NUTRITIONAL SUPPLEMENT DEMAND RISES AMID PANDEMIC

Page created by Diane Sparks
 
CONTINUE READING
NUTRITIONAL SUPPLEMENT DEMAND RISES AMID PANDEMIC
NUTRITIONAL SUPPLEMENT DEMAND RISES AMID PANDEMIC
HEALTH & WELLNESS INDUSTRY UPDATE | JANUARY 2021

                                                    3
NUTRITIONAL SUPPLEMENT DEMAND RISES AMID PANDEMIC
Health & Wellness
       Nutritional Supplement Demand Rises Amid Pandemic

TABLE OF CONTENTS                     KEY TAKEAWAYS

 Key Takeaways                       Capstone Headwaters’ Consumer & Retail Group (CRG) is pleased to share its
 Industry Outlook                    Health & Wellness report. Through our ongoing conversations with active
                                      industry players and analysis of trends during COVID-19, we have identified
 Supplements in High Demand          several key takeaways below, followed by an in-depth overview of industry
 M&A Volume Outperforms Prior Year   dynamics and transaction activity on the following pages.
 Notable Transactions
 Select Transactions                 1.   COVID-19 has placed a heightened focus on health-conscious products as
 Public Company Performance               consumers have increasingly sought to boost immunity and wellness.

 Public Company Data                 2.   Public company performance has rebounded substantially since the onset
 Firm Track Record                        of the pandemic, with subsegment returns displaying a remarkable
                                           recovery from mid-March.

                                      3.   Consumers have migrated towards trusted brands with effective direct-to-
                                           consumer (DTC) platforms, a trend likely to remain post-pandemic.

                                      4.   M&A activity is poised for a strong year in 2021, with Q4 2020 recording
                                           the highest quarterly deal count in 2020.

                                      5.   Trading multiples of public companies have improved which bodes well
                                           for higher M&A valuations in 2021.

                                      6.   Vitamins, minerals, and supplements providers with strong brand
                                           recognition and online penetration are expected to continue to garner
                                           both strategic and private equity buyer interest.

                                                                      Lisa Tolliver
                                                                      Senior Director
                                                                      773-791-9493
                                                                      ltolliver@capstoneheadwaters.com

                                                                                                                 2
NUTRITIONAL SUPPLEMENT DEMAND RISES AMID PANDEMIC
Health & Wellness | January 2021

 INDUSTRY OUTLOOK

  Existing consumer preferences towards nutritional
  supplements and functional food products have been
  substantially accelerated by COVID-19, evidenced by the                           Lisa Tolliver, Senior Director
  76% year-over-year (YOY) increase in Vitamin C                                    “Health & Wellness has been a bright
  supplement sales during the first half of 2020, which                             spot amidst the pandemic, particularly
  amounted to $209 million, according to Nielsen.1 E-                               for those brands selling online. COVID-
  commerce has proven to be a critical channel for industry                         19 has put health at the forefront of
  participants to stimulate DTC and retail sales growth amid                        consumer’s minds and actions. The
  widespread physical store closures. Leading nutritional                           sector is benefitting from heightened
  products provider, Glanbia (ISE:GL9) has continued to                             consumer interest that is translating
  invest in its e-commerce platform which was a key                                 into strong M&A activity amongst both
  component of its €76.3 million capital expenditure in                             strategics and private equity investors.
  2019. Through Q2 2020, 34% of Glanbia Performance                                 Multiples within the sector are strong,
  Nutrition Product sales were through online channels,                             with public companies trading in the
  according to its earnings release.2                                               double digits and expected to remain
                                                                                    strong throughout 2021.”
  Top public companies encountered severe headwinds
  during the onset of the pandemic, evidenced by the
  decline in EBITDA multiples in mid-March. However,
  valuations have recovered with multiples in the
  Supplements segment improving 30.2% from March 11.
  In addition, General Health & Wellness companies have
  continued to trade at premium valuations, with EBITDA
  multiples standing at 20.8x as of December 31.

                  Health & Wellness Public Company EBITDA Multiples Recover From Early Pandemic Headwinds

                           Supplements                  General Health & Wellness             Food & Beverage

            25x
                                      March 11: WHO declares                                                          20.8x
                                       COVID-19 a pandemic
            20x

            15x                                                                                                       13.7x
EV/EBITDA

            10x
                                                                                                                      11.2x

             5x

             0x
              Dec-19         Feb-20            Apr-20              Jun-20           Aug-20          Oct-20           Dec-20

                                                                                                                              3
NUTRITIONAL SUPPLEMENT DEMAND RISES AMID PANDEMIC
Health & Wellness | January 2021

SUPPLEMENTS IN HIGH DEMAND

The Supplements industry has powered through COVID-                                                     provider, recorded an 8.6% increase in YOY revenue in Q2,
19 by leveraging e-commerce capabilities, which has been                                                supported by strong volume growth in its U.S. markets,
reflected in premium valuations, fueling what could be a                                                according to its earnings release.6 In addition, new
positive merger and acquisition (M&A) trend for business                                                customers have increasingly been drawn to nutritional
owners.     While the pandemic has slowed personal                                                      products during the pandemic, as Herbalife has cited a
consumption expenditures it has also fostered a                                                         25% YOY increase in unique customers in the U.S. While
heightened awareness for health-conscious products as                                                   demand has begun to normalize in the Vitamins and
consumers have increasingly sought to boost immunity                                                    Supplements markets, sales remain elevated YOY and
and overall wellness. The pandemic has facilitated a                                                    health and wellness products are forecast to continue to
substantial increase in demand for vitamins, minerals,                                                  capture consumer spending post-pandemic.
supplements, and other wellness solutions, which had
projected to achieve a market size of $230.7 billion by                                                 The pandemic has reaffirmed consumer preferences for
2027 prior to COVID-19, according to Grand View                                                         trusted brands offering quality products.             Brand
Research.3 Notably, vitamin sales elevated significantly                                                recognition plays a significant role in purchasing habits,
during the onset of COVID-19 disruption, rising 44% YOY                                                 with online penetration becoming increasingly critical
during the six weeks ending on April 5th, according to                                                  amidst widespread lockdown and social distancing
Nutritional Outlook.4 In addition, nutritional supplements                                              measures. However, as COVID-19 has accelerated the
have also experienced a similar surge in demand and have                                                shift to e-commerce channels, popular brands that have
drastically outpaced 2019 levels. During the six weeks                                                  heavily relied on specialty stores have encountered severe
ending on April 5th, nutritional supplement sales                                                       challenges. GNC, a mainstay in nutritional products, filed
amounted to $435 million, surpassing 2019 full year totals                                              for Chapter 11 bankruptcy in June following years-long
of $345 million. Heightened interest in wellness products                                               sales declines, accelerated by COVID-19 induced store
is also supported by increased social media mentions for                                                closures. Despite its e-commerce revenue increasing 25%
specialty health ingredients and vitamins.         Internet                                             in Q1, same store sales (inclusive of e-commerce sales) fell
searches for elderberry, a vitamin C-rich medicinal plant,                                              10.1% YOY as COVID-19 forced 30% of GNC’s company-
have increased by 16 times compared to January of 2019,                                                 owned and franchise stores to close, according to its
according to L.E.K.5                                                                                    earnings release.7 The reliance on brick-and-mortar
                                                                                                        specialty stores, in conjunction with mounting debt, forced
Top public players in the Health & Wellness industry have                                               GNC into a fundamental restructuring and has
showcased resilience despite supply chain and distribution                                              underscored the importance of efficient DTC models. The
challenges. Industry participants with robust e-commerce                                                pandemic has driven the monumental shift to e-
capabilities and sound supplier networks, coupled with                                                  commerce channels in the Supplements industry, with
online brand recognition, have captured sustained                                                       online sales expected to grow 61.4% in 2020, compared to
customer retention and sales growth. Notably, Herbalife                                                 7.1% growth in brick-and-mortar, according to Nutrition
Nutrition (NYSE:HLF), a leading nutritional products                                                    Business Journal.8
according

                 Global Dietary Supplements Market To Expand                                                                 Google Sees Elevated Health & Wellness Searches
                       Global Dietary Supplements Market is expected to reach                                                      Searches in Google show heightened interest for elderberry,
                       $230.7 billion by 2027, forecasting continued consumer                                                      vitamin C, vitamin D, and Immunity Boosters, which peaked
                              preference for health-conscious products                                                                         in the early months of the pandemic

                $350                                                                                                         100
                                                                                                                                           Elderberry
                $300                                                                                                                       Vitamin D
                                                                                                                              80
                                                                                                     Search Interest Index

                $250                                                                        $230.7                                         Vitamin C
                                                                                   $213.3
$ in Billions

                                                                          $197.3                                                           Immunity Booster
                $200                                             $182.4                                                       60
                                                        $168.7
                                        $144.2 $155.9
                $150    $123.3 $133.3
                                                                                                                              40
                $100
                                                                                                                              20
                $50
                 $0                                                                                                           0
                         2019 2020 2021 2022 2023 2024 2025 2026 2027                                                         Aug-19      Oct-19     Dec-19      Feb-20     Apr-20     Jun-20
                                                 Source: Grand View Research                                                                                                  Source: Google Trends
                                                                                                                                                                                                 4
NUTRITIONAL SUPPLEMENT DEMAND RISES AMID PANDEMIC
Health & Wellness | January 2021

M&A VOLUME OUTPERFORMS PRIOR YEAR
Health & Wellness M&A activity remained robust through                                           M&A Transaction Volume Rises in Q4
2020, highlighting the sustained buyer appetite for well-
performing brands with strong customer retention. Across                                                            2019      2020
the broader M&A market, many industries experienced
drastic slowdowns in Q2 deal count, however, the Health                                    60   M&A volume outpaced 2019 quarterly levels,
& Wellness industry maintained steady volume                                                    except for a modest YOY decline in Q2. Q4
throughout the pandemic’s disruption. Total deal volume                                    50   registered the highest deal count in 2020, creating

                                                                  Number of Transactions
                                                                                                optimism for a healthy M&A environment in 2021
amounted to 102 transactions announced or completed,
                                                                                           40
slightly above 2019 levels of 95 deals. Strategic buyers
                                                                                                                 28                                    30
comprised the majority of transactions, with public                                        30         25                                          27
                                                                                                                      24
companies in particular accounting for 54% of deals as                                           19                              21 23
they deployed aggressive inorganic growth strategies.                                      20
Notably, Novozymes (CPSE:NZYM B) acquired Microbiome
Labs, a leading provider of probiotic and microbiome                                       10
solutions in the Consumer Health industry for an
                                                                                           0
enterprise value of $256.8 million in December. The
                                                                                                   Q1              Q2              Q3                 Q4
acquisition provides Novozymes with an entry point into
the North American Human Probiotics market,
incorporating it into its OneHealth platform.9                                                  Source: Capital IQ, PitchBook, FactSet, and Capstone Research

The Vitamins, Minerals, and Supplements subsector has garnered elevated buyer interest in Q4 from both strategic and
private equity players. Notably, Unilever (LSE:UNLV) acquired SmartyPants Vitamins, a provider of multifunctional
supplements absent of artificial favors, sweeteners or preservatives (November, undisclosed). The acquisition highlights the
heightened interest among public companies to bolster their vitamins and supplements offerings as consumers grow
increasingly health conscious. Private equity firms (21% of total deal volume) have also continued to target the Vitamins,
Minerals, & Supplements sector. In October, New Mountain Capital announced its acquisition of premier vitamins, minerals,
and supplements brand, Natrol for an enterprise value of $550 million. New Mountain Capital plans to combine Natrol with
its portfolio company Jarrow Formulas (acquired in August for an undisclosed sum), a leading formulator and manufacturer of
probiotics, vitamins, minerals, and supplements.10
As consumer activities have rapidly shifted to digital settings due to the pandemic, the intersection between online
experiences and nutritional products have been amplified. Robust e-commerce capabilities have been paramount, with
digitally native companies in high demand. In addition, digital fitness providers have utilized M&A to expand their offerings
in the Nutrition segment to bolster customer engagement and operational synergies. In December, digital fitness and
nutrition platform Openfit acquired sports nutrition provider, Ladder (undisclosed). Ladder’s offerings will enhance Openfit’s
on-demand fitness platform by adding a collection of premium supplement offerings.

              Lisa Tolliver, Senior Director
              “M&A activity in the Health & Wellness sector, particularly the Vitamins & Minerals segment, finished
              the year strong. The positive outlook for the sector is attracting private equity investors who are
              developing theses around the sector, several of which made platform investments in 2020 and are
              actively looking for add-on opportunities for 2021.”

                                                                                                                                                            5
NUTRITIONAL SUPPLEMENT DEMAND RISES AMID PANDEMIC
Health & Wellness | January 2021

NOTABLE TRANSACTIONS

Several notable transactions have been announced or completed in the industry in 2020. Select transactions are outlined below,
followed by a more comprehensive list on the following page.

                         Brand Holdings, LLC acquires Dr. Emil Nutrition
                         (July 2020, Undisclosed)

                         Brand Holdings, a partnership between private equity firms Kidd & Company and T-street Capital, has
                         acquired leading e-commerce nutritional products provider Dr. Emil Nutrition. Terms of the transaction
          and            were not disclosed. Dr. Emil offers health and wellness supplements and sports nutrition products
                         manufactured in an FDA-registered and good manufacturing practice (GMP) laboratory. Dr. Emil
                         employs a science-backed approach, formulating products with clinically proven ingredients.

                         Brand Holdings focuses on acquiring DTC e-commerce companies with a specialization in the Health &
        Acquires
                         Wellness, Sports Nutrition, Beauty, and Functional Foods industries. Brand Holdings plans to enhance
                         the Dr. Emil product line and grow its presence in the Nutritional Supplements market. “The market for
                         nutritional supplements is undergoing a momentous shift as e-commerce continues to play an
                         increasingly critical role in consumer purchasing behavior. Dr. Emil has demonstrated proven success
                         with online sales and is well positioned to benefit from these industry trends,” commented Gerry
                         DeBiasi, partner at Kidd & Company in a press release.11

                         Nestlé Health Sciences S.A. acquires Vital Proteins, LLC
                         (June 2020, Undisclosed)

                         Nestlé Health Sciences, a subsidiary of Nestlé (SWX:NESN) has agreed to acquire leading collagen
                         brand and wellness platform Vital Proteins. Terms of the transaction were not disclosed. Vital Proteins
                         offers collagen powders, beverages, capsules, and bars across North America and Europe. Its products
                         are sold in approximately 35,000 retail locations including Whole Foods, Costco, Target, Walgreens, and
                         Kroger. In addition, it sells its products through its e-commerce site, offering one-time and subscription
        Acquires         purchase options.

                         “Joining NHSc allows us to take Vital Proteins to the next level by leveraging resources, scale and
                         capabilities, and moving toward a future with an expanded offering of science-backed products,”
                         commented Kurt Seidensticker, Founder and CEO of Vital Proteins in a press release.12 The acquisition
                         enhances Nestle’s presence in the Functional Nutrition market, adding a robust portfolio of premium
                         products. It also complements Nestle’s existing vitamin, mineral supplement, and wellness brands
                         including Atrium Innovations, Garden of Life, Pure Encapsulations, and Persona.

                         LoveKind Inc. acquires ELXR Juicelab
                         (June 2020, Undisclosed)

                         LoveKind has acquired ELXR Juicelab, a cold-pressed juice and superfood café, for an undisclosed sum.
                         Toronto-based ELXR offers cold-pressed juices, protein-dense and plant-based milks, tonic waters,
                         booster shots, wellness lattes, smoothies, and cleanse packages. It currently operates five superfood
                         cafés and an online platform for home delivery.
        Acquires
                         Lovekind is a hospitality and creative brands incubator with a product portfolio including Calii Love and
                         Love Child Social House. ELXR will leverage Lovekind’s geographic reach and capital resources to
                         expand into new markets and diversify and enhance its product offerings. In addition, ELXR plans to
                         launch several new retail locations in Canada over the next two years and develop a state-of-the-art
                         production facility in the Greater Toronto Area. The acquisition also significantly bolster’s Lovekinds
                         portfolio in the Food and Beverage market, especially as consumers increasingly focus on health and
                         wellness products.
                                                                                                                                 6
NUTRITIONAL SUPPLEMENT DEMAND RISES AMID PANDEMIC
Health & Wellness | January 2021

SELECT TRANSACTIONS

                                                                                                                 Enterprise              EV / LTM
Date       Target             Acquirer               Target Business Description                                Value (mm)           Revenue EBITDA
                              Novozymes
12/18/20   Microbiome Labs                           Manufactures nutritional supplements.                           $256.8                -              -
                              (CPSE:NZYM B)

           Giddy Up Energy    R-Three
12/15/20                                             Provides nutritional and energy products.                          -                  -              -
           Products           (OTCPK:RRRT)

12/07/20   Conscious Cultures Trolley Venture        Produces and sells organic kombucha.                               -                  -              -

                              USANA Health           Offers protein and energy products including Built bar,
12/03/20   Built Brands                              BuiltGO, Built boost, and Built broth products.                    -                  -              -
                              (NYSE:USNA)

                                                     Provides sports nutrition products including high-
12/02/20   Ladder             Openfit                performance, NSF Certified for Sport supplements.                  -                  -              -

                              Puree Artisan          Offers cold-pressed juices through online home
11/30/20   Jrink                                                                                                        -                  -              -
                              Juice Bar              delivery and provides subscription services.

           SmartyPants                               Provides gummy vitamins that include multivitamin,
11/25/20                      Unilever (LSE:ULVR)    omega-3, and vitamin D supplements.                                -                  -              -
           Vitamins

                                                    Offers an online delivery platform for nutritionist-
11/23/20   Factor75           Hello Fresh (XTRA:HFG)designed meals focused on health and wellness.                   $277.0             12.4x             -

                                                     Manufactures and distributes healthy snacks
11/15/20   KIND               Mars                   and fruit and nut bars.                                            -                  -              -

           Global
11/12/20                      Karex Global           Provides sexual health products.                                $51.9              13.5x             -
           Protection

                              Whole Earth Brands     Manufactures zero sugar, keto-friendly, and plant-
11/10/20   Swerve                                    based sweeteners and baking mixes.                              $80.0                 -              -
                              (Nasdaq:FREE)

                              Umbra                  Develops health and wellness products including
11/03/20   Dreaming Company                                                                                             -                  -              -
                              (OTCPK:UCIX)           sleeping supplements.

10/30/20   Freshly            Nestlé (SWX:NESN)      Provides freshly prepared meals online.                            -                  -              -

                              New Mountain
10/25/20   Natrol                                    Offers vitamins, minerals, and supplements.                     $550.0                -              -
                              Capital

                                                     Provides a direct-to-consumer nutrition and weight
10/18/20   Nutrisystem        Kainos Capital         management platform.                                            $493.7              0.7x           5.3x

           Naturelo Premium Arcadia Consumer
10/15/20                                             Manufactures vitamins, minerals, and supplements.                  -                  -              -
           Supplements      Healthcare

                              Rosewood Private       Develops, formulates, and manufactures functional
10/01/20   Living Ecology                                                                                               -                  -              -
                              Investments            food and nutrition supplements.

09/18/20   World Waters       Caribé Juice           Produces cold-pressed watermelon juices.                           -                  -              -

09/14/20   HiLo Nutrition     Highlander Partners    Manufactures pre-workout nutrition gummies.                        -                  -              -

09/08/20   KetoSports         Limitless Venture      Provides energy and health supplementation products.               -                  -              -

09/02/20   Noho Health        Bayer (XTRA:BAYN)      Produces and supplies vitamins and supplements.                    -                  -              -

                                                   Offers nutritional supplements for men, women,
08/30/20   Jarrow Formulas    New Mountain Capital infants, toddlers, and children.                                     -                  -              -

08/24/20   Truweo             Mohawk Group           Provides health and wellness products online.                    $16.4                -              -

                                                                                                      Source: Capital IQ, PitchBook, FactSet, and Capstone Research

                                                                                                                                                                7
NUTRITIONAL SUPPLEMENT DEMAND RISES AMID PANDEMIC
Health & Wellness | January 2021

PUBLIC COMPANY PERFORMANCE

      YEAR-OVER-YEAR                                                                     2019      2020

          LTM EBITDA                 50.0x
           MULTIPLES
                                     40.0x       34.6x

           Public players in the     30.0x
                                             22.7x                                                22.6x
     Supplements industry have
                                                                                          17.7x               17.6x
     recorded mixed year-over-       20.0x
                                                                  11.9x
                                                          11.0x           10.6x                           12.0x             12.5x            12.3x
         year EBITDA multiples                                                                                                      9.3x             9.5x
                                                                                  9.5x
             performance, with       10.0x
          Blackmores, Glanbia,
        Jamieson, and Medifast        0.0x
            experiencing gains               Blackmores    Glanbia        Herbalife        Jamieson        Medifast         TCI Co.             WW
                                                                                           Wellness                                        International

                                                                                                              Source: Capital IQ as of December 31, 2020

       YEAR-OVER-YEAR                                                                 2019        2020
           LTM EBITDA               35.0%
              MARGIN                30.0%                                                                                 25.7% 26.7%
                                                                                                                                            24.0% 24.0%
                                    25.0%                                                      19.5%
           EBITDA margins have                                                            19.2%
                                    20.0%                                 15.2%                                   14.5%
      remained relatively steady                                               14.6%                      13.8%
                                    15.0%     11.6%
        in 2020 compared to the                            9.7%
                                    10.0%          8.6%           8.8%
             prior year, although
       Blackmores, Glanbia, and      5.0%
           Herbalife experienced     0.0%
                 modest declines             Blackmores    Glanbia        Herbalife        Jamieson        Medifast         TCI Co.            WW
                                                                                           Wellness                                        International

                                                                                                              Source: Capital IQ as of December 31, 2020

            LTM REVENUE              30.0%
                GROWTH               25.0%                                                                  22.0%
                                     20.0%                  14.6%                               13.4%
                                     15.0%                                  10.5%
                                     10.0%
          Medifast and Glanbia        5.0%
          have led other public       0.0%
         players in last twelve-     -5.0%                                                                                                    -1.7%
        month revenue growth        -10.0%
                                               -3.6%
          through 2020 at 22%
                                    -15.0%
        and 14.6%, respectively
                                    -20.0%                                                                                   -15.3%
                                             Blackmores    Glanbia        Herbalife        Jamieson        Medifast         TCI Co.            WW
                                                                                           Wellness                                        International

                                                                                                              Source: Capital IQ as of December 31, 2020

                                                                                                                                                            8
Health & Wellness | January 2021

PUBLIC COMPANY TRADING & OPERATING DATA: SUPPLEMENTS

                                          Price   % 52 Wk      Market     Enterprise                 LTM                       EV / LTM
Company                              12/31/20        High         Cap           Value    Revenue       EBITDA Margin       Revenue EBITDA
Blackmores Limited                      $57.84      78.5%     $1,119.1      $1,170.6       $394.8          $33.9    8.6%    3.0x       34.6x

Glanbia plc                             $12.70      89.8%     $3,727.7      $4,679.7      $4,445.2     $392.7       8.8%    1.1x       11.9x

Herbalife Nutrition Ltd.                $48.05      90.8%     $5,843.7      $7,443.0      $5,351.4     $780.5      14.6%    1.4x        9.5x

Jamieson Wellness Inc.                  $28.36      78.4%     $1,130.3      $1,274.8       $290.1          $56.5   19.5%    4.4x       22.6x

Medifast, Inc.                         $196.34      94.1%     $2,300.7      $2,142.9       $840.6      $122.0      14.5%    2.5x       17.6x

TCI Co., Ltd.                            $7.16      60.4%      $834.7           $727.6     $293.5          $78.5   26.7%    2.5x        9.3x

WW International, Inc.                  $24.40      51.7%     $1,661.5      $3,161.4      $1,387.3     $333.1      24.0%    2.3x        9.5x

                                                                         Mean                                      16.7%    2.4x       16.4x
EV = enterprise value; LTM = last twelve months                          Median                                    14.6%    2.5x       11.9x
$ in millions, except per share data
NM = Not Meaningful                                                      Harmonic Mean                             14.1%    2.0x       13.2x

PUBLIC COMPANY TRADING & OPERATING DATA: GENERAL HEALTH & WELLNESS

                                          Price   % 52 Wk      Market     Enterprise                 LTM                       EV / LTM
Company                              12/31/20        High         Cap           Value    Revenue       EBITDA Margin       Revenue EBITDA
Abbott Laboratories                    $109.49      95.1%   $187,600.2    $201,641.2     $32,221.0    $7,823.0     24.3%    NM         25.8x

By-health Co., Ltd.                      $3.70      87.7%     $5,848.4      $5,401.1       $870.8      $299.9      34.4%    NM         18.0x

Church & Dwight Co., Inc.               $87.23      88.1%    $21,672.3     $23,102.2      $4,744.7    $1,145.9     24.2%    4.9x       20.2x

Colgate-Palmolive Company               $85.51      99.0%    $73,296.5     $79,887.5     $16,162.0    $4,342.0     26.9%    4.9x       18.4x

Hypera S.A.                              $6.63      80.0%     $4,176.2      $4,313.5       $691.1      $127.1      18.4%    NM         33.9x

Nature's Sunshine Products, Inc.        $14.95      98.4%      $293.9           $241.3     $375.2          $40.8   10.9%    0.6x        5.9x

Pharmanutra S.p.A.                      $46.20      92.2%      $445.3           $428.2      $68.2          $18.6   27.2%    NM         23.1x

Reckitt Benckiser Group plc             $89.32      81.6%    $63,599.2     $77,649.5     $16,736.4    $4,997.3     29.9%    4.6x       15.5x

USANA Health Sciences, Inc.             $77.10      83.6%     $1,622.0      $1,362.9      $1,095.4     $192.7      17.6%    1.2x        7.1x

Zydus Wellness Limited                  $27.23      98.2%     $1,732.8      $1,724.6       $231.2          $39.4   17.0%    NM          NM

                                                                         Mean                                      23.1%    3.3x       18.7x

                                                                         Median                                    24.2%    4.6x       18.4x

                                                                         Harmonic Mean                             20.8%    1.7x       13.9x

                                                                                                       Source: Capital IQ as of December 31, 2020

                                                                                                                                               9
Health & Wellness | January 2021

    PUBLIC COMPANY TRADING & OPERATING DATA: FOOD & BEVERAGE

                                                           Price   % 52 Wk       Market      Enterprise                      LTM                        EV / LTM
           Company                                      12/31/20       High         Cap             Value       Revenue         EBITDA Margin      Revenue EBITDA
          Danone S.A.                                     $65.76       71.6%   $42,704.2      $58,211.2         $27,940.6      $5,641.5   20.2%      2.1x       10.3x

          General Mills, Inc.                             $58.80       88.9%   $35,952.5      $48,224.4         $18,286.7      $4,101.5   22.4%      2.6x       11.8x

          The Hain Celestial Group, Inc.                  $40.15       98.8%    $4,040.6       $4,398.7          $2,070.5        $228.8   11.1%      2.1x       19.2x

          Kerry Group plc                                $144.95       93.8%   $25,613.3      $28,293.3          $7,974.8      $1,129.6   14.2%      3.5x       25.0x

          Mondelez International, Inc.                    $58.47       97.5%   $83,621.6     $101,708.6         $26,196.0      $6,485.0   24.8%      3.9x       15.7x

          Post Holdings, Inc.                            $101.01       89.9%    $6,654.5      $13,112.5          $5,698.7      $1,079.7   18.9%      2.3x       12.1x

          The Simply Good Foods Company                   $31.36       99.6%    $3,001.8       $3,530.2           $816.6         $152.4   18.7%      4.3x       23.2x

                                                                                           Mean                                           18.6%      3.0x       16.8x

                                                                                           Median                                         18.9%      2.6x       15.7x

                                                                                           Harmonic Mean                                  17.4%      2.8x       15.1x

                                                                        Health & Wellness 2020 Total Return

                                                         Supplements           General Health & Wellness                    Food & Beverage

                          40%
                                                           March 11: WHO declares
                          30%                                                                                                                                   +27.5%
                                                           COVID-19 a pandemic

                          20%
Total Return Percentage

                          10%                                                                                                                                    +2.4%

                           0%
                                                                                                                                                                 +1.5%
                          -10%

                          -20%

                          -30%

                          -40%

                          -50%

                          -60%
                             Dec-19   Jan-20   Feb-20     Mar-20    Apr-20     May-20      Jun-20      Jul-20      Aug-20       Sep-20    Oct-20     Nov-20      Dec-20

                                                                                                                    Source: Capital IQ and FactSet as of December 31, 2020

                                                                                                                                                                        10
Health & Wellness | January 2021

HEALTH & WELLNESS REPORT CONTRIBUTORS

                        Lisa Tolliver
                        Senior Director
                        ltolliver@capstoneheadwaters.com | 773-791-9493

                        Lisa has 20 years of experience in the investment banking industry, primarily focused on advising middle
                        market private business owners in liquidity related transactions. As a Senior Director in Capstone
                        Headwaters’ Consumer practice, she works closely with clients to advise and execute domestic and
                        cross-border M&A transactions, recapitalizations and capital raises. Lisa has deep M&A expertise and
                        knowledge of businesses in the consumer and e-commerce sector, particularly related to those selling
                        via direct-to-consumer, Amazon, mass and OTC channels.

                        Prior to Capstone, Lisa worked in the Capital Strategies Group at Morgan Stanley Smith Barney and also
                        spent 10 years working for the middle market investment banking arm of Citigroup, where she was
                        involved in the evaluation, marketing and closing of numerous transactions involving private businesses
                        and corporate divestitures. Lisa received her BA on academic scholarship from Illinois State University
                        and is a Series 7 and 63 Registered Securities Representative.

                        Brianna Conway
                        Associate
                        bconway@capstoneheadwaters.com | 847-849-0913

                        Brianna is an Associate in the firm’s Chicago office, working closely with private business owners to
                        advise and execute mergers, acquisitions and strategic capital raises. Prior to joining Capstone
                        Headwaters, Brianna was an Analyst at PwC Corporate Finance on their M&A team where she focused
                        on healthcare provider and services sell-side transactions. Brianna graduated with honors from Indiana
                        University’s Kelley School of Business with a major in Business Economics and Public Policy. She holds
                        her Series 7, 63 and 79 licenses.

                       Connor McLeod
                       Research Associate
                       cmcleod@capstoneheadwaters.com | 617-619-3319

                        Connor is a Research Associate at Capstone Headwaters primarily specializing in Building Products &
                        Construction Services, Healthcare, Business Services, and Cybersecurity. Prior to joining Capstone
                        Headwaters, Connor was a specialist with the Investor Services team at BlackRock where he worked with
                        mutual funds, closed end funds, and exchange traded funds and communicated fund performance,
                        relevant market dynamics, and facilitated trades for shareholders, financial advisors, and institutional
                        clients. Connor holds a BA in Economics from Bates College and is a Series 7 Registered Securities
                        Representative.

        2020                         2020                     2019                     2019                       2019
                                   MIDDLE MARKET           US MIDDLE MARKET
  INVESTMENT BANKING FIRM                                                        INVESTMENT BANKING FIRM   INVESTMENT BANKING FIRM
                                  INVESTMENT BANK          INVESTMENT BANK
        OF THE YEAR                                                                    OF THE YEAR               OF THE YEAR
                                     OF THE YEAR              OF THE YEAR

                                                                                   INTERNATIONAL AWARDS      TURNAROUND AWARDS

                                                                                                                                     11
Health & Wellness | January 2021

FIRM TRACK RECORD

Capstone Headwaters professionals have represented clients across the Consumer Products & Services industry. This focus
allows Capstone Headwaters to provide Health, Wellness and Fitness clients with real-time transaction feedback and
immediate access to key decision makers among the industry’s most active acquirers and investors. A sampling of Capstone
Headwaters' closed transactions is shown below:

      CONFIDENTIAL                   CONFIDENTIAL                 CONFIDENTIAL                   CONFIDENTIAL

       Corporate Sale                  Corporate Sale               Corporate Sale                 Corporate Sale

   E-commerce Provider of          E-commerce Provider of        Branded Fitness &               Branded Essential
   Vitamins & Supplements              Sleep Products          Nutritional Supplements             Oils Company

     CONFIDENTIAL

       Corporate Sale                 has partnered with          has been acquired by          has been acquired by

  Branded Organic Coconut
  Amino Products Company

     has been acquired by            has been acquired by         has been acquired by          has been acquired by

                                                                                                  a portfolio company of

                                                                                                                           12
Health & Wellness | January 2021

CITATIONS

1.  USA Today, “Vitamin C for COVID-19: sales of antioxidant surge amid pandemic,”
    https://www.usatoday.com/story/money/2020/07/21/coronavirus-vitamin-c-demand-surged-during-pandemic/5403847002/,
    accessed August 18, 2020.
2. Glanbia, “Glanbia plc 2020 Half Year,” https://www.glanbia.com/investors/results-reports-presentations/results-releases/2020,
    accessed August 14, 2020.
3. Grand View Research, “Dietary Supplements Market Worth $230.7 Billion | CAGR 8.2%,” https://www.grandviewresearch.com/press-
    release/global-dietary-supplements-market, accessed August 14, 2020.
4. Nutritional Outlook, “Peak dietary supplement sales leveling off during COVID-19 pandemic, but growth still remains strong over last
    year, market researchers report during webcast,” https://www.nutritionaloutlook.com/view/peak-dietary-supplement-sales-leveling-
    during-covid-19-pandemic-growth-still-remains-strong, accessed August 13, 2020.
5. L.E.K., “Impact of COVID-19 pm Vitamins, Minerals and Supplements,” https://www.lek.com/insights/impact-covid-19-vitamins-
    minerals-and-supplements, accessed August 13, 2020.
6. Herbalife Nutrition, “Herbalife Nutrition Reports Record-breaking Quarterly Net Sales,” https://ir.herbalife.com/financial-information,
    accessed August 14, 2020.
7. GNC, “GNC Holdings Inc. Reports First Quarter 2020 Results,” https://gnc.gcs-web.com/news-releases/news-release-details/gnc-
    holdings-inc-reports-first-quarter-2020-results, accessed August 13, 2020.
8. Globe Newswire, “NBJ 2020 Supplement Business Report Predicts Supplement Sales Growth Will Spike Above 12% This Year Driven
    by Covid-19,” https://www.globenewswire.com/news-release/2020/07/13/2061357/0/en/NBJ-2020-Supplement-Business-Report-
    Predicts-Supplement-Sales-Growth-Will-Spike-Above-12-This-Year-Driven-by-Covid-19.html, accessed August 12, 2020.
9. Novozymes, “Novozymes acquires Microbiome Labs and adds a strong position in the North American probiotics market,”
    https://www.novozymes.com/en/news/news-archive/2020/12/novozymes-acquires-microbiome-labs, accessed January 4, 2021.
10. Business Wire, “New Mountain Completes Acquisition of Natrol,”
    https://www.businesswire.com/news/home/20201130005958/en/New-Mountain-Completes-Acquisition-of-Natrol, accessed January
    4, 2021.
11. PR Newswire, “Kidd & Company and T-street Capital Create Direct-to-Consumer E-Commerce Strategy - First Acquisition is a
    Leading Health & Wellness Company,” https://www.prnewswire.com/news-releases/kidd--company-and-t-street-capital-partner-to-
    create-direct-to-consumer-e-commerce-strategy--first-acquisition-is-a-leading-health--wellness-company-301088825.html,
    accessed August 13, 2020.
12. Nestle, “Nestlé Health Science agrees to acquire majority stake in Vital Proteins,”
    https://www.nestle.com/media/pressreleases/allpressreleases/nestle-health-science-to-acquire-majority-stake-vital-proteins,
    accessed August 12, 2020.

Disclosure: This report is a periodic compilation of certain economic and corporate information, as well as completed and announced merger and acquisi-
tion activity. Information contained in this report should not be construed as a recommendation to sell or buy any security. Any reference to or omission of
any reference to any company in this report should not be construed as a recommendation to buy, sell or take any other action with respect to any security of
any such company. We are not soliciting any action with respect to any security or company based on this report. The report is published solely for the
general information of clients and friends of Capstone Headwaters. It does not take into account the particular investment objectives, financial situation or
needs of individual recipients. Certain transactions, including those involving early-stage companies, give rise to substantial risk and are not suitable for all
investors. This report is based upon information that we consider reliable, but we do not represent that it is accurate or complete, and it should not be relied
upon as such. Prediction of future events is inherently subject to both known and unknown risks and other factors that may cause actual results to vary
materially. We are under no obligation to update the information contained in this report. Opinions expressed are our present opinions only and are subject
to change without notice. Additional information is available upon request. The companies mentioned in this report may be clients of Capstone Headwaters.
The decisions to include any company in this report is unrelated in all respects to any service that Capstone Headwaters may provide to such company. This
report may not be copied or reproduced in any form, or redistributed without the prior written consent of Capstone Headwaters. The information contained
herein should not be construed as legal advice.

                                                                                                                                                             13
BUILT FOR THE MIDDLE MARKET
Capstone Headwaters is one of the largest and most active independent investment banking firms in the United States. The
firm has a rich, 20-year history of achieving extraordinary results for middle market entrepreneurs, business owners, investors,
and creditors. Capstone offers a fully integrated suite of corporate finance services, including M&A, debt and equity
placement, corporate restructuring, valuation and fairness opinions, financial advisory, and ESOP advisory services.

Headquartered in Boston, the firm has 175+ professionals across 16 offices in the U.S., with and an international presence
including over 450 professionals in 40 countries. With 16 dedicated industry groups, the firm delivers sector-specific expertise
through large, cross-functional teams on a global basis.

UNITED STATES
170+ professionals
16 offices
                                                                                                    INTERNATIONAL
Boston  Burlington  Chicago
Dallas  Denver  Houston  Los Angeles                                                                450+ professionals
New York  Orange County  Philadelphia                                                         60+ offices in 40 countries
Richmond  San Diego  San Francisco
St Louis  Tampa  Washington DC                                                                Asia: China  India  Japan
                                                      Latin America: Argentina  Brazil  Chile  Colombia  Mexico  Peru
                             Africa: Congo  Egypt  Ghana  Ivory Coast  Mauritius  Morocco  Senegal  South Africa
                         Europe: Belgium  Bosnia  Croatia  Czech Republic  Finland  France  Germany  Herzegovina
                           Hungary  Ireland  Italy  London  Netherlands  Norway  Poland  Russia  Serbia  Slovenia
                                                                 Spain  Sweden  Switzerland  Turkey  United Kingdom

                                                        www.capstoneheadwaters.com

                                                                                                                              12
You can also read