Data is not available at this time.
Marwyn Value Investors Limited operates as a specialized investment fund focusing on growth capital, buyout strategies, and industry consolidation within small to mid-cap businesses across Europe, with a strong emphasis on the UK and North America. The fund adopts a sector-agnostic approach, targeting companies with enterprise values between €150 million and €1.5 billion, leveraging buy-and-build strategies to drive value. Its investment thesis centers on identifying structural or regulatory shifts in industries, positioning it as a nimble player in fragmented markets. Unlike traditional private equity, Marwyn emphasizes active ownership and operational improvements, often taking significant equity stakes to influence strategic direction. The fund’s expertise in consolidation and acquisition-led growth distinguishes it from broader asset managers, appealing to investors seeking exposure to transformative mid-market opportunities. Its focus on underserved niches and hands-on governance provides a competitive edge in generating alpha.
Marwyn reported revenue and net income of 18.7 million GBp for the period, reflecting its concentrated investment strategy. The absence of capital expenditures and total debt suggests a lean operational model, while operating cash flow of 5.0 million GBp indicates efficient liquidity management. The fund’s profitability metrics are tightly linked to portfolio performance, with diluted EPS at 0.33 GBp.
The fund’s earnings are entirely derived from investment gains, as evidenced by net income equaling revenue. With no debt and minimal cash holdings (140,042 GBp), Marwyn relies on capital recycling and disciplined allocation to sustain returns. Its sector-agnostic approach allows flexibility in deploying capital where opportunities arise, though reliance on exit multiples introduces volatility.
Marwyn maintains a debt-free balance sheet, with cash reserves of 140,042 GBp. The lack of leverage underscores a conservative financial stance, aligning with its long-term investment horizon. Shareholders’ equity is primarily composed of unrealized gains from portfolio holdings, implying liquidity is contingent on successful exits.
The fund’s growth is tied to execution of its buy-and-build strategy, with no dividend payouts (0 GBp per share) reflecting reinvestment priorities. Its market cap of 56.5 million GBp suggests modest scaling potential, though beta of 0.23 indicates low correlation to broader markets, appealing to diversification-focused investors.
Trading at a market cap near net income, Marwyn’s valuation implies market skepticism about repeatability of gains. The absence of dividends and reliance on exit-driven returns may limit appeal to income investors, though its niche strategy could attract specialists betting on consolidation trends.
Marwyn’s agility in targeting mid-market consolidation and regulatory disruptions positions it uniquely, but success hinges on sourcing deals at attractive valuations. The fund’s outlook depends on macroeconomic conditions affecting exit multiples and sector fragmentation. Its hands-on approach may mitigate risks, but the lack of diversification across holdings remains a key vulnerability.
Company description and financial data sourced from publicly available disclosures and London Stock Exchange filings.
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |