Dentsu : Aegis Group Dealogic Deal # : 817736
Data as of : 9/27/2012
Target Acquiror Dates & Values
Aegis Group Dentsu
Target: 100 % stake Buying: 100 % stake Rumored - Deal Value $m 4,909.7
LN AGS 1,173 m shares outstanding Public (Listed) Announced 12th Jul 2012 Value ex Debt $m 4,909.7
United Kingdom Japan
Professional Services Professional Services Expected 4Q 2012 Consideration
Greenhill & Co | Advisor Morgan Stanley | Advisor Completed -
JPMorgan Cazenove | Advisor
Slaughter & May | Attorney Withdrawn -
Sullivan & Cromwell| Attorney
Termination Fee, Target $m tbd
Termination Fee, Acquiror $m tbd
Financials 31st Dec 2011
Balance Sheet Debt/Equity: 5.7
Timeline Events Premiums & Multiples
Initial Offer 2
Current Offer 2
Income Statement
Cash Flows
Operations $m 258
Profitability
Profit Margin 10%
Return on Equity 26%
League Table Impact Sector Trend
2012 YTD Announced Global M&A by Deal Value, $bn Monthly Announced Global M&A, $bn: Professional Services
1 Goldman Sachs 294.0
2 Morgan Stanley 289.7
3 JPMorgan 287.8
4 Deutsche Bank 249.7
5 Barclays 217.8
6 Credit Suisse 211.7
7 Citi 202.5
8 BAML 172.9
9 Rothschild 116.4
10 Nomura 111.4
30 Greenhill & Co 15.5
2012 Dealogic. All rights reserved.