investorscraft@gmail.com

Intrinsic ValueThe Ince Group plc (INCE.L)

Previous Close£5.15
Intrinsic Value
Upside potential
Previous Close
£5.15

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

The Ince Group plc operates as a diversified professional services firm, specializing in legal, financial advisory, and consulting services for businesses and high-net-worth individuals across the UK, Europe, the Middle East, Africa, and Asia. Its core revenue streams stem from law practices, corporate tax consultancy for the oil and gas sector, and technology solutions tailored for legal and professional services. The company also offers actuarial consulting, pension administration, and investment management, positioning itself as a one-stop provider for complex financial and legal needs. Ince differentiates itself through its integrated service model, combining legal expertise with financial advisory capabilities, which is particularly valuable in cross-border transactions and regulatory-heavy industries like energy. The firm’s 2019 rebranding from Gordon Dadds Group to The Ince Group reflects its strategic shift toward a broader, international footprint, though it remains a mid-tier player competing with larger global firms and niche specialists. Its focus on high-margin advisory work and technology-driven legal solutions provides a competitive edge in an increasingly digitized professional services landscape.

Revenue Profitability And Efficiency

In FY 2021, The Ince Group reported revenue of £100.2 million, with net income of £1.27 million, reflecting modest profitability. Operating cash flow was robust at £21.66 million, suggesting effective working capital management, though capital expenditures of £1.95 million indicate ongoing investments in technology or infrastructure. The diluted EPS of 1.79p underscores the company’s ability to generate earnings despite competitive pressures.

Earnings Power And Capital Efficiency

The company’s earnings power appears constrained, with net income representing just 1.3% of revenue, likely due to high operating costs inherent in professional services. However, its operating cash flow-to-revenue ratio of 21.6% highlights efficient cash conversion, a critical metric for capital-light advisory firms. The balance between reinvestment and profitability remains a key focus area.

Balance Sheet And Financial Health

The Ince Group’s financial health is mixed, with £8.31 million in cash against £27.53 million in total debt, indicating moderate leverage. The debt-to-equity ratio would require further scrutiny, but the firm’s ability to generate consistent operating cash flow provides some cushion for servicing obligations. Liquidity appears adequate for near-term needs.

Growth Trends And Dividend Policy

Growth trends are unclear without multi-year data, but the dividend of 1p per share signals a commitment to shareholder returns despite thin margins. The company’s international expansion and technology investments suggest a focus on long-term growth, though dividend sustainability depends on improving profitability.

Valuation And Market Expectations

With a market cap of £18.9 million, the stock trades at a low multiple of revenue (~0.19x), reflecting market skepticism about scalability or margin expansion. The high beta of 1.79 indicates significant volatility, likely tied to cyclical demand for professional services.

Strategic Advantages And Outlook

Ince’s integrated service model and niche expertise in energy and cross-border advisory provide differentiation. However, its outlook hinges on executing international growth and technology adoption while managing cost pressures. Success will depend on leveraging its hybrid legal-financial offerings in targeted high-growth regions.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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