investorscraft@gmail.com

Intrinsic ValueAnexo Group Plc (ANX.L)

Previous Close£33.00
Intrinsic Value
Upside potential
Previous Close
£33.00

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

Anexo Group Plc operates in the UK's credit hire and legal services sector, specializing in non-fault motor accident solutions. The company provides an integrated service model, offering replacement vehicles, legal assistance, and cost recovery management, positioning itself as a one-stop solution for claimants. Its end-to-end approach ensures seamless handling of claims, from vehicle provision to personal injury case resolution, enhancing client retention and operational efficiency. Anexo’s focus on non-fault accidents allows it to carve a niche in the competitive legal and vehicle hire markets, leveraging its expertise to maintain a strong foothold. The company’s vertically integrated model mitigates reliance on third parties, improving margin control and scalability. With a foundation in Liverpool since 2006, Anexo has built a reputation for reliability, supported by its ability to manage claims efficiently while maintaining compliance with UK regulatory standards.

Revenue Profitability And Efficiency

Anexo reported revenue of £149.3 million in FY 2023, with net income of £15.1 million, reflecting a net margin of approximately 10.1%. Operating cash flow stood at £17.4 million, indicating healthy liquidity generation. Capital expenditures were modest at £1.3 million, suggesting disciplined reinvestment. The company’s ability to convert revenue into cash flow underscores its operational efficiency in a capital-intensive sector.

Earnings Power And Capital Efficiency

Diluted EPS of 12.7p demonstrates Anexo’s earnings capability, supported by its integrated service model. The company’s capital efficiency is evident in its ability to manage debt (£76.4 million) while maintaining profitability. The balance between growth investments and debt servicing highlights prudent financial management, though leverage remains a consideration for future flexibility.

Balance Sheet And Financial Health

Anexo’s balance sheet shows £8.4 million in cash against £76.4 million in total debt, indicating a leveraged position. The debt-to-equity ratio suggests reliance on borrowing, but operating cash flow coverage provides some mitigation. The company’s ability to service debt through earnings will be critical for sustaining financial health, particularly in a cyclical industry.

Growth Trends And Dividend Policy

Anexo’s dividend of 2p per share reflects a commitment to shareholder returns, albeit with a conservative payout ratio. Growth prospects hinge on expanding its client base and optimizing claim recovery processes. The UK’s motor accident market offers steady demand, but regulatory changes could impact future revenue streams.

Valuation And Market Expectations

With a market cap of £73.6 million and a beta of 0.39, Anexo is perceived as relatively low-risk within its sector. The valuation reflects investor confidence in its niche positioning, though broader economic conditions may influence performance. The stock’s stability aligns with its defensive business model.

Strategic Advantages And Outlook

Anexo’s integrated model and regulatory expertise provide a competitive edge. The outlook depends on maintaining cost discipline and adapting to legal reforms. Long-term success will require balancing growth investments with debt management, while capitalizing on its established market reputation.

Sources

Company filings, London Stock Exchange 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