Last close As at 05/08/2026
GBP19.60
▲ 20.00 (1.03%)
Market capitalisation
GBP239m
Research: Financials
In its trading update S&U confirmed the impact of COVID-19, particularly on its main Advantage motor finance business. With new transactions and collections running below normal levels and additional provisions currently being made, the group expects a significant impact on results this year. Aspen property bridging has been affected by lower activity but has seen more positive indicators recently. The group is taking a prudent approach to new lending, but cash generation has left good headroom to respond once conditions begin to improve.
Written by
S&U |
COVID-19 impacts but ready to resume progress |
Q121 trading update |
Financial services |
11 June 2020 |
Share price performance
Business description
Next events
Analysts
S&U is a research client of Edison Investment Research Limited |
|||||||||||||||||||||||||||||||||||||||||||||||
In its trading update S&U confirmed the impact of COVID-19, particularly on its main Advantage motor finance business. With new transactions and collections running below normal levels and additional provisions currently being made, the group expects a significant impact on results this year. Aspen property bridging has been affected by lower activity but has seen more positive indicators recently. The group is taking a prudent approach to new lending, but cash generation has left good headroom to respond once conditions begin to improve.
Year end |
Revenue (£m) |
PBT* |
EPS* |
DPS |
P/E |
Yield |
01/17 |
60.5 |
25.2 |
169.1 |
91.0 |
9.8 |
5.5 |
01/18 |
79.8 |
30.2 |
202.4 |
105.0 |
8.2 |
6.3 |
01/19 |
83.0 |
34.6 |
232.0 |
118.0 |
7.2 |
7.1 |
01/20 |
89.9 |
35.1 |
239.4 |
120.0 |
6.9 |
7.2 |
Note: *PBT and EPS are normalised, excluding amortisation of acquired intangibles, exceptional items and share-based payments.
New lending and collections fell with lockdown
At the time of the FY20 results (in April) new motor finance transactions were at 15% of the prior year level reflecting the impact of the lockdown. S&U reports a steady improvement since then with transactions at 40% of normal and further improvement likely now that car sales outlets are open. Collections have been hit by customer confidence and the FCA’s measures offering borrowers a potential three-month payment freeze (unnecessary in S&U’s view given adherence to Treating Customers Fairly principles). This has meant a 20% reduction in collections. However, new payment holiday applications have dwindled stabilising the level of collections. For Aspen, the property bridging business, activity has been understandably subdued and transactions are running below budget. Nevertheless, regular collections have been ahead of budget while the tail of late/defaulted cases has been reduced.
Outlook
The uncertainty over the outlook has not abated. For Advantage the real impact of the economic downturn on its customer base and hence on its cash flows will only become evident as furlough measures end, lockdown easing takes place and the shape of the new normal emerges. On this basis S&U continues to refrain from providing specific guidance although noting that impairment provisions will have a significant impact on Advantage’s results this year. Nevertheless, both Advantage and Aspen are positioning themselves to recover strongly once conditions are appropriate.
Valuation
S&U trades on a historical P/E in line with the average for its peers while an ROE/COE model suggests the market is assuming a sustainable return on equity of below 11%, compared with a five-year average of over 16%. A conservative view is understandable in the current circumstances but could change significantly as the outlook becomes clearer.
Background and outlook
In this section we include updated indicators to provide some background in assessing the outlook for S&U, focusing mainly on the motor finance business. In Exhibit 1 we can see that the latest reading for consumer confidence (May) shows a further small deterioration following the initial sharp decline in April. As before, the level of unemployment and redundancies (for March), shown in Exhibit 2, have still to reflect the impact on the economy of the lockdown although redundancies had already started to tick up and, anecdotally, the recent news flow relating to significant job losses has increased. The spike in redundancies in 2008/09 arising from the financial crisis is an indicator of the substantial impact that is likely to become evident in due course, partially softened by government support for companies and subject to the pace of economic revival as lockdown is eased.
|
Exhibit 1: GFK UK consumer confidence indicator |
Exhibit 2: UK redundancies and unemployment |
|
|
|
Source: Bloomberg (last value May 2020) |
Source: Bloomberg (last value March 2020) |
|
Exhibit 1: GFK UK consumer confidence indicator |
|
|
Source: Bloomberg (last value May 2020) |
|
Exhibit 2: UK redundancies and unemployment |
|
|
Source: Bloomberg (last value March 2020) |
Unsurprisingly economic forecasts are changing rapidly reflecting emerging economic and health data. The table below includes both the illustrative coronavirus reference scenario prepared by the UK Office for Budget Responsibility (OBR) in April and more recent independent forecasts. The OBR scenario illustrates potential effects assuming a three-month lockdown followed by a further three months when restrictions are partially lifted. Among the OBR’s observations is that in the scenario GDP falls by 35% in the second quarter, and that unemployment rises by more than two million to 10% (higher than in the financial crisis, as shown above). In its scenario GDP would bounce back quickly but unemployment would subside more slowly. When comparing the average output of the recent independent forecasts with the OBR scenario there are two key features: (1) both GDP and average earnings are expected to fare better in 2020 but the recovery in 2021 is much less pronounced; and (2) unemployment is expected to remain higher for longer in the independent forecasts. The net effect of these differences would be a worse medium-term outcome on each measure on the recent independent forecasts.
Exhibit 3: OBR coronavirus scenario and Treasury-collected independent forecasts
y-o-y % change |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
OBR illustrative scenario |
||||||
GDP |
1.4 |
-12.8 |
17.9 |
1.5 |
1.3 |
1.4 |
Average earnings |
2.8 |
-7.3 |
18.3 |
1.6 |
2.5 |
3.1 |
Unemployment rate (per cent) |
3.8 |
7.3 |
6.0 |
4.5 |
4.0 |
4.1 |
New independent forecasts (May 2020) |
||||||
GDP |
-8.3 |
5.8 |
2.7 |
2.1 |
1.8 |
|
Average earnings |
0.8 |
2.4 |
2.9 |
3.2 |
3.1 |
|
Unemployment rate (per cent) |
7.0 |
6.8 |
6.1 |
5.5 |
5.0 |
Source: Office for Budget Responsibility, HM Treasury comparison of independent forecasts
The next chart (Exhibit 4) illustrates the dramatic impact of the lockdown on used car transactions and private new car registrations (last data March and May, respectively). As would be expected, used car finance through dealerships (Exhibit 5, latest data for April) followed a similar pattern with a near halt in transactions as dealerships were closed. As mentioned earlier, Advantage transactions have recovered from the initial hiatus as the lockdown took effect and are now running at 40% of normal levels. Further recovery is expected following the opening of car retailers and with the constraints on public transport due to social distancing, the importance of a car for transport to work for many will be underlined.
|
Exhibit 4: Used car transactions and new registrations |
Exhibit 5: Used car finance through dealerships |
|
|
|
Source: SMMT, Edison Investment Research |
Source: Finance and Leasing Association. Note: By volume. |
|
Exhibit 4: Used car transactions and new registrations |
|
|
Source: SMMT, Edison Investment Research |
|
Exhibit 5: Used car finance through dealerships |
|
|
Source: Finance and Leasing Association. Note: By volume. |
Looking ahead, it is worth repeating some of the points made at the time of the FY20 results regarding Advantage’s preparations to respond strongly when conditions normalise. Actions include development of a customer care centre to improve engagement, a refreshed Advantage brand, website development to facilitate customer self-service, new technology for customer underwriting and onboarding, development of a live scoreboard for existing customers to enhance collections and structuring collection teams to improve care of higher-risk accounts. Beyond this there may be opportunities to develop partnerships with prime and near-prime lenders to source business, to tap into the opportunities presented by open banking, to increase the level of customer renewals and to consider developing direct to customer business.
To provide a longer-term context, Exhibit 6 shows the history of Advantage’s net receivables and revenue less the annual impairment charge as a percentage of average net receivables (risk-adjusted yield). The risk-adjusted yield aids comparison following the change in accounting for revenue in FY20.1 Evident here is the substantial increase in the level of receivables over the period and, in the period to FY15, the rise in risk-adjusted yield following the financial crisis when capital constraints and retrenchment in the banking sector reduced the availability of credit in the non-prime segment. During this time Advantage has continuously refined its underwriting system and invested in IT development. The business has therefore developed significantly since the financial crisis while the nature of the current crisis is also markedly different meaning there are probably few direct parallels.
In FY20 and FY19 Advantage Finance revenue relating to lease agreements classified as credit impaired is included net of the impairment provision, removing the grossing up of revenue and impairments that was seen previously. FY19 results were restated removing £6.3m from both revenue and impairments. There was no impact on pre-tax profit, earnings or the balance sheet.
|
Exhibit 6: Advantage receivables and risk-adjusted yield on average receivables |
|
|
Source: S&U, Edison Investment Research |
Accounting standards have also evolved since the earlier crisis with the introduction IFRS 9, which is designed to ensure an earlier recognition of credit losses on loans and receivables and requires provision for the expected lifetime loss for loans in stages 2 and 3 (see an explanation of S&U’s application of accounting standards in relation to impairment and measurement of receivables on page 61 of the FY20 annual report). The potential for reclassification of loans, requirement for estimates of lifetime losses in stages 2 and 3 and need to allow for macroeconomic factors when assessing expected 12-month losses on stage 1 loans all suggest a greater magnitude of impairment charge as a downturn takes place than might have been seen under previous accounting standards. Having said this with regard to reported figures, it is important to recall that S&U manages its business with an emphasis on understanding customer behaviour and the resulting cash flows, neither of which are affected by changes in accounting approach.
For Aspen property bridging, the reduced level of activity in the property market (Exhibit 7) is a prominent factor but there are some positive indicators following the reopening of the market. S&U references increases in Rightmove enquiry levels and has seen robust applications that have allowed it to develop a good quality pipeline. Transaction levels at Aspen in Q121 have been below a quarter of the full year budget and a cautious approach is being taken to new lending, but given the recent trends and the small scale of the business there should be scope to develop the loan book subject to opportunities with an appropriate risk/reward balance remaining available. The long-term aim remains for Aspen to grow to a scale where it can make a material positive contribution to the group.
|
Exhibit 7: UK property transactions (seasonally adjusted) |
|
|
Source: Bloomberg |
On the group’s treasury position, the reduced level of new transactions at Advantage has resulted in positive recent cash flows and group debt is reported as £98m (8 June), £30m below budget and compared with £118.5m at end February. Gearing is approximately 55%. The group has repaid a £25m tranche of debt early leaving loan facilities maturing at end April 2022 (£25m), March 2023 (£60m), March 2024 (£25m) and March 2025 (£20m). With these facilities the group retains headroom of over £30m.
Valuation
Given continuing heightened uncertainty and in the absence of guidance from S&U we have not included forecasts in this report. The updated version of our peer comparison table shown below therefore only shows calendar 2019 P/E ratios. The table includes companies with an exposure to motor finance and non-standard lending. S&U trades on a historical P/E in line with the peer average, while the yield is above average. Its historical return on equity (ROE) and price to book (P/BV) multiples are above the peer average, while an ROE/COE model (with assumed growth of 3% and cost of equity of 10%) would only require an assumed return on equity of c 10.8% to match the share price at the time of writing (1,660p) given the company’s book value. Increased confidence in the outlook could generate a significant revaluation (as for others in the comparison).
Exhibit 8: Peer comparison
Price |
Market cap |
P/E 2019 |
Yield |
ROE |
P/BV |
|
S&U |
1,660 |
201 |
7.0 |
7.2 |
16.8 |
1.1 |
Close Brothers |
1,155 |
1,747 |
13.1 |
5.7 |
14.9 |
1.2 |
PCF Group |
22 |
54 |
6.0 |
1.9 |
12.6 |
0.9 |
Provident Financial |
213 |
540 |
4.6 |
4.2 |
18.2 |
0.7 |
Secure Trust Bank |
822 |
153 |
4.7 |
2.4 |
13.5 |
0.6 |
Peer average |
7.1 |
3.6 |
14.8 |
0.9 |
Source: Refinitiv, Edison Investment Research. Note: P/Es adjusted to calendar year 2019. Priced 10 June 2020.
Exhibit 9 shows the recent share price performance for the peer group. The economic sensitivity of most lenders explains the significant negative share price moves of most of the stocks over most of the periods shown. Compared with the average, S&U’s share price has shown less weakness over all periods except the past month.
Exhibit 9: Peer group share price performance
% change |
1 month |
3 months |
1 year |
YTD |
From 12m high |
S&U |
0.9 |
-20.7 |
-29.1 |
-21.1 |
-33.4 |
Close Brothers |
6.5 |
1.5 |
-18.5 |
-27.7 |
-30.5 |
PCF Group |
-10.4 |
-25.2 |
-35.8 |
-38.6 |
-44.7 |
Provident Financial |
24.5 |
-39.7 |
-58.5 |
-53.4 |
-59.9 |
Secure Trust Bank |
1.5 |
-38.2 |
-45.2 |
-48.6 |
-52.5 |
Average |
5.5 |
-25.4 |
-39.5 |
-42.1 |
-46.9 |
Source: Refinitiv, Edison Investment Research
Exhibit 10: Financial summary
£’000s |
2016 |
2017 |
2018 |
2019 |
2020 |
||
Year end 31 January |
|||||||
PROFIT & LOSS |
|||||||
Revenue |
|
|
45,182 |
60,521 |
79,781 |
82,970 |
89,939 |
Impairments |
(7,611) |
(12,194) |
(19,596) |
(16,941) |
(17,220) |
||
Other cost of sales |
(8,980) |
(12,871) |
(17,284) |
(15,751) |
(19,872) |
||
Administration expenses |
(7,131) |
(8,332) |
(9,629) |
(10,763) |
(12,413) |
||
EBITDA |
|
|
21,460 |
27,124 |
33,272 |
39,515 |
40,434 |
Depreciation |
|
|
(209) |
(253) |
(294) |
(414) |
(450) |
Op. profit (incl. share-based payouts pre-except.) |
|
|
21,251 |
26,871 |
32,978 |
39,101 |
39,984 |
Exceptionals |
0 |
0 |
0 |
0 |
0 |
||
Non-recurring items |
0 |
0 |
0 |
0 |
0 |
||
Investment revenues/finance expense |
(1,782) |
(1,668) |
(2,818) |
(4,541) |
(4,850) |
||
Profit before tax (FRS 3) |
|
|
19,469 |
25,203 |
30,160 |
34,560 |
35,134 |
Profit before tax (norm) |
|
|
19,469 |
25,203 |
30,160 |
34,560 |
35,134 |
Tax |
(3,583) |
(4,861) |
(5,746) |
(6,571) |
(6,252) |
||
Discontinued business after tax |
53,299 |
||||||
Profit after tax (FRS 3) |
|
|
69,185 |
20,342 |
24,414 |
27,989 |
28,882 |
Profit after tax (norm) |
|
|
15,886 |
20,342 |
24,414 |
27,989 |
28,882 |
Average Number of Shares Outstanding (m) |
12.0 |
12.0 |
12.1 |
12.1 |
12.1 |
||
Diluted EPS (p) |
|
|
576.5 |
169.1 |
202.4 |
232.0 |
239.4 |
EPS - normalised (p) |
|
|
132.4 |
169.1 |
202.4 |
232.0 |
239.4 |
Dividend per share (p) |
201.0 |
91.0 |
105.0 |
118.0 |
120.0 |
||
EBITDA margin (%) |
47.5% |
44.8% |
41.7% |
47.6% |
45.0% |
||
Operating margin (before GW and except.) (%) |
47.0% |
44.4% |
41.3% |
47.1% |
44.5% |
||
Return on equity |
15.2% |
15.2% |
16.7% |
17.6% |
16.8% |
||
BALANCE SHEET |
|||||||
Non-current assets |
|
|
103,653 |
138,004 |
181,015 |
185,383 |
197,806 |
Current assets |
|
|
61,903 |
57,763 |
84,178 |
95,430 |
108,275 |
Total assets |
|
|
165,556 |
195,767 |
265,193 |
280,813 |
306,081 |
Current liabilities |
|
|
(6,850) |
(17,850) |
(7,927) |
(6,722) |
(7,424) |
Non-current liabilities inc pref |
(30,450) |
(38,450) |
(104,450) |
(108,724) |
(119,183) |
||
Net assets |
|
|
128,256 |
139,467 |
152,816 |
165,367 |
179,474 |
NAV per share (p) |
1,084 |
1,177 |
1,276 |
1,375 |
1,493 |
||
CASH FLOW |
|||||||
Operating cash flow |
|
|
(16,017) |
(27,431) |
(43,418) |
10,530 |
4,946 |
Net cash from investing activities |
80,716 |
(308) |
(1,040) |
(785) |
(265) |
||
Dividends paid |
(23,090) |
(9,548) |
(11,377) |
(13,080) |
(14,461) |
||
Other financing (excluding change in borrowing) |
55 |
21 |
12 |
14 |
14 |
||
Net cash flow |
|
|
41,664 |
(37,266) |
(55,823) |
(3,321) |
(9,766) |
Opening net (debt)/cash |
|
|
(53,565) |
(11,901) |
(49,167) |
(104,990) |
(108,311) |
Closing net (debt)/cash |
|
|
(11,901) |
(49,167) |
(104,990) |
(108,311) |
(118,077) |
Source: S&U accounts, Edison Investment Research. Note: FY16 dividend per share includes exceptional payment of 125p.
|
|
Research: Industrials
While noting the uncertainty caused by the coronavirus pandemic, management believes that Nynomic is comparatively robust because of the diversity of markets served and its global customer-base. Longer term, demand for Nynomic’s smart, miniaturised measurement technology is likely to benefit from the new automated production methodologies loosely aggregated as industry 4.0.