{
  "docId": "019de511-a76a-723d-b3b5-9cb614878197",
  "docSlug": "8fd542ee83953dc4eeb6005fd53b9405",
  "documentTitle": "Cint Group | Mergers and Acquisitions Presentation Deck | 32 slides",
  "authorId": "cint-group",
  "authorName": "Cint",
  "documentKindSlug": "conference-presentation",
  "documentKindLabel": "Conference presentation",
  "sourceTypeSlug": "investment_bank",
  "sourceTypeLabel": "Investment bank",
  "presentationDate": "2021-10-01 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.4446952,
  "pageNumber": 11,
  "pageCount": 32,
  "prevPage": 10,
  "nextPage": 12,
  "slideType": "valuation_table",
  "function": "present_solution",
  "density": "overcrowded",
  "nDataPoints": 12,
  "notes": "Includes footnotes regarding valuation assumptions and financing details.",
  "elementsJson": null,
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019de511-a76a-723d-b3b5-9cb614878197/11",
  "deckHref": "/decks/019de511-a76a-723d-b3b5-9cb614878197",
  "deckJsonHref": "/decks/019de511-a76a-723d-b3b5-9cb614878197.json",
  "deckAnchorHref": "/decks/019de511-a76a-723d-b3b5-9cb614878197#slide-11",
  "components": [
    {
      "bbox": {
        "h": 0.03,
        "w": 0.95,
        "x": 0.028,
        "y": 0.915
      },
      "kind": "disclaimer",
      "text": "1) Assuming share price of SEK 113 for Cint’s shares. 2) Based on US GAAP 3) Financing structure including estimated fees and other transaction adjustments of approximately USD 20 million, hence equity value / purchase price amounts to USD 1,050 million",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "0989bd24-fad4-4cd3-a501-1f8b4a44e899",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.25,
        "w": 0.46,
        "x": 0.51,
        "y": 0.59
      },
      "kind": "list",
      "text": "Comments on transaction financing, shareholder support, and ownership stakes.",
      "attrs": null,
      "subkind": "bullet",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "1abdcd7d-511d-4d92-bd02-a6e9c27d2221",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.35,
        "w": 0.46,
        "x": 0.51,
        "y": 0.2
      },
      "kind": "table",
      "text": "Indicative ownership structure post-transaction: Current Cint owners 65%, Lucid owners 17%, New issue 19%, Total 100%",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "08000292-9943-442d-a245-4122bc8e148e",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.3,
        "w": 0.46,
        "x": 0.028,
        "y": 0.54
      },
      "kind": "table",
      "text": "Indicative financing structure: Issue in kind USD 470m, Bank financing and Cash USD 120m, Directed issue Tranche 1 USD 170m Tranche 2 USD 340m",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "61deb7e9-5065-4f37-9498-2a483cdc1edd",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.35,
        "w": 0.46,
        "x": 0.028,
        "y": 0.24
      },
      "kind": "table",
      "text": "High level preliminary transaction structure: Enterprise value USD 1,070m, EV/Sales 8.6x, EV/Gross profit 12.4x",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "195f3a32-d742-43ce-99a6-e87b506f6c87",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.055,
        "w": 0.312,
        "x": 0.028,
        "y": 0.105
      },
      "kind": "title",
      "text": "The deal structure",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "020d6ebb-20aa-4fac-85f8-b3d30a83e30e",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [
    {
      "name": "Table data",
      "slug": "table-data",
      "agent": null,
      "layer": "slide",
      "matchId": "b1252d33-d8b3-407a-917d-e3f8f50d90d6",
      "evidence": "Indicative financing structure: Issue in kind USD 470m, Bank financing and Cash USD 120m, Directed issue Tranche 1 USD 170m Tranche 2 USD 340m",
      "confidence": 0.8
    }
  ],
  "frameworks": [],
  "arcBeats": [
    {
      "to": 14,
      "from": 11,
      "beatId": "167af571-c602-4a2a-a7ab-bb8c097995b0",
      "arcName": "The Sequoia Pitch",
      "arcSlug": "sequoia-pitch",
      "beatName": "Financials",
      "beatSlug": "sequoia-pitch-financials",
      "evidence": "Cint Q3 update and financial highlights",
      "position": 2,
      "confidence": 0.8,
      "parentBeatName": "Evidence",
      "parentBeatSlug": "evidence"
    }
  ],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}