investorscraft@gmail.com

Intrinsic ValueScotGems plc (SGEM.L)

Previous Close£77.28
Intrinsic Value
Upside potential
Previous Close
£77.28

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

ScotGems plc is a UK-based investment trust specializing in small-cap equities across global markets. The company focuses on high-growth potential companies in diverse sectors, leveraging its active management strategy to identify undervalued or emerging opportunities. Unlike traditional asset managers, ScotGems targets niche, less-covered markets, offering investors exposure to unique growth stories. Its portfolio is diversified geographically and sectorally, reducing concentration risk while capitalizing on global economic trends. The trust’s market position is defined by its agility in navigating volatile small-cap environments, differentiating it from larger, more conservative peers. With a focus on long-term capital appreciation, ScotGems appeals to investors seeking higher-risk, higher-reward exposure outside mainstream indices. The absence of debt and a concentrated yet selective approach underscore its disciplined investment philosophy.

Revenue Profitability And Efficiency

In FY 2021, ScotGems reported revenue of 4.67 million GBp, with net income reaching 3.77 million GBp, reflecting strong profitability. Diluted EPS stood at 0.0704 GBp, indicating efficient earnings distribution. Operating cash flow was marginally negative at -32,000 GBp, likely due to timing differences in investment activities. The absence of capital expenditures aligns with its asset-light model, focusing solely on portfolio management.

Earnings Power And Capital Efficiency

The trust’s earnings power is driven by its equity portfolio performance, with net income representing 81% of revenue, highlighting low overhead costs. Zero debt and 1.44 million GBp in cash reserves underscore capital efficiency, allowing flexibility for opportunistic investments. The diluted EPS suggests modest but stable earnings generation relative to outstanding shares.

Balance Sheet And Financial Health

ScotGems maintains a robust balance sheet with no debt and cash equivalents of 1.44 million GBp, ensuring liquidity for operational needs and potential acquisitions. The absence of leverage reduces financial risk, aligning with its conservative financial strategy. Shareholders’ equity is primarily composed of invested capital and retained earnings, reflecting a clean capital structure.

Growth Trends And Dividend Policy

The trust’s growth is tied to its portfolio performance, with dividends of 3.014 GBp per share indicating a commitment to shareholder returns. Its small-cap focus positions it for higher volatility but potential outperformance in bullish markets. The dividend yield, while not explicitly stated, suggests a balanced approach between reinvestment and distribution.

Valuation And Market Expectations

With a beta of 0.347, ScotGems exhibits lower volatility relative to the market, appealing to risk-averse investors. The lack of reported market cap suggests limited liquidity, potentially impacting valuation multiples. Investors likely price the trust based on NAV and portfolio composition rather than traditional earnings metrics.

Strategic Advantages And Outlook

ScotGems’ strategic edge lies in its niche focus and active management, capitalizing on inefficiencies in small-cap markets. The outlook depends on global economic conditions and the performance of its holdings. Its zero-debt stance and liquidity provide resilience, though reliance on market sentiment for small caps remains a key risk.

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