investorscraft@gmail.com

Intrinsic ValueBonhill Group Plc (BONH.L)

Previous Close£0.66
Intrinsic Value
Upside potential
Previous Close
£0.66

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

Bonhill Group Plc operates as a B2B media company specializing in financial services and business solutions, serving a global clientele across the UK, Europe, the Middle East, Africa, North America, and the Asia Pacific. The company's revenue model is built on delivering premium content, data, and networking opportunities through its diversified portfolio, including InvestmentNews, Portfolio Adviser, and ESGclarity.com. These platforms cater to financial advisers, institutional investors, and fund selectors, providing critical insights into asset allocation, regulatory changes, and ESG developments. Bonhill also targets niche markets such as small businesses and diversity professionals through GrowthBusiness.co.uk and DiversityQ, reinforcing its position as a specialized information provider. Despite operating in the competitive media sector, Bonhill differentiates itself through deep sector expertise and tailored solutions, though its financial performance reflects the challenges of scaling in a fragmented market. The company’s ability to adapt to digital trends and regulatory shifts will be pivotal in maintaining its relevance and market share.

Revenue Profitability And Efficiency

Bonhill reported revenue of £14.9 million for FY 2022, but its net income stood at a loss of £6.6 million, reflecting operational challenges. The diluted EPS of -5.49p further underscores profitability struggles. Operating cash flow was negative at £907k, with modest capital expenditures of £67k, indicating limited reinvestment capacity. These metrics suggest inefficiencies in cost management and revenue conversion.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow highlight weak capital efficiency. With a high beta of 1.32, Bonhill’s earnings are volatile, likely due to its reliance on advertising and subscription revenues, which are sensitive to macroeconomic conditions. The lack of positive operating leverage points to structural challenges in scaling its business model profitably.

Balance Sheet And Financial Health

Bonhill’s balance sheet shows £1.27 million in cash against £3.01 million in total debt, raising liquidity concerns. The negative operating cash flow exacerbates financial strain, limiting flexibility. With a market cap of £5.62 million, the company’s leverage and weak liquidity position signal elevated financial risk, requiring careful monitoring.

Growth Trends And Dividend Policy

Despite losses, Bonhill paid a dividend of 0.28p per share, which may be unsustainable given its cash burn. Growth prospects hinge on digital adoption and niche market expansion, but recent trends show limited traction. The dividend policy appears incongruent with its financial health, suggesting potential reevaluation ahead.

Valuation And Market Expectations

The market cap of £5.62 million reflects skepticism about Bonhill’s turnaround potential. The high beta indicates investor perception of elevated risk. Valuation metrics are constrained by negative earnings, leaving future expectations tied to operational restructuring and revenue diversification.

Strategic Advantages And Outlook

Bonhill’s niche expertise in financial and business media provides a competitive edge, but profitability remains elusive. Strategic focus on digital transformation and cost optimization is critical. The outlook is cautious, with success dependent on executing operational improvements and stabilizing cash flows in a challenging media landscape.

Sources

Company filings, London Stock Exchange data

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