investorscraft@gmail.com

Intrinsic ValueBMO UK High Income Trust Plc (BHI.L)

Previous Close£86.00
Intrinsic Value
Upside potential
Previous Close
£86.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

BMO UK High Income Trust Plc is a UK-focused investment trust specializing in a diversified portfolio of equities and fixed-income securities. The trust targets high-income generation by investing in large-cap UK equities across sectors such as financial resources, consumer goods, industrials, and utilities, alongside corporate bonds. Managed by F&C Investment Business Limited, it emphasizes stable returns through a balanced mix of dividend-yielding stocks and interest-bearing securities. The trust’s strategy is designed to appeal to income-seeking investors, leveraging the UK market’s mature equity and bond landscape. Its sector diversification mitigates concentration risk while capitalizing on cyclical and defensive opportunities. The trust’s rebranding in 2017 reflects its refined focus on delivering consistent income, positioning it as a reliable option in the competitive UK investment trust space.

Revenue Profitability And Efficiency

For FY 2022, the trust reported revenue of £2.91 million and net income of £2.38 million, translating to a diluted EPS of 2.05p. Operating cash flow stood at £3.63 million, indicating efficient cash generation from its investment activities. The absence of capital expenditures underscores its asset-light model, with resources directed toward portfolio management and shareholder returns.

Earnings Power And Capital Efficiency

The trust’s earnings are driven by dividend income from equities and interest from fixed-income holdings, demonstrating resilience in varying market conditions. With £4.69 million in cash and equivalents against £7.75 million in total debt, it maintains moderate leverage. The trust’s ability to cover its dividend payout (71.17p per share) with operating cash flow highlights sustainable income distribution.

Balance Sheet And Financial Health

BMO UK High Income Trust holds £4.69 million in cash against £7.75 million in debt, reflecting a manageable leverage ratio. Its investment portfolio is liquid, with a focus on UK large-cap equities and corporate bonds. The trust’s financial health is stable, supported by consistent cash flows and a disciplined approach to debt management.

Growth Trends And Dividend Policy

The trust prioritizes income generation, evidenced by its 71.17p dividend per share for FY 2022. Growth is tied to UK market performance and dividend trends, with limited emphasis on capital appreciation. Its dividend policy aligns with its high-income mandate, appealing to conservative investors seeking steady returns.

Valuation And Market Expectations

With a beta of 0.84, the trust exhibits lower volatility relative to the broader market. Its valuation reflects its income-focused strategy, trading at metrics typical for UK investment trusts. Market expectations center on sustained dividend payouts and moderate portfolio growth amid UK economic conditions.

Strategic Advantages And Outlook

The trust benefits from a diversified UK portfolio and experienced management by F&C Investment Business. Its focus on high-income securities positions it well in a low-yield environment. Challenges include UK economic uncertainty, but its defensive sector mix and income focus provide stability. The outlook remains cautiously optimistic, contingent on UK equity and bond market performance.

Sources

Company filings, London Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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