Acquirer CBRE, Inc. Clean Harbors, Inc. Samsung Electronics Co. Ltd. The GEO Group Univ ersal Protection Serv ice, Inc. SMG Europe Holdings Limited Terminix International Company ISS UK Limited PSAV Presentation Serv ices Securus Technologies, Inc. Central Security Group, Inc. MML Capital Partners QualaWash Holdings, LLC CIVC Partners, L.P. The Dw y er Group, Inc. Enterprise Value $1,475 $85 $350 $80 - EV / LTM Rev. EBITDA 0.7x - Officer Contacts NORTH AMERICA Lucien G. Webb Managing Director [email protected] +1-312-506-2747 Michael J. Iannelli Managing Director [email protected] +1-312-580-6281 Lincoln International’s Global Footprint AMSTERDAM BEIJING CHICAGO FRANKFURT LONDON LOS ANGELES MADRID MILAN MOSCOW MUMBAI NEW YORK PARIS SÃO PAULO TOKYO VIENNA ZURICH Contributor: Matt Menker, Analyst [email protected] 2 Lincoln International S t o c k I n d e x Facilities Services © 2015 Lincoln International LLC Q1 2015
© Copyright 2024