investorscraft@gmail.com

Intrinsic ValueMJ Hudson Group plc (MJH.L)

Previous Close£13.13
Intrinsic Value
Upside potential
Previous Close
£13.13

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

MJ Hudson Group plc operates as a specialized financial services support provider catering to fund managers and asset owners across the UK, Europe, and North America. The company’s diversified service portfolio spans four key segments: Advisory, Outsourcing, Data & Analytics, and Organic Investments. Its Advisory segment delivers legal and consultancy services to alternative asset managers and institutional investors, while the Outsourcing segment offers comprehensive operational and regulatory support, including fund administration and fiduciary services. The Data & Analytics segment provides research, benchmarking, and risk monitoring tools, enhancing investment decision-making for clients. MJ Hudson’s market position is strengthened by its niche focus on alternative assets, a sector with growing demand for specialized support services. The company’s integrated approach—combining advisory, operational outsourcing, and data-driven insights—positions it as a one-stop solution for asset managers navigating complex regulatory and operational landscapes. Despite competition from larger consultancies, MJ Hudson differentiates itself through deep sector expertise and tailored solutions for mid-sized and boutique asset managers.

Revenue Profitability And Efficiency

In FY 2021, MJ Hudson reported revenue of £39.8 million (GBp 398,230,000), reflecting its broad service offerings. However, the company posted a net loss of £5.4 million (GBp -5,400,000), with diluted EPS of -3.17p, indicating profitability challenges. Operating cash flow was negative at £3.1 million (GBp -3,057,000), exacerbated by capital expenditures of £2.1 million (GBp -2,128,000), suggesting inefficiencies in cash generation relative to investments.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow underscore operational headwinds, likely tied to integration costs or competitive pressures. With a diluted EPS of -3.17p, MJ Hudson’s earnings power remains constrained. Capital expenditures, though modest, further strained liquidity, highlighting potential inefficiencies in deploying resources toward growth initiatives.

Balance Sheet And Financial Health

MJ Hudson’s balance sheet shows £9.8 million (GBp 97,850,000) in cash and equivalents against total debt of £23.9 million (GBp 239,440,000), indicating a leveraged position. The net debt of £14.1 million raises concerns about financial flexibility, particularly given negative operating cash flow. However, the absence of severe liquidity constraints suggests manageable near-term obligations.

Growth Trends And Dividend Policy

Despite profitability challenges, MJ Hudson maintained a dividend of 0.125p per share, signaling confidence in long-term cash flow recovery. Growth prospects hinge on expanding its outsourcing and data analytics segments, which benefit from increasing demand for operational efficiency in asset management. The company’s organic investments segment could also drive future revenue diversification.

Valuation And Market Expectations

With a market cap of £26.7 million (GBp 266,923,130) and a beta of 0.39, MJ Hudson is perceived as a low-volatility play within financial services support. The valuation reflects skepticism about near-term profitability, though its niche focus may appeal to investors betting on alternative asset growth.

Strategic Advantages And Outlook

MJ Hudson’s strategic advantage lies in its integrated service model and specialization in alternative assets. However, turnaround efforts are needed to improve profitability and cash flow. The outlook depends on executing operational efficiencies and capitalizing on secular trends in outsourcing and data analytics demand.

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