investorscraft@gmail.com

Intrinsic ValueHenderson High Income Trust plc (HHI.L)

Previous Close£196.50
Intrinsic Value
Upside potential
Previous Close
£196.50

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

Henderson High Income Trust plc is a UK-focused closed-end investment trust specializing in high-yield equities across diversified sectors. The fund targets dividend-paying value stocks with strong balance sheets and sound management, appealing to income-seeking investors. Its benchmark combines 80% FTSE All-Share Index and 20% Merrill Lynch Sterling Non-Gilts Index, reflecting a balanced approach to equity and fixed-income exposure. The trust’s strategy emphasizes capital preservation alongside income generation, positioning it as a conservative choice in the income-focused asset management space. With a history dating back to 1989, it benefits from Henderson’s established investment expertise, though it operates in a competitive market where passive income alternatives are increasingly prevalent. The fund’s focus on UK equities ties its performance closely to domestic economic conditions, requiring selective stock-picking to maintain yield sustainability.

Revenue Profitability And Efficiency

The trust reported revenue of 26.7 million GBp and net income of 25.98 million GBp, reflecting efficient cost management and a focus on income-generating assets. With no capital expenditures, operating cash flow of 17.92 million GBp underscores its ability to convert investments into distributable income. The absence of debt further highlights a low-risk financial structure.

Earnings Power And Capital Efficiency

Diluted EPS of 0.15 GBp and a dividend yield anchored by a 10.65 GBp per share payout demonstrate the trust’s earnings power. Its capital efficiency is evident in its pure equity portfolio, avoiding leverage while maintaining liquidity (2.49 million GBp in cash). The focus on dividend stocks aligns with its income mandate.

Balance Sheet And Financial Health

The trust’s balance sheet is robust, with no debt and 2.49 million GBp in cash equivalents. This conservative structure supports dividend sustainability and reduces volatility risks. The absence of leverage aligns with its income-focused strategy, prioritizing stability over aggressive growth.

Growth Trends And Dividend Policy

The trust’s growth is tied to UK equity performance and dividend trends. Its 10.65 GBp dividend per share reflects a commitment to income distribution, though future growth depends on market conditions and stock selection. The fund’s long-term track record suggests resilience, but sector concentration risks persist.

Valuation And Market Expectations

With a market cap of ~300.4 million GBp and a beta of 0.87, the trust trades with lower volatility than the broader market. Investors likely price it for yield stability rather than capital appreciation, given its income-centric mandate and UK equity focus.

Strategic Advantages And Outlook

The trust’s primary advantage lies in its seasoned management and selective high-yield approach. However, its UK-centric portfolio exposes it to regional economic headwinds. The outlook hinges on dividend sustainability and the ability to navigate market cycles without leverage.

Sources

Company description, financials, and market data provided by user; benchmark details inferred from strategy.

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