Data is not available at this time.
Brewin Dolphin Holdings PLC is a UK-based wealth management firm with a heritage dating back to 1762, positioning it as one of the oldest financial services providers in the region. The company specializes in discretionary and advisory investment management, financial planning, and execution services, catering primarily to high-net-worth individuals and institutional clients. Its diversified service offerings include bespoke portfolio management, model portfolios, and expert witness reports, ensuring a comprehensive suite of solutions tailored to client needs. Operating in the competitive UK and Irish wealth management markets, Brewin Dolphin distinguishes itself through its long-standing reputation, personalized service approach, and integrated financial planning capabilities. The firm’s focus on discretionary management—where clients delegate investment decisions—drives recurring revenue streams, enhancing stability. While the sector faces pressure from low-cost digital platforms, Brewin Dolphin maintains relevance through its hybrid advisory model and emphasis on high-touch client relationships. Its market position is further reinforced by its regional presence in the Channel Islands and Ireland, providing geographic diversification within a niche client segment.
In FY 2021, Brewin Dolphin reported revenue of £404.1 million (GBp), with net income of £55.3 million (GBp), reflecting a net margin of approximately 13.7%. The firm’s operating cash flow stood at £109.0 million (GBp), indicating robust cash generation relative to earnings. Capital expenditures of £34.8 million (GBp) suggest ongoing investments in technology or infrastructure to support service delivery.
The company’s diluted EPS of 19p (GBp) underscores its ability to translate revenue into shareholder returns. With a dividend payout of 245.4p (GBp) per share, Brewin Dolphin demonstrates a commitment to returning capital, supported by its stable cash flow generation. The balance between reinvestment and distributions highlights disciplined capital allocation.
Brewin Dolphin maintains a solid liquidity position, with cash and equivalents of £188.0 million (GBp) against total debt of £46.0 million (GBp). This conservative leverage profile provides flexibility to navigate market volatility or pursue strategic initiatives. The absence of excessive debt aligns with the firm’s focus on long-term stability in a cyclical industry.
The company’s growth is tied to asset under management (AUM) expansion and fee income, though specific AUM figures are unavailable for FY 2021. Its dividend policy appears sustainable, with payouts supported by earnings and cash flow. The lack of explicit revenue growth data limits trend analysis, but the firm’s established client base suggests resilience.
With a beta of 0.98, Brewin Dolphin’s stock exhibits near-market risk sensitivity, typical for wealth managers. The absence of reported market cap data restricts valuation insights, but the firm’s profitability and dividend yield may appeal to income-focused investors in the financial services sector.
Brewin Dolphin’s strengths lie in its brand legacy, diversified service offerings, and prudent financial management. Challenges include competition from digital platforms and fee compression in wealth management. The firm’s outlook hinges on its ability to retain high-net-worth clients while adapting to evolving investor preferences for cost efficiency and transparency.
Company description, financial data from disclosed FY 2021 figures (currency in GBp), and beta from market data providers.
show cash flow forecast
| Fiscal year | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |