investorscraft@gmail.com

Intrinsic ValueJust Group plc (JUST.L)

Previous Close£216.00
Intrinsic Value
Upside potential
Previous Close
£216.00

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

Just Group plc operates in the UK retirement income market, specializing in de-risking solutions and lifetime financial products. The company serves trustees, individuals, and corporate clients with offerings like guaranteed income for life, lifetime mortgages, and care plans. Its diversified revenue streams include insurance underwriting, financial advisory services, and licensed software for financial institutions. Positioned as a niche player in the UK’s retirement sector, Just Group leverages its expertise in longevity risk management and regulatory compliance to differentiate itself from broader insurers. The company’s focus on the at-retirement market aligns with demographic trends, though it faces competition from larger insurers and pension providers. Its hybrid model—combining proprietary products with third-party distribution—enhances scalability while maintaining underwriting discipline.

Revenue Profitability And Efficiency

Just Group reported negative revenue of £1.66 billion, likely due to accounting treatments in insurance contracts, but achieved a net income of £80 million, reflecting effective cost management. Diluted EPS stood at 6.54p, supported by robust operating cash flow of £863 million. Capital expenditures were minimal (£4 million), indicating capital-light operations and a focus on liquidity preservation.

Earnings Power And Capital Efficiency

The company’s earnings power is underscored by its ability to generate substantial operating cash flow despite revenue volatility. Its capital efficiency is evident in low capex requirements and a focus on high-margin retirement products. The diluted EPS suggests modest but stable profitability, though the negative revenue figure warrants scrutiny of underlying insurance liabilities.

Balance Sheet And Financial Health

Just Group maintains a strong liquidity position with £1.62 billion in cash and equivalents against £846 million in total debt, indicating a conservative leverage profile. The balance sheet reflects a focus on solvency and regulatory capital requirements, critical for its insurance operations. The net cash position supports flexibility for strategic investments or shareholder returns.

Growth Trends And Dividend Policy

Growth is tied to UK retirement market dynamics, with potential from aging demographics. The company paid a dividend of 3p per share, signaling confidence in cash flow stability. However, its growth trajectory may be tempered by competitive pressures and regulatory scrutiny in the retirement income sector.

Valuation And Market Expectations

With a market cap of £1.51 billion and a beta of 1.37, Just Group is priced as a mid-cap with higher volatility, reflecting its niche focus. Investors likely weigh its cash flow resilience against sector risks, including interest rate sensitivity and longevity assumptions.

Strategic Advantages And Outlook

Just Group’s specialized expertise in retirement products and hybrid distribution model provide competitive advantages. The outlook hinges on UK pension reforms and demand for de-risking solutions, though macroeconomic uncertainty could impact growth. Its strong balance sheet positions it to navigate sector headwinds.

Sources

Company filings, London Stock Exchange data

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