investorscraft@gmail.com

Intrinsic ValueS&U plc (SUS.L)

Previous Close£2,370.00
Intrinsic Value
Upside potential
Previous Close
£2,370.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

S&U plc operates as a specialized financial services provider in the UK, focusing on motor finance, property bridging loans, and bespoke lending solutions. The company serves both individual consumers and businesses, leveraging its deep sector expertise to offer tailored credit products. With a history dating back to 1938, S&U has established a niche presence in the competitive UK credit market, differentiating itself through flexible underwriting and a customer-centric approach. Its motor finance division targets non-prime borrowers, while its property bridging loans cater to short-term funding needs in real estate. The company’s ability to assess risk effectively and maintain strong borrower relationships underpins its market position. Despite operating in a cyclical industry, S&U has demonstrated resilience by balancing growth with prudent risk management, ensuring sustainable profitability in varying economic conditions.

Revenue Profitability And Efficiency

S&U reported revenue of £97.5 million for the fiscal year ending January 2025, with net income of £17.9 million, reflecting an 18.4% net margin. The company’s operating cash flow of £65 million underscores strong cash generation, while modest capital expenditures of £0.7 million indicate efficient asset utilization. These metrics highlight a lean operational structure and disciplined cost management.

Earnings Power And Capital Efficiency

Diluted EPS stood at 147p, demonstrating robust earnings power relative to its market capitalization. The absence of total debt and a cash position of £5.2 million suggest a conservative capital structure, with earnings primarily reinvested to sustain growth. The company’s capital-light model enhances return on equity, supporting long-term shareholder value creation.

Balance Sheet And Financial Health

S&U maintains a debt-free balance sheet, with £5.2 million in cash and equivalents, providing financial flexibility. The lack of leverage reduces interest expense risk and positions the company to capitalize on growth opportunities. This conservative approach aligns with its focus on sustainable lending practices and mitigates downside risks in economic downturns.

Growth Trends And Dividend Policy

The company has adopted a shareholder-friendly dividend policy, distributing 60p per share, reflecting a commitment to returning capital. Growth trends are supported by steady demand for niche credit products, though macroeconomic factors may influence future performance. S&U’s ability to maintain dividends while funding organic growth highlights its balanced capital allocation strategy.

Valuation And Market Expectations

With a market cap of approximately £180.7 million and a beta of 0.445, S&U is perceived as a lower-risk investment within the financial sector. The valuation reflects expectations of stable, albeit moderate, growth, given its specialized market focus and conservative financial posture. Investors likely prize its defensive qualities and reliable income stream.

Strategic Advantages And Outlook

S&U’s strategic advantages lie in its deep industry knowledge, risk-aware lending practices, and strong cash flow generation. The outlook remains cautiously optimistic, with potential growth in underserved credit segments offset by broader economic uncertainties. The company’s ability to adapt to regulatory changes and market shifts will be critical to sustaining its competitive edge.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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