investorscraft@gmail.com

Intrinsic ValueHansard Global plc (HSD.L)

Previous Close£51.00
Intrinsic Value
Upside potential
Previous Close
£51.00

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

Hansard Global plc is a niche player in the life insurance sector, specializing in long-term savings and investment products tailored for high-net-worth individuals, institutions, and wealth-management groups. The company’s core revenue model revolves around unit-linked life assurance contracts, which combine insurance with investment options, alongside administration and support services. Its Hansard OnLine platform enhances operational efficiency for independent financial advisors (IFAs) and clients, facilitating seamless policy management. Operating primarily through IFAs and financial institutions, Hansard has carved a distinct position in offshore savings markets, particularly in regions with favorable tax structures. The company’s focus on bespoke solutions and digital tools differentiates it from mass-market insurers, though its scale remains modest compared to global peers. Regulatory complexity and competition from larger insurers pose challenges, but Hansard’s targeted approach and lean operations allow it to maintain profitability in its specialized segments.

Revenue Profitability And Efficiency

Hansard reported revenue of £48.8 million (GBp) for the period, with net income of £5.2 million, reflecting a modest but stable margin. Operating cash flow of £6.2 million underscores efficient working capital management, while minimal capital expenditures (£0.2 million) indicate a capital-light model. The company’s reliance on recurring premium income provides revenue predictability, though growth remains subdued in a competitive landscape.

Earnings Power And Capital Efficiency

Diluted EPS of 3.78p highlights the company’s ability to generate earnings despite its small scale. With no significant debt burden (£2.7 million) and ample cash reserves (£47.9 million), Hansard maintains strong capital efficiency. Its asset-light structure and focus on high-margin services contribute to steady returns, though earnings growth has been tepid in recent years.

Balance Sheet And Financial Health

The balance sheet is robust, with cash and equivalents covering total debt by a wide margin. Low leverage and high liquidity (£47.9 million cash) provide flexibility, though the company’s limited reinvestment activity suggests a cautious approach to expansion. Policyholder liabilities are managed prudently, aligning with its long-term savings focus.

Growth Trends And Dividend Policy

Growth has been stagnant, with revenue and net income showing minimal upward momentum. The dividend payout (4p per share) is sustainable given the strong cash position, but yield-seeking investors may find limited upside. The lack of aggressive expansion or M&A activity signals a focus on stability over growth.

Valuation And Market Expectations

At a market cap of £64.2 million, Hansard trades at a modest multiple, reflecting its niche status and slow growth profile. The low beta (0.31) indicates limited correlation with broader markets, appealing to defensive investors. Market expectations remain muted, with little pricing of transformative catalysts.

Strategic Advantages And Outlook

Hansard’s strengths lie in its specialized product suite, efficient digital platform, and conservative financial management. However, its narrow market focus and reliance on IFAs limit scalability. The outlook is stable but unexciting, with incremental improvements in operational efficiency likely driving marginal gains. Regulatory changes or shifts in offshore savings demand could pose risks.

Sources

Company filings, London Stock Exchange data

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