investorscraft@gmail.com

Intrinsic ValueHenderson International Income Trust plc (HINT.L)

Previous Close£175.50
Intrinsic Value
Upside potential
Previous Close
£175.50

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 International Income Trust plc is a closed-ended balanced mutual fund specializing in global income generation through diversified equity and fixed-income investments, excluding the UK market. Managed by Henderson Investment Funds Limited, the fund targets a broad spectrum of sectors and market capitalizations, leveraging derivative instruments to enhance returns. Its benchmark, the MSCI World ex-UK Index (Sterling adjusted), reflects its focus on international exposure while mitigating domestic volatility. The fund’s strategy emphasizes stable income streams, appealing to investors seeking geographically diversified yield opportunities. Operating in the competitive asset management sector, it distinguishes itself through a disciplined, income-oriented approach, catering to risk-averse investors prioritizing consistent distributions over aggressive growth. The trust’s exclusion of UK assets provides a unique niche, reducing home-market concentration risks while capitalizing on global macroeconomic trends. Its co-management structure under Henderson Global Investors ensures specialized expertise in navigating international markets, reinforcing its credibility in the income-focused investment space.

Revenue Profitability And Efficiency

For the fiscal year ending August 2024, the trust reported revenue of 38.86 million GBp and net income of 34.86 million GBp, reflecting efficient cost management and a focus on income-generating assets. The diluted EPS of 0.18 GBp underscores its ability to translate investment returns into shareholder value. Operating cash flow of 10.71 million GBp indicates robust liquidity, supported by negligible capital expenditures.

Earnings Power And Capital Efficiency

The trust’s earnings power is driven by its diversified portfolio and derivative strategies, yielding a net income margin of approximately 90%. With no debt and 9.71 million GBp in cash equivalents, it maintains high capital efficiency, reinvesting free cash flow into income-producing assets. The absence of leverage enhances stability, aligning with its conservative risk profile.

Balance Sheet And Financial Health

Henderson International Income Trust boasts a strong balance sheet, with 9.71 million GBp in cash and no debt, ensuring financial flexibility. Its asset-light structure and zero leverage mitigate solvency risks, while the closed-ended nature provides capital stability. The trust’s focus on liquid, income-generating securities further bolsters its resilience against market downturns.

Growth Trends And Dividend Policy

The trust’s dividend per share of 9.72 GBp highlights its commitment to income distribution, a core appeal for investors. Growth is primarily driven by portfolio yield optimization rather than aggressive asset accumulation. Its exclusion of UK markets positions it to benefit from global economic recoveries, though reliance on international equities introduces currency and geopolitical risks.

Valuation And Market Expectations

With a market cap of approximately 343.94 million GBp and a beta of 0.92, the trust trades with lower volatility than broader markets, reflecting its defensive positioning. Investors likely price it for steady income, with valuation metrics influenced by dividend sustainability and global yield trends rather than high-growth expectations.

Strategic Advantages And Outlook

The trust’s strategic advantages lie in its global diversification, income focus, and conservative leverage profile. Outlook remains tied to international market performance and interest rate trends, with potential upside from selective equity picks and derivative strategies. Its niche appeal to income-seeking investors ensures steady demand, though macroeconomic headwinds could pressure yields.

Sources

Company filings, London Stock Exchange data, MSCI index benchmarks

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