Last close As at 05/08/2026
GBP1.30
▲ 4.00 (3.17%)
Market capitalisation
GBP137m
Research: Investment Companies
Baker Steel Resources Trust (BSRT) has released its end-June 2024 NAV (following the usual half-year valuation review of its unlisted holdings), posting a 1.8% NAV increase versus end-May 2024, which resulted in an H124 NAV total return (TR) of 4.9%. Major positive drivers included Cemos, a Morocco-based cement producer, and BSRT’s royalty over the Bilboes gold project in Zimbabwe (owned by Caledonia Mining Corporation, CMCL). This was partly offset by the fair value reduction of Kanga Investments and share price declines of some listed holdings. Importantly, BSRT’s half year revaluations did not capture some recent positive developments at Futura Resources, its largest holding. BSRT’s shares currently trade at a c 34% discount to NAV.
Baker Steel Resources Trust |
Interim revaluations bring H124 NAV TR to c 5% |
Investment trusts |
18 July 2024 |
Analyst
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Baker Steel Resources Trust (BSRT) has released its end-June 2024 NAV (following the usual half-year valuation review of its unlisted holdings), posting a 1.8% NAV increase versus end-May 2024, which resulted in an H124 NAV total return (TR) of 4.9%. Major positive drivers included Cemos, a Morocco-based cement producer, and BSRT’s royalty over the Bilboes gold project in Zimbabwe (owned by Caledonia Mining Corporation, CMCL). This was partly offset by the fair value reduction of Kanga Investments and share price declines of some listed holdings. Importantly, BSRT’s half year revaluations did not capture some recent positive developments at Futura Resources, its largest holding. BSRT’s shares currently trade at a c 34% discount to NAV.
|
Impact of major unlisted holdings on BSRT’s H124 NAV total return (pp) |
|
|
Source: BSRT, Edison Investment Research. Note: Share in end-June 2024 NAV in brackets. |
Positive revaluations of Cemos and Bilboes royalty
Cemos was revalued by 11%, driven by rebounding sales in 2024 after a more muted 2023, as well as good construction progress at its clinker plant (see our previous note for details). The holding is valued based on an EBITDA multiple in reference to two local listed peers, LafargeHolcim Maroc and Ciments Du Maroc. The 16% fair value increase of the Bilboes royalty was assisted by the preliminary economic assessment (PEA) announced by CMCL in June 2024 and the c 13% increase in the gold price in H124. Based on the PEA, CMCL concluded that a single-phase development would provide the best economic return. It expects a new feasibility study to be delivered in H125. BSRT estimates that at the current gold price, its 1% net smelter royalty (which we calculate was valued at c US$8.6m at end-June) has a c US$3m income potential pa over the base case 10-year mine life.
Valuation of Kanga Investments reduced visibly
The fair value of Kanga Investments, which holds the Kanga Potash project in the Republic of the Congo, was reduced by 46%, as the project faces challenges in attracting short-term working capital funding (despite interest from potential partners to acquire or finance its potash project, according to BSRT). The lower share prices of CMCL, Silver X and First Tin reduced BSRT’s June NAV, though we note that CMCL’s shares have risen by 13% so far in July in sterling terms following its Q224 production update, indicating a 19% y-o-y increase in gold production at its Blanket mine to c 17.4koz, with management reiterating the 2024 guidance of 74–78koz.
Latest developments at Futura not fully captured
We note that Futura Resources (the owner of two coking coal mines in Australia and BSRT’s largest holding at end-June 2024) has seen ‘encouraging’ coking coal quality and recoveries from its Wilton mine (where production commenced in March 2024, see our previous note for details). However, the fair values of BSRT’s equity and royalty investment in Futura remain unchanged following the half-year valuation review as more data is needed to justify a reduction in the development risk discounts applied to the valuation model for this holding. The end-June 2024 valuation also does not capture the offtake finance agreed post reporting date to fund the quicker development of Futura’s second mine (Fairhill), which the company now expects to move to production in Q424. BSRT highlighted that the above developments will be examined during the year-end valuation review in anticipation of both mines reaching full production in 2025. The company had earlier indicated Futura’s EBITDA potential of A$80–90m upon full production ramp-up, with the mid-point implying an EV/EBITDA multiple of c 1.5x based on Futura’s current fair value. This compares with an average multiple of 2.7x for listed peers (Stanmore Resources, Whitehaven Coal, Yancoal and Bowen Coking Coal) based on LSEG consensus for CY25e.
First Tin: New issue and strategic investor
First Tin, the owner of three tin assets (the Tellerhäuser and Gottesburg projects in Germany and the Taronga project in Australia), issued 53m new shares on 10 July 2024, raising c £2.1m in gross proceeds, which will be used for the further development of its projects, as well as general working capital purposes. As part of the offering, Metals X, Australia’s largest tin producer, subscribed to 11.5m shares. Moreover, Metals X made an on-market purchase of 60m existing First Tin shares from Clara Resources, which brings Metals X’s stake to 23%. We consider the support provided by this strategic investor as testament to the quality of First Tin’s assets.
|
|
Research: TMT
Esker reported Q224 year-on-year constant currency (cc) revenue growth of 14% and bookings annual recurring revenue (ARR) cc growth of 65%. Bookings more than doubled in the Americas, helped by a large upsell to an existing customer, and had double-digit growth in every other region. On the back of the strong order intake year-to-date, management confirmed that its expectations for FY24 were unchanged. We have made small upgrades to our forecasts to reflect the strong Q2 performance.