Last close As at 05/08/2026
GBP0.44
▲ 0.60 (1.37%)
Market capitalisation
GBP89m
Research: Financials
In its second-quarter update, Record reported a broadly stable figure for assets under management equivalent (AUME), but also included news of a noticeable passive hedging outflow due in Q319. While this prompts 3% and 9% reductions in our FY19 and FY20 EPS estimates, the group is seeing good opportunities to win new business and our estimates exclude both potential AUME inflows and performance fees.
Written by
Record |
Opportunities to offset hedging outflows |
Q219 trading update |
Financial services |
25 October 2018 |
Share price performance
Business description
Next events
Analysts
Record is a research client of Edison Investment Research Limited |
|||||||||||||||||||||||||||||||||||||||||||||||
In its second-quarter update, Record reported a broadly stable figure for assets under management equivalent (AUME), but also included news of a noticeable passive hedging outflow due in Q319. While this prompts 3% and 9% reductions in our FY19 and FY20 EPS estimates, the group is seeing good opportunities to win new business and our estimates exclude both potential AUME inflows and performance fees.
Year end |
Revenue (£m) |
PBT* |
EPS* |
DPS |
P/E |
Yield |
03/17 |
23.0 |
7.9 |
2.90 |
2.00 |
10.3 |
6.7 |
03/18 |
23.8 |
7.3 |
2.98 |
2.30 |
10.1 |
7.7 |
03/19e |
23.4 |
6.6 |
2.69 |
2.30 |
11.1 |
7.7 |
03/20e |
22.4 |
5.7 |
2.31 |
2.32 |
12.9 |
7.7 |
Note: *EPS are diluted and **DPS excludes special dividends.
Q219 update
There was a modest net outflow of client AUME during the quarter ($0.6bn), which exactly matched the aggregate inflow in the first quarter. Other moves (related to market levels and scaling of mandates based on volatility) were a net positive of $0.5bn, leaving end-September AUME at $61.8bn, 0.2% below the June figure or, in sterling terms, up 1.1% to £47.4bn. Client terminations in passive hedging are set to result in estimated outflows of $2.5bn in Q319. These arise from clients switching to a different fund structure or hedging approach, although Record notes that there is continued competitive pressure, particularly in passive hedging.
Outlook: New products and services a key focus
To address competitive pressures and develop the business, Record is continuing to invest in enhanced service levels and new products. The recently introduced enhanced passive hedging product is an example of this, offering clients the opportunity to reduce costs (see discussion of this in our 20 June note). With this update, Record highlights a new approach to emerging market currency hedging that it believes will have wide application. It has already provided the basis for an extension of its licensing agreement with WisdomTree Asset Management. The level of currency volatility (we track this using the one-year implied volatility of exchange rates between the US dollar and Swiss franc and euro) has remained within a relatively narrow range, but prominence of significant geopolitical and macroeconomic uncertainties means that the environment remains favourable for Record’s discussions with potential clients and the company sees encouraging interest across a range of products and geographies.
Valuation
Record’s shares have weakened since the update, reflecting the prospective passive hedging outflow. This leaves the shares on below peer-average P/E and EBITDA levels, which appears cautious given the potential for inflows and/or performance fees to reverse the estimate reduction we have made for FY20.
Q219 trading update
The quarterly update to the end of September 2018 showed AUME of $61.8bn, marginally lower than at end-June. Outflows in passive hedging of $0.6bn matched the overall inflow in the first quarter, which we would regard as within the range of normal business fluctuation. Changes in market levels, scaling related to mandates with volatility targeting and foreign exchange movements were a net positive (+$0.5bn). AUME details for Q418 to Q219 are shown in Exhibit 1. For H119 as a whole, flows were therefore neutral while market, FX and scaling effects were a net $0.4bn negative.
Exhibit 1: AUME changes
Year-end March |
Q418 |
Q119 |
Q219 |
Q119 |
Q219 |
H119 |
$bn |
AUME |
AUME |
AUME |
Net flows |
Net flows |
Net flows |
Dynamic hedging |
4.3 |
4.3 |
4.4 |
0.4 |
0.0 |
0.4 |
Passive hedging |
53.0 |
52 |
51.7 |
(0.4) |
(0.6) |
(1.0) |
Currency for return |
1.6 |
2.3 |
2.4 |
0.6 |
0.0 |
0.6 |
Multi-product |
3.0 |
3 |
3 |
0.0 |
0.0 |
0.0 |
Cash and futures |
0.3 |
0.3 |
0.3 |
0.0 |
0.0 |
0.0 |
Total |
62.2 |
61.9 |
61.8 |
0.6 |
(0.6) |
0.0 |
Markets |
1.2 |
0.1 |
1.3 |
|||
FX and scaling for mandate volatility targeting |
(2.1) |
0.4 |
(1.7) |
|||
Total change |
(0.3) |
(0.1) |
(0.4) |
Source: Record, Edison Investment Research
Record reports its number of clients as an additional broad indicator and this increased from 60 at the year-end to 64 at the end of the first quarter and 66 at the end of Q219. On a longer view, the client count has increased from 44 in 2013.
A longer-term perspective is relevant when considering the notification of the termination of passive hedging mandates for two commercial relationships totalling up to $2.5bn and involving up to seven clients (the client count is based on separate legal entities, some of which may effectively represent the same commercial relationship). Competitive pressures remain a feature of the market but these terminations reflected specific developments, such as the decision to move investments into a unitised structure, as part of which the client will use the administrator to provide a hedging service. The outflow is expected to take place in the third quarter. While the termination is larger in scale than the net flows seen in the first two quarters, Record did win a $2.2bn mandate that took effect during Q119 and in its comments reports an encouraging range of opportunities.
Fees. Allowing for the introduction of the enhanced passive hedging product, which has a lower management fee with the opportunity to earn a performance fee, rates for most products have been broadly unchanged during the second quarter. Within our forecast changes, we have factored in a slightly lower fee margin for passive hedging prospectively as we assume the mandates terminating will have been on a higher management fee basis than the newer enhanced product. There was no performance fee crystallised during the quarter ($1m during Q119).
On performance, Record reported negative returns during its second quarter; for the FTSE Currency FRB10 index and the emerging market products, at -0.40% and -1.24% respectively. The multi-strategy product (ungeared) returned 0.74% during the quarter, compared with a negative return of 1.09% in Q119. Even so, the longest-standing multi-strategy mandate (since inception end-July 2012) is still showing a positive return of 0.89% per annum on an ungeared basis.
In its other comments, Record notes that it is continuing to invest in client service levels and new products, providing differentiation and supporting overall fee rates in the face of pressure seen in passive hedging in particular. One example of this investment has been the engagement of New Change FX to provide independent foreign exchange data, which in turn helps to give clients transparency over best execution.
The group sees a range of new business opportunities both geographically and by product. An example of new product development is the extension of Record’s licensing relationship with WisdomTree Asset Management, under which it will provide signals derived from a new emerging market hedging approach, which is seen as having a wide range of applications.
Financials
Exhibit 2 shows the changes in key figures from our forecasts following the trading update. Our estimate for FY19 is slightly reduced with a more favourable £/$ rate partly offsetting the time-weighted impact of the AUME outflow indicated for Q319. There is a modest revenue and higher profit impact in 2020e, reflecting the full-year effect of the outflow. We have not allowed for any performance fees in our forecasts beyond the £1m crystallised in Q119. Also, we have only allowed for the net business flows signalled in the trading updates for the first two quarters.
Exhibit 2: Estimate changes
|
Revenue (£m) |
PBT (£m)* |
EPS (p)* |
DPS (p)** |
||||||||
|
Old |
New |
% chg |
Old |
New |
% chg |
Old |
New |
% chg |
Old |
New |
% chg |
03/19e |
23.7 |
23.4 |
-1% |
6.9 |
6.6 |
-3% |
2.78 |
2.69 |
-3% |
2.37 |
2.30 |
-3% |
03/20e |
23.2 |
22.4 |
-3% |
6.3 |
5.7 |
-9% |
2.54 |
2.31 |
-9% |
2.44 |
2.32 |
-5% |
Source: Edison Investment Research. Note: *normalised. **Dividend excludes any special payment.
Valuation
We have updated our valuation 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, its fees are primarily based on the size of AUME so, like the asset managers, it is exposed to movements in underlying equity and fixed income markets and flows.
Exhibit 3: Earnings and EBITDA multiples for UK fund managers
Price (p) |
Market capitalisation (£m) |
P/E (x) |
EV/EBITDA (x) |
|
Ashmore |
356 |
2,535 |
14.2 |
10.2 |
City of London Inv Group |
385 |
103 |
10.0 |
6.5 |
Impax Asset Management |
248 |
323 |
22.2 |
50.2 |
Jupiter |
339 |
1,553 |
10.5 |
6.3 |
Liontrust |
650 |
329 |
12.7 |
20.2 |
Man Group |
147 |
2,317 |
9.4 |
5.1 |
Polar Capital |
610 |
574 |
12.9 |
24.5 |
Schroders |
2,765 |
7,481 |
12.4 |
11.0 |
Average |
13.0 |
16.7 |
||
Record |
29.5 |
59 |
10.7 |
6.0 |
Source: Bloomberg, Edison Investment Research. Note: P/E and EV/EBITDA using calendar 2018 estimated earnings and last reported EBITDA, respectively. Priced as at 22 October 2018.
The shares have weakened noticeably following the trading update, leaving them below the peer-average P/E ratio (calendar 2018). Our Record estimate for FY19 includes the £1m performance fee already crystallised but FY20 has no performance fee and the full impact of the outflow highlighted above; for this year, Record is trading on an estimated P/E of c 12.9x, which could prove cautious if positive net inflows resume and further performance fees are crystallised. The EV/EBITDA ratios are historical and, within a wide range, Record is significantly below both the average (16.7x) and median (10.6x) values. For reference, based on our reduced FY20 estimate, Record trades on a 7.6x EV/EBITDA.
Exhibit 4: Financial summary
£'000s |
|
|
2015 |
2016 |
2017 |
2018 |
2019e |
2020e |
March |
|
|
IFRS |
IFRS |
IFRS |
IFRS |
IFRS |
IFRS |
PROFIT & LOSS |
|
|
|
|
|
|
|
|
Revenue (underlying) |
|
|
20,865 |
21,246 |
22,952 |
23,834 |
23,412 |
22,424 |
Revenue |
|
|
21,057 |
21,134 |
22,952 |
23,834 |
23,412 |
22,424 |
Operating expenses |
|
|
(13,521) |
(14,344) |
(15,365) |
(16,735) |
(16,874) |
(16,853) |
Other income/(expense) |
|
|
0 |
0 |
157 |
173 |
0 |
0 |
Operating Profit (before amort. and except.) |
|
|
7,536 |
6,790 |
7,744 |
7,272 |
6,538 |
5,570 |
Finance income |
|
|
146 |
143 |
112 |
56 |
107 |
138 |
Profit Before Tax |
|
|
7,682 |
6,933 |
7,856 |
7,328 |
6,645 |
5,708 |
Taxation |
(1,708) |
(1,523) |
(1,540) |
(1,182) |
(1,263) |
(1,085) |
||
Minority interests |
|
|
(192) |
131 |
0 |
0 |
0 |
0 |
Attributable profit |
|
|
5,782 |
5,541 |
6,316 |
6,146 |
5,383 |
4,624 |
|
|
|
|
|
|
|
|
|
Normalised revenue (underlying) |
|
|
20,865 |
21,246 |
22,952 |
23,834 |
23,412 |
22,424 |
Operating expenses (excl. dep'n and amortisation) |
|
|
(13,206) |
(14,023) |
(15,023) |
(16,430) |
(16,564) |
(16,543) |
EBITDA |
|
|
7,659 |
7,223 |
7,929 |
7,404 |
6,848 |
5,880 |
Depreciation and amortisation |
|
|
(315) |
(321) |
(342) |
(305) |
(310) |
(310) |
Other income/(expense) |
|
|
0 |
0 |
157 |
173 |
0 |
0 |
Normalised Operating profits |
|
|
7,344 |
6,902 |
7,744 |
7,272 |
6,538 |
5,570 |
Finance income |
|
|
146 |
143 |
112 |
56 |
107 |
138 |
Profit Before Tax (norm) |
|
|
7,490 |
7,045 |
7,856 |
7,328 |
6,645 |
5,708 |
Normalised revenue/AuME (excl. perf fees) bps |
|
|
6.2 |
6.0 |
5.2 |
5.1 |
4.8 |
4.8 |
Normalised operating margin (%) |
|
|
35.2 |
32.5 |
33.7 |
30.5 |
27.9 |
24.8 |
Average Number of Shares Outstanding (m) |
|
|
218.4 |
217.9 |
218.0 |
206.5 |
200.1 |
200.1 |
Basic EPS (p) |
|
|
2.66 |
2.55 |
2.91 |
3.03 |
2.70 |
2.32 |
EPS - normalised (p) |
|
|
2.65 |
2.54 |
2.90 |
2.98 |
2.69 |
2.31 |
Dividend per share (p) |
|
|
1.65 |
1.65 |
2.00 |
2.30 |
2.30 |
2.32 |
Special dividend per share (p) |
|
|
0.00 |
0.00 |
0.91 |
0.50 |
0.40 |
0.00 |
Total dividend (p) |
|
|
1.65 |
1.65 |
2.91 |
2.80 |
2.70 |
2.32 |
BALANCE SHEET |
|
|
|
|
|
|
|
|
Fixed Assets |
|
|
3,273 |
423 |
1,228 |
2,339 |
2,229 |
2,179 |
Intangible Assets |
|
|
504 |
299 |
245 |
228 |
178 |
178 |
Tangible Assets |
|
|
129 |
81 |
881 |
910 |
850 |
800 |
Investments |
|
|
2,567 |
0 |
0 |
1,115 |
1,115 |
1,115 |
Deferred tax assets |
|
|
73 |
43 |
102 |
86 |
86 |
86 |
Current Assets |
|
|
37,053 |
40,541 |
44,247 |
29,737 |
29,552 |
28,851 |
Debtors |
|
|
6,324 |
5,695 |
6,972 |
6,775 |
6,507 |
6,556 |
Cash |
|
|
12,010 |
21,720 |
19,120 |
12,498 |
12,581 |
11,830 |
Money market instruments |
|
|
18,100 |
13,020 |
18,102 |
10,198 |
10,198 |
10,198 |
Other |
|
|
619 |
106 |
53 |
266 |
266 |
266 |
Current Liabilities |
|
|
(4,522) |
(3,256) |
(8,644) |
(5,525) |
(5,421) |
(5,440) |
Creditors |
|
|
(2,949) |
(2,372) |
(3,013) |
(2,630) |
(2,526) |
(2,545) |
Financial liabilities |
|
|
0 |
0 |
(4,779) |
(2,467) |
(2,467) |
(2,467) |
Other |
|
|
(1,573) |
(884) |
(852) |
(428) |
(428) |
(428) |
Net Assets |
|
|
35,804 |
37,708 |
36,831 |
26,551 |
26,360 |
25,590 |
Minority interests |
|
|
3,876 |
4,019 |
0 |
0 |
0 |
0 |
Net assets attributable to ordinary shareholders |
|
31,928 |
33,689 |
36,831 |
26,551 |
26,360 |
25,590 |
|
No of shares at year end |
|
|
217.5 |
217.2 |
221.4 |
199.1 |
199.1 |
199.1 |
NAV per share p |
14.7 |
15.5 |
16.6 |
13.3 |
13.2 |
12.9 |
||
CASH FLOW |
|
|
|
|
|
|
|
|
Operating Cash Flow |
|
|
6,472 |
5,509 |
7,107 |
2,746 |
5,749 |
4,766 |
Capex |
|
|
(128) |
(29) |
(899) |
(236) |
(150) |
(160) |
Cash flow from investing activities |
|
|
0 |
(39) |
(189) |
(82) |
(50) |
(100) |
Dividends |
|
|
(3,266) |
(3,750) |
(3,592) |
(6,810) |
(5,574) |
(5,394) |
Other financing activities |
|
|
(2,571) |
7,737 |
(5,163) |
(2,386) |
107 |
138 |
Other |
|
|
0 |
282 |
136 |
146 |
0 |
0 |
Net Cash Flow |
|
|
507 |
9,710 |
(2,600) |
(6,622) |
83 |
(751) |
Opening cash/(net debt) |
|
|
11,503 |
12,010 |
21,720 |
19,120 |
12,498 |
12,581 |
Other |
|
|
0 |
0 |
0 |
0 |
0 |
0 |
Closing net (debt)/cash |
|
|
12,010 |
21,720 |
19,120 |
12,498 |
12,581 |
11,830 |
Closing net debt/(cash) inc money market instruments |
30,110 |
34,740 |
37,222 |
22,696 |
22,779 |
22,028 |
||
AUME |
|
|
|
|
|
|
|
|
Opening ($bn) |
|
|
51.9 |
55.4 |
52.9 |
58.2 |
62.2 |
63.3 |
Net new money flows |
|
|
2.9 |
(1.4) |
3.1 |
(1.2) |
0.0 |
0.0 |
Market/other |
|
|
0.6 |
(1.1) |
2.2 |
5.2 |
1.1 |
1.2 |
Closing ($bn) |
|
|
55.4 |
52.9 |
58.2 |
62.2 |
63.3 |
64.5 |
Source: Company accounts, Edison Investment Research
|
|
Research: TMT
discoverIE has acquired Cursor Controls Group, a UK-based designer and manufacturer of human-to-machine interface products for £19m in initial cash consideration. Management expects the deal to be immediately earnings enhancing and to boost group operating margins. This acquisition follows the group’s strategy to build the Design & Manufacturing (D&M) business and to grow the proportion of international revenues.