STOCKREPORTS
Macromedia, Inc. NASDAQ Symbol MACR
19-JUL-97 Industry:
Computer (Software & Services)
Summary: Macromedia is a leading provider of software tools for Web publishing, multimedia and graphics.

Recent Price 8.63
52 Wk Range 22.63 - 7.06
Yield Nil
12-Mo. P/E NM

Quantitative Evaluation:
Outlook (1 Lowest - 5 Highest)
NA
Fair Value
NA
Risk
HIGH
Earn/Div Rank
NR
Technical Evaluation:
BULLISH since 05/97
Rel. Strength Rank (1 Lowest - 99 Highest)
28
Insider Activity
NA

Business Profile 24-MAR-97

In March 1997, Macromedia said that revenues for the fourth quarter of FY 97 (Mar.) would be substantially lower than expected, and it would sustain a substantial loss for that period as a result of a delay in the release of its recently announced Director 6 Multimedia Studio product to the June 1997 quarter rather than in March 1997. The decision to delay release of the product was made following a technical review in which management determined that the company's normal quality assurance process had not satisfactorily resolved technical errors. Macromedia's shares are trading at about 80% below their 52-week high.

Operation Review 24-MAR-97

Revenues for the nine months ended December 31, 1996, rose 15%, year to year, but the gain was smaller than anticipated mainly reflecting lower than planned sales for both Authorware and Director in the third quarter, and lower demand mainly in Europe. Profitability was penalized by the greater proportion of lower margin products in the sales mix, and by a 55% increase in research and development expenses. Pretax income fell 37%. After taxes at 36.4%, versus 27.3%, net income was down 45%, to $9,371,000 ($0.23 a share, based on 11% more average shares) from $16,992,000 ($0.46).

Stock Performance 18-JUL-97n

In the past 30 trading days, MACR's shares have declined 5%, compared to a 7% rise in the S&P 500. Average trading volume for the past five days was 373,900 shares, compared with the 40-day moving average of 335,153 shares.

Key Stock Statistics

Dividend Rate/Share Nil
Shs. outstg. (M) 37.6
Avg. daily vol. (M) 0.252
Tang. Bk. Value/Share 3.88
Beta NA
Shareholders 400
Market cap. (B) $0.324
Inst. holdings 25%
Value of $10,000 invested 5 years ago:NA

Fiscal Year Ending Mar. 31

Revenue (Million $)
1997 1996 1995 1994 1993 1992
Q1 35.01 23.85 8.55 6.80 5.73 NA
Q2 31.03 27.30 9.55 7.32 6.53 NA
Q3 28.10 30.93 10.70 7.90 6.72 NA
Q4 13.23 34.61 19.63 8.12 6.28 NA
Year 107.4 116.7 53.70 30.13 25.26 NA

Earning Per Share ($)
1997 1996 1995 1994 1993 1992
Q1 0.18 0.13 0.03 0.02 NA NA
Q2 0.12 0.15 0.06 0.03 NA NA
Q3 -0.06 0.18 0.05 0.05 NA NA
Q4 -0.41 0.15 0.05 0.05 NA NA
Year -0.16 0.59 0.19 0.14 -0.01 NA

Dividend Data: No cash dividends have been paid and the company does not plan to pay dividends for the foreseeable future.

Business Summary 24-MAR-97

Macromedia, Inc. has the goal of becoming the preferred, high-volume supplier of software tools for graphics, multimedia, video and Web publishing. It develops, markets and supports an integrated line of graphics, multimedia and online publishing software for both Windows and Macintosh platforms; about 40% of revenues in the third quarter of FY 97 Mar.) was Windows-based and 60% was Macintosh-based.

The company's products are used to create interactive multimedia applications and printed materials for business communicatons, the arts and entertainment, and education. They are used by multimedia, graphic arts, Web, and learning professionals working independently or in organizations ranging from large corporations to small companies, as well as in educational institutions.

The Macromedia Studios, each consisting of a suite of Macromedia products, meet the needs of individuals who develop and deliver multimedia and graphics content by providing a complete, integrated set of tools. The company's Director Multimedia Studio gives developers the capability to create visuals, animation and interactivity all within a single working environment. MACR's design and illustration FreeHand Graphics Studio software package provides a complete set of tools for graphic arts and design. The company provides software tools for building Websites through its Backstage Internet Studio. The Authorware Interactive Studio consists of software authoring tools for creating interactive information applications.

With Micromedia's Shockwave technology (which celebrated its one year anniversary n FY 97's third quarter), users of the company's products are adapting and developing interactive content for use on Websites. Authorware, Director, and FreeHand files can be translated or "shocked" for use on Websites as well as corporate intranets, and other networks.

The company sells and distributes its products mainly through large national software distributors which in turn, distribute them through large retail chains, mail order, National corporate resellers and small independent dealers. With over 80 distributors in more than 50 countries worldwide, international sales accounted for 42% of total revenues in FY 96, and management is committed to increasing that percentage to 50%.

Research and development expenditures are continuing to grow substantially and totaled $20.1 million through the first nine months of FY 97, exceeding the $20 million spent in all of FY 96. Macromedia is continuing to invest in digital media and Internet technologies and products.

Capitalization

Long Term Liabilities: $20,000 (12/96).

Per Share Data ($)
1996 1995 1994 1993 1992 1991 1990 1989 1988 1987
Tangible Bk. Val. 3.66 1.28 NA NA NA NA NA NA NA NA
Cash Flow 0.69 0.25 NA NA NA NA NA NA NA NA
Earnings 0.59 0.19 0.14 -0.01 NA NA NA NA NA NA
Dividends Nil Nil Nil Nil NA NA NA NA NA NA
Payout Ratio Nil Nil Nil Nil NA NA NA NA NA NA
Cal. Yrs. 1995 1994 1993 1992 1991 1990 1989 1988 1987 1986
Prices - High 63 3/4 13 7/8 8 7/8 NA NA NA NA NA NA NA
- Low 10 5/8 3 3/4 6 3/8 NA NA NA NA NA NA NA
P/E Ratio - High NM 73 31 NA NA NA NA NA NA NA
- Low NM 20 22 NA NA NA NA NA NA NA

Income Statement Analysis (Million $)
1996 1995 1994 1993 1992 1991 1990 1989 1988 1987
Revs. 117 53.7 30.1 25.3 24.7 15.3 NA NA NA NA
Oper. Inc. 34.3 12.4 NA NA NA NA NA NA NA NA
Depr. 4.1 2.1 NA NA NA NA NA NA NA NA
Int. Exp. Nil Nil NA NA NA NA NA NA NA NA
Pretax Inc. 31.8 7.6 3.3 -0.2 -12.0 -7.6 NA NA NA NA
Eff. Tax Rate 28% 14% 5.60% NM NM NM NA NA NA NA
Net Inc. 23.0 6.5 3.1 -0.2 -12.0 -7.6 NA NA NA NA

Balance Sheet & Other Fin. Data (Million $)
1996 1995 1994 1993 1992 1991 1990 1989 1988 1987
Cash 117 34.0 NA NA NA NA NA NA NA NA
Curr. Assets 141 46.0 NA NA NA NA NA NA NA NA
Total Assets 155 52.0 NA NA NA NA NA NA NA NA
Curr. Liab. 22.0 12.6 NA NA NA NA NA NA NA NA
LT Debt Nil Nil NA NA NA NA NA NA NA NA
Common Eqty. 133 40.0 NA NA NA NA NA NA NA NA
Total Cap. 133 40.0 NA NA NA NA NA NA NA NA
Cap. Exp. 9.5 4.3 NA NA NA NA NA NA NA NA
Cash Flow 27.1 8.6 10.4 NA NA NA NA NA NA NA

Curr. Ratio 6.4 3.7 NA NA NA NA NA NA NA NA
% LT Debt of Cap. Nil Nil NA NA NA NA NA NA NA NA
% Net Inc.of Revs. 19.7 12.2 10.4 NM NM NM NA NA NA NA
% Ret. on Assets 22.2 NA NA NA NA NA NA NA NA NA
% Ret. on Equity 26.6 NA NA NA NA NA NA NA NA NA

Data as orig. reptd.; bef. results of disc. opers. and/or spec. items. Per share data adj. for stk. divs. as of ex-div. date. E-Estimated. NA-Not Available. NM-Not Meaningful. NR-Not Ranked.

Office--600 Townsend St., San Francisco, CA 94103 Tel--(415) 252-2000. Fax--(415) 626-0554. E-Mail--ir@macromedia.com Website--http://www.macromedia.com Chrmn & CEO--J. C. Colligan. VP-Fin & CFO--J. C. Parsons Jr. Dirs--J. C. Colligan, K. F. Crowder, I. J. Doerr, C. R. Kramlich, J. C. Laing, D. L. Lucas, J. R. Von Ehr II, W. B. Welty. Transfer Agent--Chemical Mellon Shareholder Services, San Francisco, CA Incorporated--in Delaware in 1992. Empl-- 0. S&P Analyst: J. J. Schemitsch


This report is for information purposes and should not be considered a solicitation to buy or sell any security. Neither S&P nor any other party guarantee its accuracy or make warranties regarding results from its usage. Redistribution is prohibited without written permission. Copyright © 1997