Last close As at 05/08/2026
GBP19.60
▲ 20.00 (1.03%)
Market capitalisation
GBP239m
Research: Financials
S&U held a cautious approach to new lending in H124, emphasising higher-quality customers and avoiding competition directly on price. Consequently, net receivables were 5% below our expectations in H124. Encouragingly, S&U has experienced a rise in transactions and new customer pipeline in the past two months in the Advantage motor business, but weakening consumer confidence, higher interest rates and paydowns are likely to curtail the usual rate of growth in Aspen for FY24. Despite this, impairments and arrears are below budget, which should provide some resilience to the net interest margin. We have marginally lowered our estimates for FY24 and FY25 but still expect EBITDA growth of 16% and 15%, respectively.
Written by
S&U |
Softer volumes but solid EBITDA growth expected |
H124 update |
Financial services |
14 August 2023 |
Share price performance
Business description
Next events
Analysts
S&U is a research client of Edison Investment Research Limited |
|||||||||||||||||||||||||||||||||||||||||||||||||
S&U held a cautious approach to new lending in H124, emphasising higher-quality customers and avoiding competition directly on price. Consequently, net receivables were 5% below our expectations in H124. Encouragingly, S&U has experienced a rise in transactions and new customer pipeline in the past two months in the Advantage motor business, but weakening consumer confidence, higher interest rates and paydowns are likely to curtail the usual rate of growth in Aspen for FY24. Despite this, impairments and arrears are below budget, which should provide some resilience to the net interest margin. We have marginally lowered our estimates for FY24 and FY25 but still expect EBITDA growth of 16% and 15%, respectively.
Year end |
Revenue (£m) |
PBT* |
EPS* |
DPS |
P/E |
Yield |
01/22 |
87.9 |
47.0 |
312.7 |
126.0 |
7.4 |
5.4 |
01/23 |
102.7 |
41.4 |
277.5 |
133.0 |
8.4 |
5.7 |
01/24e |
116.8 |
41.4 |
258.5 |
133.0 |
9.0 |
5.7 |
01/25e |
131.5 |
48.4 |
298.7 |
150.0 |
7.8 |
6.6 |
Note: *PBT and EPS are reported. EPS is diluted.
Credit quality a positive
In Advantage, net receivables were a reported £313m, up 12% y-o-y but marginally below our expectations. Demand for used cars remains robust with 50% of used car buyers willing to finance their purchases – above the 10-year average, according to S&U. Additionally, strong repayment performance has continued as S&U has improved origination quality over the past few years. Aspen reported lower-than-expected new business transactions as high interest rates affected activity in the real estate market. Subsequently, net receivables for Aspen were c £104m, up 15% from £90m in H123, but 15% below our forecasts. Despite this, management notes that the average pipeline has doubled over the current period as risk pricing has improved. Additionally, management states that repayment quality is solid and good default control has led to impairments being below budget.
Forecasts lowered slightly
Having already provisioned for margin compression in our forecast prior to the update, the reduced volume outlook has led us to trim FY24 estimates for revenue and profit before tax (PBT) to £116.8m and £41.4m from £119.3m and £42.9m, respectively. Our FY25 estimates remain broadly unchanged, which results in a solid result this year coupled with an attractive dividend yield and a return to stronger growth in FY25.
Valuation: Trading below implied ROE for FY24
Using a return on equity/cost of equity (ROE/COE) model with a ROE of 13.5%, COE of 10% and a growth rate of 2%, we value S&U at 2,842p. Based on its current share price and maintaining the COE and growth rate constant, the market is pricing in a ROE of 11.4%. This is below the FY16 to FY23 average of 16% and below our estimates of 13.5% and 14.5% for FY24 and FY25, respectively.
Market background
In this section we update our compilation of UK economic indicators relevant to consumer credit markets.
In summary, we have seen a slight improvement in consensus forecasts for unemployment and GDP growth in recent months but expectations regarding the pace of inflation have worsened as the market now expects 5% by the end of the year, higher than the 4% forecast in February. Consumer confidence is on a downturn following some recovery from very depressed levels between September 2022 and June 2023. The used car market remains resilient, with the value and number of cars on finance at elevated levels despite declining from 2022. Monthly mortgage rate approvals and UK property transactions have fallen as interest rates have risen and credit standards have tightened.
S&U management has acknowledged the toughening macroeconomic conditions and the slowdown in economic growth. However, both Advantage and Aspen remain well-positioned to steer through the headwinds as a shift towards prime lending has helped keep impairments and repayments at strong levels, while growth in net receivables is still anticipated in both businesses.
Key economic indicators
Inflation remains sticky in the UK. Headline inflation was 7.9% with core inflation (which strips out volatile energy and food prices) at 6.9% in the 12 months to June 2023. Inflation continues to be supported by the strong purchasing power of consumers. According to data compiled by the Office for National Statistics (ONS), average regular pay growth rose 7.7% and 5.8% between March and May 2023 for private and public sector workers, respectively.
Exhibit 1 reflects the forecasts of GDP growth, CPI and unemployment in 2023. Given expectations of negative GDP growth and worsening unemployment in the first quarter of the year, there was more optimism in the outlook for inflation for 2023. Inflation was expected to head towards 4% because of tightening monetary policy. However, inflation has proved more resilient in the UK and expectations have trended back towards 5%. Unemployment and GDP forecasts have slightly improved to 4.1% and 0.2%, respectively (see Exhibit 2).
|
Exhibit 1: Evolution of UK economic forecasts for 2023 |
Exhibit 2: Independent forecasts for 2023 and 2024 |
||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||
|
Source: Collected by HM Treasury (last reading July 2023) |
Source: Collected by HM Treasury (July 2023) |
||||||||||||||||||||||||||||||||||||
|
Exhibit 1: Evolution of UK economic forecasts for 2023 |
||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||
|
Source: Collected by HM Treasury (last reading July 2023) |
||||||||||||||||||||||||||||||||||||
|
Exhibit 2: Independent forecasts for 2023 and 2024 |
||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||
|
Source: Collected by HM Treasury (July 2023) |
||||||||||||||||||||||||||||||||||||
Exhibit 3 shows the consumer confidence indicator of personal finances and the economic outlook between now and the next 12 months.
Consumer sentiment about the future remains depressed and has fallen again recently after a recovery from extremely low levels between September and June. The stickiness of inflation appears to have removed any optimism around interest rate cuts before the end of the year as was previously anticipated. Current consumer activity has, on the other hand, been strong because of excess savings amassed during the COVID-19 period backed by pay growth broadly in line with inflation.
Alongside this, we notice that both unemployment and redundancies have begun edging upwards (Exhibit 4). In the most recent May data, redundancies were 3.3 per 1,000 employees and unemployment was 4%, above May 2022 where redundancies were 1.5 per 1,000 employees and unemployment was 3.8%. We continue to monitor redundancies and unemployment but expect both to rise as the UK goes through a period of credit tightening and slowing activity.
|
Exhibit 3: GfK UK consumer confidence indicator |
Exhibit 4: UK redundancies and unemployment |
|
|
|
Source: Refinitiv (last value July 2023) |
Source: ONS (last value May 2023) |
|
Exhibit 3: GfK UK consumer confidence indicator |
|
|
Source: Refinitiv (last value July 2023) |
|
Exhibit 4: UK redundancies and unemployment |
|
|
Source: ONS (last value May 2023) |
Indicators for Advantage motor finance
Exhibit 5 displays the monthly used car transactions for each year since 2020 up to the first six months of 2023. 2023 is currently tracking slightly above 2022 at around the 600k mark, and we should expect the usual downtrend later in the year towards c 400k in the December holiday period. We can see that transactions fell rapidly at the start of the COVID-19 pandemic, before recovering to above normalised levels later in the year and into 2021, which has distorted the figures. In the first six months of 2023, transactions were 3.7m, below the FY14–22 average of 3.8m but above the first half of 2022 with 3.5m transactions.
S&U has recognised that the market backdrop remains challenging but is confident that growth will persist into the second half of the year, albeit it with a slightly compressed, but still strong, margin. This view is backed by Geraldine Kilkelly, director of research and chief economist at the Finance and Leasing Association (FLA), who said: ‘The industry remains cautiously optimistic about the prospects for future growth, with three-quarters of motor finance respondents to the FLA’s Q2 2023 Industry Outlook Survey anticipating some increase in new business over the next year.’
Exhibit 6 outlines the value of advances and number of cars that were bought on finance through dealerships. In data corresponding to June, we can see that the number of cars financed is roughly in line with historical averages (excluding 2020 impact of COVID), while values remain elevated in comparison to the previous four years (excluding 2022) as prices have risen. The data show that the values and number of cars have both fallen 7% to £1,918m and 124,401, respectively, compared to the same period last year (£2,051m and 132,305 in June 2022).
|
Exhibit 5: Monthly used car transactions 2020–22 |
Exhibit 6: Used car finance through dealerships |
|
|
|
Source: SMMT (last value June 2023) |
Source: Finance and Leasing Association (last value June 2023) |
|
Exhibit 5: Monthly used car transactions 2020–22 |
|
|
Source: SMMT (last value June 2023) |
|
Exhibit 6: Used car finance through dealerships |
|
|
Source: Finance and Leasing Association (last value June 2023) |
Prices continue to remain elevated above the pre-pandemic level as consumer demand and constrained supply have persisted (see Exhibit 7). The drop in June in used car prices (Exhibit 8), looks in line with usual seasonal patterns. Advantage appears well positioned in this environment as it services more affordable, relatively low-value vehicles (average advance of £7,799 in FY23).
|
Exhibit 7: Used car price index |
Exhibit 8: Monthly change in used car prices |
|
|
|
Source: ONS CPI Index (last value June 2023) |
Source: ONS CPI Index. Note: Month-on-month % change. |
|
Exhibit 7: Used car price index |
|
|
Source: ONS CPI Index (last value June 2023) |
|
Exhibit 8: Monthly change in used car prices |
|
|
Source: ONS CPI Index. Note: Month-on-month % change. |
Indicators for Aspen property bridging
Exhibit 9 shows the number of UK non-residential and residential transactions, with residential being more relevant for Aspen. We notice volatility in 2020 driven by sequential lockdowns and the implementation of temporary stamp duty holidays extended into 2021. As of late, residential transactions have dipped below the pre-pandemic norm of 101k to 94.7k (provisional estimate).
Current interest rates in the UK are 5.25% having risen 500bp since the maiden increase in December 2021. The current hike is the steepest since the 1980s when rates rose 600bp to 14.875% by October 1989. As a result, mortgage rates have increased, credit standards have tightened and added to pressures on household budgets from elevated inflation. In short, the cost of borrowing has begun to hit restrictive levels. Subsequently, monthly mortgage approvals have declined to decade-lows (shown in Exhibit 10) as the demand for real estate is beginning to subside.
S&U management has noted the impact of the above factors on the residential property market. However, it remains optimistic that the business can continue to grow profitably as it continues to focus on experienced property developers and maintain appropriate credit quality and repayment standards.
|
Exhibit 9: UK property transactions |
Exhibit 10: Monthly number of mortgage approvals |
|
|
|
Source: HM Revenue & Customs. Note: Seasonally adjusted, to June 2023. |
Source: Bank of England. Note: Seasonally adjusted, to June 2023. |
|
Exhibit 9: UK property transactions |
|
|
Source: HM Revenue & Customs. Note: Seasonally adjusted, to June 2023. |
|
Exhibit 10: Monthly number of mortgage approvals |
|
|
Source: Bank of England. Note: Seasonally adjusted, to June 2023. |
Forecasts lowered slightly on lower net receivables
Following the Q224 update we have made changes to key estimates, detailed in Exhibit 11 below. Net receivables for both Advantage and Aspen came in lower than forecast – £313m and £104m for Advantage and Aspen versus our estimates of £318m and £120m. We have maintained our 9% net receivables growth estimate for Advantage for FY24 but lowered our estimates for Aspen, nevertheless with 5% growth expected for the year. Although S&U highlighted that its net interest margin was under pressure as interest rates have increased, this had already been incorporated into our forecasts. Naturally, after implementing the actual net receivables figures into our model, our revenue and PBT estimate for FY24 has fallen 2% and 4% to £116.8m and £41.4m, respectively. Earnings per share has also declined 4% to 258.5p/share. Our FY25 estimates remain broadly unchanged.
Exhibit 11: Estimate changes
£m unless stated otherwise |
FY24 |
FY25 |
||||
Old |
New |
Change |
Old |
New |
Change |
|
Revenue |
119.3 |
116.8 |
(2%) |
131.9 |
131.5 |
0% |
EBITDA |
58,839 |
57,265 |
(3%) |
65,880 |
65,623 |
0% |
PBT |
42.9 |
41.4 |
(4%) |
48.7 |
48.4 |
(1%) |
EPS (p) |
268.4 |
258.5 |
(4%) |
300.3 |
298.7 |
(1%) |
DPS (p) |
133.0 |
133.0 |
0% |
150.0 |
150.0 |
0% |
Source: Edison Investment Research
Exhibit 12: Financial summary
£'000s |
2019 |
2020 |
2021 |
2022 |
2023 |
2024e |
2025e |
||
Year end 31 January |
|||||||||
PROFIT & LOSS |
|||||||||
Revenue |
|
|
82,970 |
89,939 |
83,761 |
87,889 |
102,714 |
116,841 |
131,499 |
Impairments |
(16,941) |
(17,220) |
(36,705) |
(4,120) |
(13,877) |
(18,541) |
(21,075) |
||
Other cost of sales |
(15,751) |
(19,872) |
(14,264) |
(18,771) |
(23,676) |
(24,677) |
(26,392) |
||
Administration expenses |
(10,763) |
(12,413) |
(10,576) |
(13,679) |
(15,731) |
(16,358) |
(18,410) |
||
EBITDA |
|
|
39,515 |
40,434 |
22,216 |
51,319 |
49,430 |
57,265 |
65,623 |
Depreciation |
|
|
(414) |
(450) |
(520) |
(529) |
(525) |
(551) |
(652) |
Op. profit (incl. share-based payouts pre-except.) |
|
|
39,101 |
39,984 |
21,696 |
50,790 |
48,905 |
56,714 |
64,971 |
Exceptionals |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
||
Non-recurring items |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
||
Investment revenues / finance expense |
(4,541) |
(4,850) |
(3,568) |
(3,772) |
(7,495) |
(15,354) |
(16,573) |
||
Profit before tax |
|
|
34,560 |
35,134 |
18,128 |
47,018 |
41,410 |
41,360 |
48,398 |
Tax |
(6,571) |
(6,252) |
(3,482) |
(9,036) |
(7,692) |
(9,946) |
(12,100) |
||
Profit after tax |
|
|
27,989 |
28,882 |
14,646 |
37,982 |
33,718 |
31,414 |
36,299 |
Average Number of Shares Outstanding (m) |
12.1 |
12.1 |
12.1 |
12.1 |
12.1 |
12.2 |
12.2 |
||
Diluted EPS (p) |
|
|
232.0 |
239.4 |
120.7 |
312.7 |
277.5 |
258.5 |
298.7 |
EPS - basic (p) |
|
|
233.2 |
239.6 |
120.7 |
312.8 |
277.5 |
258.5 |
298.7 |
Dividend per share (p) |
118.0 |
120.0 |
90.0 |
126.0 |
133.0 |
133.0 |
150.0 |
||
EBITDA margin (%) |
47.6% |
45.0% |
26.5% |
58.4% |
48.1% |
49.0% |
49.9% |
||
Operating margin (before GW and except.) (%) |
47.1% |
44.5% |
25.9% |
57.8% |
47.6% |
48.5% |
49.4% |
||
Return on equity |
17.6% |
16.8% |
8.1% |
19.6% |
15.6% |
13.5% |
14.5% |
||
BALANCE SHEET |
|||||||||
Non-current assets |
|
|
185,383 |
197,806 |
173,413 |
184,189 |
222,031 |
239,573 |
267,645 |
Current assets |
|
|
95,430 |
108,275 |
111,426 |
143,040 |
206,143 |
229,443 |
244,556 |
Total assets |
|
|
280,813 |
306,081 |
284,839 |
327,229 |
428,174 |
469,016 |
512,200 |
Current liabilities |
|
|
(6,722) |
(7,424) |
(5,309) |
(8,789) |
(6,918) |
(7,478) |
(8,118) |
Non current liabilities inc pref |
(108,724) |
(119,183) |
(98,501) |
(111,693) |
(196,371) |
(221,399) |
(243,927) |
||
Net assets |
|
|
165,367 |
179,474 |
181,029 |
206,747 |
224,885 |
240,139 |
260,155 |
NAV per share (p) |
1,375 |
1,493 |
1,490 |
1,702 |
1,852 |
1,977 |
2,142 |
||
CASH FLOW |
|||||||||
Operating cash flow |
|
|
10,530 |
4,946 |
32,940 |
(2,094) |
(62,760) |
(307) |
(15,663) |
Net cash from investing activities |
(785) |
(265) |
(1,112) |
(284) |
(660) |
(1,080) |
(1,080) |
||
Dividends paid |
(13,080) |
(14,461) |
(13,098) |
(12,263) |
(15,546) |
(16,161) |
(16,282) |
||
Other financing (excluding change in borrowing) |
14 |
14 |
2 |
1 |
1 |
0 |
0 |
||
Net cash flow |
|
|
(3,321) |
(9,766) |
18,732 |
(14,640) |
(78,965) |
(17,547) |
(33,025) |
Opening net (debt)/cash |
|
|
(104,990) |
(108,311) |
(118,077) |
(99,345) |
(113,985) |
(192,950) |
(210,497) |
Closing net (debt)/cash |
|
|
(108,311) |
(118,077) |
(99,345) |
(113,985) |
(192,950) |
(210,497) |
(243,522) |
Source: S&U, Edison Investment Research. Note: EPS is on a reported basis.
|
|
Research: Healthcare
Following the proposed acquisition of Access Managed Services in May 2023, Respiri announced that it has raised the A$3m as planned as part of the share purchase plan (SPP), which we believe are the funds needed to close the acquisition (10 August scheduled closing date). The company has raised a total of A$4.35m (including a convertible note with Obsidian Global) to cover the upfront payment (US$1.25m) for the acquisition, working capital to accelerate US commercialisation and the US$0.25m acquisition purchase consideration due three months post-close. Also, in Q423 (ending June 2023), Respiri signed three new remote patient monitoring (RPM) agreements, increasing the total contracted healthcare customers to 13 (across eight US states), while also bolstering its sales pipeline. The acquisition of the Access platform is a key component of management’s commercialization strategy and we anticipate Respiri to be on track to reach break-even in mid-CY24.