investorscraft@gmail.com

Intrinsic ValueJPMorgan UK Small Cap Growth & Income Plc (JUGI.L)

Previous Close£342.50
Intrinsic Value
Upside potential
Previous Close
£342.50

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

JPMorgan UK Small Cap Growth & Income Plc is a closed-end investment trust focused on small-cap equities in the UK market. Managed by JPMorgan Asset Management, the fund targets long-term capital growth and income generation by investing in a diversified portfolio of small-cap companies across various sectors. Its benchmark, the FTSE Small Cap (ex Inv Companies) Index, reflects its strategic emphasis on high-growth potential businesses often overlooked by larger funds. The trust’s market position is strengthened by JPMorgan’s extensive research capabilities and active management approach, which seeks to identify undervalued or emerging companies. By concentrating on the small-cap segment, the fund offers investors exposure to dynamic, nimble firms with potential for outsized returns, while mitigating risk through sector diversification. Its income-focused strategy also appeals to investors seeking regular dividends alongside growth opportunities.

Revenue Profitability And Efficiency

The trust reported revenue of £104.5 million for the period, with net income reaching £99.7 million, reflecting efficient cost management and strong portfolio performance. Diluted EPS stood at 0.97 GBp, indicating solid earnings power. Operating cash flow of £13.8 million suggests healthy liquidity, though capital expenditures were negligible, typical for an investment trust focused on equity holdings rather than operational assets.

Earnings Power And Capital Efficiency

The fund’s net income of £99.7 million underscores its ability to generate substantial returns from its small-cap portfolio. With no capital expenditures, the trust efficiently allocates capital to high-potential equities, leveraging JPMorgan’s research to maximize returns. The absence of significant operational costs further enhances capital efficiency, allowing more resources to be directed toward strategic investments.

Balance Sheet And Financial Health

The trust maintains a conservative balance sheet with £8.5 million in cash and equivalents, providing liquidity for opportunistic investments. Total debt of £57.7 million is manageable relative to its market cap of £419.1 million, indicating moderate leverage. The fund’s financial health is supported by its income-generating portfolio and disciplined capital structure.

Growth Trends And Dividend Policy

The trust’s focus on small-cap growth aligns with its historical performance, though sector-specific risks remain. A dividend per share of 15.04 GBp reflects its income-oriented strategy, appealing to investors seeking both growth and yield. The fund’s ability to sustain dividends depends on portfolio performance and market conditions, but its track record suggests resilience.

Valuation And Market Expectations

With a market cap of £419.1 million and a beta of 1.112, the trust exhibits higher volatility than the broader market, typical for small-cap exposure. Investors likely price in growth potential, given the fund’s focus on dynamic small-cap companies. Valuation metrics should be assessed against peer funds and benchmark indices for context.

Strategic Advantages And Outlook

The trust benefits from JPMorgan’s expertise in small-cap investing and active management, providing a competitive edge in identifying undervalued opportunities. Its diversified sector approach mitigates concentration risk. The outlook remains tied to UK small-cap performance, but the fund’s strategy positions it well for long-term growth and income generation.

Sources

Company filings, JPMorgan Asset Management disclosures

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