investorscraft@gmail.com

Intrinsic ValueHansa Investment Company Limited (HANA.L)

Previous Close£275.00
Intrinsic Value
Upside potential
Previous Close
£275.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Hansa Investment Company Limited operates as a closed-ended equity fund of funds, specializing in global public equity markets with a focus on value stocks, particularly in small-cap companies and special situations. Managed by Phoenix Fund Services and co-managed by Hansa Capital Partners, the fund employs a diversified sector approach, leveraging third-party funds to enhance portfolio performance. Its benchmarks include the FTSE All Share Index and MSCI All Country World & Frontier Markets Index, reflecting a broad yet selective investment strategy. The fund’s long-standing presence since 1912 underscores its established position in the UK asset management sector, catering to investors seeking exposure to undervalued and niche market opportunities. Its bias toward small-cap and special situations differentiates it from conventional funds, offering a unique proposition in the competitive financial services landscape.

Revenue Profitability And Efficiency

In the fiscal year ending March 2024, Hansa Investment reported revenue of 93.1 million GBp and net income of 91.4 million GBp, reflecting strong profitability with an EPS of 0.76 GBp. The absence of capital expenditures and zero total debt highlight a lean operational structure, though the negative operating cash flow of -5.3 million GBp suggests potential liquidity constraints or strategic reallocations.

Earnings Power And Capital Efficiency

The fund’s earnings power is evident in its high net income relative to revenue, indicating efficient cost management and effective investment strategies. With no debt and a focus on value stocks, Hansa demonstrates disciplined capital allocation, though its reliance on third-party funds introduces external dependencies that may impact returns.

Balance Sheet And Financial Health

Hansa’s balance sheet remains robust with 4.4 million GBp in cash and equivalents and no debt, underscoring a conservative financial posture. The lack of leverage provides flexibility, but the modest cash position relative to market cap may limit aggressive investment opportunities without additional fundraising.

Growth Trends And Dividend Policy

The fund’s growth is tied to global equity markets, with a dividend yield supported by a 3.2 GBp per share payout. Its focus on small-cap and special situations may drive volatility but offers potential for outsized returns in favorable market conditions. The dividend policy aligns with its income-generating strategy, appealing to yield-seeking investors.

Valuation And Market Expectations

With a market cap of 268.7 million GBp and a beta of 0.35, Hansa is positioned as a lower-risk investment relative to broader markets. Its valuation reflects its niche focus and historical performance, though investor expectations may hinge on global equity trends and the fund’s ability to capitalize on undervalued opportunities.

Strategic Advantages And Outlook

Hansa’s strategic edge lies in its seasoned management team and specialized focus on value and small-cap stocks. The outlook depends on global market recoveries and the fund’s ability to identify high-potential special situations. Its long-term track record and conservative leverage provide stability, but performance will remain closely tied to equity market dynamics and third-party fund selections.

Sources

Company filings, London Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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