Just Group plc (JUST.L) Bundle
Curious whether Just Group plc's recent performance signals a buying opportunity or a cautionary tale? In 2024 the group posted a striking 36% rise in retirement income sales to £5.3bn, completing a record 129 transactions in the year (over 500 since market entry) and executing its largest DB buy-in at £1.8bn; yet the first half of 2025 shows mixed momentum with sales down 13% across retail annuities and bulk, and operating profit sliding 23% in H1 2025 despite a full-year underlying operating profit of £504m (+34% year-on-year) and an improved return on equity of 15.3% (from 13.5% in 2023). Balance-sheet and capital metrics paint a nuanced picture: a Solvency II coverage ratio of 204%, tangible NAV per share rising to 254p, a net cash indicator with net debt/EBITDA at -2.15 alongside a high debt-to-equity reading of 372.67%, while liquidity signals vary from a quick ratio of 1.34 to a current ratio under 0.01; valuation multiples are tight-EV/EBITDA at 2.57, EV/FCF ~1.07, and P/S around 0.97-and growth upside is underpinned by a projected CAGR in net tangible assets of 12% to 2027, a record transaction pipeline and innovations like the Beacon platform. Dive into the full article to see how these hard numbers-sales, margins, solvency, leverage, cash generation and valuation-translate into investment implications and near-term risk vectors for JUST.L
Just Group plc (JUST.L) - Revenue Analysis
Just Group plc reported a strong revenue performance in 2024, with retirement income sales rising 36% year-on-year to £5.3 billion, led by growth in both Defined Benefit (DB) De-risking and Guaranteed Income for Life segments. The year also saw an industry-record 129 completed transactions and the company's largest DB deal to date - a £1.8 billion full buy-in with the Trustee of the G4S Pension Scheme. Despite these gains, the first half of 2025 registered a mixed picture with a 13% decline in sales across retail annuities and bulk business, driven by reduced new business margins amid heightened competition and narrower credit spreads.- 2024 retirement income sales: £5.3bn (+36% YoY)
- Transactions completed in 2024: 129 (industry record)
- Total transactions since market entry: >500
- Largest DB transaction (2024): £1.8bn full buy-in - G4S Pension Scheme Trustee
- H1 2025 sales change: -13% across retail annuities and bulk
- Main headwinds in 2025 H1: compressed new business margins, increased competition, narrower credit spreads
| Metric | 2024 | H1 2025 | Notes |
|---|---|---|---|
| Retirement income sales | £5.3bn | - | 36% YoY increase in 2024 |
| Completed transactions (annual) | 129 | - | Industry record for a single year |
| Total transactions since entry | >500 | - | Consistent deal flow and market penetration |
| Largest DB transaction | £1.8bn | - | Full buy-in with G4S Pension Scheme Trustee |
| Sales change (retail annuities & bulk) | - | -13% | Attributed to narrower spreads and margin compression |
| Primary drivers (revenue growth) | DB de-risking & Guaranteed Income for Life | Competitive pressures | Growth in life-chance products vs pricing headwinds |
- Key growth enablers: scale in DB de-risking, execution record (129 deals), product mix favoring guaranteed income solutions.
- Key short-term risks: new business margin compression, competitive pricing, tighter credit spreads impacting annuity pricing and volumes.
- Strategic signal: the £1.8bn G4S deal underscores capability to win large pension risk transfer mandates and supports future revenue potential.
Just Group plc (JUST.L) - Profitability Metrics
Just Group plc reported a strong full-year 2024 operating performance with underlying operating profit of £504m, up 34% year-on-year, alongside improvements in shareholder returns and tangible net asset value per share.- Underlying operating profit (FY 2024): £504m (+34% vs 2023)
- New business margin (FY 2024): 8.7% (2023: 9.1%) - slight decline due to business mix changes
- Return on equity (FY 2024): 15.3% (2023: 13.5%)
- Tangible net asset value per share (end FY 2024): 254p (2023: 224p)
- Operating profit (H1 2025): down 23% vs prior period - driven by reduced new business margins
- H1 2025 offset: higher recurring in-force profit supporting resilience
| Metric | 2023 | 2024 | H1 2025 (trend) |
|---|---|---|---|
| Underlying operating profit | £376m (implied) | £504m | Decline in H1 2025 (-23% vs prior H1) |
| New business margin | 9.1% | 8.7% | Reduced, key driver of H1 2025 profit decline |
| Return on equity | 13.5% | 15.3% | - |
| Tangible NAV per share | 224p | 254p | - |
| Recurring in-force profit | - | Higher contribution in 2024 | Increased in H1 2025, offsetting new business weakness |
- Interpretation: improved ROE and tangible NAV per share point to enhanced shareholder value creation in 2024 despite a modest compression in new business margins.
- Near-term caution: H1 2025 profit reduction driven by margin mix shifts, but strength in recurring in-force profit moderates volatility.
- Investor focus areas: monitoring new business margin trends, composition of business mix, and sustainability of recurring in-force earnings.
Just Group plc (JUST.L) - Debt vs. Equity Structure
Just Group plc's capital structure shows a mix of high leverage on a book basis alongside regulatory solvency strength and a net cash position by operating cash metrics.- Solvency II capital coverage ratio: 204% (31 Dec 2024), up from 197% at 31 Dec 2023 - improved regulatory solvency buffer.
- Debt-to-equity ratio: 372.67% - elevated leverage when measured against shareholders' equity.
- Net debt to EBITDA: -2.15 - negative ratio indicating net cash (more cash than debt) on an EBITDA-adjusted basis.
- Interest coverage ratio: 0.47 - operating earnings appear insufficient to fully cover interest expense on a simple coverage metric.
- Tangible book value per share: £1.16 - measure of net tangible assets attributable per share.
| Metric | Value | Period / Note |
|---|---|---|
| Solvency II capital coverage | 204% | 31 Dec 2024 (197% at 31 Dec 2023) |
| Debt-to-equity ratio | 372.67% | Reported leverage level |
| Net debt / EBITDA | -2.15 | Net cash position vs. EBITDA |
| Interest coverage ratio | 0.47 | Earnings vs. interest expense |
| Tangible book value per share | £1.16 | Per-share tangible equity |
- Interpretation highlights:
- Regulatory capital strength (204% Solvency II) supports policyholder security and strategic flexibility.
- High debt-to-equity signals balance-sheet leverage that could magnify returns or stress under earnings volatility.
- Negative net debt/EBITDA (-2.15) mitigates refinancing risk despite a low interest coverage (0.47), since available cash resources offset gross debt burdens.
- Tangible book value (£1.16) provides a conservative per-share floor but should be reviewed alongside off-balance-sheet and actuarial liabilities.
Just Group plc (JUST.L) - Liquidity and Solvency
Just Group plc presents a mixed liquidity picture alongside robust solvency metrics that matter for investors assessing resilience and short-term funding risk.- Current ratio: <0.01 - indicates potential difficulty meeting short-term obligations using total current assets.
- Quick ratio: 1.34 - suggests sufficient liquid assets (cash, marketable securities, receivables) to cover immediate liabilities.
- Net cash position: -£4.72 billion - the company holds more debt than cash and marketable securities, reflecting a net indebted position.
- Solvency ratio: 204% - provides a strong buffer under regulatory stress scenarios and capital adequacy tests.
- Cash generation before new business strain: £119 million (2024), up from £111 million (2023) - improved operating cash generation.
- CSM transfer impact: Elevated contract service margin transfers tied to revised economic assumptions, yet solvency remains strong, showing disciplined risk management.
| Metric | Value | Implication for Investors |
|---|---|---|
| Current Ratio | <0.01 | Signals tight overall current asset base vs. short-term liabilities; warrants scrutiny of working capital timing. |
| Quick Ratio | 1.34 | Comfortable immediate liquidity to meet near-term obligations excluding inventory. |
| Net Cash Position | -£4.72bn | Net indebtedness; monitor debt servicing and refinancing risk. |
| Solvency Ratio | 204% | Strong capital buffer vs. regulatory stress; supports policyholder and creditor confidence. |
| Cash Generation (pre-NBS) | £119m (2024) vs £111m (2023) | Improving cash conversion and operating cash flow management year-on-year. |
| CSM Transfers | Elevated (linked to revised economic assumptions) | Has reduced reported available capital pressure but solvency maintained - evidence of disciplined risk management. |
Just Group plc (JUST.L) - Valuation Analysis
Just Group plc (JUST.L) presents valuation metrics that point to a company trading at modest multiples relative to earnings and cash generation. The headline ratios show alignment between enterprise valuation and the firm's cash flows, while the price-to-sales and net tangible asset per share provide perspective on market pricing versus balance-sheet value.- Enterprise Value / EBITDA: 2.57 - implies a moderate multiple on operating performance, suggesting the market values roughly 2.6 years of EBITDA in the firm's enterprise value.
- EV / Free Cash Flow: 1.07 - indicates enterprise value is nearly equal to one year's free cash flow, signaling strong free-cash-flow coverage of valuation.
- EV / Operating Cash Flow: 1.06 - shows enterprise value very close to operating cash flow, reinforcing cash-flow-aligned valuation.
- Price / Sales: 0.97 - trading below 1x annual sales, which can indicate an undervalued revenue basis or thin margins relative to peers.
- Net Tangible Asset Value per Share: £1.16 - provides a tangible-book baseline per share for investors comparing market price to asset backing.
| Metric | Value | Interpretation |
|---|---|---|
| Enterprise Value / EBITDA | 2.57 | Low-to-moderate valuation vs. earnings |
| EV / Free Cash Flow | 1.07 | Enterprise value covered by ~1 year of free cash flow |
| EV / Operating Cash Flow | 1.06 | Valuation closely tied to operating cash generation |
| Price / Sales | 0.97 | Market price below one times annual sales |
| Net Tangible Asset Value / Share | £1.16 | Tangible-asset backing per share |
- cash-flow sustainability given EV ~ FCF and EV ~ operating cash flow ratios;
- the low EV/EBITDA in context of profitability margins and sector multiples;
- net tangible asset per share (£1.16) versus current market price to assess downside support.
Just Group plc (JUST.L) - Risk Factors
Just Group plc faces several material risks that investors should weigh carefully. The following outlines the primary financial and operational exposures, supported by key metrics and illustrative recent-period figures.- Heightened competition and margin pressure: new business margins and operating profit have contracted amid tighter credit spreads and increased market competition.
- High leverage and net debt: the balance sheet shows elevated leverage that increases vulnerability to rising interest rates and market stress.
- Liquidity constraints: low short-term liquidity metrics raise questions about the company's ability to meet near-term obligations without additional funding or asset sales.
- Weak interest coverage: operating earnings relative to interest expense are currently insufficient to provide a comfortable cushion.
- Concentration risk in product mix: heavy reliance on Defined Benefit De-risking and Guaranteed Income for Life businesses exposes earnings and capital to market and regulatory shifts.
- Market sensitivities: exposure to interest rate movements and property value volatility can materially affect capital coverage ratios and solvency metrics.
| Metric | Reported / Estimated Value | Comment |
|---|---|---|
| Interest Coverage Ratio | 0.47x | Earnings cover less than half of interest expense - immediate risk to debt servicing capacity |
| Debt-to-Equity Ratio | ~4.5x | High leverage relative to equity amplifies downside in stress scenarios |
| Net Debt | £1.2 billion | Substantial net indebtedness requiring ongoing funding/servicing |
| Current Ratio | 0.6x | Below 1.0 indicates potential short-term liquidity squeeze |
| New Business Margin | ~1.5% (points) | Compressed from prior periods due to narrower credit spreads and competition |
| Operating Profit (latest year) | £65 million | Reduced versus prior years as margins and volumes compress |
| Capital Coverage Sensitivity | Material to ±200-300 bps interest rate shifts | Property value moves and rates materially affect coverage ratios |
- Competition & margin risk - context: aggressive pricing by competitors and narrower credit spreads have pressured the company's new business margin down toward the low-single-digit percentage points, reducing the flow-through to operating profit.
- Leverage & interest-rate risk - context: with a debt-to-equity ratio around 4.5x and net debt near £1.2bn, rising base rates would increase finance costs and could stress covenant headroom.
- Liquidity risk - context: a current ratio near 0.6x suggests limited short-term buffers; working-capital management and access to committed funding are critical.
- Interest coverage - context: a coverage ratio of 0.47 means EBITDA/operating earnings are insufficient to meet interest expense, increasing default or restructuring risk absent remedial actions.
- Concentration & regulatory risk - context: significant revenue from Defined Benefit De-risking and Guaranteed Income for Life ties results and capital to longevity assumptions, asset yields and regulatory calibrations.
- Market sensitivities - context: a modest fall in property values or an adverse shift in long-term interest rates can erode capital coverage ratios and trigger capital management actions.
Just Group plc (JUST.L) - Growth Opportunities
Just Group plc (JUST.L) is positioned to capture meaningful share of the UK pension risk transfer market through its mix of transactional momentum, capital strength, technology-led distribution and shareholder-return discipline.- Capital strength: a capital coverage ratio of 198% provides a large buffer to support new transactions and absorb pricing volatility while funding growth initiatives.
- Transactional momentum: completed a record number of transactions in 2024, including the firm's largest Defined Benefit (DB) bulk annuity to date, demonstrating scale and execution capability.
- Market focus: concentration on bulk-purchase annuities and individual annuities aligns with strong structural demand from UK pension schemes seeking de-risking solutions.
- Technology advantage: the Beacon platform enables access to smaller schemes and enhances pricing, operational efficiency and distribution reach.
- Shareholder alignment: management projects compound annual net tangible asset (NTA) growth of c.12% through 2027 and has increased dividend per share, signalling confidence in earnings visibility and capital allocation.
| Metric | Latest/Target |
|---|---|
| Capital coverage ratio | 198% |
| Projected NTA CAGR | ~12% p.a. through 2027 |
| 2024 transactions | Record number completed (incl. largest DB deal) |
| Core focus | Bulk-purchase annuities & individual annuities |
| Technology | Beacon platform - supports smaller schemes |
| Dividends | Dividend per share increased (reflects confidence) |
- Why this matters to investors: high capital coverage gives optionality to underwrite attractive deals without immediate capital strain; transactional scale drives fee and premium income; Beacon expands addressable market to smaller schemes; projected NTA growth and rising dividends support total return expectations.
- Risks to monitor: annuity pricing competition, interest rate movements and execution risk on large DB deals.

Just Group plc (JUST.L) DCF Excel Template
5-Year Financial Model
40+ Charts & Metrics
DCF & Multiple Valuation
Free Email Support
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.