IPS: Continuing growth in cash flow and valuation
LWDB’s IPS business, comprising the pensions, corporate trust and corporate services divisions, continued to perform well in H121. Now into its fourth consecutive year of growth, it delivered strong revenue growth (18.2% versus H120), and growth in PBT (6.1%) and EPS (5.0%) in line with management’s target of mid- to high single-digit growth. Meanwhile, LWDB has continued to invest in its skill base, processes and capacity across the range of business, to support its plans for further growth.
Exhibit 3: IPS performance summary
£m unless stated otherwise |
H121 |
H120 |
H121 vs H120 |
2020 |
2019 |
2018 |
2017 |
Compound growth rate, three years to end-2020 |
Net revenue |
|
|
|
|
|
|
|
|
Pensions |
6.5 |
5.8 |
10.7% |
11.5 |
10.6 |
9.5 |
8.3 |
11.5% |
Corporate Trust |
4.9 |
4.9 |
1.2% |
10.8 |
9.0 |
7.9 |
7.9 |
10.9% |
Corporate Services |
8.1 |
5.8 |
40.3% |
12.2 |
12.2 |
11.0 |
11.0 |
3.7% |
Total net revenue |
19.5 |
16.5 |
18.2% |
34.5 |
31.8 |
28.4 |
27.1 |
8.3% |
PBT |
5.9 |
5.6 |
6.1% |
12.2 |
11.5 |
10.5 |
9.7 |
7.9% |
EPS (p) |
4.39 |
4.18 |
5.0% |
9.35 |
8.54 |
7.87 |
7.21* |
9.0% |
Source: The Law Debenture Corporation, Edison Investment Research. Note: *Excludes 2.72p of non-recurring realisation gains.
Net revenues in the pensions business increased by 10.7% in H121 versus a strong performance in H120). LWDB is the UK’s longest established and largest independent pension trustee, acting for more than 200 defined benefit (DB) schemes with more than £350bn of assets and three million members. Since 2017, LWDB has also offered Pegasus, a fast-growing outsourced service for companies with defined contribution (DC) schemes, offering an end-to-end menu of services.
The independent trustee business remains the core of LWDB’s offering, and over the medium term is structurally benefiting from the demand for high-quality expertise to navigate an increasing regulatory burden. In the short term, the pandemic has placed additional stresses on pension schemes and their sponsors, increasing the requirements for governance work, made easier by the lockdown easing and the resumption of face-to-face meetings. Although the largest independent trustee in the UK, LWDB’s market share of less than 5% leaves plenty of room to grow, and continuing investment, including additions to the business development team, has produced a strong current pipeline of new opportunities. A pension trustee offering has been launched in the Republic of Ireland with the appointment of Paul Tosney as LWDB seeks to benefit from an increasing market focus on governance enhancement.
Pegasus has grown strongly since launch and this continued in H121, with growth of more than 40% compared with H120 as it continues to win appointments from across its range of independent outsourced pensions executive services. This ranges from scheme secretarial, at its simplest, to fully outsourced pensions management and professional sole trustee solutions, at its most complex. The tough operating conditions that the pandemic has created for many businesses has increased the focus of CFOs on cost management and increased their propensity to outsource critical but non-core activities. LWDB has recently announced the appointment of Sankar Mahalingham as director of Pegasus.
During H121, the corporate trust business has built on the very strong performance delivered in 2020 (net revenue increased by almost 20%), albeit modestly, with growth of 1.2% versus H120. Dating back to 1889, corporate trust is the foundation of LWDB, acting as a bridge between the borrower/issuer of a loan or bond, and the lender/investor, as well as providing escrow services, primarily for merger and acquisition (M&A) transactions. The high level of growth during 2020 reflected strong levels of both new issuance work, underpinned by robust capital markets activity, and post-issuance work. In H121, European debt issuance, LWDB’s main market, has been flat although it has maintained market share and won new appointments. Post-issuance revenues are significantly recurring (c two-thirds of the total), providing a good level of visibility. In more challenging economic circumstances, LWDB is well-placed to benefit from countercyclical, ad hoc post-issuance work, such as debt restructuring or the renegotiation of payment terms, often continuing well after recovery is underway. Unlike previous economic downturns and recovery cycles, the significant increase in ad hoc post-issuance revenues during the early stages of the pandemic has not continued in H121; the unprecedented level of financial support offered to corporates around the world has driven a material reduction in bankruptcies, to levels not seen in a great many years. The longer-term position remains unclear for many challenged companies and sectors. Only time will tell whether the normal credit cycle has been arrested or, as seems likely, deferred. The escrow appointments activity has continued its growth in H121, in terms of the number and size of underlying transactions, and breadth of underlying purpose (pensions, litigation and commercial transactions in addition to M&A).
Net revenues in the corporate services business increased by a little more than 40% in H121 compared with H120. This included a first-time contribution from the company secretarial business line acquired from Konexo, a wholly owned subsidiary of Eversheds Sutherland LLP, for £20m, which completed in late-January 2021. Corporate services is split into three parts, with a ‘service of process’ role focused on cross-border commercial transactions, a company secretarial and accounting business, now including Konexo, and the specialist whistleblowing service Safecall.
The acquisition transforms LWDB’s small existing company secretarial offering, which is driven by the need for corporates to keep abreast of constantly changing government rules and frameworks and a similar trend towards outsourcing that underlies the growth in Pegasus. LWDB expects the acquired business to benefit from being a core part of its corporate services business, while also providing good cross-selling opportunities in other areas of IPS, including accounting and transactions management services and pensions. Integration of the acquired company secretarial business has proceeded well, with clients representing more than 99% of the revenues agreeing to novate their contracts to LWDB while continuing to be serviced by the same staff.
Safecall continued its growth in H121 despite the difficult economic conditions in Europe, adding new clients and handling increased volume of cases.
The service of process business is LWDB’s highest volume transactional business with the least recurring contractual revenues. With its high correlation to economic cycles, it was hard hit by the pandemic in 2020 and early 2021, but as economic activity has started to benefit from the easing of pandemic restrictions it generated slight growth in H121 versus H120. A continued improvement in the global economy would be highly beneficial, but irrespective of this LWDB seeks to capitalise on its extensive referral partner network, and the opportunities for streamlining and scaling up its operations on the back of its recently introduced new technology platform.
IPS is continuing to create value
IPS is a high-margin, cash-generative business that has funded 36% of LWDB dividends paid over the past 10 years, well above its historical and current share of NAV (16% on a fair value basis at end-FY21). The IPS contribution to LWDB’s revenue earnings is relatively insensitive to short-term economic and market fluctuations, demonstrated clearly in 2020 when IPS revenue earnings increased by 9.5% as portfolio income reduced by almost 40%, following the market trend of reduced company distributions. Equally important is the flexibility that IPS revenues afford to the fund managers in their portfolio stock selection (discussed below).
In addition to its revenue contribution, the operational fair value of IPS has grown consistently in recent years, increasing by £59.2m (or 65.5%) since 31 December 2015, and by 10.1% in H121 (compared with end-2020). The 122.6p per share fair value of IPS at 30 June 2021 compares with the IFRS book value per share of 17.2p and accounted for 16.0% of LWDB’s net asset value (NAV) per share (with debt at fair value).
Exhibit 4: Fair value of IPS business and LWDB NAV at fair value calculation
|
30-Jun-21 |
31-Dec-20 |
31-Dec-19 |
31-Dec-18 |
31-Dec-17 |
IPS valuation |
|
|
|
|
|
IPS EBITDA (£000's) |
13,665 |
13,335 |
11,515 |
10,424 |
9,797 |
EBITDA multiple |
10.1 |
9.4 |
9.2 |
8.4 |
7.9 |
Operational value of IPS (£000's) |
138,017 |
125,349 |
105,938 |
87,562 |
77,396 |
IPS surplus net assets |
11,696 |
10,605 |
16,367 |
16,844 |
17,176 |
IPS fair value (£000's) |
149,713 |
135,954 |
122,305 |
104,406 |
94,572 |
IPS fair value per share (p) |
122.6 |
115.1 |
103.5 |
88.3 |
80.0 |
LWDB fair value |
|
|
|
|
|
LWDB fair value per share as per IFRS financial statements (p) |
695.5 |
615.2 |
655.8 |
566.3 |
633.3 |
IPS fair value adjustment per share (p) |
105.5 |
95.1 |
77.7 |
66.4 |
61.6 |
Debt fair value adjustment (p) |
(34.0) |
(44.2) |
(31.2) |
(18.6) |
(25.3) |
LWDB fair value NAV per share (p) |
766.89 |
666.15 |
702.3 |
614.1 |
669.5 |
IPS book value (IFRS) as % of total |
2.5% |
3.2% |
4.0% |
3.9% |
3.0% |
IPS fair value as % total |
16.0% |
17.3% |
14.7% |
14.4% |
12.0% |
Source: The Law Debenture Corporation
The board has taken external professional advice in determining the fair value of the IPS business, which is calculated by applying an appropriate multiple (H121: 10.1x) to the EBITDA of the business (H121: £13.7m). The multiple applied is based on comparable companies sourced from market data, with adjustment to reflect differences between the companies in respect of size, liquidity and margin growth. The board selects an appropriate multiple from a range provided by the external valuation consultants, seeking a valuation of the IPS business that is both fair and sustainable. The interim report contains details of the comparator companies used in the 30 June 2021 valuation of IPS.
The growth in IPS fair value in recent years reflects the underlying growth in EBITDA and a gentle increase in the multiple applied, although this remains at a discount of more than 27% to the mean multiple across the comparator businesses. 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.