investorscraft@gmail.com

Intrinsic ValueSanne Group plc (SNN.L)

Previous Close£921.00
Intrinsic Value
Upside potential
Previous Close
£921.00

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

Sanne Group plc operates as a specialized provider of corporate, fund, and private client administration services, serving a global clientele across Europe, the Middle East, Africa, and the Asia-Pacific. The company’s core revenue model is built on delivering fiduciary, regulatory, and compliance solutions tailored to private equity, real assets, and hedge fund industries. Its diversified service offerings include fund administration, loan agency services, and depositary oversight, positioning it as a critical enabler for institutional investors navigating complex regulatory environments. Sanne differentiates itself through its Rent a ManCo solution, which allows asset managers to outsource management company functions, reducing operational overhead. The firm’s expertise in alternative asset classes and its ability to provide localized compliance support in multiple jurisdictions reinforce its competitive edge in a fragmented market. Despite competition from larger custodians and administrators, Sanne’s niche focus on high-touch services for private capital managers allows it to maintain a defensible market position.

Revenue Profitability And Efficiency

In FY 2021, Sanne reported revenue of £194.2 million, reflecting its steady service demand, though net income stood at a loss of £7.1 million due to operational and integration costs. Operating cash flow of £39.3 million suggests underlying business resilience, while capital expenditures of £3.8 million indicate moderate reinvestment needs. The diluted EPS of -6.6p underscores profitability challenges during the period.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS highlight pressures on earnings power, likely tied to strategic investments or restructuring. However, its operating cash flow margin of approximately 20% signals decent cash conversion from revenue, suggesting the core business remains viable despite short-term headwinds.

Balance Sheet And Financial Health

Sanne’s balance sheet shows £48.1 million in cash against £145.7 million in total debt, indicating a leveraged position. The debt load may reflect growth financing, but liquidity appears manageable given the operating cash flow. No material solvency risks are evident, though leverage metrics warrant monitoring.

Growth Trends And Dividend Policy

Despite the net loss, Sanne maintained a dividend of 71.8p per share, signaling confidence in cash generation. Growth prospects hinge on expanding its fund administration footprint, particularly in private markets, where demand for outsourced solutions is rising. The acquisition by Apex Group Ltd. in 2022 likely reshaped its standalone trajectory.

Valuation And Market Expectations

With a beta of 0.20, Sanne’s stock exhibited low volatility relative to the market, possibly reflecting its niche focus. The absence of a disclosed market cap post-acquisition limits valuation analysis, but the dividend yield and cash flow metrics may have appealed to income-oriented investors prior to the takeover.

Strategic Advantages And Outlook

Sanne’s integration into Apex Group enhances its scalability and service breadth, though standalone performance is no longer relevant. Its prior strengths—regulatory expertise, global reach, and specialized solutions—remain assets under new ownership. The outlook depends on Apex’s ability to synergize operations and cross-sell services across its expanded platform.

Sources

Company description, financial data from disclosed FY 2021 results, and acquisition announcement.

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