Picture of Caledonia Investments logo

CLDN Caledonia Investments News Story

0.000.00%
gb flag iconLast trade - 00:00
FinancialsConservativeMid Cap

REG - Caledonia Investmnts - Half-year Report

For best results when printing this announcement, please click on link below:
http://newsfile.refinitiv.com/getnewsfile/v1/story?guid=urn:newsml:reuters.com:20231121:nRSU0471Ua&default-theme=true

RNS Number : 0471U  Caledonia Investments PLC  21 November 2023

 

Caledonia Investments plc

Half-year results for the six months ended 30 September 2023

 

Financial highlights

                                          6 months       Year
                                          30 Sep 2023    31 Mar 2023    Change
 Net asset value per share total return*  3.7%           5.5%
 Net asset value per share*               5203p          5068p          +2.7%
 Net assets                               £2,876m        £2,798m        +2.8%
 Interim dividend per share               18.9p          18.2p          +4.0%

 

*Alternative Performance Measure (please refer to Glossary of terms and
alternative performance measures at end). Net asset value per share referred
to throughout is calculated on a diluted basis.

 

Highlights

 -  +3.7% NAV total return ("NAVTR") for the six months, with all parts of the
    portfolio contributing to growth.

 -  Caledonia Public Companies returned 2.8%, following mixed performance of
    global public equity markets.

 -  Caledonia Private Capital returned 5.9%, predominantly driven by the agreed
    sale of Seven Investment Management ("7IM"). AIR-serv Europe was acquired in
    April 2023 for £142.5m.

 -  Caledonia Private Equity Funds returned 4.6% with modest valuation growth
    across both North American and Asian private equity funds.

 -  Final dividend of £27m (49.2p per share) paid to shareholders in August 2023,
    in respect of the year ended 31 March 2023.

 -  Progressive dividend maintained, with the interim increased by 4.0% to 18.93p
    per share.

 -  Strong balance sheet. Total liquidity position remains healthy, with undrawn
    facilities of £215m at 30 September 2023 and anticipated cash proceeds of
    c.£255m from the upcoming disposal of 7IM (net of transaction expenses).

 

Mat Masters, Chief Executive Officer, commented:

 

"We delivered a good return in the first half of the year against a backdrop
of continued market volatility, demonstrating the benefits of our diversified
portfolio. We have remained active in our approach to enhancing shareholder
value, demonstrated by the successful acquisition of AIR-serv Europe, together
with the agreed disposal of 7IM with anticipated returns at the top end of our
target range.

 

The global economic outlook remains challenging, with ongoing volatility
influencing short-term performance.  However, we believe our long-term
outlook and focus on investing in high-quality, well-financed and managed
companies, underpinned by our strong balance sheet, leaves us well-placed to
continue delivering strong long-term returns in line with our aims."

 

21 November 2023

 

A presentation for analysts will take place at 11 am, with live webcast
available via this link.
(https://www.lsegissuerservices.com/spark/CaledoniaInvestments/events/20727530-78c1-4b07-bc7e-000603cfd4f9/caledonia-investments-plc-half-year-results-presentation)

 

Enquiries

 Company contacts
 Caledonia Investments plc
 Mat Masters                +44 20 7802 8080
 Chief Executive Officer

 Rob Memmott
 Chief Financial Officer

 Media contacts
 Teneo
 Tom Murray                 +44 20 7353 4200
 Robert Yates
 caledonia@teneo.com

 

Management report

 

Results

Caledonia's NAVTR for the six months to 30 September 2023 was 3.7% with net
assets at the period end totalling £2,876m. The NAVTR for the 12 months to 30
September 2023 was 4.6%. Revenue income for the half year increased 33% to
£33.8m largely due to an £8.6m dividend received from retained private
equity fund income distributions. Net debt at the period end (comprising
external borrowings of £35m and cash of £15m) was £20m (31 March 2023: net
cash of £222m) principally due to investments, including the £143m
acquisition of a majority stake in AIR-serv Europe, a leading supplier of
forecourt vending equipment. Total liquidity remains healthy with undrawn bank
facilities of £215m (31 March 2023: £250m).

 

During the period the Company repaid £211.2m on a loan facility with a wholly
owned subsidiary. The wholly owned subsidiary subsequently distributed
£212.1m, with minimal impact on group cash.

 

The directors have declared an interim dividend of 18.93p per share, an
increase of 4.0% compared with the previous year.

 

The tables below show Caledonia's performance track record and asset
allocation to 30 September 2023:

 

Performance record

                                       6 months    1 year    3 years    5 years    10 years
                                       %           %         %          %          %
 NAVTR                                 3.7          4.6      59.4        63.2      183.8
 Annualised
 NAVTR                                             4.6       16.8       10.3       11.0
 CPI-H                                             6.4       6.0        4.1        2.8
 NAVTR vs CPI-H                                    -1.8      10.8       6.2        8.2
 FTSE All-Share Total Return                                            3.7        5.6
 NAVTR vs FTSE All-Share Total Return                                   6.6        5.4

 

All three pools generated good, positive returns in the first half of the
year. The impact of foreign exchange rate movements was limited, with Sterling
weakening by 1.3% against the US dollar and strengthening by 1.3% against the
Euro in the period.

 

The Public Companies pool produced a return of 2.8%, reflecting the mixed
performance of global public equity markets. The Private Capital portfolio
produced a return of 5.9% following the biannual revaluation of our holdings,
reflecting the contractually agreed disposal of 7IM and that most of the
investee businesses are performing well. The Private Equity Funds portfolio
returned 4.6% based on modest valuation growth across both our North American
and Asian private equity funds, although there has been a notable slowdown in
the level of fund distributions in the period reflecting reduced market
transaction activity.

 

Asset allocation

                       Net assets allocation                Return
                       Strategic    Sep 2023    Mar 2023    target
                       %            %           %           %
 Public Companies      30-40        30          30          9.0
 Private Capital       25-35        36          29          14.0
 Private Equity Funds  25-35        33          31          12.5

 

The movement in asset allocation recorded in the first half of the year is a
combination of the relative performance of each pool, as explained below,
together with the net impact of investment and disposal activity.

 

Caledonia has continued to invest in and dispose of assets, in line with our
active approach to portfolio management. The movement in net debt in the first
half of the year was £242m, largely reflecting net investments made by all
three investment pools, and, most significantly, the acquisition of a majority
stake in the European division of AIR-serv Europe in April 2023 by Private
Capital. The Public Companies pool made significant additions to its holdings
in three companies, refined positions in a number of others and reduced
positions in two high performing stocks, resulting in a net investment outflow
of £17m. The Private Equity Funds pool has seen an increased level of
drawdowns, including the purchase of secondary positions in two Decheng
Private Equity Funds at attractive levels of discount, and only modest fund
distributions, resulting in a net cash outflow of £50m in the period.

 

Performance for the first half of the year is summarised in the table below.

 

Pool performance

                        31 Mar     Invest-    Realis-    Gains/    Accrued    30 Sep
                        2023       ments      ations     losses    income     2023       Income    Return(3)
                        £m         £m         £m         £m        £m         £m         £m        %
 Public Companies       836.9      41.2       (24.7)     11.5      -          864.9      12.0      2.8
 Private Capital(1)     824.0      157.1      (0.3)      44.2      2.1        1,027.1    11.6      5.9
 Private Equity Funds   873.8      64.5       (14.8)     39.6      -          963.1      1.5       4.6
 Portfolio investments  2,534.7    262.8      (39.8)     95.3      2.1        2,855.1    25.1
 Other investments(2)   260.2      4.9        (208.1)    (7.1)     -          49.9       8.7
 Total investments      2,794.9    267.7      (247.9)    88.2      2.1        2,905.0    33.8
 Cash and other         3.1                                                   (28.9)
 Net assets             2,798.0                                               2,876.1    NAVTR     3.7

 

 1.  The Private Capital valuation at September 2023 includes £3.3m of accrued
     income (March 2023: £1.2m), and £248.5m classified as an Asset Held for Sale
     in the Consolidated Statement of Financial Position as at 30 September 2023,
     relating to the agreed sale of 7IM.
 2.  Other investments comprised legacy investments and cash and receivables in
     subsidiary investment entities. The £208.1m realisation principally reflects
     a capital re-organisation, followed by a return of capital by an investment
     subsidiary.
 3.  Returns for investments are calculated using the Modified Dietz methodology
     and the return is Caledonia's NAVTR.

 

Caledonia Public Companies - Capital and Income portfolios (30% of NAV)

The total return on the Public Companies pool was 2.8% over the first half of
the year. This outcome reflected the mixed performance of major markets during
the period with technology stocks being in favour and US indices moving more
positively than the UK, together with muted performance in Asia.

 

The Capital portfolio delivered a return of 4.6%. Key stocks Hill & Smith,
Charter Communications, Microsoft, Oracle and Watsco delivered very strong
returns ranging from 10% to 30%, in contrast to the first half of the previous
financial year. However, these gains were partially offset by notable price
reductions for Croda International, Spirax Sarco, Texas Instruments and Thermo
Fisher Scientific.

 

The Income portfolio delivered a return of -2.2% with the majority of holdings
recording adverse share price movements. These adverse returns were partially
offset by stronger performance from RELX, Watsco and Sabre. The performance of
Sabre reflects premium growth following a difficult trading period last year.

 

Holdings were increased in Symrise, Croda International and RELX. We sold down
a portion of our holdings in Oracle and Watsco, following a period of strong
share price appreciation. Other activity was restricted to refining positions
in existing investments resulting in our Income portfolio moving closer to its
target of £250m of invested cost.

 

Caledonia Private Capital (36% of NAV)

The Private Capital portfolio generated a total return of 5.9% in the first
half of the year.

 

Caledonia's Private Capital strategy is focused on high-quality, UK mid-market
companies. We take a long-term approach that aims to deliver enduring value
throughout the business cycle, enabling us to give these businesses time to
fulfil their potential and only sell when the time is right to maximise value.

 

Caledonia's Private Capital portfolio is dominated by significant positions in
five UK-centric businesses and one private European investment company. These
six investments represent over 90% of the pool's value. Investee companies are
revalued in March and September each year. The portfolio generated a total
return of 5.9% in the first half of the year. The five UK centric businesses
are well-established and have strong market positions. With the exception of
Cooke Optics, which has been impacted by temporary industry issues as outlined
below, all are growing, profitable and cash generative.

 

Investee companies are revalued in March and September each year. Excluding
7IM, the remaining four businesses are valued on an earnings multiple basis,
with multiples in the range 9 to 14 times current year earnings. AIR-serv
Europe was acquired in April 2023 and is valued on a transaction basis using
cost of recent investment. Gearing levels are modest, with net debt of
approximately two times earnings before interest, tax, depreciation and
amortisation ("EBITDA").

 

In early September 2023, Caledonia announced that we had agreed terms for the
sale of our majority stake in 7IM, a vertically integrated retail wealth
management business, to Ontario Teachers' Pension Plan Board. The transaction
is subject to change in control approval by the Financial Conduct Authority
and is expected to complete by early 2024. Subject to the exact timing of
completion, we expect to receive cash proceeds of c.£255m, net of transaction
expenses, for the sale of our ordinary and preference shares in 7IM. The
valuation at the end of September of £248m, reflects expected cash proceeds
less a 3% discount to equity value in recognition of the very limited degree
of transaction execution risk. To reflect this transaction, this asset was
disclosed as held for sale on the condensed group statement of financial
position as at 30 September 2023. 7IM generated a return of 28.0% in the first
half of the year.

 

Cobepa, the Belgian based investment company, owns a diverse portfolio of
private global investments. The majority of the businesses within the Cobepa
portfolio continue to develop well, with many delivering strong performance
and valuation progression. Two significant disposals, one of which completed
in the period, have been agreed which, together with progress from portfolio
companies, supported the overall modest uplift in valuation. The valuation of
Caledonia's holding of Cobehold, the holding company of Cobepa, was £179m at
the end September, a return of 3.1% for the first half of the year.

 

Stonehage Fleming, the international multi-family office, continues to deliver
good earnings growth across both the Family Office and Investment Management
businesses. The former has seen a positive combination of new client wins and
increased activity levels with existing clients; the latter has felt the
benefit of recovering equity markets. The valuation at the end of September
was £157m, a return of 11.7% for the first half of the year.

 

AIR-serv Europe, a leading designer and manufacturer of air, vacuum and jet
wash machines, which it provides to fuel station forecourt operators across
the UK and Western Europe, was acquired in April 2023. The business is trading
well with earnings slightly ahead of expectations and demonstrating good year
on year growth. The valuation has been maintained at the equity purchase cost
of £143m, generating no return for the period. The position will be reviewed
in March 2024.

 

Liberation Group, an inns and drinks business with a pub estate stretching
from Southwest London to Bristol and the Channel Islands, has traded slightly
below expectations through the spring and summer. It has been adversely
impacted by the cost-of-living crisis reducing consumer discretionary incomes,
sustained cost inflation (particularly UK energy costs) and poor UK weather
affecting peak early-summer trading months. However, the integration of the
Cirrus Inns business, whilst not complete, has progressed well. The valuation
at the end of September was £135m, a return of 2.3% for the first half of the
year.

 

Cooke Optics, a leading manufacturer of cinematography lenses, has been
heavily impacted by the Hollywood writers' strike which started in early May
2023 and the subsequent actors' strike. With film and TV production severely
affected, Cooke has seen a subsequent fall in sales and a resulting reduction
in earnings. We anticipate that these industrial disputes will be resolved,
with the writers' strike appearing to have concluded recently, and product
demand will return.  However, the timing and nature of a recovery in
financial performance is uncertain. This is reflected in our valuation at the
end of September of £102m, which includes a 15% equity discount to reflect
this matter. The equity return is -22.7% for the first half of the year.

 

Caledonia Private Equity Funds (33% of NAV)

The total return on the Private Equity Funds pool was 4.6% for the first half
of the year, including a 1% favourable impact from exchange rate movements.
Underlying performance reflects modest valuation growth from holdings across
the pool in both North America and Asia, with local currency returns of around
4% and 1% respectively.

 

Caledonia's fund investments are principally in third party managed private
equity funds operating in North America and in Asia. The North American based
private equity funds invest into the lower-mid market, with a focus on small
to medium sized, often owner-managed, established businesses. These funds
normally provide the first institutional investment into these businesses, and
support their professionalisation and growth, both organically and through
M&A activity. The entry pricing levels are relatively modest and there is
a deep, robust market for future divestment, either via trade sales or to
other, larger private equity private equity funds. The portfolio is a
combination of directly owned funds (45% of Private Equity Funds NAV), with a
broad range of managers generally managing funds in the range of US$250m to
US$500m. The balance is in fund of private equity funds investments (13% of
Private Equity Funds NAV) with HighVista Strategies (formerly Aberdeen), our
largest single manager exposure, over five separate funds.

 

In contrast, our Asian based funds invest across a wide range of sectors with
a focus on businesses in the early years of significant growth, having
successfully developed their business model. Whilst focused on local markets,
a number, particularly those with a healthcare focus, also invest into the US.
The market is less developed than in North America with divestments, in the
absence of a mature buyout market, mainly through an IPO or trade sale. The
portfolio is a combination of directly owned funds (24% of Private Equity
Funds NAV), with a broad range of managers, some sourced through our fund of
private equity funds relationships but mostly through our own knowledge and
contacts in the region. The balance (18% of Private Equity Funds NAV) is
invested with Asia Alternatives, Axiom and Unicorn, all fund of private equity
funds providers.

 

During the first half of the year, £52m was invested via drawdowns, £13m was
invested in the secondary purchase of two Decheng funds positions and
distributions of £15m, evenly balanced between North America and Asia, were
received. The level of distributions has declined compared to the last two
years, reflecting more challenging market conditions. We anticipate, based on
feedback from our managers, something of a recovery in distributions over the
next six to eighteen months.

 

Management and Board

Rob Memmott joined the board as Chief Financial Officer on 1 September 2023,
succeeding Tim Livett.

 

Dividend

The board has declared an interim dividend of 18.93p per share, an increase of
4.0% on last year's interim. This will be paid to shareholders on 4 January
2024.

 

Outlook

The global economic outlook continues to be challenging with the impact of
high rates of inflation, elevated interest rates and central bank debt
reduction leading to mixed performance across global markets. These factors
may influence the short-term performance of our portfolio but Caledonia's
long-term outlook and ethos of investment in high quality, well-financed and
managed companies, leaves us well-placed to withstand these pressures and
deliver long-term returns in line with our aims.

 

 Change in pool investments value                                                  Net assets distribution
                                                                                                                     Sep           Mar
                                         £m                                                                          2023          2023
 Opening portfolio balance               2,534.7                                   Public Companies                  30%           30%
 Investments                             262.8                                     Private Capital                   36%           29%
 Realisations                            (39.8)                                    Private Equity Funds              33%           32%
 Gains/losses                            95.3                                      Cash and other                    1%            9%
 Accrued income                          2.1
 Closing portfolio balance               2,855.1
 Cash and other                          21.0
 Closing net assets                      2,876.1

 Net assets geographic distribution                                                Net assets currency distribution
                                         Sep           Mar                                                           Sep           Mar
                                         2023          2023                                                          2023          2023
 United Kingdom                          38%           31%                         Pound sterling                    39%           41%
 Europe                                  7%            8%                          US dollar                         51%           50%
 North America                           39%           39%                         Euro                              7%            7%
 Asia                                    15%           13%                         Other currencies                  3%            2%
 Cash and other                          1%            9%

 1.                  The geographic distribution is based on the country of listing, country of
                     domicile for unlisted investments and underlying regional analysis for funds.
 2.                  Currency distribution is based on the denomination of the securities held.
                     This does not look through to the underlying exposures, which may be
                     different.

 

Portfolio summary

 

Holdings of 1% or more of net assets at 30 September 2023 were as follows:

 

                                                                                                                           Net
                                                                                                                  Value    assets
 Name                         Pool                      Geography(1)  Business                             £m              %
 Seven Investment Management  Private Capital           Jersey        Investment management                 248.5          8.6
 Cobehold                     Private Capital           Belgium       Investment company                    178.8          6.2
 Stonehage Fleming            Private Capital           Guernsey      Family office services                157.0          5.5
 AIR-serv Europe              Private Capital           UK            Forecourt vending                     142.5          5.0
 Liberation Group             Private Capital           Jersey        Pubs, bars & inns                     135.0          4.7
 HighVista Strategies(2)      Private Equity Funds      US            Funds of funds                        123.5          4.3
 Cooke Optics                 Private Capital           UK            Cine lens manufacturer                102.3          3.6
 Axiom Asia funds             Private Equity Funds      Asia          Funds of funds                        88.1           3.1
 Watsco                       Public Companies          US            Ventilation products                  73.9           2.6
 Microsoft                    Public Companies          US            Software                              72.3           2.5
 Oracle                       Public Companies          US            Software                              69.8           2.4
 Decheng funds                Private Equity Funds      Asia/ US      Private equity funds                  57.4           2.0
 Texas Instruments            Public Companies          US            Semiconductors                        54.2           1.9
 Philip Morris                Public Companies          US            Tobacco & smoke-free products         49.3           1.7
 Asia Alternatives funds      Private Equity Funds      Asia          Funds of funds                        47.3           1.6
 Charter Communications       Public Companies          US            Cable communications                  46.4           1.6
 Thermo Fisher Scientific     Public Companies          US            Pharma & life sciences services       41.6           1.4
 Fastenal                     Public Companies          US            Industrial supplies                   40.3           1.4
 Hill & Smith                 Public Companies          UK            Infrastructure                        40.2           1.4
 Unicorn funds                Private Equity Funds      Asia          Funds of funds                        39.6           1.4
 CenterOak funds              Private Equity Funds      US            Private equity funds                  38.9           1.4
 Stonepeak funds              Private Equity Funds      US            Private equity funds                  36.2           1.3
 SIS                          Private Capital           UK            Content services                      35.3           1.2
 British American Tobacco     Public Companies          UK            Tobacco & vaping                      33.6           1.2
 Ironbridge funds             Private Equity Funds      Canada        Private equity funds                  34.0           1.2
 Becton Dickinson             Public Companies          US            Medical technology                    30.9           1.1
 AE Industrial funds          Private Equity Funds      US            Private equity funds                  27.7           1.0
 PAG Asia funds               Private Equity Funds      Asia          Private equity funds                  27.6           1.0
 Spirax Sarco                 Public Companies          UK            Steam engineering                     27.6           1.0
 Moody's Corporation          Public Companies          US            Financial services                    27.5           1.0
 Other investments                                                                                         727.8           25.3
 Investment portfolio                                                                                      2,855.1         99.6
 Cash and other                                                                                            21.0            0.4
 Net assets                                                                                                2,876.1         100.0

 

 1.  Geography is based on the country of listing, country of domicile for unlisted
     investments and underlying regional analysis for funds.
 2.  Previously Aberdeen.

 

Risks and uncertainties

 

Caledonia has a risk management framework that provides a structured process
for identifying, assessing, and managing risks associated with the company's
business objectives and strategy.

 

The principal risks and uncertainties faced by the company are set out in the
strategic report section of Caledonia's annual report 2023 pages 44-45.
External risks arise from political, legal, regulatory and economic changes.
Strategic risks arise from the conception, design and implementation of the
company's business model. Investment risks arise from specific investment and
realisation decisions. Market risks arise from equity price volatility,
foreign exchange rate movements and interest rate volatility. Liquidity risks
arise from counterparties, uncertainty in market prices and rates and
liquidity availability. Operational risks arise from potentially inadequate or
failed controls, processes, people or systems. Regulatory risks arise from
exposure to litigation or fraud or failure to adhere to the taxation and
regulatory environment. Environmental, social and governance ("ESG") and
climate change risks relate to the successful incorporation of ESG matters and
climate change impacts into investment strategy.

 

The principal risks and uncertainties identified in the annual report 2023
remain unchanged, other than the following developments: the global economic
outlook is increasingly uncertain, with the ongoing conflict in Ukraine and
the Middle East coupled with elevated inflation and interest rates, leading to
greater volatility across global markets. Caledonia actively monitors key risk
factors, including portfolio concentration, liquidity and volatility, and aims
to manage risk by:

 

 -  diversifying the portfolio by sector and geography.
 -  ensuring access to relevant information from investee companies, particularly
    in the case of unquoted investments through board representation.
    Consideration of changes to the economic environment forms an important part
    of the valuation process for the assets within the Private Capital pool.
 -  managing cash and borrowings to ensure liquidity is available to meet
    investment and operating needs.
 -  reducing counterparty risk by limiting maximum aggregate exposures.

 

Going concern

 

The factors likely to affect the company's ability to continue as a going
concern were set out in the annual report 2023. As at 30 September 2023, there
have been no significant changes to these factors other than our cash position
which has reduced in the period.

 

The group has conducted an interim going concern assessment which considered
future cash flows including drawdown of all outstanding private equity fund
commitments, the availability of liquid assets and debt facilities, and
banking covenant requirements over at least 12 months from the date of
approval of these financial statements. In making this assessment, several
stress scenarios were considered to reflect the increasingly uncertain
economic outlook, addressing the risks of foreign exchange appreciation,
investment income decline, a decline in distributions from private equity
funds, a delay in known Private Capital pool disposal and market price
reduction. A final scenario considered the cumulative impact of all variables.

 

Under these scenarios the group would have a range of mitigating actions
available to it, including the sale of liquid assets and usage of banking
facilities. In all scenarios the group would have sufficient cash reserves to
enable it to meet all of its liabilities as they fall due and still hold
significant liquid assets over the assessment period. As a result of this
assessment the directors are confident that the company will have sufficient
funds to continue to meet its liabilities as they fall due for at least 12
months from the date of approval of the interim financial statements and
therefore have been prepared on a going concern basis.

 

Directors' responsibility statement

 

We confirm that to the best of our knowledge:

 -  the condensed set of financial statements has been prepared in accordance with
    IAS 34 Interim Financial Reporting as adopted by the United Kingdom;
 -  the interim management report includes a fair review of the information
    required by:
    -                                         DTR 4.2.7R of the Disclosure Guidance and Transparency Rules, being an
                                              indication of important events that have occurred during the first six months
                                              of the financial year and their impact on the condensed set of financial
                                              statements and a description of the principal risks and uncertainties for the
                                              remaining six months of the financial year;
    -                                         DTR 4.2.8R of the Disclosure Guidance and Transparency Rules, being related
                                              parties transactions that have taken place in the first six months of the
                                              current financial year and that have materially affected the financial
                                              position or performance of the entity during that period and any changes in
                                              the related party transactions described in the last annual report that could
                                              do so.

 

Signed on behalf of the board

 

Mat Masters, Chief Executive Officer

20 November 2023

 

Independent review report

to Caledonia Investments plc

 

Conclusion

Based on our review, nothing has come to our attention that causes us to
believe that the condensed set of financial statements in the half-yearly
financial report for the six months ended 30 September 2023 is not prepared,
in all material respects, in accordance with UK adopted International
Accounting Standard 34 and the Disclosure Guidance and Transparency Rules of
the United Kingdom's Financial Conduct Authority.

 

We have been engaged by the company to review the condensed set of financial
statements in the half-yearly financial report for the six months ended 30
September 2023 which comprises condensed group statement of comprehensive
income, the condensed group statement of financial position, the condensed
group statement of changes in equity and the condensed group statement of cash
flows and the related explanatory notes.

 

Basis for conclusion

We conducted our review in accordance with International Standard on Review
Engagements (UK) 2410, "Review of Interim Financial Information Performed by
the Independent Auditor of the Entity" ("ISRE (UK) 2410"). A review of interim
financial information consists of making enquiries, primarily of persons
responsible for financial and accounting matters, and applying analytical and
other review procedures. A review is substantially less in scope than an audit
conducted in accordance with International Standards on Auditing (UK) and
consequently does not enable us to obtain assurance that we would become aware
of all significant matters that might be identified in an audit. Accordingly,
we do not express an audit opinion.

 

As disclosed in note 2, the annual financial statements of the group are
prepared in accordance with UK adopted international accounting standards. The
condensed set of financial statements included in this half-yearly financial
report has been prepared in accordance with UK adopted International
Accounting Standard 34, "Interim Financial Reporting.

 

Conclusions relating to going concern

Based on our review procedures, which are less extensive than those performed
in an audit as described in the Basis for conclusion section of this report,
nothing has come to our attention to suggest that the directors have
inappropriately adopted the going concern basis of accounting or that the
directors have identified material uncertainties relating to going concern
that are not appropriately disclosed.

 

This conclusion is based on the review procedures performed in accordance with
ISRE (UK) 2410, however future events or conditions may cause the group to
cease to continue as a going concern.

 

Responsibilities of directors

The directors are responsible for preparing the half-yearly financial report
in accordance with the Disclosure Guidance and Transparency Rules of the
United Kingdom's Financial Conduct Authority. In preparing the half-yearly
financial report, the directors are responsible for assessing the company's
ability to continue as a going concern, disclosing, as applicable, matters
related to going concern and using the going concern basis of accounting
unless the directors either intend to liquidate the company or to cease
operations, or have no realistic alternative but to do so.

 

Auditor's responsibilities for the review of the financial information

In reviewing the half-yearly report, we are responsible for expressing to the
Company a conclusion on the condensed set of financial statement in the
half-yearly financial report. Our conclusion, including our Conclusions
Relating to Going Concern, are based on procedures that are less extensive
than audit procedures, as described in the Basis for Conclusion paragraph of
this report.

 

Use of our report

Our report has been prepared in accordance with the terms of our engagement to
assist the Company in meeting the requirements of the Disclosure Guidance and
Transparency Rules of the United Kingdom's Financial Conduct Authority and for
no other purpose.  No person is entitled to rely on this report unless such a
person is a person entitled to rely upon this report by virtue of and for the
purpose of our terms of engagement or has been expressly authorised to do so
by our prior written consent.  Save as above, we do not accept responsibility
for this report to any other person or for any other purpose and we hereby
expressly disclaim any and all such liability.

 

BDO LLP

Chartered Accountants

UK

20 November 2023

 

BDO LLP is a limited liability partnership registered in England and Wales
(with registered number OC305127)

 

 

Condensed group statement of comprehensive income

for the six months ended 30 September 2023

 

                                                    Unaudited                     Unaudited                     Audited
                                                    Six months 30 Sep 2023        Six months 30 Sep 2022        Year 31 Mar 2023
                                                    Revenue   Capital   Total     Revenue   Capital   Total     Revenue  Capital  Total
                                                    £m        £m        £m        £m        £m        £m        £m       £m       £m
 Revenue
 Investment income                                  33.8      -         33.8      25.4      -         25.4      43.2     -        43.2
 Other income                                       0.4       -         0.4       0.4       0.3       0.7       0.8      1.3      2.1
 Net gains and losses on fair value investments     -         88.2      88.2      -         105.2     105.2     -        133.0    133.0
 Net gains and losses on fair value property        -         0.3       0.3       -         0.3       0.3       -        (1.4)    (1.4)
 Total revenue                                      34.2      88.5      122.7     25.8      105.8     131.6     44.0     132.9    176.9
 Management expenses                                (12.1)    (4.4)     (16.5)    (10.6)    (2.9)     (13.5)    (21.3)   (8.6)    (29.9)
 Profit before finance costs                        22.1      84.1      106.2     15.2      102.9     118.1     22.7     124.3    147.0
 Treasury interest receivable                       1.8       -         1.8       1.5       -         1.5       4.6      -        4.6
 Finance costs                                      (7.2)     -         (7.2)     (1.2)     -         (1.2)     (2.4)    -        (2.4)
 Exchange movements                                 4.8       -         4.8       1.2       -         1.2       -        -        -
 Profit before tax                                  21.5      84.1      105.6     16.7      102.9     119.6     24.9     124.3    149.2
 Taxation                                           (0.2)     (1.1)     (1.3)     1.4       (0.4)     1.0       (4.3)    (2.0)    (6.3)
 Profit for the period                              21.3      83.0      104.3     18.1      102.5     120.6     20.6     122.3    142.9
 Other comprehensive income items never

to be reclassified to

profit or loss
 Re-measurement of defined benefit pension schemes  -         (0.4)     (0.4)     -         (0.1)     (0.1)     -        1.4      1.4
 Tax on other comprehensive income                  -         0.4       0.4       -         (0.5)     (0.5)     -        (0.3)    (0.3)
 Total comprehensive income                         21.3      83.0      104.3     18.1      101.9     120.0     20.6     123.4    144.0

 Basic earnings per share                           39.2p     152.7p    191.9p    33.4p     188.9p    222.3p    37.9p    225.3p   263.2p
 Diluted earnings per share                         38.6p     150.3p    188.9p    32.9p     185.9p    218.8p    37.3p    221.7p   259.0p

 

The total column of the above statement represents the condensed group
statement of comprehensive income, prepared in accordance with IFRSs as
adopted by the United Kingdom.

 

The revenue and capital columns are supplementary to the condensed group
statement of comprehensive income and are prepared under guidance published by
the Association of Investment Companies.

 

The profit for the period and total comprehensive income for the period is
attributable to equity holders of the parent.

 

 

Condensed group statement of financial position

at 30 September 2023

 

                                                        Unaudited  Unaudited  Audited
                                                        30 Sep     30 Sep     31 Mar
                                                        2023       2022       2023
                                                        £m         £m         £m
 Non-current assets
 Investments held at fair value through profit or loss  2,656.5    2,479.3    2,794.9
 Investment property                                    15.1       16.0       15.1
 Property, plant and equipment                          28.0       29.0       27.9
 Deferred tax assets                                    4.8        21.1       5.7
 Employee benefits                                      4.1        2.4        4.0
 Non-current assets                                     2,708.5    2,547.8    2,847.6
 Current assets
 Asset held- for sale                                   248.5      -          -
 Trade and other receivables                            14.9       8.3        6.9
 Current tax assets                                     20.1       12.0       19.3
 Cash and cash equivalents                              14.9       242.7      221.6
 Current assets                                         298.4      263.0      247.8
 Total assets                                           3,006.9    2,810.8    3,095.4
 Current liabilities
 Interest bearing loans and borrowings                  (49.2)     -          (266.0)
 Trade and other payables                               (39.0)     (23.6)     (22.1)
 Employee benefits                                      (1.5)      (1.2)      (2.4)
 Current liabilities                                    (89.7)     (24.8)     (290.5)
 Non-current liabilities
 Interest bearing loans and borrowings                  (35.0)     -          -
 Employee benefits                                      (4.2)      (3.2)      (5.1)
 Deferred tax liabilities                               (1.9)      (1.3)      (1.8)
 Non-current liabilities                                (41.1)     (4.5)      (6.9)
 Total liabilities                                      (130.8)    (29.3)     (297.4)
 Net assets                                             2,876.1    2,781.5    2,798.0

 Equity
 Share capital                                          3.1        3.1        3.1
 Share premium                                          1.3        1.3        1.3
 Capital redemption reserve                             1.4        1.4        1.4
 Capital reserve                                        2,638.4    2,533.9    2,555.4
 Retained earnings                                      239.9      252.4      247.4
 Own shares                                             (8.0)      (10.6)     (10.6)
 Total equity                                           2,876.1    2,781.5    2,798.0

 Undiluted net asset value per share                    5286p      5120p      5150p
 Diluted net asset value per share                      5203p      5039p      5068p

 

Condensed group statement of changes in equity

for the six months ended 30 September 2023

 

                                                                       Capital
                                                                       redemp-
                                                 Share      Share      tion       Capital    Retained    Own       Total
                                                 capital    premium    reserve    reserve    earnings    shares    equity
                                                 £m         £m         £m         £m         £m          £m        £m
 Six months ended 30 September 2023 (Unaudited)
 Balance at 1 April 2023                         3.1        3.1        1.4        2,555.4    247.4       (10.6)    2,798.0
 Total comprehensive income
 Profit for the period                           -          -          -          83.0       21.3        -         104.3
 Other comprehensive income                      -          -          -          -          -           -         -
 Total comprehensive income                      -          -          -          83.0       21.3        -         104.3
 Transactions with owners of the company
 Contributions by and distributions to owners
 Share-based payments                            -          -          -          -          3.6         -         3.6
 Transfer of shares to employees                 -          -          -          -          (5.7)       5.7       -
 Own shares purchased                            -          -          -          -          -           (3.1)     (3.1)
 Dividends paid                                  -          -          -          -          (26.7)      -         (26.7)
 Total transactions with owners                  -          -          -          -          (28.8)      2.6       (26.2)
 Balance at 30 September 2023                    3.1        3.1        1.4        2,638.4    239.9       (8.0)     2,876.1

 Six months ended 30 September 2022 (Unaudited)
 Balance at 1 April 2022                         3.1        3.1        1.4        2,527.0    263.2       (13.3)    2,782.7
 Total comprehensive income
 Profit for the period                           -          -          -          102.5      18.1        -         120.6
 Other comprehensive income                      -          -          -          (0.6)      -           -         (0.6)
 Total comprehensive income                      -          -          -          101.9      18.1        -         120.0
 Transactions with owners of the company
 Contributions by and distributions to owners
 Share-based payments                            -          -          -          -          2.9         -         2.9
 Transfer of shares to employees                 -          -          -          -          (6.2)       6.2       -
 Own shares purchased                            -          -          -          -          -           (3.5)     (3.5)
 Dividends paid                                  -          -          -          (95.0)     (25.6)      -         (120.6)
 Total transactions with owners                  -          -          -          (95.0)     (28.9)      2.7       (121.2)
 Balance at 30 September 2022                    3.1        3.1        1.4        2,533.9    252.4       (10.6)    2,781.5
 Six months ended 30 September 2022 (Unaudited)

 Year ended 31 March 2023 (Audited)
 Balance at 1 April 2022                         3.1        3.1        1.4        2,527.0    263.2       (13.3)    2,782.7
 Total comprehensive income
 Profit for the year                             -          -          -          122.3      20.6        -         142.9
 Other comprehensive income                      -          -          -          1.1         -          -         1.1
 Total comprehensive income                      -          -          -          123.4      20.6        -         144.0
 Transactions with owners of the company
 Contributions by and distributions to owners
 Share-based payments                            -          -          -          -          5.8         -         5.8
 Transfer of shares to employees                 -          -          -          -          (6.7)       6.7       -
 Own shares purchased                            -          -          -          -          -           (4.0)     (4.0)
 Dividends paid                                  -          -          -          (95.0)     (35.5)      -         (130.5)
 Total transactions with owners                  -          -          -          (95.0)     (36.4)      2.7       (128.7)
 Balance at 31 March 2023                        3.1        3.1        1.4        2,555.4    247.4       (10.6)    2,798.0

 

 

Condensed group statement of cash flows

for the six months ended 30 September 2023

 

                                                    Unaudited   Unaudited   Audited
                                                    6 months    6 months    Year
                                                    30 Sep      30 Sep      31 Mar
                                                    2023        2022        2023
                                                    £m          £m          £m
 Operating activities
 Dividends received                                 30.8        24.6        41.6
 Interest received                                  2.4         2.3         6.5
 Cash received from customers                       0.4         0.4         2.6
 Cash paid to suppliers and employees               (14.2)      (14.3)      (25.3)
 Taxes received                                     -           -           0.1
 Group tax relief received                          -           0.5         2.0
 Group tax relief paid                              (0.8)       -           -
 Net cash flow from operating activities            18.6        13.5        27.5
 Investing activities
 Purchases of investments                           (253.1)     (98.1)      (468.1)
 Proceeds from disposal of investments              241.1       111.5       192.1
 Purchases of property, plant and equipment         (0.3)       (0.1)       (0.3)
 Net cash flow (used in)/from investing activities  (12.3)      13.3        (276.3)
 Financing activities
 Interest paid                                      (7.0)       (1.1)       (2.2)
 Dividends paid to owners of the company            (26.7)      (120.6)     (130.5)
 Proceeds from bank borrowings                      35.0        -           -
 Proceeds from group borrowings                     -           -           266.0
 Repayment of group borrowings                      (211.2)     -           -
 Purchases of own shares                            (3.1)       (3.5)       (4.0)
 Net cash flow (used in)/from financing activities  (213.0)     (125.2)     129.3
 Net decrease in cash and cash equivalents          (206.7)     (98.4)      (119.5)
 Cash and cash equivalents at period start          221.6       341.1       341.1
 Cash and cash equivalents at period end            14.9        242.7       221.6

 

 

Notes to the condensed financial statements

 

1. General information

Caledonia Investments plc is an investment trust company registered in England
and Wales with company number 00235481. The address of its registered office
is Cayzer House, 30 Buckingham Gate, London SW1E 6NN. The ordinary shares of
the company are premium listed on the London Stock Exchange.

 

This condensed set of financial statements was approved for issue on 20
November 2023 and is unaudited.

 

The information for the period ended 30 September 2023 does not constitute
statutory accounts as defined in section 434 of the Companies Act 2006. A copy
of the statutory accounts for the year ended 31 March 2023 has been delivered
to the Registrar of Companies. The auditor's report on those accounts was not
qualified, did not draw attention to any matters by way of emphasis of matter
and did not contain a statement under section 498(2) and (3) of the Companies
Act 2006.

 

2. Accounting policies

Basis of accounting

This condensed set of financial statements has been prepared in accordance
with IAS 34 Interim Financial Reporting and should be read in conjunction with
the annual financial statements for the year ended 31 March 2023, which were
prepared in accordance with IFRSs adopted by the United Kingdom.

 

This condensed set of financial statements has been prepared in accordance
with the recommendations of the Statement of Recommended Practice issued by
the Association of Investment Companies.

 

Adopted IFRSs

The accounting policies adopted in the preparation of the condensed
consolidated financial statements are consistent with those followed in the
preparation of the group's annual report for the year ended 31 March 2023,
except for the mandatory amendments that had an effective date prior to the
start of the six-month period. None of the mandatory amendments had an impact
on the reported financial position or performance of the group. The changes in
accounting policies will also be reflected in the group's consolidated
financial statements for the year ending 31 March 2024.

 

The group classifies assets as held-for-sale under IFRS 5 (Non-current assets
held for sale and discontinued operations) where it judges they meet the
relevant criteria. This policy has been applied in the current accounting
period (see note 11).

 

A number of new amendments to standards and interpretations will be effective
for periods beginning on or after 1 April 2024. The group plans to apply these
amendments in the reporting period in which they become effective.

 

Basis of consolidation

In accordance with the IFRS 10/IAS 28 investment entity amendments to apply
the investment entities exemption, the consolidated financial statements
include the financial statements of the company and service entities
controlled by the company made up to the reporting date. All other investments
in controlled entities are accounted as held at fair value through profit or
loss.

 

Going concern

Under the UK Corporate Governance Code and applicable regulations, the
directors are required to satisfy themselves that it is reasonable to presume
that the company is a going concern. As at 30 September 2023 the group holds
£880m of liquid investment assets, £15m of cash and has access to £215m of
undrawn committed banking facilities, of which £92.5m expires in July 2025
and £122.5m expires in November 2027.

 

The group has conducted an interim going concern assessment which considered
future cash flows, including drawdown of all outstanding private equity fund
commitments, availability of liquid assets and debt facilities, and banking
covenant requirements over at least 12 months from the date of approval of
these financial statements. In making this assessment, several stress
scenarios were considered to reflect the increasingly uncertain economic
outlook, addressing the risks of foreign exchange appreciation, investment
income decline, a decline in distributions from private equity funds, a delay
in known Private Capital pool disposal and market price reduction. A final
scenario considered the cumulative impact of all variables.

 

Under these scenarios the group would have a range of mitigating actions
available to it, including sale of liquid assets and usage of banking
facilities. In all scenarios the group would have sufficient cash reserves to
enable it to meet all of its liabilities as they fall due and still hold
significant liquid assets over the assessment period. As a result of this
assessment the directors are confident that the company will have sufficient
Private Equity Funds to continue to meet its liabilities as they fall due for
at least 12 months from the date of approval of the interim financial
statements and therefore have been prepared on a going concern basis.

 

Changes in accounting policies

As required by the Disclosure Guidance and Transparency Rules of the Financial
Conduct Authority and IAS 34, this condensed set of financial statements has
been prepared applying the accounting policies and presentation that were
applied in the preparation of the company's published consolidated financial
statements for the year ended 31 March 2023.

 

Judgements and estimates

In preparing these interim financial statements, management has made
judgements, estimates and assumptions that affected the application of
accounting policies and the reported amounts of assets and liabilities, income
and expense.

 

The significant judgements made by management in applying the group's
accounting policies and the key sources of estimation uncertainty were the
same as those applied to the consolidated financial statements for the year
ended 31 March 2023.

 

3. Dividends

Amounts recognised as distributions to owners of the company in the period
were as follows:

 

                                                                             6 months    6 months    Year
                                                                             30 Sep      30 Sep      31 Mar
                                                                             2023        2022        2023
                                                                             £m          £m          £m
 Final dividend for the year ended 31 March 2023 of 49.2p per share (2022 -  26.7        25.6        25.6
 47.3p)
 Special dividend for the year ended 31 March 2022 of 175.0p per share       -           95.0        95.0
 Interim dividend for the year ended 31 March 2023 of 18.2p per share        -           -           9.9
                                                                             26.7        120.6       130.5

 

The directors have declared an interim dividend for the year ending 31 March
2024 of 18.93p per share, totalling £10.3m, which has not been included as a
liability in this condensed set of financial statements. This dividend will be
payable on 4 January 2024 to holders of shares on the register on 1 December
2023. The ex-dividend date will be 30 November 2023. The deadline for
elections under the dividend reinvestment plan offered by Link Group will be
the close of business on 12 December 2023.

 

4. Share capital

During the period, the company's Employee Share Trust sold 178,801 shares for
£nil and purchased 90,158 shares for £3.1m relating to the exercise of
performance share and deferred bonus awards.

 

In the six months ended 30 September 2022, the company's Employee Share Trust
sold 201,529 shares for £nil and purchased 93,198 shares for £3.5m relating
to the exercise of performance share and deferred bonus awards.

 

In the year ended 31 March 2023, the Employee Share Trust sold 221,581 shares
for £nil and purchased 106,898 shares for £4.0m relating to the exercise of
performance share and deferred bonus awards.

 

5. Net asset value per share

The group's undiluted net asset value per share is based on the net assets of
the group at the period end and on the number of shares in issue at the period
end less shares held by The Caledonia Investments plc Employee Share Trust.
The group's diluted net asset value per share assumes the calling of
performance share and deferred bonus awards for nil consideration.

 

6. Operating segments

The chief operating decision maker has been identified as the Chief Executive
Officer, supported by the Investment Committee, who reviews the company's
internal reporting to assess performance and allocate resources. Management
has determined the operating segments based on these reports.

 

The performance of operating segments is assessed on a measure of group total
revenue, principally comprising gains and losses on investments and investment
income. Reportable profit or loss is after treasury income and 'Other items',
which comprise management and other expenses. Reportable assets equate to the
group's total assets. 'Cash' and 'Other items' are not identifiable operating
segments.

 

'Other'-portfolio investments' comprise subsidiaries and other investments not
managed as part of the investment portfolio.

 

                            Profit before tax                 Total assets
                            6 months    6 months    Year
                            30 Sep      30 Sep      31 Mar    30 Sep    30 Sep    31 Mar
                            2023        2022        2023      2023      2022      2023
                            £m          £m          £m        £m        £m        £m
 Quoted Equity              24          (79)        1         865       744       837
 Private Capital*           56          49          65        1,027     819       824
 Funds                      41          176         104       963       953       874
 Portfolio investments      121         146         170       2,855     2,516     2,535
 Other investments          2            (14)       7         50        (37)      260
 Total revenue/investments  123         132         177       2,905     2,479     2,795
 Cash and cash equivalents  -           2           4         15        243       221
 Other items                (17)        (14)        (32)      87        89        79
 Reportable total           106         120         149       3,007     2,811     3,095

 

*Private Capital investment in 7IM was classified as an asset held for sale at
30 September 2023.

 

7. Related parties

Caledonia Investments plc repaid £211.2m to Caledonia US Investments Ltd, a
wholly-owned subsidiary of Caledonia, and received a distribution of £212.1m
from Caledonia US Investments Ltd in the period.

 

Caledonia Group Services Ltd, a wholly-owned subsidiary of Caledonia
Investments plc, provides management services to the company. During the six
months ended 30 September 2023, £16.4m was charged to the company for these
services (30 September 2022: £13.5m and 31 March 2023: £29.9m).

 

There were no other changes in the transactions or arrangements with related
parties as described in the company's annual report for the year ended 31
March 2023 that have had a material effect on the results or the financial
position of the company or of the group in the six months ended 30 September
2023.

 

8. Capital commitments

At 30 September 2023, the group had undrawn fund and other commitments
totalling £427.4m (30 September 2022: £339.0m and 31 March 2023: £422.6m).
These commitments could, in theory, be called upon simultaneously at any time.
Although this is unlikely, the going concern assessment has modelled this
scenario and in such circumstances the group would be able to meet all of
these liabilities.

 

9. Fair value hierarchy

The company measures fair values using the following fair value hierarchy,
reflecting the significance of the inputs used in making the measurements:

 

 Level 1  Quoted prices (unadjusted) in active markets for identical assets.
 Level 2  Inputs other than quoted prices included within Level 1 that are directly or
          indirectly observable.
 Level 3  Inputs for the asset that are not based on observable market data.

 

The table below analyses financial instruments held at fair value according to
level in the fair value hierarchy into which the fair value measurement is
categorised:

 

                                     30 Sep     30 Sep     31 Mar
                                     2023       2022       2023
                                     £m         £m         £m
 Investments held at fair value
 Level 1                             865.0      744.1      836.9
 Level 2                             5.1        5.3        4.8
 Level 3                             2,034.9    1,729.9    1,953.2
                                     2,905.0    2,479.3    2,794.9

 

The following table shows a reconciliation from the opening balances to the
closing balances for fair value measurements in Level 3 of the fair value
hierarchy:

 

                                                         6 mths     6 mths     Year
                                                         30 Sep     30 Sep     31 Mar
                                                         2023       2022       2023
                                                         £m         £m         £m
 Balance at the period start                             1,953.2    1,549.1    1,549.1
 Purchases                                               226.5      69.7       413.5
 Realisation proceeds                                    (223.3)    (81.3)     (162.8)
 Gains and losses on investments sold in the period      5.0        15.2       126.7
 Gains and losses on investments held at the period end  71.4       175.3      27.3
 Accrued income                                          2.1        1.9        (0.6)
 Balance at the period end                               2,034.9    1,729.9    1,953.2

 

Private asset valuation

Caledonia makes private equity investments in two forms: direct private equity
investments (the Private Capital pool) and investments into externally managed
unlisted private equity funds and funds of funds (the Funds pool). The
directors have made two estimates which they deem to have a significant risk
of resulting in a material adjustment to the amounts recognised in the
financial statements within the next financial year, which relate to the
valuation of assets within these two pools.

 

For directly owned private investments (Private Capital pool), totalling
£1,027.1m (31 March 2023: £824.0m), valuation techniques using a range of
internally and externally developed unobservable inputs are used to estimate
fair value. Valuation techniques make maximum use of market inputs, including
reference to the current fair values of comparator businesses that are
substantially the same (subject to appropriate adjustments). For each asset, a
range of valuation methods are considered and methods judged most appropriate
are used, taking into consideration the quantity and quality of data points
available. Methods include inter alia: consideration of indicative offers from
third parties, applying an earnings multiple to the maintainable earnings of a
business, and net assets, sometimes employing third-party net asset
valuations.

 

For private equity fund investments (unlisted Private Equity Funds pool),
totalling £958.0m (31 March 2023: £869.0m) held through externally managed
fund vehicles, the estimated fair value is based on the most recent valuation
provided by the external manager, usually received within 3-6 months of the
relevant valuation date. As at 30 September 2023, the majority of the
valuations included in these financial statements were based principally on
the 30 June 2023 managers' NAVs. Where required, valuations are adjusted for
investments and distributions between valuation date and reporting date. These
valuations depend upon the reasonableness of the fair value estimation made by
third-party managers, whose approach is assessed by Caledonia through a
combination of initial due diligence, on-going analytical monitoring and
review of financial reporting.

 

At 30 September 2023

 Description/Category  Valuation method      Fair value    Unobservable input  Weighted average input  Input sensitivity  Change in valuation
                                             £m                                                        +/-                +/- £m
 Internally developed
 Private companies
 Large                 Earnings              302.0         EBITDA multiple     13.9x                   10.0%              +35.0/-33.0
 Medium                Earnings              137.6         EBITDA multiple     10.0x                   10.0%              +10.5/-11.7
 Small                 Earnings              17.7          EBITDA multiple     4.6x                    15.0%              +1.4/-1.4
 Transaction price                           391.0         Multiple            1                       3-5%               +14.8/-14.8
 Manager valuation     Net assets            178.8         Multiple            1                       0.1x               +17.9/-17.9
                                             1,027.1                                                                      +79.6/-78.8
 Non-pool companies                          49.8
 Total internal                              1,076.9
 Externally developed
 Private equity funds
 Net asset value       Adjusted Manager NAV  958.0         Multiple            1                       5.0%               47.9 / (47.9)
                                             2,034.9                                                                      +127.5/-126.7

 

The principal changes during the half-year were the change in valuation method
used to value 7IM and BioAgilytix. 7IM, an investment manager, is valued at an
agreed transaction price and was previously valued on an EBITDA multiple.
BioAgilytix, which operates bioanalytical testing, is valued on an EBITDA
multiple (included in the 'Large, earnings' category above) and was previously
valued on a net assets basis.

 

The following table provides information on significant unobservable inputs
used at 31 March 2023 in measuring financial instruments categorised as Level
3 in the fair value hierarchy.

 

At 31 March 2023

 Description/Category            Valuation method      Fair value  Unobservable input  Weighted average input  Input sensitivity  Change in valuation
                                                       £m                                                      +/-                +/- £m
 Internally developed
 Private companies
 Large                           Earnings              460.6       EBITDA multiple     13.9x                   10.0%              +39.6/-55.5
 Medium                          Earnings              160.6       EBITDA multiple     11.1x                   10.0%              +/-13.1
 Small                           Earnings              10.3        EBITDA multiple     4.6x                    15.0%              +/-1.2
 Net assets / manager valuation                        192.5       Multiple            1                       0.1x               +/-21.8
                                                       824.0                                                                      +75.7/-91.6
 Non-pool companies                                    260.2
 Total internal                                        1,084.2
 Externally developed
 Private equity funds
 Net asset value                 Adjusted Manager NAV  869.0       Multiple            1x                      5.0%               +/-43.5
                                                       1,953.2                                                                    +119.2/-135.1

 

Private company (Private Capital) assets have been disaggregated into
categories as follows:

 

 ●    Assets in the large, earnings based category have an Enterprise Value of
      >£150m, and benefit from a reasonable number of comparative data points,
      as well as having sufficient size to make their earnings reliable and
      predictable.

 ●    Assets in the medium, earnings based category have an Enterprise Value of
      £50-£150m, with a more limited universe of comparable businesses available.

 ●    Assets in the smaller, earnings based category have an Enterprise value of
      <£50m. Their smaller size results in fewer data points due to a lack of
      available listed comparators, and makes them generally more vulnerable than
      larger assets to changes in economic conditions.

 ●    Manager valuations are used for assets where the net asset method is employed.

For private company assets we have chosen to sensitise and disclose EBITDA
multiple or tangible asset multiple inputs because their derivation involves
the most significant judgements when estimating valuation, including which
data sets to consider and prioritise. Valuations also include other
unobservable inputs, including earnings and tangible assets, which are based
on historic and forecast data and are less judgmental. For each asset
category, inputs were sensitised by a percentage deemed to reflect the
relative degree of estimation uncertainty, and valuation calculations
re-performed to identify the impact. Private equity fund assets (unlisted
Funds Pool investments) are each held in and managed by the same type of fund
vehicle, valued using the same method of adjusted manager valuations, and
subject to broadly the same economic risks. They also comprise a diversity of
sector and geographical exposure, reducing concentration risk. They have been
sensitised at an aggregated level by 5% to reflect a degree of uncertainty
over managers' valuations which form the basis of their fair value.

 

10. Share-based payments

The group operates performance share schemes and a deferred bonus plan.
Details of these schemes were disclosed in the annual report 2023 and the
basis of measuring fair value was consistent with those disclosures.

 

During the six months ended 30 September 2023, awards over 192,384 shares were
issued under the performance share scheme (30 September 2022: 167,633 shares
and 31 March 2023: 172,802 shares). Compulsory deferred bonus awards over
1,976 shares were also granted (30 September 2022 and 31 March 2023: 39,500
shares).

 

Expenses in respect of share-based payments in the period were £3.9m (30
September 2022: £3.1m and 31 March 2023: £7.4m).

 

11. Asset held for sale

In September 2023, Caledonia agreed terms for the sale of a majority stake in
7IM, a vertically integrated retail wealth management business, to Ontario
Teachers' Pension Plan Board. The transaction is subject to change in control
approval by the Financial Conduct Authority and is expected to complete by
early 2024. Cash proceeds of c.£255m, are expected net of transaction
expenses. The valuation at the end of September of £248m reflects expected
cash proceeds less a 3% discount to equity value in recognition of the very
limited degree of transaction execution risk. To reflect this transaction,
this asset was disclosed as held for sale on the condensed group statement of
financial position as at 30 September 2023.

 

Glossary of terms and alternative performance measures

Alternative performance measure ("APM'")

APMs are not prescribed by accounting standards but are industry specific
performance measures which help users of the annual accounts and financial
statements to better interpret and understand performance.

 

NAV Total Return ("NAVTR")

NAVTR is a measure of how the NAV per share has performed over a period,
considering both capital returns and dividends paid to shareholders. NAVTR is
calculated as the increase in NAV per share between the beginning and end of
the period, plus accretion from the assumed dividend reinvestment in the
period. We use this measure as it enables comparisons to be drawn against an
investment index in order to benchmark performance and the calculation follows
the method prescribed by the Association of Investment Companies ('AIC').

 

 

FTSE International Limited ('FTSE') © FTSE 2023. 'FTSE®' is a trademark of
the London Stock Exchange Group companies and is used by FTSE International
Limited under licence. All rights in the FTSE indices and/or FTSE ratings vest
in FTSE and/or its licensors. Neither FTSE nor its licensors accept any
liability for any errors or omissions in the FTSE indices and/or FTSE ratings
or underlying data. No further distribution of FTSE Data is permitted without
FTSE's express written consent.

 

END

 

Copies of this statement are available at the company's registered office,
Cayzer House, 30 Buckingham Gate, London SW1E 6NN, United Kingdom, or from
its website at www.caledonia.com.

This information is provided by RNS, the news service of the London Stock Exchange. RNS is approved by the Financial Conduct Authority to act as a Primary Information Provider in the United Kingdom. Terms and conditions relating to the use and distribution of this information may apply. For further information, please contact
rns@lseg.com (mailto:rns@lseg.com)
 or visit
www.rns.com (http://www.rns.com/)
.

RNS may use your IP address to confirm compliance with the terms and conditions, to analyse how you engage with the information contained in this communication, and to share such analysis on an anonymised basis with others as part of our commercial services. For further information about how RNS and the London Stock Exchange use the personal data you provide us, please see our
Privacy Policy (https://www.lseg.com/privacy-and-cookie-policy)
.   END  IR BIBDBGBDDGXG

Recent news on Caledonia Investments

See all news