investorscraft@gmail.com

Intrinsic ValueASA International Group PLC (ASAI.L)

Previous Close£231.00
Intrinsic Value
Upside potential
Previous Close
£231.00

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

ASA International Group PLC operates as a microfinance institution specializing in financial inclusion for low-income female entrepreneurs across Africa and Asia. The company’s core revenue model is built on providing collateral-free loans, including small business and working capital loans, tailored to support micro-entrepreneurs in underserved markets. By leveraging a vast network of 2,044 branches, ASAI ensures accessibility while maintaining a client-centric approach that prioritizes financial empowerment and sustainable growth. ASAI differentiates itself through its deep regional expertise and localized lending practices, which mitigate risks associated with microfinance in emerging economies. The company operates in a highly fragmented sector, competing with both traditional banks and non-banking financial institutions. Its focus on female entrepreneurs, who often face barriers to formal credit, strengthens its social impact while fostering customer loyalty. ASAI’s hybrid model—combining profitability with developmental goals—positions it as a key player in the microfinance sector, balancing financial returns with inclusive growth.

Revenue Profitability And Efficiency

In its latest fiscal year, ASAI reported revenue of £186.8 million, demonstrating resilience in its core lending operations. Net income stood at £29.2 million, reflecting a disciplined cost structure despite operating in high-risk markets. However, negative operating cash flow of £23.5 million suggests potential liquidity pressures, possibly tied to loan disbursements or working capital cycles. Capital expenditures were modest at £2.2 million, indicating a lean operational model.

Earnings Power And Capital Efficiency

The company’s diluted EPS of 4.25 pence underscores its ability to generate earnings despite macroeconomic volatility in its operating regions. With no reported total debt, ASAI maintains a strong equity base, though the negative operating cash flow warrants monitoring. The absence of leverage enhances financial flexibility but may limit scalability in the short term.

Balance Sheet And Financial Health

ASAI’s balance sheet is marked by £79.8 million in cash and equivalents, providing a buffer against liquidity risks. The lack of debt is a notable strength, reducing interest burdens and enhancing solvency. However, the negative operating cash flow could strain liquidity if sustained, necessitating careful management of loan portfolios and collections.

Growth Trends And Dividend Policy

The company’s dividend payout of 6 pence per share signals confidence in its cash-generating ability, though the sustainability depends on reversing negative cash flows. Growth prospects are tied to expanding its microfinance footprint in existing markets, but macroeconomic headwinds in emerging economies could pose challenges.

Valuation And Market Expectations

With a market cap of £163 million and a beta of 1.28, ASAI is viewed as a higher-risk investment, reflecting its exposure to volatile emerging markets. The valuation likely incorporates both growth potential in microfinance and risks associated with unsecured lending in low-income segments.

Strategic Advantages And Outlook

ASAI’s strategic focus on female micro-entrepreneurs and its extensive branch network provide a competitive edge. The outlook hinges on balancing growth with risk management, particularly in navigating currency fluctuations and regional instability. Strengthening cash flow generation will be critical to sustaining dividends and funding expansion.

Sources

Company filings, London Stock Exchange disclosures

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