investorscraft@gmail.com

Intrinsic ValueJanus Henderson Group plc (0RPW.L)

Previous Close£48.13
Intrinsic Value
Upside potential
Previous Close
£48.13

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Janus Henderson Group plc operates as a global asset management firm, serving institutional, retail, and high-net-worth clients with a diversified portfolio of investment solutions. The company specializes in managing equity, fixed income, and balanced mutual funds, alongside alternative investments in real estate and private equity. Its revenue is primarily fee-based, derived from assets under management (AUM), performance fees, and advisory services. Janus Henderson competes in the highly fragmented asset management industry, where scale, performance track record, and client trust are critical differentiators. The firm’s global footprint, with offices in London, Jersey, and Sydney, allows it to tap into diverse markets while maintaining a strong presence in traditional and emerging investment hubs. Its hybrid approach—combining active and passive strategies—positions it as a versatile player amid shifting investor preferences toward low-cost index funds and ESG-focused mandates. While facing margin pressures from fee compression and rising competition, Janus Henderson leverages its brand legacy and multi-asset capabilities to retain market share.

Revenue Profitability And Efficiency

In its latest fiscal year, Janus Henderson reported revenue of $2.55 billion, with net income of $399 million, reflecting a net margin of approximately 15.6%. The firm’s diluted EPS stood at $2.56, supported by disciplined cost management and stable AUM flows. Operating cash flow of $694.6 million underscores its ability to convert earnings into liquidity, while modest capital expenditures ($10.1 million) indicate a capital-light business model.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, with operating cash flow covering interest obligations and dividends comfortably. Its capital efficiency is evident in its high cash conversion rate and minimal reinvestment needs. The diluted EPS of $2.56 reflects efficient use of equity capital, though the beta of 1.431 suggests earnings volatility aligned with broader market fluctuations.

Balance Sheet And Financial Health

Janus Henderson maintains a robust balance sheet, with $1.23 billion in cash and equivalents against total debt of $486.4 million, yielding a conservative net debt position. The liquidity buffer supports dividend payouts and strategic initiatives, while the low leverage ratio (debt-to-equity under 0.5x) indicates financial flexibility. The firm’s financial health is further reinforced by its asset-light structure.

Growth Trends And Dividend Policy

The company has prioritized shareholder returns, with a dividend per share of $1.83, reflecting a payout ratio aligned with earnings stability. Growth in AUM and fee-based revenue remains tied to market performance and client inflows, though industry-wide fee pressures may constrain top-line expansion. The dividend policy appears sustainable given strong cash generation and low leverage.

Valuation And Market Expectations

With a market cap of $5.67 billion, Janus Henderson trades at a P/E multiple of approximately 14.2x (based on diluted EPS). The beta of 1.431 implies higher volatility than the market, likely pricing in sensitivity to AUM fluctuations and macroeconomic risks. Investors may weigh its dividend yield against peers while assessing its ability to navigate fee compression.

Strategic Advantages And Outlook

Janus Henderson’s strengths lie in its global diversification, multi-asset expertise, and strong brand recognition. However, the outlook is tempered by competitive pressures and shifting investor preferences toward passive strategies. The firm’s ability to innovate in ESG and alternative investments could differentiate it longer-term, but execution risks and market dependency remain key watchpoints.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount