Summary
Other Scenarios:
- ORCL - MSFT
- ORCL - IBM
- MSFT - WEBM
- IBM - WEBM
| Buyer: | Oracle Corporation (ORCL) | Last Price: | 17.90 | Market Cap.: | 93.00B |
|---|---|---|---|---|---|
| Target: | webMethods, Inc. (WEBM) | Last Price: | 7.74 | Market Cap.: | 429.41M |
Lines of Business Summary:
- Oracle Corporation (ORCL) competes in 1 industry and 49 product/service groups
- webMethods, Inc. (WEBM) competes in 1 industry and 7 product/service groups
- A combined entity will have 5% Product/Service Group overlap
Product Summary:
Overlap & Complementary Sectors
| Sector | Buyer | Target | # of Focused Companies |
|---|---|---|---|
*Technology |
|
|
1,262 |
Software |
|
|
326 |
Design/Engineering |
|
|
40 |
|
Enterprise Management |
|
|
86 |
|
Home/Office |
|
39 | |
|
IT Infrastructure |
|
|
57 |
|
Industry-Specific |
|
102 |
- Focused. Denotes that the company is considered focused in this area. In general, Focused Companies draw the majority of their earnings in the sector/product area specified.
- Sector Pure-Plays. Denotes that the company is focused in the selected sector and generates nearly all earnings in the sector/product area specified.
- Sector Participation. Denotes that the company develops products in this line of business.
Sample Products in Similar Lines of Business |
Sample Products in Complementary Lines of Business |
||
Buyer (Total: 75)
|
Target (Total: 11)
|
Buyer
|
Target
|
Business Relationship Summary:
Top Key Suppliers |
Top Key Customers |
||
Buyer (Total: 29)
|
Target (Total: 1)
|
Buyer (Total: 90)
|
Target (Total: 37)
|
Key Financial Summary:
Key Metrics
| Buyer | Target | |
|---|---|---|
| Number of Employees | 65,126 | 826 |
| Revenue Per Employee | 256,609.0 | 222,324.8 |
| Total Revenue | 3,591.0 | 46.0 |
| Total Expenses | 2,648.0 | 53.9 |
Other Revenue
|
0.0 | 0.0 |
|
Cost of Revenue
|
980.0 | 16.3 |
|
SG&A Expense
|
907.0 | 26.6 |
|
Research & Development
|
506.0 | 11.0 |
|
Other Operating Expense
|
0.0 | 0.0 |
|
Operating Income
|
943.0 | -7.9 |
|
Unusual Income
|
57.0 | 0.0 |
|
LT Debt to Capital
|
27.8 | 0 |
|
Fwd P/E
|
18.99 | 70.00 |
|
Fwd P/Rev
|
5.35 | 1.94 |
| Book Value | 14,899.0 | 209.8 |
|
Curr Portion of LTD/Cap Lease
|
166.0 | 0.2 |
Individual Company Summary
Focused
Buyer
Focused ():
*Technology > Software > IT Infrastructure > Data Storage > Database > Database Management Systems (DBMS) > Relational
Target
Focused ():
*Technology > Software > IT Infrastructure > Enterprise Application Integration (EAI)/Middleware
Business Description
Buyer
Oracle Corporation (Oracle) is an enterprise software company. The Company develops, manufactures, markets, distributes and services database and middleware software, as well as applications software that help organizations to manage their businesses. Oracle is organized into two businesses: software and services. These businesses are further divided into five operating segments. Its software business consists of two operating segments, new software licenses, and software license updates and product support. Its services business consists of three operating segments, consulting, On Demand (formerly known as advanced product services) and education. The Company's software business represented 80% of its total revenues and its services business represented 20% of total revenues during the fiscal year ended May 31, 2006. On January 31, 2006, the Company acquired Siebel Systems, Inc., a provider of customer relationship management software. In June 2006, Oracle acquired Telephony@Work.
Target
webMethods, Inc. is a provider of business integration and optimization software. The Company markets and sells its products and solutions primarily to the 2,000 corporations worldwide (the Global 2000) and government agencies. It licenses software and sells its services primarily through its direct sales organization augmented by other sales channels, including the Company's software vendor partners, systems integrators with whom the Company has alliances, other partners and distributors, and to a lesser extent, resellers. As of March 31, 2006, it had approximately 1,400 customers worldwide, distributed across its target markets in manufacturing, process industries, consumer goods manufacturing and retail, government and telecommunications. In August 2005, it announced a partnership and reseller agreement with NEON Systems, Inc. In September 2006, the Company completed the acquisition of Infravio, Inc., a provider of service-oriented architecture registry and governance solutions.
Deal Summary
- Scenario 1:
- Buyer's Share Price: 17.90; Target's Share Price: 7.74; Deal: 60.00%/40.00%/0.00%; Cost of Cash/Debt: 5.00%/6.00%; Years to Amortize Acquired Intangibles: 7;
Deal Scenarios Analytics
| Scenario 1 | |
|---|---|
| Financial Analysis | |
| Financing Value | 425.60M |
| Required for deal | |
| Stock | 255.36M |
| Cash | 170.24M |
| Debt | 0 |
| Shares | |
| New Shares to be Issued | 14.27M |
| New Shares Outstanding F.D | 5.32B |
| Taxes | |
| New Tax Rate | 0.30 |
| EPS | |
| Old FD EPS | 0.67 |
| New FD EPS | 0.66 |
| Goodwill and Synergy | |
| Goodwill/Intangibles | 215.83M |
| Total Synergy Required for Accretion | 10.31M |
| Pro Forma % Ownership | |
| Buyer's | 99.73% |
| Seller's | 0.27% |
| Accretion/Dilution | |
| Per Share | -0.00 |
| % Change | -0.20% |
| Total Consideration | |
| Cash as % of Total Consideration to increase $0.01 EPS | |
| Synergy to increase $0.01 EPS | 75.92M |
Key Ratios
| Buyer | Target | Combined Entity | |
|---|---|---|---|
|
Gross Margin %
|
77.03 | 70.66 | 76.95 |
|
Operating Margin %
|
32.67 | 2.47 | 32.21 |
|
Quick Ratio
|
1.59 | 2.69 | 1.58 |
|
Current Ratio
|
1.75 | 2.79 | 1.73 |
|
Coverage Ratio
|
0.03 | 1.03 | -0.03 |
| Total Assets | 28,848.0 | 297.7 | 28,975.5 |
| Return on Equity % | 23.71 | 6.07 | 23.66 |
| Return on Assets % | 12.24 | 4.28 | 12.2 |
|
Cash+ ST Inv. Per Share
|
1.56 | 3.18 | 1.56 |
| Total Debt | 5,903.0 | 0.2 | 5,737.0 |
| Total Debt to Equity % | 39.62 | 0.09 | 38.4 |
| Total Debt to Tangible Equity % | -2,186.3 | 0.12 | -1,151.1 |
|
Debt to Asset %
|
20.46 | 0.06 | 19.80 |
Product Summary
| Sector | Buyer | Target |
|---|---|---|
|
*Technology |
|
|
|
Software |
|
|
|
Design/Engineering
Software used in professional design and development applications, including the design of integrated circuits, creating/editing multimedia productions, and creating web-based or stand-alone software applications.
|
|
|
|
Enterprise Management
Software designed to maximize the efficiency and productivity with which the enterprise is run. Includes Customer Relationship Management (CRM) and Enterprise Resource Planning (ERP) software.
|
|
|
|
Home/Office
Personal productivity and entertainment software targeted toward consumer and business users.
|
|
|
|
IT Infrastructure
Software, employed typically by the IT department of an enterprise, which ensures that computer based systems perform efficiently and securely.
|
|
|
|
Industry-Specific
Software that has functionality specific to a vertical industry.
|
|
- Focused. Denotes that the company is considered focused in this area. In general, Focused Companies draw the majority of their earnings in the sector/product area specified.
- Sector Pure-Plays. Denotes that the company is focused in the selected sector and generates nearly all earnings in the sector/product area specified.
- Sector Participation. Denotes that the company develops products in this line of business.
Product Details
| Sector | Buyer | Target |
|---|---|---|
|
*Technology |
|
|
|
Software |
|
|
Design/Engineering |
|
|
Software Development |
|
|
|
Development Environments |
|
|
|
General |
|
|
|
Standard Programming Languages
Software development environments that permit programming using any number of widely-used standard programming languages such as Basic, C, C++, Java, COBOL, and Fortran.
Buyer Products:
|
|
|
|
Website Development |
|
|
|
E-Commerce |
|
|
|
Marketplace
Site development software that focuses on sites that perform one-to-one or one-to-many transactions.
Buyer Products:
|
|
|
|
Website Authoring/Publishing
Software used to create non-transactive Websites.
Target Products:
|
|
|
|
Enterprise Management |
|
|
|
Asset Management |
|
|
|
Capital/Fixed
Software that inventories, tracks, and helps manage the use of capital assets.
Buyer Products:
|
|
|
|
Information Technology
Software that inventories, tracks, and monitors the use of IT assets, such as software applications and hardware.
Buyer Products:
|
|
|
|
Business Intelligence |
|
|
|
Executive Information Systems
Software that provides summarized business information to improve executive decisions through data modeling forecasting, and simulation. Includes features such as balanced scorecards and "what if" analysis for profitability and performance.
Buyer Products:
|
|
|
|
Content Management |
|
|
|
Enterprise Search
Software which allows enterprises to gather and organize specific information located within their systems electronically.
Buyer Products:
|
|
|
|
Information Portals
Enterprise Content Management software, designed to enable sharing of and access to, corporate information across the enterprise.
Buyer Products:
|
|
|
|
Customer Relationship Management (CRM) |
|
|
|
Marketing |
|
|
|
Analytics
Tools used for analyzing market trends, customer behavior, profitability, and overall marketing effectiveness.
Buyer Products:
|
|
|
|
Automation/Management
Enterprise applications that perform the core services associated with marketing, including market segmentation and list management capabilities.
Buyer Products:
|
|
|
|
Online Marketing
Solutions designed to leverage the Internet as a targeted marketing tool.
Buyer Products:
|
|
|
|
Telemarketing
Software primarily used in contact centers for improving the effectiveness of telemarketing campaigns.
Buyer Products:
|
|
|
|
Sales Force Automation (SFA) |
|
|
|
Analytics
Tools used for analyzing customer sales data, measuring sales effectiveness, and managing sales related financials.
Buyer Products:
|
|
|
|
Automation/Management
Enterprise applications that perform the core services associated with sales force automation, including contact management, marketing encyclopedia, sales analysis, customer tracking, and territory management.
Buyer Products:
|
|
|
|
Mobile/Field Sales
Software which enables mobile sales force personnel to access sales data.
Buyer Products:
|
|
|
|
Service |
|
|
|
Analytics
Tools used for measuring service effectiveness and to ensure efficient use of a service organization's resources.
Buyer Products:
|
|
|
|
Automation/Management
Enterprise applications that perform the core functions associated with customer service, including service level compliance and complaint management.
Buyer Products:
|
|
|
|
Contact Center
Software designed to enhance service capabilities by managing, synchronizing, and coordinating customer service interactions across all channels (physical mail, phone, Internet).
Buyer Products:
|
|
|
|
Mobile/Field Service
Software which enables mobile service personnel to access service data.
Buyer Products:
|
|
|
|
Enterprise Resource Planning (ERP) |
|
|
|
Business Planning/Control |
|
|
|
Business Process Automation/Monitoring
Software used to identify bottlenecks and to streamline business processes.
Buyer Products:
Target Products:
|
|
|
|
Project Management
Software that is designed specifically to manage project workflow and organization. Includes functions such as task assignment, progress reporting, information dissemination, and project costing.
Buyer Products:
|
|
|
|
Financial/Compliance |
|
|
|
Compliance
Software which assists companies in complying with various compliance requirements, including, local, national, international, sector specific, and internal. Examples Include Sarbanes Oxley financial reporting compliance, and ISO quality standards.
Buyer Products:
|
|
|
|
Corporate Services
ERP software designed for automation of finance related corporate services, including: travel and expense management; corporate real estate portfolio management; and incentive and commission management.
Buyer Products:
|
|
|
|
Financial Management/Automation
ERP Software used for financial management tasks such as budgeting, strategic planning, and reporting. Includes enterprise procurement software.
Buyer Products:
|
|
|
|
General Ledger/Accounting
Software that performs general accounting functions, such as balance sheet, income, and cash flow calculations.
Buyer Products:
|
|
|
|
Payment Processing
Software that manages payment processing functionality.
Buyer Products:
|
|
|
|
Human Resources |
|
|
|
Benefit/Payroll Management
Software that aids in the management of the workforce, performing functions such as benefit and payroll management.
Buyer Products:
|
|
|
|
Employee Directory
Software used to manage an organization's list of employees or members.
Buyer Products:
|
|
|
|
Employee Training
Software designed to enable enterprise training and continuing education programs.
Buyer Products:
|
|
|
|
Performance Management
Software which enables organizations to track and enhance the performance of its employees.
Buyer Products:
|
|
|
|
Recruitment
Software applications that track and manage contacts for employee recruitment.
Buyer Products:
|
|
|
|
Time Tracking/Scheduling
Software used to schedule, record, and report on employee work times and activities.
Buyer Products:
|
|
|
|
Supply Chain |
|
|
|
Channel Partner Management
Software, including sourcing and catalog management, which helps improve supply chain efficiency through improved partner communication and control.
Buyer Products:
Target Products:
|
|
|
|
Content Management
Software which organizations use to ensure that part and material files, product catalog files, and item information are current, accurate and complete. This improves the visibility of parts and available suppliers across multiple sites, and optimizes purchasing, part counts, and supplier relationships.
Buyer Products:
|
|
|
|
Import/Export
Software which assists in streamlining the import/export process, including customs compliance, and electronic shipping document transfer.
Buyer Products:
|
|
|
|
Inventory/Transportation/Order Management
Software used to manage sales orders, transportation, inventory, and warehousing.
Buyer Products:
|
|
|
|
Management
Supply chain management software, covering critical supply chain components, such as transportation/warehousing, demand management, procurement, MRO (Maintenence, Repair, and Operating equipment) and channel partner management.
Buyer Products:
|
|
|
|
Home/Office |
|
|
|
Productivity |
|
|
|
Communications |
|
|
|
Conferencing/Collaboration Tools |
|
|
|
Online Conference/Meeting
Software which allows enables remote meetings or conferences. The software allows the application to be marked up at any of the remote locations enabling all users see the same screen effects. Functionalities include electronic whiteboard, messaging, bulletin boards, and group scheduling.
Buyer Products:
|
|
|
|
IT Infrastructure |
|
|
|
Communications |
|
|
|
Data |
|
|
|
Messaging Servers/Systems
Server software stores, manages, and accesses text-based messages such as e-mail and fax.
Buyer Products:
Target Products:
|
|
|
|
Data Storage |
|
|
|
Database |
|
|
|
Database Management Systems (DBMS) |
|
|
|
Relational
System software that stores data in a relational table. Includes Client/Server, Embedded, and Mainframe systems.
Buyer Products:
|
|
|
|
Storage Administration |
|
|
|
Data Availability
Software designed to ensure availability of information stored on either a single system or a storage network. Includes protection, replication, mirroring, backup, restoration and clustering software.
Buyer Products:
|
|
|
|
Enterprise Application Integration (EAI)/Middleware |
|
|
|
Adaptors/Integration Brokers
Software that allows disparate applications to exchange data through adaptors and industry standard interfaces such as object request brokers (ORB). Does not include application-specific APIs.
Buyer Products:
Target Products:
|
|
|
|
Application Servers
Server software that comprises the middle tier of a three-tier architecture. Application servers execute all application logic and then output the information to thin clients.
Buyer Products:
Target Products:
|
|
|
|
Database Access/Connectivity
Database connectivity software designed to allow enterprise applications access to information stored in databases. Access technologies include: distributed relational database architecture (DRDA), Java databse conectivity (JDBC), and open database connectivity (ODBC).
Target Products:
|
|
|
|
Network |
|
|
|
Support Utilities |
|
|
|
File/Print
Software that can perform the file and print needs of a networked environment. Print services include job spooling, printer management, and job cancellation. File services include file search, access, and security.
Buyer Products:
|
|
|
|
Industry-Specific |
|
|
|
Healthcare/Pharma |
|
|
|
Drug Development |
|
|
|
Clinical Trials Management
Software designed to manage the information and processes relating to clinical trials.
Buyer Products:
|
|
|
|
Manufacturing |
|
|
|
Manufacturing Management |
|
|
|
Manufacturing Execution Systems (MES)
Software used to design and control the production and operational processes of manufacturers.
Buyer Products:
|
|
|
|
Planning/Scheduling/Analysis |
|
|
|
Supply Chain Execution
Software that assists manufacturers in optimising their manufacturing supply chain. Include capacity planning and scheduling operations.
Buyer Products:
|
|
|
|
Retail |
|
|
|
Marketing/Sales
Software that helps retail businesses plan and execute sales and marketing programs. Includes product marketing software; decision support software used for retail store planning; and analysis operations such as estimating purchasing patterns, sales/profitability analysis, and space management.
Buyer Products:
|
|
|
|
Operations Management
Software that manages operations information specific to the retail industry. Functions managed include supply chain management and accounting.
Buyer Products:
|
|
|
|
Telecommunications |
|
|
|
Operations Support |
|
|
|
Customer Relationship Management |
|
|
|
Billing and Customer Retention
Software involved in the management of customer care and billing data. Includes software which streamlines customer acquisition, rentention, and billing functions.
Buyer Products:
|
|
- Focused. Denotes that the company is considered focused in this area. In general, Focused Companies draw the majority of their earnings in the sector/product area specified.
- Sector Pure-Plays. Denotes that the company is focused in the selected sector and generates nearly all earnings in the sector/product area specified.
- Sector Participation. Denotes that the company develops products in this line of business.
Relationship Details
Key Competitors
| Name | Dir | Percent | Market Cap. | P/E Ratio (TTM) | Fwd P/E | P/R Ratio (TTM) | Fwd P/Rev | Price To Tang. Book Value | |
|---|---|---|---|---|---|---|---|---|---|
| Overlap | |||||||||
Microsoft Corporation
|
|
n/a | 272,878.682 | 21.66 | 19.00 | 6.16 | 5.44 | 7.64 | |
|
International Business Machines Corp.
|
|
n/a | 124,258.157 | 14.74 | 13.99 | 1.40 | 1.39 | 5.76 | |
|
SAP AG (ADR)
|
|
n/a | 60,792.594 | 28.85 | 27.44 | 5.29 | 5.12 | 12.06 | |
|
BEA Systems, Inc.
|
|
n/a | 5,899.633 | 40.95 | 38.21 | 4.55 | 4.18 | 5.76 | |
|
Tibco Software Inc.
|
|
n/a | 1,774.423 | 25.17 | 31.43 | 3.73 | 3.68 | 3.04 | |
|
Pegasystems Inc.
|
|
n/a | 307.049 | 91.08 | n/a | 2.77 | 2.62 | 1.93 | |
|
Descartes Systems Group (USA)
|
|
n/a | 170.307 | 45.24 | n/a | 3.69 | n/a | 3.69 | |
|
Formula Systems (1985) Ltd. (ADR)
|
|
n/a | 124.080 | 41.36 | n/a | 0.24 | n/a | 0.73 | |
|
Vitria Technology, Inc.
|
|
n/a | 90.938 | n/a | n/a | 1.95 | n/a | 2.31 | |
|
DataMirror Corporation (USA)
|
|
n/a | 74.563 | 18.57 | n/a | 1.64 | n/a | 19.90 | |
|
Magic Software Enterprise
|
|
n/a | 51.034 | n/a | n/a | 0.85 | 0.67 | 2.97 | |
| Buyer | |||||||||
|
Microsoft Corporation
|
|
n/a | 272,878.682 | 21.66 | 19.00 | 6.16 | 5.44 | 7.64 | |
|
International Business Machines Corp.
|
|
n/a | 124,258.157 | 14.74 | 13.99 | 1.40 | 1.39 | 5.76 | |
| Target | |||||||||
|
Microsoft Corporation
|
|
n/a | 272,878.682 | 21.66 | 19.00 | 6.16 | 5.44 | 7.64 | |
|
International Business Machines Corp.
|
|
n/a | 124,258.157 | 14.74 | 13.99 | 1.40 | 1.39 | 5.76 | |
|
Oracle Corporation
|
|
n/a | 92,998.984 | 26.33 | 18.99 | 6.12 | 5.35 | -344.44 | |
|
SAP AG (ADR)
|
|
n/a | 60,792.594 | 28.85 | 27.44 | 5.29 | 5.12 | 12.06 | |
|
BEA Systems, Inc.
|
|
n/a | 5,899.633 | 40.95 | 38.21 | 4.55 | 4.18 | 5.76 | |
|
Tibco Software Inc.
|
|
n/a | 1,774.423 | 25.17 | 31.43 | 3.73 | 3.68 | 3.04 | |
|
Pegasystems Inc.
|
|
n/a | 307.049 | 91.08 | n/a | 2.77 | 2.62 | 1.93 | |
|
Descartes Systems Group (USA)
|
|
n/a | 170.307 | 45.24 | n/a | 3.69 | n/a | 3.69 | |
|
Formula Systems (1985) Ltd. (ADR)
|
|
n/a | 124.080 | 41.36 | n/a | 0.24 | n/a | 0.73 | |
|
Vitria Technology, Inc.
|
|
n/a | 90.938 | n/a | n/a | 1.95 | n/a | 2.31 | |
|
DataMirror Corporation (USA)
|
|
n/a | 74.563 | 18.57 | n/a | 1.64 | n/a | 19.90 | |
|
Magic Software Enterprise
|
|
n/a | 51.034 | n/a | n/a | 0.85 | 0.67 | 2.97 | |
- Defined by the Company
- Defined by Others
Dependent Suppliers
| Name | Dir | Percent | Market Cap. | P/E Ratio (TTM) | Fwd P/E | P/R Ratio (TTM) | Fwd P/Rev | Price To Tang. Book Value | |
|---|---|---|---|---|---|---|---|---|---|
| Buyer | |||||||||
|
Cisco Systems, Inc.
|
|
n/a | 142,489.944 | 25.54 | 19.64 | 5.00 | 4.20 | 11.38 | |
|
EMC Corporation
|
|
n/a | 27,329.024 | 24.37 | 23.25 | 2.68 | 2.52 | 3.96 | |
|
Citrix Systems, Inc.
|
|
n/a | 6,201.638 | 32.47 | 29.91 | 6.01 | 5.72 | 7.83 | |
|
Level 3 Communications, Inc.
|
|
n/a | 5,864.430 | n/a | -7.60 | 1.29 | 1.35 | -7.71 | |
|
VeriSign, Inc.
|
|
n/a | 4,869.946 | 7.10 | 25.17 | 3.18 | 3.16 | 7.17 | |
|
Mercury Interactive Corp.
|
|
n/a | 4,596.323 | 67.49 | 33.89 | 5.92 | 5.01 | 17.00 | |
|
Avnet, Inc.
|
|
n/a | 2,877.503 | 14.07 | 8.88 | 0.20 | 0.19 | 1.88 | |
|
Patni Computer Systems Limited (ADR)
|
|
n/a | 1,296.381 | 30.73 | 19.99 | 2.52 | 2.26 | n/a | |
|
Cogent, Inc.
|
|
n/a | 1,254.772 | 24.56 | 37.89 | 10.40 | 11.42 | 2.66 | |
|
Centennial Communications Corp.
|
|
n/a | 529.578 | 26.16 | 26.40 | 0.56 | 0.56 | -0.34 | |
|
Lionbridge Technologies
|
|
n/a | 469.779 | n/a | 41.50 | 1.28 | 1.05 | -31.11 | |
|
Borland Software Corp.
|
|
n/a | 441.603 | n/a | -20.21 | 1.55 | 1.45 | 5.07 | |
|
RADVISION LTD. (USA)
|
|
n/a | 372.609 | 24.18 | 26.93 | 4.52 | 4.07 | 2.72 | |
|
Sify Limited (ADR)
|
|
n/a | 316.654 | 1,290.00 | 50.17 | 2.94 | 2.39 | 3.63 | |
|
OPNET Technologies, Inc.
|
|
n/a | 282.980 | 66.97 | 38.38 | 3.44 | 2.75 | 3.27 | |
|
Click Commerce, Inc.
|
|
n/a | 276.377 | 13.99 | 16.98 | 3.74 | 3.33 | 15.03 | |
|
Actuate Corporation
|
|
n/a | 271.534 | 30.22 | 45.20 | 2.31 | 2.18 | 11.99 | |
|
MapInfo Corporation
|
|
n/a | 270.355 | 25.19 | 24.48 | 1.66 | 1.63 | 2.64 | |
|
Certicom Corp. (USA)
|
|
n/a | 238.814 | n/a | n/a | 14.57 | n/a | 11.25 | |
|
ILOG S.A. (ADR)
|
|
n/a | 217.933 | 32.94 | n/a | 1.63 | n/a | 3.17 | |
|
SM&A
|
|
n/a | 113.927 | 19.60 | 19.52 | 1.58 | 1.48 | 3.68 | |
|
Quovadx, Inc.
|
|
n/a | 106.299 | n/a | -23.73 | 1.28 | 1.33 | 6.81 | |
|
Constar International, Inc.
|
|
n/a | 75.605 | n/a | n/a | 0.08 | n/a | -0.39 | |
|
The Management Network Group, Inc.
|
|
n/a | 55.648 | n/a | -6.91 | 1.80 | n/a | 1.17 | |
| Target | |||||||||
|
ePlus Inc.
|
|
n/a | 86.318 | 3.62 | n/a | 0.13 | n/a | 0.82 | |
- Defined by the Company
- Defined by Others
Key Customers
| Name | Dir | Percent | Market Cap. | P/E Ratio (TTM) | Fwd P/E | P/R Ratio (TTM) | Fwd P/Rev | Price To Tang. Book Value | |
|---|---|---|---|---|---|---|---|---|---|
| Overlap | |||||||||
|
Wachovia Corporation
|
|
n/a | 107,432.034 | 15.38 | 11.89 | 4.03 | 3.66 | 4.50 | |
|
Telstra Corporation (ADR)
|
|
n/a | 34,492.203 | 14.12 | 13.10 | 1.94 | n/a | 6.95 | |
|
Weyerhaeuser Company
|
|
n/a | 15,259.663 | n/a | 16.53 | 0.68 | 0.69 | 2.10 | |
|
Manhattan Associates, Inc.
|
|
n/a | 640.686 | 32.07 | 27.93 | 2.38 | 2.32 | 4.55 | |
|
Government - United States
|
|
n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| Buyer | |||||||||
|
ExxonMobil Corporation
|
|
n/a | 388,859.658 | 9.87 | 10.55 | 1.00 | 0.93 | 3.36 | |
|
Pfizer Inc.
|
|
n/a | 207,150.121 | 19.10 | 14.15 | 4.38 | 4.33 | 9.73 | |
| Target | |||||||||
|
Wells Fargo & Company
|
|
n/a | 122,869.858 | 15.34 | 14.48 | 4.17 | 3.45 | 8.20 | |
|
Vodafone Group Plc (ADR)
|
|
n/a | 121,988.096 | n/a | 11.84 | 2.18 | 2.08 | 3.92 | |
|
Verizon Communications
|
|
n/a | 108,615.156 | 16.04 | 14.62 | 1.31 | 1.18 | -7.68 | |
|
Wachovia Corporation
|
|
n/a | 107,432.034 | 15.38 | 11.89 | 4.03 | 3.66 | 4.50 | |
|
Nippon Telegraph & Telephone Corp. (ADR)
|
|
n/a | 69,799.485 | 17.24 | 15.60 | 0.75 | 0.75 | 1.55 | |
|
Wyeth
|
|
n/a | 68,520.903 | 18.10 | 16.09 | 3.52 | 3.37 | 7.25 | |
|
Motorola, Inc.
|
|
n/a | 61,544.931 | 12.25 | 19.53 | 1.51 | 1.41 | 3.56 | |
|
SAP AG (ADR)
|
|
n/a | 60,792.594 | 28.85 | 27.44 | 5.29 | 5.12 | 12.06 | |
|
Medtronic, Inc.
|
|
n/a | 54,306.456 | 19.22 | 19.96 | 4.72 | 4.38 | 13.66 | |
|
Occidental Petroleum Corporation
|
|
n/a | 38,023.373 | 7.63 | 8.52 | 2.07 | 2.31 | 2.12 | |
|
Telstra Corporation (ADR)
|
|
n/a | 34,492.203 | 14.12 | 13.10 | 1.94 | n/a | 6.95 | |
|
Starbucks Corporation
|
|
n/a | 25,713.826 | 45.05 | 46.05 | 3.45 | 3.26 | 11.17 | |
|
McKesson Corporation
|
|
n/a | 16,086.112 | 21.06 | 20.03 | 0.18 | 0.17 | 4.04 | |
|
Weyerhaeuser Company
|
|
n/a | 15,259.663 | n/a | 16.53 | 0.68 | 0.69 | 2.10 | |
|
Stora Enso OYJ (ADR)
|
|
n/a | 12,024.671 | 110.74 | 22.44 | 0.67 | 0.66 | 1.27 | |
|
United Utilities PLC (ADR)
|
|
n/a | 11,756.926 | 30.71 | n/a | 2.67 | n/a | 2.85 | |
|
Office Depot, Inc.
|
|
n/a | 11,469.885 | 37.45 | 21.56 | 0.79 | 0.77 | 7.86 | |
|
NEC Corporation (ADR)
|
|
n/a | 10,961.220 | 114.19 | 20.70 | 0.26 | 0.21 | 1.39 | |
- Defined by the Company
- Defined by Others
Key Partners
| Name | Dir | Percent | Market Cap. | P/E Ratio (TTM) | Fwd P/E | P/R Ratio (TTM) | Fwd P/Rev | Price To Tang. Book Value | |
|---|---|---|---|---|---|---|---|---|---|
| Overlap | |||||||||
|
Hewlett-Packard Company
|
|
n/a | 102,491.808 | 20.84 | 16.23 | 1.14 | 1.13 | 6.40 | |
|
Accenture Ltd.
|
|
n/a | 25,644.573 | 26.35 | 17.13 | 1.41 | 1.34 | 13.54 | |
|
Wipro Limited (ADR)
|
|
n/a | 18,826.920 | 39.56 | 32.93 | 7.65 | 6.35 | 11.82 | |
|
Electronic Data Systems
|
|
n/a | 12,474.568 | 50.30 | 29.17 | 0.61 | 0.60 | 4.83 | |
|
Computer Sciences Corporation
|
|
n/a | 8,331.913 | 18.64 | 13.16 | 0.57 | 0.56 | 3.42 | |
|
Fair Isaac Corporation
|
|
n/a | 2,279.912 | 19.46 | 20.20 | 2.78 | 2.75 | 33.30 | |