DWF Group is significantly undervalued says Zeus

DWF Group plc (LON:DWF) has announced it is on track to deliver our FY22 adjusted PBT forecast despite some challenges particularly on utilisation during H2. Lock up days also continue to fall, and we sense increasing confidence in delivering medium-term strategic growth, reflected in a growing M&A pipeline. We continue to believe DWF is significantly undervalued, and the current valuation is at odds with its execution to date, strong growth outlook and sector leading dividend.

¨ Trading update: DWF Group has issued a reassuring trading update for its year end to April 2022. Adjusted PBT is in line with our forecast and is >20% higher than the prior year showing the ongoing strategic progress the Group continues to make. Further reductions in lock up days have also been made at 180, a 6 day reduction YOY. Confidence in medium term guidance provided in July 2021 has been reiterated.

¨ Key themes: Looking at revenue in more detail, strong activity levels continued into H2 with organic growth running at 6%. The UK was a standout performer delivering 9% growth during the period. Despite high activity levels, which we see as a strong pre cursor for growth in FY23 and beyond, utilisation did prove to be more challenging in H2 due to COVID absences and a build-up of holiday. We believe the holiday cliff edge has now passed and would expect utilisation to bounce back from here. Indeed, Q4 revenue exit run rate of 8% gives us confidence here. Despite these headwinds, adjusted PBT has been held and implies a 2pp increase in margin to 12% as strong margin and cost control came through. In addition, an agreement with Hauzen, an independent law firm in Hong Kong has been reached extending the global network of associations. A significant pipeline of M&A opportunities are also under consideration, which we see as a sign of confidence in management’s ability to reduce leverage and execute its medium term strategic plan.

¨ Forecasts: On the back of this update, we are tweaking our revenue assumptions to reflect H2 utilisation rates previously discussed. We have flowed this through into FY23 and FY24, which could prove conservative. However, we are holding our adjusted PBT and EPS forecasts in each year due to the strong margin and cost control evidenced to date. Our FY22 net debt assumptions have been reviewed and were below the previous Group guidance of £65-70m, which has been maintained. The increase in our net debt forecast stems from payment deferrals, which are not expected to occur from FY23.

¨ Investment view: We believe DWF Group remains substantially undervalued both against its peers and intrinsically vs. its medium-term targets. In our last note ‘Growth, income, quality earnings’ we considered the valuation from a number of different angles, and remain comfortable with our intrinsic value target of 212p per share. While there are some economic headwinds and utilisation issues facing DWF, we believe the current management team is building a strong track record of execution and a FY23 P/E of 9.4x backed with a yield of 7.5% is at odds with this and vs. a wider Legal services sector on a P/E of 17.3x, yield of 3.6%. FY results are expected on 21 July,

Summary financials

Market Cap335.1m
Shares in issue325.4m
12m Trading Range97.2p – 130.0p
Free floatc.40%
Next EventFY22 Results. 21 Jul

Financial forecasts

Yr end Apr (£’m)2021A2022E2023E2024E
y.o.y growth (%)
Adj. EBITDA46.153.558.864
Adj. PBT34.24146.651.7
EPS (p) ful dil. adj7.49.811.211.9
DPS (p)
Net (debt)/cash60.268.558.949.2
Div Yield (%)

Source: Audited Accounts and Zeus Capital estimates

Click to view all articles for the EPIC: ,
Or click to view the full company profile:
    Share on facebook
    Share on twitter
    Share on linkedin
    DWF Group Plc

    More articles like this

    Fintel plc

    Fintel core revenue growth is higher than Zeus forecast

    Fintel plc (LON:FNTL), the leading provider of Fintech and support services to the UK retail financial services sector, has released a trading update for the six months to 30 June 2022, which reveals: Core revenue grew c.9% to

    Shoe Zone plc

    Shoe Zone analyst Zeus upgrades FY22 adjusted PBT forecast

    Shoe Zone plc (LON:SHOE) Better than expected demand and further strong margin performance leads to an upgrade in FY22E adjusted PBT from “no less than £8.5m” to “no less than £9.5m”. Zeus revenue forecasts increase by £1.5m (1.0%)

    OnTheMarket Plc

    OnTheMarket analyst Zeus confident in forecasts

    Foxtons, one of London’s leading estate agencies with more than 50 interconnected branches across London, has signed an agreement to advertise its UK residential sales and letting properties at OnTheMarket plc (LON:OTMP). Zeus view: Foxtons, the well-known London

    SpaceandPeople analyst Zeus restores estimates and valuation

    SpaceandPeople plc (LON:SAL) secures, sells, and manages flexible space for brand experiences, short term promotions and retailing in high footfall venues for its customers, including in shopping centres and travel hubs. The Group has issued a positive pre-close

    Lookers Plc

    Lookers shares are still undervalued says Zeus

    Lookers plc (LON:LOOK) has released an H1 trading update reporting a continuation of strong performance year to date. H1 2022 underlying PBT is expected to be c. £45m and Management anticipate full year PBT will also be ahead

    SysGroup plc

    SysGroup analyst Zeus forecast a 39.0% increase in revenue in FY23

    SysGroup plc (LON:SYS) is an award-winning provider of managed IT services, cyber security, cloud hosting and IT consultancy. The Group offers investors an attractive business model with high recurring revenue and a diversified customer base. SysGroup is competitively

    AFC Energy

    AFC Energy’s long term opportunity remains vast says Zeus

    AFC Energy plc (LON:AFC) has signed an agreement with another leading UK construction/infrastructure player, this time in Kier Group. We believe this further endorses our long term thesis that AFC will play an active role in encouraging the


    Inchcape performance exceeding expectations says Zeus

    Inchcape plc (LON:INCH) has released another positive trading update, with performance exceeding expectations so far this year. This follows on from a positive Q1 update on 28 April. Through quarterly improvement in Distribution volumes and operating margin, the

    boohoo Plc

    Boohoo Group analyst Zeus sees a strong performance in Q1

    ¨ Q1 financial highlights: Boohoo Group plc (LON:BOO) revenue of £445.7m is -8.3% YOY vs. a strong comp (Q1 FY22 revenue +32.1%), in line with Zeus’s forecast and management’s previously stated guidance. Gross sales growth remained positive +9%

    No more posts to show