8 May 2015 Software & Services Alibaba Model updaled:07 May 2016 liurirchi rho nuitibms Asia China Software & Services Alibaba Routers: BABA .N Buy Price 16 May 15) largol Price 52 Week range Marker CaP (nil Bloomberg MBA US USD 80.00 USD 104.00 USD 79.54 119.15 EURm 167.983 USOm 190.720 [Company Prolik, Founded in 1999, Mamba leads Ow Chine fetal market through Teobee Rhe largest online shopping platiorm in China based on GMVI.Trnal (the largest 3rd parry platform for releilersforands in arms of GMV) and Juhuasuan la lead, rg Chne group buy-mg platform) The COMperry eaten to global wholesale market through Alibaba corn and China wholesale market through theater,. Akbaba also tents the global COASUMel market place tea. AllExpress and also provides cloud computing services such as data mining, processing end storage P1 Ice Proton-mince 120 110 100 90 80 70 Se 4 Mar "5 Margin in 52 48 44 40 36 32 28 Amin 114$040 '00171•444440 13 4 IS I6E r In 18E MUM Melee . li ttirr mane Claurth so 60 40 20 0 eve ereeilh (U1S1 roe are 20 0 -20 .60 13 14 15 16E 17E 19E ea witues.er Nei inner Con. lorth llklll Hu , , Page 2 50 40 37 20 10 0 Racal yew end 31-Mr 2013 lint/mina! Strom-ma 2014 2015 2016E 2017E 2019E 08 EES ICNY) 5.78 11 80 t2.76 17.86 24.06 30.40 Resorted EPS 9.3091 3.52 990 9.27 10.51 10.37 72.30 OPS (CNY) 0.00 000 0.00 090 000 000 SVPS (CPIY) 4.0 18.3 526 712 95.0 1238 Weighted average slime Ire) 2,294 2,175 2,425 2,521 2.552 2,806 Average market cap (CNYmI na n• 1,444260 1,192,321 1,192,321 1122321 Enpronrot virus (CNYm) ne na 1.343.188 1.031.757 988.085 893.373 ValimN--m Metrics PIE (DO)1q na no 48.7 27.8 20.6 16.3 P/E (Reporeed) (x) ne rot 843 472 303 22.2 P/BV (x) 0.00 000 9.11 697 528 4.05 SCE Yield (34) no ne 29 36 4.9 6.2 Dividend Yield MI ne erl 00 00 0.0 0.0 EV/Seles lx) nm ran 17.6 101