investorscraft@gmail.com

Intrinsic ValueThe Henderson Smaller Companies Investment Trust plc (HSL.L)

Previous Close£930.00
Intrinsic Value
Upside potential
Previous Close
£930.00

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

The Henderson Smaller Companies Investment Trust plc is a UK-focused closed-ended equity fund specializing in small-cap growth stocks across diversified sectors. Managed by Henderson Investment Funds, it employs a bottom-up stock-picking strategy, emphasizing fundamental analysis of management quality, financial health, and earnings potential. The fund benchmarks against the NUMIS Smaller Companies (ex Investment Companies) Index, targeting long-term capital appreciation. Its niche focus on smaller UK companies positions it as a high-conviction, active manager in a segment often overlooked by larger funds. The trust’s historical roots, dating back to 1887, lend credibility, while its concentrated portfolio differentiates it from passive or broader market strategies. By leveraging Henderson’s research capabilities, the fund aims to identify undervalued or high-growth opportunities in the dynamic small-cap space, offering investors exposure to emerging UK businesses with scalable potential.

Revenue Profitability And Efficiency

For the fiscal year ending May 2024, the trust reported revenue of £100.4 million (GBp) and net income of £93.3 million (GBp), reflecting strong profitability. Diluted EPS stood at 1.25 GBp, supported by disciplined cost management and portfolio performance. Operating cash flow of £12.2 million (GBp) indicates efficient liquidity generation, with no capital expenditures, typical for an investment trust.

Earnings Power And Capital Efficiency

The trust’s earnings power is evident in its ability to deliver consistent net income, driven by selective equity investments and active management. With no capital expenditures, it allocates resources entirely to portfolio growth, enhancing capital efficiency. The fund’s 1.13 beta suggests moderate market sensitivity, balancing risk and return in the small-cap segment.

Balance Sheet And Financial Health

The trust maintains a solid balance sheet with £9.2 million (GBp) in cash and equivalents, against total debt of £105.5 million (GBp). Its leverage is manageable, supported by stable cash flows and a diversified portfolio. The absence of significant liabilities beyond debt underscores a focused financial structure.

Growth Trends And Dividend Policy

The trust’s growth is tied to UK small-cap performance, with a dividend yield of 27 GBp per share, appealing to income-focused investors. Its long-term strategy emphasizes capital appreciation, though dividends provide supplementary returns. Market trends favoring active small-cap managers could further bolster its appeal.

Valuation And Market Expectations

With a market cap of £572.3 million (GBp), the trust trades at a premium reflective of its niche expertise and historical performance. Investors likely price in continued outperformance versus the NUMIS benchmark, given its active management edge in the small-cap space.

Strategic Advantages And Outlook

The trust’s strategic advantages lie in its experienced management, concentrated high-conviction portfolio, and deep UK small-cap focus. While macroeconomic volatility poses risks, its bottom-up approach and sector diversification position it well for selective growth opportunities in the evolving UK market.

Sources

Company filings, LSE 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