investorscraft@gmail.com

Intrinsic ValueS&U plc (47IE.L)

Previous Close£65.00
Intrinsic Value
Upside potential
Previous Close
£65.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

S&U plc operates as a specialist finance provider in the UK, focusing on motor finance, property bridging loans, and tailored credit solutions. The company serves both individual consumers and businesses, leveraging its deep industry expertise to offer flexible financing options. With a history dating back to 1938, S&U has established a strong reputation in niche lending markets, differentiating itself through personalized service and risk-adjusted pricing. The UK's competitive financial services sector demands agility, and S&U maintains its position by targeting underserved segments where traditional lenders may be less active. Its motor finance division, in particular, benefits from stable demand in used vehicle financing, while its property bridging loans cater to short-term liquidity needs in real estate. The company’s ability to assess credit risk effectively allows it to sustain profitability even in fluctuating economic conditions.

Revenue Profitability And Efficiency

In the latest fiscal year, S&U reported revenue of £97.5 million, with net income reaching £17.9 million, reflecting disciplined cost management and a focus on high-margin lending activities. The diluted EPS of 147p underscores efficient capital allocation, while operating cash flow of £65 million indicates strong liquidity generation. Capital expenditures were minimal, highlighting the asset-light nature of its business model.

Earnings Power And Capital Efficiency

S&U demonstrates robust earnings power, supported by its niche lending focus and prudent underwriting. The absence of total debt on its balance sheet enhances financial flexibility, allowing reinvestment into growth opportunities. The company’s capital efficiency is evident in its ability to generate substantial operating cash flow relative to its market capitalization.

Balance Sheet And Financial Health

S&U maintains a conservative balance sheet, with £5.2 million in cash and no reported debt, signaling strong financial health. This positions the company well to navigate economic uncertainties and capitalize on strategic lending opportunities without overleveraging. The asset-light structure further reduces operational risk.

Growth Trends And Dividend Policy

The company has demonstrated consistent profitability, supported by stable demand in its core markets. A dividend per share of 393.76p reflects a commitment to shareholder returns, balancing reinvestment needs with income distribution. Growth prospects hinge on expanding its specialist finance offerings while maintaining credit quality.

Valuation And Market Expectations

With a market capitalization of approximately £190 million and a beta of 0.445, S&U is perceived as a lower-risk player in the financial services sector. The valuation reflects investor confidence in its niche focus and ability to generate steady earnings, though it may trade at a discount to larger diversified peers.

Strategic Advantages And Outlook

S&U’s strategic advantages lie in its deep market knowledge, conservative risk management, and ability to serve underserved segments. The outlook remains positive, provided the UK economic environment remains stable, though regulatory changes in consumer credit could pose challenges. The company’s agility and strong balance sheet position it well for selective growth.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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