outrageously undervalued, page-47

Peer Comparison

	Company	Mkt Cap	EPS Growth (%)	P/E (%)	Dividend Yield (%)
1	2014 A	2015 F	2016 F	2014 A	2015 F	2016 F	2014 A	2015 F	2016 F
2	Aconex (ACX)	$1,076M	-0.3052	0.0000	0.0000	103.2197	0.0000	0.0000	0.00%	0.00%	0.00%
3	Big Un (BIG)	$16M	0.0000	0.0000	0.0000	0.0000	0.0000	0.0000	0.00%	0.00%	0.00%
4	Carsales.com (CAR)	$2,865M	0.0757	0.1181	0.1020	26.6084	23.7971	21.5936	3.14%	3.50%	3.83%
5	iSentia Group (ISD)	$722M	0.3180	0.4780	0.1879	27.9196	18.8906	15.9031	2.25%	2.66%	3.16%
6	NEXTDC (NXT)	$1,130M	0.0000	4.1948	0.2500	516.8831	99.5000	79.6000	0.00%	0.00%	0.00%