Sector KPIs EBITDA CAGR 2017E-2019E 49% 45% 41% 35% 35% 28% 25% 23% 18% 21% 21% 14% 11% 15% 9% 8% 5% 8% Marketplaces E-commerce Search & Gaming Social Classifieds Lead Travel Advertising Portals Generation Europe United States EBITDA Margin 2018E 57% 37% 32% 32% 31% 29% 28% 28% 29% 19% 19% 16% 20% 19% 13% 13% 11% 5% Gaming Social Search & Lead Travel Advertising Classifieds Marketplaces E-commerce Portals Generation Europe United States Cash Conversion: FCF / EBITDA 2018E 94% 63% 54% 49% 48% 47% 54% 48% 48% 49% 38% 45% 44% 44% 44% 43% 29% 29% E-commerce Advertising Lead Marketplaces Gaming Travel Social Search & Classifieds Generation Portals Europe United States Note: Calculation based on sector aggregates. 13
NOAH Bible Page 12 Page 14