Fast Growth SaaS Companies - OPEXEngine · FASTGROWTH!SAAS!...

15
\ FAST GROWTH SAAS A white paper from OPEXEngine on key indicators of value in fast growth SaaS companies. Includes financial results from 3 different highly valuable public SaaS vendors at the time of IPO and the most recent period. OPEXENGINE 2018 ALL RIGHTS RESERVED FAST GROWTH SAAS

Transcript of Fast Growth SaaS Companies - OPEXEngine · FASTGROWTH!SAAS!...

Page 1: Fast Growth SaaS Companies - OPEXEngine · FASTGROWTH!SAAS! Awhite!paperfromOPEXEngine!on!key!indicators!of!value!in!fast!growth! SaaS!companies.!!Includes!financial!results!from3!different!highly!valuable!

 

\    

FAST  GROWTH  SAAS  

A  white  paper  from  OPEXEngine  on  key  indicators  of  value  in  fast  growth  SaaS  companies.    Includes  financial  results  from  3  different  highly  valuable  public  SaaS  vendors  at  the  time  of  IPO  and  the  most  recent  period.    OPEXENGINE  2018  ALL  RIGHTS  RESERVED              

   

FAST  GROWTH  SAAS  

Page 2: Fast Growth SaaS Companies - OPEXEngine · FASTGROWTH!SAAS! Awhite!paperfromOPEXEngine!on!key!indicators!of!value!in!fast!growth! SaaS!companies.!!Includes!financial!results!from3!different!highly!valuable!

 

2018  OPEXEngine                                                                                                                                                      www.opexengine.com  

   

Fast  Growth  SaaS      SaaS  Market  Software-­as-­a-­Service  (SaaS),  where  vendors  deliver  business  applications  to  customers  over   the   internet  on  a   subscription  basis,   continues   to  be  one  of   the   fastest   growing  sectors  in  the  world.    Gartner  reports  an  annual  growth  rate  of  20%  for  SaaS  sales.    This  sector   remains   the   second   largest   segment   in   the   global   Cloud   services   market,   the  largest  of  Cloud  business  services  after  the  Cloud  advertising  market.      

Customers  have  shown  a  strong  preference  to  access  software  through  the  Cloud  and  the   SaaS  market   is   expected   to   reach   $76B   by   2020.   As   the  market   has   grown   and  customer  preference  has  been  validated,  thousands  of  SaaS  vendors  around  the  world  have  entered  the  market.  

 

  2016   2017   2018   2019   2020  

SaaS  Market   $ 38.57B   $46.33B   $55.14B   $64.87B   $75.73B  

Source:    Gartner  2017  

 

This  paper  looks  at  the  key  indicators  of  fast  growth  SaaS  vendors  and  the  key  metrics  valued   by   investors   and   public   markets.     Financials   from   three   highly   valuable   SaaS  vendors:    SalesForce.com  Inc.,  Netsuite  and  Hubspot  are  presented  for  the  period  two  years  before  IPO  and  for  two  years  after  IPO  to  show  how  the  performance  of  these  high  growth  companies  evolved  as   they  grew   from  private   to  public  vendors.     In  addition,  market  valuation  metrics  indicate  how  investors  valued  their  performance.    

 

Key  Indicators  of  SaaS  Valuation  Successful  and  valuable  SaaS  companies  sustain  a  record  of  strong  revenue  growth  and  profitable  economics  at  the  unit  or  customer  level.    These  two  key  performance  indicators  (KPIs)   define   a   valuable   SaaS   company   for  management   and   investors.     Of   the   two  

Page 3: Fast Growth SaaS Companies - OPEXEngine · FASTGROWTH!SAAS! Awhite!paperfromOPEXEngine!on!key!indicators!of!value!in!fast!growth! SaaS!companies.!!Includes!financial!results!from3!different!highly!valuable!

 

2018  OPEXEngine                                                                                                                                                      www.opexengine.com  

indicators,   the   revenue   growth   rate   appears   to   be   most   closely   aligned   to   market  capitalization.        

Every  SaaS  vendor  that  has  gone  public  since  2004  has  demonstrated  strong  revenue  momentum:      

 

•   In  2004,  the  year  of  SalesForce’s  IPO,  it  reported  revenue  growth  of  88.3%  on  almost  $100M  in  revenues.  

•   In  2007,  the  year  of  Netsuite’s  IPO,  it  reported  revenue  growth  of  61.5%  on  revenue  of  $109M.  

•   In  2012,  the  year  of  Workday’s  IPO,  it  reported  revenue  growth  of  104%  on  $274M  in  revenues.  

 

Revenue  momentum  over  50%  growth  rates  is  the  norm  for  pre-­IPO  companies  in  the  $50M-­$100M  revenue  range,  with  gradual  slowing  between  $100M-­$1B.    

 

•   In  January  2017,  SalesForce  reported  an  annual  revenue  growth  rate  of  26%  on  $8.4B  in  revenues.    

•    In  January  2017,  Workday  posted  revenue  growth  of  35%  on  $1.6B  in  revenues.      

 

The  most  valuable  companies  manage  to  keep  revenue  growth  rates  above  30%  through  $1B.    SalesForce  continues  to  achieve  almost  30%  revenue  growth  as  it  approaches  $10B.    

 

Unit  Economics  A   valuable   SaaS   business   is   a   high   growth   business   that   continually   adds   and   keeps  subscribers  in  an  efficient  process  which  is  profitable  at  the  unit  or  customer  level.    This  is   a   process   which   is   not   easily   captured   through   traditional,   point-­in-­time   financial  metrics.      

Unit  economics  are  captured  through  a  number  of   indicators,  all  non-­GAAP   indicators.    The  critical  indicators  of  unit  economics  are  measurements  of:  

Page 4: Fast Growth SaaS Companies - OPEXEngine · FASTGROWTH!SAAS! Awhite!paperfromOPEXEngine!on!key!indicators!of!value!in!fast!growth! SaaS!companies.!!Includes!financial!results!from3!different!highly!valuable!

 

2018  OPEXEngine                                                                                                                                                      www.opexengine.com  

 

•   Customer  Acquisition  Cost  (CAC)  –  the  cost  of  acquiring  an  average  new  customer.    Calculated  by  dividing  sales  and  marketing  expense  associated  with  new  customer  acquisition  by  the  number  of  new  customers  acquired.    

•   CAC  pay-­back  period  –  the  number  of  months  of  recurring  revenue  required  to  pay  back  the  average  cost  of  acquiring  a  new  customer.    

•   Cost  to  maintain  a  customer  –  the  total  cost  of  hosting  and  supporting  a  customer.    This  metric  is  typically  calculated  by  adding  all  expenses  associated  with  the  annual  hosting  and  support  of  customers  and  dividing  by  the  total  number  of  paying  customers.    Hosting,  non-­billable  support,  customer  success  and  costs  associated  with  renewing  contracts  are  typically  included.    

•   Retention  rate  of  customers  –  the  percentage  of  customers  that  renew  their  contracts  in  a  year.    This  metric  is  sometimes  referred  to  as  “Logo  retention.”    

•   Net  dollar  retention  rate  –  the  retention  and  increase  (or  decrease)  in  the  value  of  customer  contracts  in  one  year.      

Fast  Growth  SaaS  Rules  of  Thumb  Investors  and  successful  SaaS  companies  have  established  a  few  rules  of  thumb  in  terms  of   ideal   ranges   for   key   SaaS  metrics.     These   standards   vary   depending   on   the   SaaS  business  model:    an  SMB  sales  model  of  thousands  of  transactions  versus  an  enterprise  sales  model  with  high  average  contract  values  sold  to  a  relatively  small  number  of  large  companies.  

 

Page 5: Fast Growth SaaS Companies - OPEXEngine · FASTGROWTH!SAAS! Awhite!paperfromOPEXEngine!on!key!indicators!of!value!in!fast!growth! SaaS!companies.!!Includes!financial!results!from3!different!highly!valuable!

 

2018  OPEXEngine                                                                                                                                                      www.opexengine.com  

 

 

 

 

 

 

 

 

 

 

 

 

 

Here  are  a  few  of  the  most  well-­established  Rules  of  Thumb:  

 

•   CAC  for  SMB  sales  or  annual  subscriptions  under  $20,000/year  should  be  recovered  in  less  than  12  months,  ideally  closer  to  six  months.    In  other  words,  the  cost  of  acquiring  a  new  customer  should  be  less  than  the  value  of  the  annual  contract.      

•   CAC  for  enterprise  sales  or  annual  subscriptions  more  than  $50,000/year  may  be  in  the  12+  month  range,  but  should  not  exceed  18  months.      

•   The  extent  to  which  the  pay-­back  period  is  over  12  months  is  valued  in  relation  to  the  customer  retention  rate  and  amount  by  which  an  initial  customer  contract  is  typically  increased.    In  other  words,  the  payback  period  may  be  longer  than  the  norm,  if  a  vendor  demonstrates  a  significant  upsell  track  record  with  customers.  

•   Customer  retention  rates  are  ideally  above  90%  except  in  the  case  of  vendors  selling  to  small  businesses  (SMB).    SMB  retention  rates  may  be  in  the  mid-­80%  range,  but  new  customer  acquisition  has  to  greatly  exceed  customer  churn.  

Enterprise  versus  Packaged  Software  Enterprise   software   is   software   designed   to   meet   the   needs   of   an  enterprise  or  organization  rather  than  the  needs  of  an  individual  user.    Enterprise   software   customers   are   typically   larger   organizations.    Enterprise  software  usually  can  be  customized,  is  more  expensive  and  often   requires   integration   with   other   systems.     Vendors   invest   in  expensive  sales  account  reps,  usually  supported  by  technical  pre-­sales  and  business  development  reps  (BDRs).  

SMB   software   is   sold   to   small   organizations   or   companies   (SMB  market).     The   price   points   are   lower   in   the   SMB   market   and   the  applications  are   less  customizable  than  enterprise  software.    Vendors  selling  SMB  software  typically  invest  more  R&D  to  build  and  continually  enhance   self-­serve   web   applications   and   marketing,   than   Enterprise  software  vendors.  

 

Page 6: Fast Growth SaaS Companies - OPEXEngine · FASTGROWTH!SAAS! Awhite!paperfromOPEXEngine!on!key!indicators!of!value!in!fast!growth! SaaS!companies.!!Includes!financial!results!from3!different!highly!valuable!

 

2018  OPEXEngine                                                                                                                                                      www.opexengine.com  

•   Net  dollar  retention  rates  should  always  be  higher  than  the  customer  retention  rate  and  indicate  that  the  customer  contract  dollar  values  are  not  only  being  maintained,  but  increased.    

•   Net  dollar  retention  rates  are  often  over  100%.  

 

A  Financial  Model  that  Investors  Value:    Rule  of  40  There   is  much  discussion   in   the  SaaS   investment   community   about   the   “Rule   of   40,”  which  is  an  equation  adding  revenue  growth  to  EBITDA  margins  targeting  a  sum  of  40  or  more.    A  SaaS  company  growing  at  60%  annual  growth  can  have  20%  negative  margin,  but  a  SaaS  business  growing  at  30%  annual  revenue  growth  should  have  at  least  10%  EBITDA  margin.        

Public  SaaS  vendors  that  score  higher  than  40  average  revenue  multiples  of  6.4  times  TTM  (through  June  2017).              

It   is  clear,   though,   that   technology   investors  continue  to  value  revenue  growth  MORE  highly  than  operating  income  in  the  equation.    

     

•   Only  seven  of  the  39  Cloud  companies  that  have  gone  public  since  2013  had  positive  EBITDA  at  the  time  of  IPO.    

•   By  comparison,  32  out  of  53  companies  that  went  public  prior  to  2013  had  positive  EBITDA.        

Page 7: Fast Growth SaaS Companies - OPEXEngine · FASTGROWTH!SAAS! Awhite!paperfromOPEXEngine!on!key!indicators!of!value!in!fast!growth! SaaS!companies.!!Includes!financial!results!from3!different!highly!valuable!

 

2018  OPEXEngine                                                                                                                                                      www.opexengine.com  

Profitability  at  the  Expense  of  Revenue  Growth    Companies  that  focus  more  on  profitability  at  the  expense  of  revenue  growth  may  indicate  to  investors  a  limited  market  or  customer  opportunity  despite  the  strong  market  growth  of  SaaS  overall.  In  a  recent  OPEXEngine  analysis  of  public  SaaS  companies,  two  sets  of  public  companies  were  grouped,  both  meeting  the  definition  of  the  “Rule  of  40.”      

The  first  group  met  the  criteria  with  very  high  revenue  growth  rates,  while  the  second  group  met  the  criteria  with  stronger  profit  rates.    The  first  group  had  an  average  revenue  to  market  cap  multiple  of  9.2X  as  of  Dec.31,  2016.    The  second  group  had  an  average  revenue  to  market  cap  multiple  of  2.1X.    

The  group  of  profitable  companies  were  maintaining  strong  customer  retention  rates,  but  had  lower  net  dollar  retention  rates,  implying  that  customer  contract  values  were  eroding.    Depending  on  the  company,  this  could  be  because  the  market  and  customer  opportunity  was   eroding,   or   more   likely,   that   the   vendor   was   not   investing   enough   to   expand  customer  relationship  with  continued  sales,  marketing  and  product  expansion.  This  model  becomes  much  less  valuable  over  time  as  reflected  by  market  cap  multiples.  

 

 

Cloud  Infrastructure  to  Support  Growth  Also  Valued  While  companies  need  to  demonstrate  strong  subscription  revenue  growth,  sophisticated  investors  will  also  look  at  whether  a  company  is  preparing  for  sustained  growth  with  a  proven  cloud  infrastructure  capable  of  supporting  long-­term  customer  expansion.  A  SaaS  

Page 8: Fast Growth SaaS Companies - OPEXEngine · FASTGROWTH!SAAS! Awhite!paperfromOPEXEngine!on!key!indicators!of!value!in!fast!growth! SaaS!companies.!!Includes!financial!results!from3!different!highly!valuable!

 

2018  OPEXEngine                                                                                                                                                      www.opexengine.com  

company’s  cloud   infrastructure  determines  both   its  ability   to  add  customers  and  grow  their  usage  of  a  vendor’s  products,  as  well  as  being  critical  to  customer  satisfaction  which  drives  customer  retention.      

The  market  for  third  party  cloud  providers  has  matured  enough  that  analysts  generally  feel  these  service  providers  are  better  able  to  provide  the  latest  security  and  performance  capabilities.      SaaS  companies  can  effectively  leverage  the  ongoing  investments  made  by  service  providers  in  cloud  infrastructure  and  operations.    This  allows  vendors  to  focus  on  their  core  applications  and  competitive  advantages.        

In  recent  research  from  the  Harvard  Business  Review,  analysts  found  that  leveraging  an  external  cloud  service  provider  was  more  highly  valued  by  investors  than  building  and  managing  hosting  environments  internally.  

“We  found  that  partnering  with  an  external  cloud  service  provider  to  deliver  SaaS  (instead  of  building  and  managing  the  cloud  infrastructure  on  your  own)  leads  to  a  further  2.9%  increase  in  stock  price  on  the  announcement  day.”    HBR  Jan.12,  2017  

 

In  summary,  a  SaaS  company’s  cloud  infrastructure  is  critical  to:  

•   The  velocity  of  adding  customers  

•   Supporting  customer  growth  and  expansion  

•   Maintaining  customer  security  and  privacy  

•   Delivering  high  performance  in  the  use  of  the  vendor’s  product(s)  

•   Determining  the  cost  of  maintaining  each  customer  

   

   

Page 9: Fast Growth SaaS Companies - OPEXEngine · FASTGROWTH!SAAS! Awhite!paperfromOPEXEngine!on!key!indicators!of!value!in!fast!growth! SaaS!companies.!!Includes!financial!results!from3!different!highly!valuable!

 

2018  OPEXEngine                                                                                                                                                      www.opexengine.com  

Case  Studies  Fast  growth  SaaS  companies  that  go  public  or  aim  to  go  public,  need  to  carefully  manage  operations  to  achieve  the  KPIs  that  investors  value.      The  following  looks  at  the  financial  results  from  3  successful  SaaS  companies.         SalesForce.com  Inc:    SaaS  CRM  platform.      

The  company  IPO’ed  in  2004.  

  Netsuite  Inc:    SaaS  ERP  platform.      The  company  IPO’ed  in  2007.  

  Hubspot  Inc:    SaaS  marketing  management  platform.      The  company  IPO’ed  in  2014.  

     

Page 10: Fast Growth SaaS Companies - OPEXEngine · FASTGROWTH!SAAS! Awhite!paperfromOPEXEngine!on!key!indicators!of!value!in!fast!growth! SaaS!companies.!!Includes!financial!results!from3!different!highly!valuable!

 

2018  OPEXEngine                                                                                                                                                      www.opexengine.com  

FINANCIAL  INSIGHTS  REPORT:      SALESFORCE.COM  INC.  Source:    OPEXEngine  EdgarEngine™  Company   SALESFORCE  COM  Period  Start  Date/  End  Date***   2016   2004   2003   2002   AVERAGE    ($000s)     First  year  after  IPO   IPO-­1   IPO-­2    VALUATION  COMPARISONS  Market  Cap  (diluted,  priced  as  of  the  period  end  date)   $55  387  165     $1  518  974     na   na   $28  453  069    Revenue  to  Market  Cap  Multiple   6,60   8,61   na   na   7,61  

           

REVENUE  COMPARISONS  Recognized  Revenue   $8  391  984     $176  375     $96  023     $50  991     $2  178  843        Annual  Revenue  Growth   25,9%   83,7%   88,3%   na   66,0%      3  Year  Revenue  CAGR   27,3%   na   na   na   27,3%  Recognized  Revenue  +  Change  in  Deferred  Revenue   $9  630  006     $222  598     $126  529     $70  162     $2  512  324    Short-­Term  Deferred  Revenue  (This  Period)   $5  505  689     $95  900     $49  677     $19  171     $1  417  609        Deferred  Revenue  as  a  %  of  Recognized  Revenue   65,6%   54,4%   51,7%   37,6%   52,3%  

           

COST  AND  EXPENSE  COMPARISONS      Cost  of  Goods  and  Services  Sold  as  a  %  of  Revenue   26,6%   19,0%   18,0%   20,3%   21,0%      S&M  Expense  as  a  %  of  Recognized  Revenue   46,7%   54,6%   56,9%   65,7%   56,0%      G&A  Expense  as  a  %  of  Recognized  Revenue   11,5%   17,2%   17,6%   25,4%   17,9%            SG&A  Expense  as  a  %  of  Recognized  Revenue   58,2%   71,8%   74,5%   91,2%   73,9%      R&D  Expense  as  a  %  of  Recognized  Revenue   14,4%   5,6%   7,3%   9,1%   9,1%          Total  Operating  Expense  as  %  of  Recognized  Revenue  *   72,6%   77,3%   78,1%   100,3%   82,1%  

           

PROFITABILITY  ANALYSIS  COMPARISONS  Gross  Margin   73,4%   81,0%   82,0%   79,7%   79,0%  Total  Operating  Income/Loss   $64  228     $6  520     $3  718     ($10  500)   $15  992    Total  Operating  Profit  Margin   0,8%   3,7%   3,9%   -­20,6%   -­3,1%  Total  Pre-­Tax  Income/Loss   $25  383     $9  153     $4  239     ($10  008)   $7  192    Total  Pre-­Tax  Margin   0,3%   5,2%   4,4%   -­19,6%   -­2,4%  Total  Net  Income/Loss   $179  632     $7  346     $3  514     ($9  716)   $45  194    Total  Net  Margin   2,1%   4,2%   3,7%   -­19,1%   -­2,3%  EBITDA   $1  098  555     $25  265     $14  908     ($4  951)   $283  444    After  Tax  Return  On  Assets   1,0%   2,6%   4,0%   -­24,5%   -­4,2%      

Page 11: Fast Growth SaaS Companies - OPEXEngine · FASTGROWTH!SAAS! Awhite!paperfromOPEXEngine!on!key!indicators!of!value!in!fast!growth! SaaS!companies.!!Includes!financial!results!from3!different!highly!valuable!

 

2018  OPEXEngine                                                                                                                                                      www.opexengine.com  

           

CASH  FLOW  Cash  as  a  %  of  Revenue   19,1%   20,3%   10,9%   17,1%   16,8%  Cash  from  Operations   $2  162  198     $55  872     $21  781     $5  213     $561  266    Annual  Operating  Cash  Flow  Growth   29,3%   156,5%   317,8%   na   167,9%  *  Operating  Expenses:  May  include  other  items  not  included  in  SGA  and  R&D,  such  as  restructuring,  one  time  expenses,  etc.  

**  Headcount:  Headcount  data  is  as  of  the  most  recent  full  year,  so  Q1,  Q2,  and  Q3  quarterly  reports  will  reflect  the  headcount  from  the  end  of  the  previous  year.        

***  SalesForce.com's  fiscal  year  end  Jan.  31  of  a  new  year,  but  for  the  purposes  of  this  report,  the  year  given  is  the  previous  year  

     Data  Source:    EDGAR  Online  (www.edgar-­online.com)  make  no  claims  concerning  the  validity  of  the  information  provided  hereby  and  will  not  be  held  liable  for  any  use  of  this  information.    The  information  provided  herein  may  be  displayed  and  printed  for  your  internal  business  use  only  and  may  not  be  reproduced,  retransmitted,  distributed,  disseminated,  sold,  published,  broadcast  or  circulated  to  anyone  without  the  express  written  consent  of  EDGAR  Online  and  OPEXEngine,  LLC.  

   

Page 12: Fast Growth SaaS Companies - OPEXEngine · FASTGROWTH!SAAS! Awhite!paperfromOPEXEngine!on!key!indicators!of!value!in!fast!growth! SaaS!companies.!!Includes!financial!results!from3!different!highly!valuable!

 

2018  OPEXEngine                                                                                                                                                      www.opexengine.com  

FINANCIAL  INSIGHTS  REPORT:    NETSUITE  INC.  Source:    OPEXEngine  EdgarEngine™  Company   NETSUITE  INC  

Reporting  Period  Full  Year  2009  

Full  Year  2008  

Full  Year  2007  

Full  Year  2006  

Full  Year  2005   AVERAGE  

($000s)       Year  of  IPO   IPO-­1   IPO-­2    VALUATION  COMPARISONS  Market  Cap  (diluted,  priced  as  of  the  period  end  date)   $989  817     $509  649     $382  945     na   na   $627  471    Revenue  to  Market  Cap  Multiple   5,94   3,34   3,53   na   na   4,27  

             

REVENUE  COMPARISONS  Recognized  Revenue   $166  540     $152  476     $108  541     $67  202     $36  356     $106  223        Annual  Revenue  Growth   9,2%   40,5%   61,5%   na   na   37,1%      3  Year  Revenue  CAGR   35,3%   na   na   na   na   35,3%  Recognized  Revenue  +  Change  in  Deferred  Revenue   $166  233     $153  268     $121  756     $85  893     $70  325     $119  495    Short-­Term  Deferred  Revenue  (This  Period)   $66  360     $66  667     $65  875     $52  660     $33  969     $57  106        Deferred  Revenue  as  a  %  of  Recognized  Revenue   39,8%   43,7%   60,7%   78,4%   93,4%   63,2%  

             

COST  AND  EXPENSE  COMPARISONS      Cost  of  Goods  and  Services  Sold  as  a  %  of  Revenue   33,7%   31,9%   31,1%   34,2%   42,9%   34,8%          S&M  Expense  as  a  %  of  Recognized  Revenue   45,7%   50,5%   53,4%   65,3%   107,8%   64,5%          G&A  Expense  as  a  %  of  Recognized  Revenue   17,5%   15,6%   15,4%   21,8%   37,6%   21,6%      SG&A  Expense  as  a  %  of  Recognized  Revenue   63,3%   66,1%   68,8%   87,1%   145,4%   86,1%        R&D  Expense  as  a  %  of  Recognized  Revenue   17,2%   14,1%   21,8%   30,8%   68,2%   30,4%  Total  Operating  Expense  as  %  of  Recognized  Revenue  *   80,4%   80,2%   90,6%   117,9%   213,6%   116,5%  

             

PROFITABILITY  ANALYSIS  COMPARISONS  Gross  Profit   $110  435     $103  894     $74  775     $44  209     $20  749     $70  812    Gross  Margin   66,3%   68,1%   68,9%   65,8%   57,1%   65,2%  Total  Operating  Income/Loss   ($23  522)   ($18  369)   ($23  580)   ($34  992)   ($56  895)   ($31  472)  Total  Operating  Profit  Margin   -­14,1%   -­12,1%   -­21,7%   -­52,1%   -­156,5%   -­51,3%  Total  Pre-­Tax  Income/Loss   ($23  472)   ($15  904)   ($23  786)   ($35  319)   ($57  265)   ($31  149)  Total  Pre-­Tax  Margin   -­14,1%   -­10,4%   -­21,9%   -­52,6%   -­157,5%   -­51,3%  Total  Net  Income/Loss   ($23  304)   ($15  864)   ($23  906)   ($35  722)   ($57  664)   ($31  292)  Total  Net  Margin   -­14,0%   -­10,4%   -­22,0%   -­53,2%   -­158,6%   -­51,6%  EBITDA   $7  158     $11  274     ($447)   ($19  646)   ($46  235)   ($9  579)  After  Tax  Return  On  Assets   -­11,5%   -­7,5%   -­10,9%   -­74,3%   -­163,9%   -­53,7%  

       

       

Page 13: Fast Growth SaaS Companies - OPEXEngine · FASTGROWTH!SAAS! Awhite!paperfromOPEXEngine!on!key!indicators!of!value!in!fast!growth! SaaS!companies.!!Includes!financial!results!from3!different!highly!valuable!

 

2018  OPEXEngine                                                                                                                                                      www.opexengine.com  

CASH  FLOW  AND  BALANCE  SHEET  COMPARISONS  Cash  as  a  %  of  Revenue   57,9%   81,1%   156,1%   14,7%   4,6%   62,9%  Cash  from  Operations   $4  746     ($9  002)   $4  119     $2  768     ($21  100)   ($3  694)  Cash  Conversion  Effectiveness  -­  Operating  Cash  as  a  %  of  Revenue   2,8%   -­5,9%   3,8%   4,1%   -­58,0%   -­10,6%  *  Operating  Expenses:  May  include  other  items  not  included  in  SGA  and  R&D,  such  as  restructuring,  one  time  expenses,  etc.  

**  Headcount:  Headcount  data  is  as  of  the  most  recent  full  year,  so  Q1,  Q2,  and  Q3  quarterly  reports  will  reflect  the  headcount  from  the  end  of  the  previous  year.  

Data  Source:    EDGAR  Online  (www.edgar-­online.com)  make  no  claims  concerning  the  validity  of  the  information  provided  hereby  and  will  not  be  held  liable  for  any  use  of  this  information.    The  information  provided  herein  may  be  displayed  and  printed  for  your  internal  business  use  only  and  may  not  be  reproduced,  retransmitted,  distributed,  disseminated,  sold,  published,  broadcast  or  circulated  to  anyone  without  the  express  written  consent  of  EDGAR  Online  and  OPEXEngine,  LLC.  

       

   

Page 14: Fast Growth SaaS Companies - OPEXEngine · FASTGROWTH!SAAS! Awhite!paperfromOPEXEngine!on!key!indicators!of!value!in!fast!growth! SaaS!companies.!!Includes!financial!results!from3!different!highly!valuable!

 

2018  OPEXEngine                                                                                                                                                      www.opexengine.com  

FINANCIAL  INSIGHTS  REPORT:    HUBSPOT  INC.  Source:    OPEXEngine  EdgarEngine™  Company   HUBSPOT  INC  

Reporting  Period  Full  Year  2016  

Full  Year  2015  

Full  Year  2014  

Full  Year  2013  

Full  Year  2012   AVERAGE    

($000s)       Year  of  IPO   IPO-­1   IPO-­2    VALUATION  COMPARISONS  Market  Cap  (diluted,  priced  as  of  the  period  end  date)   $1  654  259     $1  870  731     $388  599     na   na   $1  304  530    Revenue  to  Market  Cap  Multiple   6,11   10,28   3,35   na   na   6,58  

             

REVENUE  COMPARISONS  Recognized  Revenue   $270  967     $181  943     $115  876     $77  634     $51  604     $139  605        Annual  Revenue  Growth   48,9%   57,0%   49,3%   na   na   51,7%      3  Year  Revenue  CAGR   51,7%   na   na   na   na   51,7%  Recognized  Revenue  +  Change  in  Deferred  Revenue   $301  986     $205  545     $132  019     $86  580     $67  320     $158  690    Short-­Term  Deferred  Revenue  (This  Period)   $95  426     $64  407     $40  805     $24  662     $15  716     $48  203        Deferred  Revenue  as  a  %  of  Recognized  Revenue   35,2%   35,4%   35,2%   31,8%   30,5%   33,6%  Mean  Analyst  Revenue  Estimate  (Current  Year)   $459  877     $459  877     $459  877     $459  877     $459  877     $459  877    

             

COST  AND  EXPENSE  COMPARISONS      Cost  of  Goods  and  Services  Sold  as  a  %  of  Revenue   22,8%   26,3%   30,3%   35,4%   32,6%   29,5%          S&M  Expense  as  a  %  of  Recognized  Revenue   60,0%   61,9%   68,0%   68,5%   67,7%   65,2%          G&A  Expense  as  a  %  of  Recognized  Revenue   16,7%   19,5%   21,5%   20,9%   15,4%   18,8%      SG&A  Expense  as  a  %  of  Recognized  Revenue   76,7%   81,4%   89,6%   89,3%   83,2%   84,0%        R&D  Expense  as  a  %  of  Recognized  Revenue   17,0%   17,8%   22,1%   19,3%   20,5%   19,4%  Total  Operating  Expense  as  %  of  Recognized  Revenue  *   93,7%   99,2%   111,7%   108,7%   103,7%   103,4%  

             

PROFITABILITY  ANALYSIS  COMPARISONS  Gross  Profit   $209  102     $134  020     $80  796     $50  130     $34  766     $101  763    Gross  Margin   77,2%   73,7%   69,7%   64,6%   67,4%   70,5%  Total  Operating  Income/Loss   ($44  662)   ($46  474)   ($48  609)   ($34  250)   ($18  740)   ($38  547)  Total  Operating  Profit  Margin   -­16,5%   -­25,5%   -­42,0%   -­44,1%   -­36,3%   -­32,9%  Total  Pre-­Tax  Income/Loss   ($45  029)   ($45  641)   ($48  321)   ($34  274)   ($18  778)   ($38  409)  Total  Pre-­Tax  Margin   -­16,6%   -­25,1%   -­41,7%   -­44,2%   -­36,4%   -­32,8%  Total  Net  Income/Loss   ($45  562)   ($46  053)   ($48  229)   ($34  274)   ($18  778)   ($38  579)  Total  Net  Margin   -­16,8%   -­25,3%   -­41,6%   -­44,1%   -­36,4%   -­32,9%  EBITDA   ($32  838)   ($38  460)   ($42  895)   ($29  778)   ($16  004)   ($31  995)  

Page 15: Fast Growth SaaS Companies - OPEXEngine · FASTGROWTH!SAAS! Awhite!paperfromOPEXEngine!on!key!indicators!of!value!in!fast!growth! SaaS!companies.!!Includes!financial!results!from3!different!highly!valuable!

 

2018  OPEXEngine                                                                                                                                                      www.opexengine.com  

After  Tax  Return  On  Assets   -­17,5%   -­20,9%   -­27,6%   -­67,8%   -­28,6%   -­32,5%    

           CASH  FLOW  AND  BALANCE  SHEET  COMPARISONS  Cash  as  a  %  of  Revenue   22,0%   30,5%   106,8%   16,3%   79,6%   51,1%  Cash  from  Operations   $19  366     ($423)   ($12  464)   ($19  808)   ($5  807)   ($3  827)  *  Operating  Expenses:  May  include  other  items  not  included  in  SGA  and  R&D,  such  as  restructuring,  one  time  expenses,  etc.  

**  Headcount:  Headcount  data  is  as  of  the  most  recent  full  year,  so  Q1,  Q2,  and  Q3  quarterly  reports  will  reflect  the  headcount  from  the  end  of  the  previous  year.    

Data  Source:    EDGAR  Online  (www.edgar-­online.com)  make  no  claims  concerning  the  validity  of  the  information  provided  hereby  and  will  not  be  held  liable  for  any  use  of  this  information.    The  information  provided  herein  may  be  displayed  and  printed  for  your  internal  business  use  only  and  may  not  be  reproduced,  retransmitted,  distributed,  disseminated,  sold,  published,  broadcast  or  circulated  to  anyone  without  the  express  written  consent  of  EDGAR  Online  and  OPEXEngine,  LLC.  

   

 

About  OPEXEngine  Founded   in  2007,  OPEXEngine  delivers  financial  and  operating  benchmarks  for  private  and  public   software   and  SaaS   companies   through   its   leading   benchmarking   platform:    BenchmarkEngine™.      

Hundreds  of  companies  subscribe  to  OPEXEngine’s  benchmarking  platform  for  budgeting,  planning,  and  to  provide  context  for  investment  decision-­making.    For  more  information,  learn  more  by  contacting  OPEXEngine  at  [email protected].    OPEXEngine  is  based  in  the  Boston  area.