investorscraft@gmail.com

Intrinsic ValueSchroder BSC Social Impact Trust plc (SBSI.L)

Previous Close£65.00
Intrinsic Value
Upside potential
Previous Close
£65.00

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

Schroder BSC Social Impact Trust plc is a UK-based principal investment firm specializing in social impact investments, operating within the asset management sector of financial services. The trust focuses on generating measurable social and environmental benefits alongside financial returns, targeting underserved communities and sustainable initiatives. Its strategy aligns with growing investor demand for ESG-compliant opportunities, positioning it as a niche player in impact investing. The trust leverages Schroders' expertise in asset management to identify high-potential social enterprises and projects, differentiating itself through a dual mandate of profit and purpose. This approach appeals to institutional and retail investors seeking both ethical alignment and competitive returns in a rapidly evolving impact investment landscape.

Revenue Profitability And Efficiency

The trust reported revenue of £1.56 million (GBp 1561000) with net income of £1.05 million (GBp 1049000), reflecting a strong profit margin. Operating cash flow of £1.96 million (GBp 1957000) indicates efficient cash generation, supported by zero capital expenditures. The absence of debt further underscores a lean operational structure, allowing for unencumbered allocation of returns to social impact projects and shareholders.

Earnings Power And Capital Efficiency

Diluted EPS of 0.0125 GBp demonstrates modest but stable earnings power, supported by a disciplined investment approach. The trust’s capital efficiency is evident in its ability to generate positive cash flow without leverage, suggesting prudent capital deployment. Its focus on social impact projects may limit short-term profitability but enhances long-term sustainability and stakeholder value.

Balance Sheet And Financial Health

The trust maintains a robust financial position with £514,000 (GBp 514000) in cash and no debt, ensuring liquidity and flexibility. This conservative balance sheet structure aligns with its mission-driven focus, minimizing financial risk while supporting ongoing investments. The absence of leverage provides a stable foundation for weathering market volatility.

Growth Trends And Dividend Policy

With a dividend per share of 2.94 GBp, the trust demonstrates a commitment to shareholder returns, albeit secondary to its social impact mandate. Growth prospects hinge on expanding its portfolio of impact investments, leveraging sector tailwinds in ESG and sustainable finance. The trust’s ability to scale its model while maintaining financial discipline will be critical to long-term success.

Valuation And Market Expectations

The trust’s market capitalization of £61.88 million (GBp 61879094) reflects investor confidence in its dual-mandate strategy. A negative beta of -0.152 suggests low correlation with broader markets, appealing to diversification-seeking investors. Valuation metrics should be interpreted in the context of its unique social impact focus, which may command a premium among ESG-oriented investors.

Strategic Advantages And Outlook

Schroder BSC Social Impact Trust benefits from Schroders’ institutional expertise and a first-mover advantage in UK-listed social impact investing. The growing emphasis on sustainable finance positions the trust favorably, though execution risks remain in balancing financial and social returns. Its outlook is tied to broader adoption of impact investing and the ability to deliver measurable outcomes alongside competitive returns.

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