Price: $16 Estimates (Dec) 1998A 1999E 2000E EPS: d$0.72 d$0.78 d$0.81 P/E: NM NM NM EPS Change (YoY): NM NM Q4 EPS (Dec): d$0.27 d$0.27 Dividend Rate: Nil Nil Nil Dividend Yield: Nil Nil Nil Opinion & Financial Data Investment Opinion: D-2-1-9 Mkt. Value / Shares Outstanding (mn): $2,304 / 144.0 Book Value/Share (Mar-1999): $0.90 Price/Book Ratio: 19.17 LT Liability % of Capital: 0.0% Stock Data 52-Week Range: $26 1/2-14 1/4 Symbol / Exchange: BNBN / OTC Options: None Institutional Ownership-Spectrum: NA ML Industry Weightings & Ratings** Strategy; Weighting Rel. to Mkt.: Income: Underweight (07-Mar-1995) Growth: Overweight (07-Mar-1995) Income & Growth: Overweight (07-Mar-1995) Capital Appreciation: In Line (28-Jan-1999) Market Analysis; Technical Rating: Below Average (21-May-1999) **The views expressed are those of the macro department and do not necessarily coincide with those of the Fundamental analyst. For full investment opinion definitions, see footnotes. Investment Highlights: ú BNBN had another great quarter. With the stock trading at approximately 10X 1999 revenue versus Amazon?s 14X multiple, we believe the stock continues to look undervalued. We reiterate our Accumulate/ Buy rating and our 12-18 month $30 price objective. ú BNBN pre-announced certain information from Q4 this morning and contained the following key pieces of information: 1. Approximate Revenue for Q4. 2. Newly acquired customers in the quarter. 3. Repeat order rate. 4. Guidance on expectations for the bottom-line in Q4. ú BNBN announced that it achieved approximately $81.5 million in revenue for Q4. We feel this is a very good number for BNBN and exceeds our published estimate of $70 million. $81.5 million in revenue represents 66% sequential growth and 215% Y/Y. The company achieved $20 million more in revenue this quarter than in the entire year of 1998 and we believe the long-term trend remains intact. ú For Q4, BNBN added 1.1 million customers. This is a very good number, in our view, and was well ahead of our estimate of 649,000. In addition, revenue per customer actually increased slightly Y/Y from $20 to $21. Bulletin United States Internet Software & Services 6 January 2000 Henry Blodget Daniel Good barnesandnoble.com Pre-Announcement of Q4 Results ACCUMULATE Long Term BUY Reason for Report: Company Update Merrill Lynch & Co. Global Securities Research & Economics Group Global Fundamental Equity Research Department RC#10100642
barnesandnoble.com ? 6 January 2000 2 ú During Q4, BNBN saw an increase in the repeat order rate from 63% to 66%. We generally consider this a positive as it demonstrates that existing customers are returning to the site to make a purchase. ú BNBN also announced that despite significant investments in its distribution, warehouse processing and technology, the company will not exceed estimated losses. We believe there could be some upside to our estimated EPS number. This is good news, in our view, given the heavy spending and increased losses of some other online retailers. It also appears that BNBN?s cost management is not coming at the expense of growth and customer service as 99% of orders received are reported to have been delivered before Christmas. ú We are not changing estimates for BNBN at this time. We will look to get more detail on the quarter when the company reports around the end of the month. [BNBN] MLPF&S was a manager of the most recent public offering of securities of this company within the last three years. [BNBN] The securities of the company are not listed but trade over-the-counter in the United States. In the US, retail sales and/or distribution of this report may be made only in states where these securities are exempt from registration or have been qualified for sale. MLPF&S or its affiliates usually make a market in the securities of this company. Opinion Key [X-a-b-c]: Investment Risk Rating(X): A - Low, B - Average, C - Above Average, D - High. Appreciation Potential Rating (a: Int. Term - 0-12 mo.; b: Long Term - >1 yr.): 1 - Buy, 2 - Accumulate, 3 - Neutral, 4 -Reduce, 5 - Sell, 6 - No Rating. Income Rating(c): 7 - Same/Higher, 8 - Same/Lower, 9 - No Cash Dividend. Copyright 2000 Merrill Lynch, Pierce, Fenner & Smith Incorporated (MLPF&S). This report has been issued and approved for publication in the United Kingdom by Merrill Lynch, Pierce, Fenner & Smith Limited, which is regulated by SFA, and has been considered and issued in Australia by Merrill Lynch Equities (Australia) Limited (ACN 006 276 795), a licensed securities dealer under the Australian Corporations Law. The information herein was obtained from various sources; we do not guarantee its accuracy or completeness. Additional information available. Neither the information nor any opinion expressed constitutes an offer, or an invitation to make an offer, to buy or sell any securities or any options, futures or other derivatives related to such securities ("related investments"). MLPF&S and its affiliates may trade for their own accounts as odd-lot dealer, market maker, block positioner, specialist and/or arbitrageur in any securities of this issuer(s) or in related investments, and may be on the opposite side of public orders. MLPF&S, its affiliates, directors, officers, employees and employee benefit programs may have a long or short position in any securities of this issuer(s) or in related investments. MLPF&S or its affiliates may from time to time perform investment banking or other services for, or solicit investment banking or other business from, any entity mentioned in this report. This research report is prepared for general circulation and is circulated for general information only. It does not have regard to the specific investment objectives, financial situation and the particular needs of any specific person who may receive this report. Investors should seek financial advice regarding the appropriateness of investing in any securities or investment strategies discussed or recommended in this report and should understand that statements regarding future prospects may not be realized. Investors should note that income from such securities, if any, may fluctuate and that each security?s price or value may rise or fall. Accordingly, investors may receive back less than originally invested. Past performance is not necessarily a guide to future performance. Foreign currency rates of exchange may adversely affect the value, price or income of any security or related investment mentioned in this report. In addition, investors in securities such as ADRs, whose values are influenced by the currency of the underlying security, effectively assume currency risk. |