IPS: Continuing growth in cash flow and valuation
LWDB’s IPS business, comprising the pensions, corporate trust and corporate services divisions, demonstrated its resilience in H122, with each business line increasing revenues year-on-year despite an increasingly challenging and uncertain economic and political backdrop. Over longer periods, this same resilience reflects a diversified range of operations, significantly based on recurring income from structurally supported sectors, and others that provide attractive returns but with increased market sensitivity.
Once seen as a steady but reliable and cash-generative business, operational performance was reinvigorated following the appointment of Denis Jackson as CEO in 2017 and it is now into its fifth consecutive year of growth in revenues and earnings. H122 revenue increased by 11.3% compared with H121 and PBT by 5.9%, in line with the company’s mid-high single-digit target. Although lower than in recent periods, PBT margin remains strong at 29.0% (H121: 30.5% and an average 35% in the five years to end-FY21). The primary impact on margin in the period was staff costs, c one-third of total costs. This reflected a continued increase in headcount, part of IPS’ investment in its skills base, technology and capacity for growth, and pressure on remuneration resulting from intense competition for skilled staff across many parts of the financial and professional services industries. The success of IPS is largely built on the quality of service that it delivers, and it cannot be immune from these competitive pressures.
With new business momentum continuing, the company expects that revenue growth will follow investment. It also has some scope to pass through inflationary cost increases to revenues, including from revenue streams that benefit from contractual inflation uplifts. Additionally, with a strong and liquid balance sheet (group cash and equivalents of c £72m at end-H122) we expect IPS to remain alert to attractive external growth opportunities that may emerge.
Exhibit 3: IPS performance trend
£m unless stated otherwise |
H122 |
H121 |
H122 v H121 |
2021 |
2020 |
2019 |
2018 |
2017 |
Pensions |
7.0 |
6.5 |
7.9% |
13.1 |
11.5 |
10.6 |
9.5 |
8.3 |
Corporate Trust |
5.2 |
4.9 |
5.0% |
9.8 |
10.8 |
9.0 |
0.0 |
7.9 |
Corporate Services |
9.5 |
8.1 |
17.9% |
18.8 |
12.2 |
12.2 |
0.0 |
11.0 |
Total net revenue |
21.7 |
19.5 |
11.3% |
41.6 |
34.5 |
31.8 |
9.5 |
27.1 |
PBT |
6.3 |
5.9 |
5.9% |
13.3 |
12.2 |
11.5 |
10.5 |
9.7 |
EPS (p) |
4.55 |
4.39 |
3.6% |
10.00 |
9.35 |
8.54 |
7.87 |
7.21* |
Source: The Law Debenture Corporation, Edison Investment Research. Note: *Excludes 2.72p of non-recurring realisation gains.
LWDB’s pensions business was established more than 50 years ago, initially as a pensions trustee where it remains the largest, as well as the longest established, independent pension trustee in the UK. In 2021 it launched a similar offering in the Republic of Ireland. The pension trustee business is complemented by its fast-growing Pegasus operation, launched in late 2017, providing a broad range of services, from secretarial through to fully outsourced pension scheme management.
Revenues in the pensions business increased by 7.9% in H122, and growth in the past four years has averaged 12.1% pa. This continues to be underpinned by demand for high-quality expertise to navigate an increasing regulatory burden. Over shorter periods, events such as the coronavirus pandemic and, more recently, increased volatility in financial markets can place additional stresses on pension schemes and their sponsors, increasing the requirements for governance work. The strong upwards move in bond yields in recent months and weakness in other assets will have had a significant impact on scheme assets and liabilities.
Although the largest independent trustee in the UK, it continues to win new clients. With a market share of less than 5% there is plenty of room for this to continue and LWDB continues to invest in the business in anticipation of this. Since it was launched in late-2017, Pegasus has grown strongly. Its c £3m of revenues in FY21 represented almost a quarter of the pensions total. It grew strongly again in H122, and management expects this to continue.
The corporate trust business is the UK’s leading independent (non-bank) corporate bond trustee, with many decades of experience and deep market connections, operating internationally to provide trustee services to a broad range of debt issuance markets. It acts as a bridge between the issuer and the investor, earning recurring revenues from debt issuance until maturity. It also undertakes post-issuance work, including for performing debt issues and non-performing. The business also provides escrow services with a broad range of applications that are typically applied where two parties wish to move or transfer an asset based on certain conditions being met.
Corporate trust revenues increased by 5.0% in H122 despite very challenging conditions for new debt issuance, typically volatile and subject to rapid change. Amid a sharp increase in inflation and interest rates, and war in Ukraine, Dealogic estimates that European debt capital issuance was 27% lower in H122 compared with H121 and European high yield issuance was even weaker (down 69%). Although new debt issuance has been weak, revenues are significantly recurring (c two-thirds of the total), providing a good level of visibility. For regular duties such as acting as a point of contact between the issuer and investor, and for receiving certain financial, security and covenant information from the issuer, LWDB is usually paid recurring fees that benefit from annual inflation-linked increases until maturity. Ad-hoc post-issuance work generates additional fees. For performing debt issues this includes activities such as documentation changes. In more challenging economic circumstances, LWDB is well placed to benefit from countercyclical work, such as debt restructuring or the renegotiation of payment terms, which often continue well after recovery is underway. Unlike previous economic downturns, the pandemic had little impact, with corporate bankruptcy maintained at a modest level by the unprecedented level of financial support offered to corporates around the world. Given the constraints on government balance sheets, pressure on the real disposal incomes of consumers and rising debt costs, it is tempting to think that the normal credit cycle may be at an early stage of re-establishing itself.
As an established business, with a strong reputation and solid, liquid balance sheet, LWDB is well-placed to offer escrow services. These are increasingly used to support corporate merger and acquisition (M&A) transactions, corporate disposals, litigation, global trading and property transactions, but the range of applications is wide. In 2020, during the pandemic, LWDB supported NHS trusts in the purchase of personal protective equipment from around the world, and in H122 the escrow product was used to support the Tyson Fury versus Dillon White world title boxing event.
The corporate services business consists of a broad range of activities that further enhance the diversification of IPS. The key activities are:
■
Company secretarial services. This includes ‘managed services’ whereby LWDB acts as a single point of contact to ensure that the legal entities of a client’s international entities are kept in good order with respect to compliance and corporate records; corporate governance services, providing all aspects of board and committee support; and interim resourcing by LWDB qualified governance professionals.
■
Service of process, where LWDB acts as local agent for third parties who are otherwise not represented in that jurisdiction.
■
Structured finance, provides accounting and administrative services to special service vehicles (SPVs), typically used by boutique asset managers, hedge funds and challenger banks, to warehouse and provide long-term funding for a wide range of assets such as credit card receivables, mortgages, real assets and infrastructure projects.
■
Specialist external whistleblowing services via Safecall.
Revenues in the corporate services business increased by 17.9% in H122, including an additional one-month contribution from the late-January 2021 acquisition of the corporate secretarial services business of Eversheds Sutherland LLP for £20m. Taking each activity in turn:
The January 2021 acquisition transformed LWDB’s small existing company secretarial offering. It was successfully integrated during 2021, with 99% of its client base retained and new clients won, and LWDB says the combined business is already producing high-quality, repeatable revenues. Meanwhile, it has been investing significantly in headcount, skills, technology and infrastructure to ensure that it can provide the quality of service, and has the capacity, to further grow the business. Supporting the growth prospects is the need for corporates to keep abreast of constantly changing government rules and frameworks and the trend towards outsourcing. As corporates examine their cost bases and seek to optimise capital allocation, large in-house company secretarial departments are increasingly outsourced.
LWDB acts as an agent for service of process for thousands of clients from all over the world with the lowest recurring contractual revenue base of all the IPS businesses. As a result, it is the most sensitive of all the IPS businesses to global macroeconomic trends. 2021 saw a recovery from 2020, as the pandemic lockdowns eased, and economic growth began to recover. Despite increased levels of global economic and political uncertainty, it nonetheless increased revenues by 5.2% in H122. LWDB says that although revenues are volatile the over-the-cycle returns are excellent and it has continued to invest, exploiting the new technology platform introduced last year to streamline and scale up capacity, and to capitalise on its extensive referral partner network.
The UK securitisation market is one of the largest and most developed securitisation markets in Europe and an important source of finance for UK businesses. Structured finance services continued to gain new business in H122, supporting newly structured SPVs. Revenues increased 21% and have increased by an average 11.6% pa over the past four years.
Safecall continued its growth in H121 despite the difficult economic conditions in Europe, adding new clients and handling increased volume of cases.
IPS is continuing to create value
IPS is a high-margin, cash-generative business that has historically proven relatively insensitive to short-term economic and market fluctuations. In addition to generating substantial distributable income, thereby providing the portfolio managers with greater investment flexibility, the growth in the operational fair value of IPS in recent years has also contributed to LWDB’s NAV growth. IPS operational value has more than doubled since end-FY17 through a combination of earnings growth and an increasing valuation multiple. The multiple is based on external professional advice from PwC, and we believe that it remains prudent. Although H122 earnings continued to increase, this was offset by a reduction in the valuation multiple from 10.8x to 10.5x, driven by market trends and peer multiples. Nonetheless, the 141.3p per share fair value of IPS at 30 June 2022 compared with an IFRS book value per share of 35.2p. Management initiatives aimed at generating further growth in IPS, along with the scope for further increase in the EBITDA multiple are positive indicators for continuing growth in fair value.
Exhibit 4: Fair value of IPS business and LWDB NAV at fair value calculation
|
30-Jun-22 |
31-Dec-21 |
31-Dec-20 |
31-Dec-19 |
31-Dec-18 |
31-Dec-17 |
|
H122 |
FY21 |
2020 |
2019 |
2018 |
2017 |
IPS valuation |
|
|
|
|
|
|
IPS EBITDA (£m) |
15.6 |
15.4 |
13.3 |
11.5 |
10.4 |
9.8 |
EBITDA multiple |
10.5 |
10.8 |
9.4 |
9.2 |
8.4 |
7.9 |
Operational value of IPS (£m) |
163.3 |
166.0 |
125.3 |
105.9 |
87.6 |
77.4 |
IPS surplus net assets (£m) |
15.1 |
4.0 |
10.6 |
16.4 |
16.8 |
17.2 |
IPS fair value (£m) |
178.4 |
170.0 |
136.0 |
122.3 |
104.4 |
94.6 |
IPS fair value per share (p) |
141.3 |
138.9 |
115.1 |
103.5 |
88.3 |
80.0 |
LWDB fair value |
|
|
|
|
|
|
LWDB fair value per share as per IFRS financial statements (p) |
624.2 |
717.9 |
615.2 |
655.8 |
566.3 |
633.3 |
IPS fair value adjustment per share (p) |
106.1 |
111.0 |
95.1 |
77.7 |
66.4 |
61.6 |
Debt fair value adjustment (p) |
(3.6) |
(41.0) |
(44.2) |
(31.2) |
(18.6) |
(25.3) |
LWDB fair value NAV per share (p) |
726.74 |
787.83 |
666.15 |
702.3 |
614.1 |
669.5 |
IPS book value (IFRS) as % of total |
5.6% |
3.9% |
3.1% |
4.0% |
3.9% |
2.9% |
IPS fair value as % total |
19.4% |
17.6% |
17.3% |
14.7% |
14.4% |
12.0% |
Source: The Law Debenture Corporation, Edison Investment Research
As there is no direct comparator to the make-up of the IPS business, PwC and LWDB have worked together to identify a range of companies that to varying degrees share similar business units, customer bases and market dynamics. From a valuation analysis, based on market data and adjusted differences between the companies in respect of size, liquidity and margin growth, PwC provides a range of valuations that it believes to be appropriate. The board then selects the multiple to be applied, seeking a valuation of the IPS business that is both fair and sustainable.
The comparator companies used in this analysis are shown in Exhibit 5. Within the broader list we show separately the four companies that LWDB considers to be its core comparators, of which three are under offer or engaged in ongoing M&A discussions. For this reason, the chosen multiple has relied more on the broad comparator group and at 10.5x the chosen multiple for IPS is at a 19.8% discount to mean multiple of this group.
Exhibit 5: Valuation comparators
|
12-month trailing revenues (£m) |
12-month trailing EV/EBITDA (x) |
2018-2022* revenue CAGR (%) |
12-month trailing EBITDA margin (%) |
Sanne Group |
204 |
22.6 |
16 |
29 |
Intertrust NV |
489 |
12.5 |
2 |
28 |
Link Administration Holdings |
621 |
11.6 |
(2) |
10 |
JTC |
148 |
18.2 |
25 |
17 |
Mean for core comparators |
365.5 |
16.2 |
10 |
21 |
SEI Investments Company |
1,555 |
10.1 |
5 |
33 |
SS&C Technologies Holdings |
3,889 |
10.4 |
10 |
37 |
EQT Holdings Limited |
58 |
12.0 |
4 |
38 |
Perpetual Limited |
403 |
7.8 |
8 |
25 |
Begbies Traynor Group |
99 |
12.6 |
17 |
10 |
Christie Group |
61 |
N/A |
(5) |
5 |
Mean for all comparators |
752.7 |
13.1 |
8 |
23 |
Law Deb. IPS |
46 |
10.5 |
12 |
33 |
Source: The Law Debenture Corporation, Edison Investment Research. Note: *2022 data.