Last close As at 05/08/2026
—
— 0.00 (0.00%)
Market capitalisation
—
Research: Financials
Numis Corporation
Written by
Numis Corporation |
Strong H2 in mixed market conditions |
FY16 trading update |
Financial services |
7 October 2016 |
Share price performance
Business description
Next events
Analysts
Numis Corporation is a research client of Edison Investment Research Limited |
|||||||||||||||||||||||||||||||||||||||||||||||||
Numis has provided an encouraging year-end trading update, reporting revenues up 14% for the full year and continued net additions to its corporate client base. This was a strong performance against a mixed market background; so far the signs are encouraging for the new financial year, albeit with the normal caveats about potential market volatility. We have increased our earnings estimates and central valuation.
Year end |
Revenue (£m) |
PBT* |
EPS* |
DPS |
P/E |
Yield |
09/14 |
92.9 |
30.5 |
22.0 |
10.5 |
10.2 |
4.7 |
09/15 |
98.0 |
32.7 |
23.5 |
11.5 |
9.6 |
5.1 |
09/16e |
112.0 |
37.0 |
25.6 |
12.0 |
8.8 |
5.3 |
09/17e |
114.8 |
38.9 |
26.6 |
12.5 |
8.5 |
5.6 |
Note: *PBT and EPS are normalised, excluding amortisation of acquired intangibles, exceptional items and share-based payments.
FY16 year-end update
Both institutional and corporate-related activities contributed to the revenue growth of 14% for the full year and implied growth of 5.6% for the second half against H215 was strong in the circumstances, with the EU referendum acting as a brake on corporate and market activity for part of the period. New co-CEOs Alex Ham and Ross Mitchinson assumed their roles in September and should provide a fresh impetus to the development of the business although, directionally, we expect little change. The continued growth in the corporate client base during FY16 provides a good starting point for FY17.
Outlook
The UK stock market has shown resilience to the Brexit vote but may well suffer further volatility as terms are negotiated with the EU and other trading partners over coming years. Nevertheless, some near-term concerns proved too cautious and current commentary points to a marked revival in potential equity market flotations and issuance. If markets remain sufficiently stable for this to become a reality then there should be further positive surprises for participants such as Numis. However, on a longer view, it is the continued development of the company’s franchise through further additions to the corporate client list and maintenance and development of institutional client relations that will determine the valuation of the company through market cycles.
Valuation: Still conservative assumptions
We have increased our earnings estimates (see page 4 for details) and our central valuation has increased from 307p to 339p, based on a ROE/COE calculation. In this we assume a sustainable ROE of 20% but reversing the calculation suggests the market is assuming a sustainable return of c 15%. This appears conservative given Numis’s track record and evidence of continued progress in the latest update.
Trading update for year to end September
The second half of Numis’s financial year (April to September) included the period of rising uncertainty ahead of the EU referendum and the immediate volatility in its wake. It was therefore a more difficult period for fund raising and equity market activity generally. However, the company’s year-end update was stronger than might have been expected. Key points from the statement are as follows, with all figures for the financial year to end September compared with the prior year, unless stated.
■
Overall core revenue was 14% ahead (excludes other operating income).
■
Combined revenues from deal fees and placing commissions increased 15%, achieving a new record at c £64m (versus £55.6m). The half-yearly progression of revenues is shown in Exhibit 1.
■
There were 46 fund raisings including 13 IPOs for the full year (versus 38 including 11 IPOs for FY15) and funds raised for clients were nearly £1.9bn (£2.1bn). Unsurprisingly, the second half was quieter than the first, but during H2 Numis completed 19 equity fund raisings including three IPOs (see Exhibit 2 for selected transactions). H216 funds raised were £0.7bn versus £1.2bn in the first half.
■
There were 26 purely advisory mandates during the year, not far short of the 31 in FY15.
■
Revenues from institutional commission and trading activities were up 13% year-on-year with the market-making activity recording a better second half and commission income holding up well.
■
The corporate client base has continued to grow with a net addition of 15 during the year taking the total to 198 (+8%) further diversifying the franchise and increasing the opportunities for corporate fee generation in future.
■
The company continues to invest in additional staff and the headcount for the year increased from 211 to 220, including additions to its healthcare research team.
Exhibit 1: Revenue progression by half year (H1 to end March and H2, September)
£m |
H114 |
H214 |
H115 |
H215 |
H116 |
H216 indicated |
H216 change |
FY16 change |
Net trading gains |
6.3 |
1.4 |
1.0 |
3.1 |
1.8 |
|||
Institutional commissions |
17.2 |
14.7 |
14.4 |
14.9 |
16.1 |
|||
Net Institutional Income |
23.5 |
16.1 |
15.4 |
18.0 |
17.8 |
19.9 |
10.5% |
13.0% |
Corporate retainers |
3.8 |
4.0 |
4.4 |
4.6 |
4.5 |
|||
Deal fees |
5.3 |
3.6 |
9.3 |
8.6 |
8.5 |
|||
Placing commissions |
18.8 |
17.6 |
16.6 |
21.1 |
25.9 |
|||
Corporate related |
28.0 |
25.3 |
30.3 |
34.3 |
38.9 |
35.3 |
3.0% |
15.0% |
Total revenue |
51.5 |
41.3 |
45.7 |
52.3 |
56.8 |
55.2 |
5.6% |
14.0% |
Source: Numis Corporation, Edison Investment Research. Note: Changes are versus the prior-year period.
Numis indicates that the deal pipeline is encouraging and, among the pending transactions, we note that it is currently involved as co-adviser and corporate broker in the proposed $8.8bn merger between HPE Software and Micro Focus (completion expected in Q3 CY17).
As announced at the interim stage, the group has addressed management succession, with founder Oliver Hemsley succeeded by co-CEOs Alex Ham and Ross Mitchinson on 1 September. Ham, who joined Numis in 2005, was head of corporate broking and advisory while Mitchinson was head of equities and joined in 2008. Both are in their thirties and are expected to inject fresh energy into developing the business. The change seems unlikely to alter the general direction of the business and other established executive directors remain in place (Oliver Hemsley, Lorna Tilbian, Simon Denyer and Marcus Chorley). The CEOs have been awarded significant share awards in the shape of nil-cost options over c 3.6m shares each (together equivalent to c 6% of the current share count ex-treasury shares). These do not vest until the fifth anniversary of the grant and are subject to a combination of subjective and quantitative measures. In particular, for the full award to become eligible, Numis’s share price has to reach a threshold price of 509p for a 90-day period although lower share price hurdles (unstated) are set for tranches of the award. Linkage to the share price and the period to vesting should provide an incentive with a longer-term perspective and alignment with shareholders.
Exhibit 2: Selected transactions FY16 and pending
Company |
Placing (£m) |
Value (£m) |
Market |
Date |
Selected IPOs |
(at admission) |
|||
Premier Asset Management |
64 |
140 |
AIM |
Oct-16 |
Draperesprit |
79 |
122 |
AIM |
Jun-16 |
Motorpoint |
100 |
200 |
Main |
May-16 |
Morses Club |
69 |
140 |
AIM |
May-16 |
Countryside |
349 |
1,013 |
Main |
Feb-16 |
Ascential |
280 |
800 |
Main |
Feb-16 |
The Gym |
125 |
250 |
Main |
Nov-15 |
Georgia Healthcare |
66 |
218 |
Main |
Nov-15 |
Hostelworld |
133 |
177 |
Main |
Oct-15 |
Selected M&A |
||||
Tullett Prebon acquisition of ICAP voice broking |
c 1,000 |
Est by end CY16 |
||
John Menzies acquisition of ASIG |
75 |
$202m |
Pending |
|
McColls acquisition of Co-op convenience stores |
117 |
Pending |
||
Micro Focus merger with Hewlett Packard Enterprise Software |
$8.8bn |
Est - Q3 CY17 |
||
Wireless acquisition by News Corp |
220 |
Sep-16 |
||
Energy Assets acquisition by Euston BidCo |
198 |
Jul-16 |
||
Just Retirement merger with Partnership |
1,400 |
Apr-16 |
||
Microfocus acquisition of Serena Software |
158 |
375 |
Mar-16 |
|
ISG increased offer from Cathexis |
Mar-16 |
|||
UTV disposal |
100 |
Feb-16 |
||
bwin recommended offer by GVC |
1,000 |
Feb-16 |
||
Alliance acqn of Sinclair IS Pharma's healthcare products business |
128 |
Dec-15 |
||
Trinity Mirror acquisition of Local World |
35 |
220 |
Nov-15 |
|
Punch Taverns sale of 50% interest in Matthew Clark |
101 |
Oct-15 |
||
Selected capital raisings |
||||
Cambridge Innovation Capital |
75 |
Aug-16 |
||
TwentyFour Asset Management |
48 |
Aug-16 |
||
Intl Public Partnerships |
125 |
Jul-16 |
||
Hornby |
8 |
Jul-16 |
||
Pan African Resources |
16 |
Jun-16 |
||
PHP |
150 |
Apr-16 |
||
Saga placing of Acromas holding |
c 700 |
Apr-16 |
||
Sierra Rutile |
$21m |
Apr-16 |
||
Primary Health Properties |
150 |
Apr-16 |
||
TwentyFour Asset Management |
31 |
Mar-16 |
||
Pretivm |
85 |
Feb-16 |
||
Skyscanner |
128 |
Jan-16 |
||
CATCo Reinsurance Opportunities Fund |
$88m |
Oct-15 |
Source: Numis, company releases and press reports
Outlook and revised estimates
The recent trends in equity issuance and order-book trading on the London Stock Exchange are set out in Exhibits 3 and 4. In terms of issuance, the split between further and new issues makes clear the volatility of new issuance compared with further issues in this period. While further swings in sentiment seem likely as Brexit negotiations get under way, the relatively subdued level of new issues compared, for example, with the 12 months to end September 2014 suggests good potential for positive surprises if there is a period relative stability and hence stronger market confidence.
The level of trading activity appears low in relation to the pre-financial crisis peak but has shown resilience and has followed a broadly upward trend since 2013.
|
Exhibit 3: LSE equity issuance by value |
Exhibit 4: LSE order book average daily value traded |
|
|
|
Source: London Stock Exchange. Note: FY is end-September. |
Source: London Stock Exchange |
|
Exhibit 3: LSE equity issuance by value |
|
|
Source: London Stock Exchange. Note: FY is end-September. |
|
Exhibit 4: LSE order book average daily value traded |
|
|
Source: London Stock Exchange |
While the macro environment and trends in the market will have an important influence on Numis’s performance in individual periods, over time the success of the team in continuing to build the franchise will determine the longer-term value of the company. As highlighted above, the continued growth of the corporate client base and resilience of institutional commissions are positive indicators on this front.
We have updated our estimates to reflect the trading update, increasing our revenue assumptions for FY16 in line with the growth figures given by Numis. We have also increased our estimates for FY17 on the basis of the enlarged client base and the encouraging signs in terms of transaction pipeline, although this could prove ill-founded if there were a significant market reversal. Old and new estimates for revenue, pre-tax profit, EPS and DPS estimates are set out in the table below and the financial summary provides further detail.
Exhibit 5: Financial summary
Year |
Revenue (£m) |
PBT (£m) |
EPS (p) |
DPS (p) |
||||||||
Old |
New |
Change |
Old |
New |
Change |
Old |
New |
Change |
Old |
New |
Change |
|
09/16e |
102.8 |
112.0 |
9.0% |
34.2 |
37.0 |
8.2% |
23.8 |
25.6 |
7.3% |
12.0 |
12.0 |
0.0% |
09/17e |
105.9 |
114.8 |
8.4% |
36.4 |
38.9 |
6.8% |
24.9 |
26.6 |
6.8% |
12.5 |
12.5 |
0.0% |
Source: Edison Investment Research
Valuation
Before discussing our updated valuation, we start with a table showing the recent share-price performance of quoted UK broker shares and, for reference, the average for US and European investment banks. We note that Numis has outperformed the averages for both UK brokers and the investment banks over most of the periods shown. Only WH Ireland has outperformed in the period since 12-month highs and it has seen Kuwait European Holding Group emerge as a shareholder with a stake of over 20%.
Exhibit 6: Share price performance comparison
1 Month |
3 Months |
1 Year |
YTD |
From 12m high |
|
Numis |
0.4 |
15.8 |
-7.4 |
-8.5 |
-17.9 |
Arden |
18.9 |
23.5 |
-24.1 |
6.8 |
-24.1 |
Cenkos |
-24.7 |
-21.5 |
-49.2 |
-45.4 |
-50.5 |
Panmure Gordon |
0.0 |
-11.1 |
-47.5 |
-26.7 |
-48.1 |
Shore Capital |
-2.0 |
-3.0 |
-41.3 |
-42.4 |
-42.4 |
WH Ireland |
23.3 |
41.5 |
22.7 |
38.3 |
-7.8 |
UK quoted broker average |
2.6 |
7.5 |
-24.5 |
-13.0 |
-31.8 |
US/European inv. banks |
-0.2 |
19.9 |
-15.8 |
-14.9 |
-22.9 |
Source: Thomson Datastream as at 6.10.16
Following recent share-price strength (+16% over three months) Numis is trading at a price to book of over 2x, above its longer-term average of c 1.8x, but on our new estimates trades on prospective P/Es of below 9x for FY16 and FY17. Comparison is difficult given that some of its broking peers are not profitable currently, but this does not appear demanding.
Updating our ROE/COE-based valuation using an assumed sustainable ROE of 20% (equivalent to Numis’s five-year average), would give an indicative central valuation of 339p (versus 307p previously). Other assumptions (unchanged) in this calculation are a cost of equity of 10% and growth of 5%. As set out in our last note, if we allow for a return of excess capital of £25m, this could push the assumed ROE to nearly 25% and the central valuation to 383p (previously 351p).
An alternative perspective is provided by reversing the ROE/COE calculation which suggests that the current share price, all else equal, is discounting a sustainable return of c 15%, quite a cautious assumption in light of the company’s performance in recent years.
Exhibit 7: Financial summary
£000s |
£'000s |
2014 |
2015 |
2016e |
2017e |
|
Year end 30 September |
||||||
PROFIT & LOSS |
||||||
Revenue |
|
|
92,862 |
97,985 |
112,015 |
114,810 |
Cost of Sales (excl. amortisation and depreciation) |
(62,427) |
(64,456) |
(74,837) |
(74,959) |
||
Share based payment (and associated NI) * |
(6,130) |
(4,666) |
(4,938) |
(6,249) |
||
EBITDA |
|
|
24,305 |
28,863 |
32,240 |
33,602 |
Depreciation |
|
|
(384) |
(882) |
(1,000) |
(1,000) |
Amortisation |
(77) |
(111) |
(111) |
(111) |
||
Op. profit (incl. share-based payouts pre-except.) |
|
|
23,844 |
27,870 |
31,129 |
32,491 |
Net finance income |
477 |
190 |
190 |
190 |
||
Non recurring items |
0 |
0 |
0 |
0 |
||
Investment revenues * |
49 |
(1,978) |
856 |
0 |
||
Profit before tax (FRS 3) |
|
|
24,370 |
26,082 |
32,175 |
32,681 |
Profit before tax (norm) |
|
|
30,451 |
32,726 |
36,980 |
38,930 |
Tax |
(4,311) |
(4,533) |
(6,021) |
(6,209) |
||
Profit after tax (FRS 3) |
|
|
20,059 |
21,549 |
25,921 |
25,857 |
Profit after tax (norm) |
|
|
25,761 |
27,628 |
30,246 |
31,481 |
Average diluted number of shares outstanding (m) |
117.2 |
117.6 |
118.3 |
118.4 |
||
EPS - normalised fully diluted (p) |
|
|
21.98 |
23.49 |
25.56 |
26.58 |
EPS - diluted FRS3 (p) |
|
|
17.11 |
18.32 |
21.91 |
21.83 |
Dividend per share (p) |
10.50 |
11.50 |
12.00 |
12.50 |
||
NAV per share (p) |
97.7 |
102.0 |
113.0 |
123.2 |
||
ROE (%) |
24% |
24% |
25% |
23% |
||
EBITDA margin (%) |
26.2% |
29.5% |
28.8% |
29.3% |
||
Operating margin (before GW and except.) (%) |
25.7% |
28.4% |
27.8% |
28.3% |
||
BALANCE SHEET |
||||||
Fixed assets |
|
|
4,337 |
6,724 |
6,347 |
5,970 |
Current assets |
|
|
425,910 |
279,114 |
292,551 |
304,497 |
Total assets |
|
|
430,247 |
285,838 |
298,898 |
310,467 |
Current liabilities |
|
|
(320,170) |
(170,319) |
(170,319) |
(170,319) |
Long term liabilities |
0 |
0 |
0 |
0 |
||
Net assets |
|
|
110,077 |
115,519 |
128,579 |
140,148 |
CASH FLOW |
||||||
Operating cash flow |
|
|
21,164 |
6,467 |
31,154 |
32,190 |
Net cash from investing activities |
323 |
(3,632) |
(275) |
(275) |
||
Net cash from (used in) financing |
(17,958) |
(17,510) |
(17,442) |
(19,969) |
||
Net cash flow |
|
|
3,529 |
(14,675) |
13,437 |
11,946 |
Opening net (cash)/debt |
|
|
(71,205) |
(74,518) |
(59,591) |
(70,977) |
Fx effect |
|
|
(216) |
(252) |
0 |
0 |
Closing net (cash)/debt |
|
|
(74,518) |
(59,591) |
(70,977) |
(81,912) |
Source: Company data, Edison Investment Research
|
|