Last close As at 05/08/2026
GBP0.44
▲ 0.60 (1.37%)
Market capitalisation
GBP89m
Research: Financials
After three quarters with outflows in assets under management equivalent (AUME), Record reported a modest inflow in its first quarter ($0.3bn) and the number of clients also ticked up. Competitive pressures remain a feature but the group is countering this with its focus on innovation and service enhancement. The breadth of new business opportunities is encouraging. A combination of sterling weakness and mix changes has led us to revise estimates, with EPS increases of 9% and 8% for this year and next.
Written by
Record |
FX, inflow and mix changes prompt earnings upgrade |
Q120 trading update |
Financial services |
25 July 2019 |
Share price performance
Business description
Next events
Analysts
Record is a research client of Edison Investment Research Limited |
|||||||||||||||||||||||||||||||||||||||||||||||
After three quarters with outflows in assets under management equivalent (AUME), Record reported a modest inflow in its first quarter ($0.3bn) and the number of clients also ticked up. Competitive pressures remain a feature but the group is countering this with its focus on innovation and service enhancement. The breadth of new business opportunities is encouraging. A combination of sterling weakness and mix changes has led us to revise estimates, with EPS increases of 9% and 8% for this year and next.
Year end |
Revenue (£m) |
PBT |
EPS* |
DPS** |
P/E |
Yield |
03/18 |
23.8 |
7.3 |
2.98 |
2.30 |
10.8 |
7.2 |
03/19 |
25.0 |
8.0 |
3.25 |
2.30 |
9.9 |
7.2 |
03/20e |
22.2 |
5.8 |
2.38 |
2.32 |
13.5 |
7.3 |
03/21e |
23.0 |
6.0 |
2.46 |
2.34 |
13.0 |
7.3 |
Note: *EPS are diluted. **DPS excludes special dividends.
Q120 update
Record reported AUME of $58.3bn at the end of Q120 (30 June), an increase of 1.7% or 4.0% in dollar and sterling terms respectively in the quarter. Market-related movements were neutral, while FX and volatility targeting related moves added $0.7bn. The $0.3bn inflow mainly arose from the partial reversal of an earlier $1.1bn reduction when Record took a tactical profit on behalf of certain dynamically hedged mandates. The number of clients increased from 65 to 68, with the flow movements implying that the new mandates are relatively small. However, where these are new relationships or for funds, there is the scope for growth over time. There were no performance fees crystallised during the period and fee rates were broadly unchanged. For further details see overleaf.
Outlook
The macro backdrop, with significant tail risks, continues to provide a favourable background for Record’s discussions with potential clients and it reports an encouraging range of new business opportunities diversified by geography and product. Our estimates exclude potential AUME inflows (or outflows) and do not include performance fees until crystallised. For FY19, performance fees of £2.3m were earned (9% of revenue or 0.5bp of average AUME compared with the 5bp average management fee rate). Weakness in sterling, together with the inflow reported and mix changes, have resulted in increases in our estimates with EPS up by 9% for FY20 and 8% for FY21.
Valuation: Multiples below asset manager peers
The shares bounced following the full year figures, but have been stable subsequently and, following our forecast increases, the P/E and EV/EBITDA multiples for calendar 2019 (12.3x and 7.6x respectively) are clearly below the asset manager comparators that we show in Exhibit 3 (15.6x and 11.0x).
Q120 trading update
The quarterly update to the end of June 2019 showed AUME of $58.3bn, an increase of 1.7% in dollar terms, as noted above. AUME and net flow details for Q120 are shown in Exhibit 1.
Exhibit 1: AUME changes
Year-end March |
Q118 |
Q418 |
Q119 |
FY19 |
Q119 |
$bn |
AUME |
AUME |
AUME |
Net flows |
Net flows |
Dynamic Hedging |
4.3 |
3.1 |
3.4 |
(0.7) |
0.3 |
Passive Hedging |
52.0 |
48.2 |
48.9 |
(4.6) |
0.1 |
Currency for Return |
2.3 |
2.7 |
2.6 |
0.9 |
(0.1) |
Multi-product |
3.0 |
3.0 |
3.1 |
0.0 |
0.0 |
Cash and futures |
0.3 |
0.3 |
0.3 |
(0.1) |
0.0 |
Total |
61.9 |
57.3 |
58.3 |
(4.5) |
0.3 |
Markets |
2.3 |
0.0 |
|||
FX and scaling effect (for mandates with volatility targets) |
(2.7) |
0.7 |
|||
Total change |
(4.9) |
1.0 |
Source: Record, Edison Investment Research
Investment performance was broadly positive. While the FTSE Currency FRB index excess return was negative (-0.61%) in the quarter, the Emerging Market product (ungeared) generated a return of +3.04% and the Multi-Strategy composite, targeting 4% volatility, recorded a three-month return of +0.90% and has an annualised performance since inception of +1.37% per annum.
Estimate changes
Exhibit 2 shows the changes in key figures from our forecasts following the trading update. As mentioned, sterling weakness was the main driver, augmented by the inflow to Dynamic Hedging and modest mix changes. Exhibit 4 shows a full financial summary with our new estimates.
Exhibit 2: Estimate changes
|
Revenue (£m) |
% chg. |
PBT (£m) |
% chg. |
EPS (p) |
% chg. |
DPS* (p) |
% chg. |
||||
|
Old |
New |
|
Old |
New |
|
Old |
New |
|
Old |
New |
|
03/20e |
21.6 |
22.2 |
3% |
5.3 |
5.8 |
9% |
2.19 |
2.38 |
9% |
2.32 |
2.32 |
0% |
03/21e |
22.3 |
23.0 |
3% |
5.5 |
6.0 |
8% |
2.28 |
2.46 |
8% |
2.34 |
2.34 |
0% |
Source: Edison Investment Research. Note: *Dividend excludes any special payment.
Valuation
We have updated the table showing Record’s valuation in the context of a group of UK asset managers. While Record is differentiated by its role as a specialist currency manager, it does earn fees largely based on the size of AUME so, like the asset managers, is exposed to movements in underlying equity and fixed income markets as well as flows.
Record trades on below average P/E and EV/EBITDA ratios (calendar 2019) and an above average yield. The calendarised P/E figure shown here does include a portion of FY19 earnings which benefited from a performance fee, but even on our FY20 estimate (no performance fee assumed) the multiple would be 13.5x: still below average.
Exhibit 3: Comparing valuation with UK fund managers
Price |
Market cap |
P/E 2019e |
EV/EBITDA |
Dividend yield |
|
Ashmore |
529 |
3,778 |
19.9 |
13.7 |
3.1 |
City of London Investment Group |
436 |
116 |
12.1 |
9.5 |
6.2 |
Impax Asset Management |
260 |
340 |
22.1 |
17.3 |
1.6 |
Jupiter |
379 |
1,736 |
13.7 |
8.8 |
4.5 |
Liontrust |
790 |
402 |
15.3 |
10.5 |
3.4 |
Man Group |
170 |
3,258 |
12.8 |
8.6 |
5.4 |
Polar Capital |
584 |
565 |
13.7 |
8.2 |
5.7 |
Schroders |
2,978 |
8,107 |
15.1 |
11.3 |
3.8 |
Average |
15.6 |
11.0 |
4.2 |
||
Record |
32 |
64 |
12.3 |
7.6 |
7.2 |
Source: Refinitiv, Edison Investment Research. Note: P/Es and EV/EBITDA on a calendar year basis. REC dividend yield excludes special dividend (0.69p) and including this the FY19 dividend was 2.99p. Priced as at 23 July 2019.
Exhibit 4: Financial Summary
Year end March |
£'000s |
|
2017 |
2018 |
2019 |
2020e |
2021e |
PROFIT & LOSS |
|
|
|
|
|
|
|
Revenue |
|
|
22,952 |
23,834 |
24,973 |
22,231 |
22,962 |
Operating expenses |
|
|
(15,365) |
(16,735) |
(17,089) |
(16,547) |
(17,067) |
Other income/(expense) |
|
|
157 |
173 |
(8) |
0 |
0 |
Operating Profit (before amort. and except.) |
|
|
7,744 |
7,272 |
7,876 |
5,684 |
5,895 |
Finance income |
|
|
112 |
56 |
113 |
114 |
108 |
Profit Before Tax |
|
|
7,856 |
7,328 |
7,989 |
5,798 |
6,003 |
Taxation |
(1,540) |
(1,182) |
(1,559) |
(1,102) |
(1,141) |
||
Minority interests |
|
|
0 |
0 |
0 |
0 |
0 |
Attributable profit |
|
|
6,316 |
6,146 |
6,430 |
4,696 |
4,862 |
|
|
|
|
|
|
|
|
Revenue/AuME (excl. perf fees) bps |
|
|
5.2 |
5.1 |
4.9 |
4.8 |
4.7 |
Operating margin (%) |
|
|
33.7 |
30.5 |
31.5 |
25.6 |
25.7 |
|
|
|
|
|
|
|
|
Average Number of Shares Outstanding (m) |
|
|
218.0 |
206.5 |
198.1 |
197.5 |
197.5 |
Basic EPS (p) |
|
|
2.91 |
3.03 |
3.27 |
2.40 |
2.48 |
EPS - diluted (p) |
|
|
2.90 |
2.98 |
3.25 |
2.38 |
2.46 |
Dividend per share (p) |
|
|
2.00 |
2.30 |
2.30 |
2.32 |
2.34 |
Special dividend per share (p) |
|
|
0.91 |
0.50 |
0.69 |
0.00 |
0.00 |
Total dividend (p) |
|
|
2.91 |
2.80 |
2.99 |
2.32 |
2.34 |
|
|
|
|
|
|
|
|
BALANCE SHEET |
|
|
|
|
|
|
|
Fixed Assets |
|
|
1,228 |
2,339 |
2,161 |
2,156 |
2,151 |
Intangible Assets |
|
|
245 |
228 |
288 |
363 |
438 |
Tangible Assets |
|
|
881 |
910 |
761 |
681 |
601 |
Investments |
|
|
0 |
1,115 |
1,112 |
1,112 |
1,112 |
Deferred tax assets |
|
|
102 |
86 |
0 |
0 |
0 |
Current Assets |
|
|
44,247 |
29,737 |
31,427 |
29,940 |
30,205 |
Debtors |
|
|
6,972 |
6,775 |
7,562 |
6,963 |
7,063 |
Cash |
|
|
19,120 |
12,498 |
12,966 |
12,078 |
12,244 |
Money market instruments |
|
|
18,102 |
10,198 |
10,735 |
10,735 |
10,735 |
Other |
|
|
53 |
266 |
164 |
164 |
164 |
Current Liabilities |
|
|
(8,644) |
(5,525) |
(6,187) |
(5,970) |
(6,006) |
Creditors |
|
|
(3,013) |
(2,630) |
(2,736) |
(2,519) |
(2,555) |
Financial liabilities |
|
|
(4,779) |
(2,467) |
(2,621) |
(2,621) |
(2,621) |
Other |
|
|
(852) |
(428) |
(830) |
(830) |
(830) |
Net Assets |
|
|
36,831 |
26,551 |
27,401 |
26,126 |
26,350 |
Minority interests |
|
|
0 |
0 |
60 |
60 |
60 |
Net assets attributable to ordinary shareholders |
|
36,831 |
26,551 |
27,341 |
26,066 |
26,290 |
|
|
|
|
|
|
|
|
|
No of shares at year end |
|
|
221.4 |
199.1 |
199.1 |
199.1 |
199.1 |
NAV per share p |
16.6 |
13.3 |
13.7 |
13.1 |
13.2 |
||
CASH FLOW |
|
|
|
|
|
|
|
Operating Cash Flow |
|
|
7,107 |
2,746 |
7,026 |
5,260 |
4,986 |
Capex |
|
|
(899) |
(236) |
(72) |
(140) |
(140) |
Cash flow from investing activities |
|
|
(189) |
(82) |
(134) |
(150) |
(150) |
Dividends |
|
|
(3,592) |
(6,810) |
(5,517) |
(5,972) |
(4,638) |
Other financing activities |
|
|
(5,163) |
(2,386) |
(1,040) |
114 |
108 |
Other |
|
|
136 |
146 |
205 |
0 |
0 |
Net Cash Flow |
|
|
(2,600) |
(6,622) |
468 |
(888) |
166 |
Opening cash/(net debt) |
|
|
21,720 |
19,120 |
12,498 |
12,966 |
12,078 |
Other |
|
|
0 |
0 |
0 |
0 |
0 |
Closing net (debt)/cash |
|
|
19,120 |
12,498 |
12,966 |
12,078 |
12,244 |
Closing net debt/(cash) inc money market instruments |
37,222 |
22,696 |
23,701 |
22,813 |
22,979 |
||
|
|
|
|
|
|
|
|
AUME |
|
|
|
|
|
|
|
Opening ($'bn) |
|
|
52.9 |
58.2 |
62.2 |
57.3 |
58.6 |
Net new money flows |
|
|
3.1 |
(1.2) |
(4.5) |
0.3 |
0.0 |
Market/other |
|
|
2.2 |
5.2 |
(0.4) |
1.0 |
1.1 |
Closing ($'bn) |
|
|
58.2 |
62.2 |
57.3 |
58.6 |
59.7 |
Source: Record accounts, Edison Investment Research
|
|
Research: TMT
Mensch und Maschine (M+M) reported H119 revenue growth of 27% year-on-year, of which 20% was organic, and EPS growth of 27%. The Software business revenue growth of 34% benefited from the first-time consolidation of SOFiSTiK in addition to organic growth of 10%. The VAR business saw strong organic revenue growth in H1 resulting in EBIT margin expansion at a divisional and group level.