Subscribe

XPS Pensions Group plc (XPS.L)

GBp329.00 +3.00 (+0.92%)
GB LSE Consumer Cyclical Personal Products & Services
Address Phoenix House RG1 1NB
Reading, GB
CEO Ben Bramhall
IPO 2017-02-16
ISIN GB00BDDN1T20

Explore sections of this company profile

Description

XPS Pensions Group plc, operating through its various subsidiaries, specializes in delivering expert employee benefits consulting and a wide array of associated professional services throughout the United Kingdom. The firm provides strategic advisory services to both pension schemes and their corporate sponsors, alongside offering impartial investment guidance. Its comprehensive service portfolio includes the provision of defined benefit (DB) and defined contribution (DC) master trust schemes, as well as services for self-invested personal pensions (SIPPs) and small self-administered schemes (SSAS). Beyond advisory functions, the group offers a broad spectrum of administration services. These encompass general scheme administration, outsourcing solutions, robust member communication strategies, vigilant scam detection and prevention, efficient payroll processing, detailed pension scheme accounting, assistance with de-risking initiatives, expert technical consultancy, Guaranteed Minimum Pension (GMP) equalization, thorough data auditing and cleansing, confidential trustee secretarial support, and holistic pension management. Established in 2012, XPS Pensions Group plc maintains its headquarters in Reading, United Kingdom. The company was previously known as Xafinity Plc before officially rebranding to XPS Pensions Group Plc in May 2018.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
GBp329.00 +3.00 (+0.92%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
691.1K
Beta
0.34
Float Shares
178.81M
Free Float %
87.5%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+2.26% -2.76% +3.93% +8.93% -6.63% -6.49% -13.15% +81.14% +128.06% +105.84% +334.25%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
329.00
DCF (Unlevered) 655.94 +99.4%
DCF (Levered) 705.66 +114.5%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 100% Bullish
Rating 2026-06 Change
Strong Buy 1 0
Buy 8 -1
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
6.10
Safe zone
Piotroski F-Score
7 / 9
Strong
MOAT Score
7 / 10
Strong MOAT
Composite Rating
B+
Overall Score
3 / 5
Medium
DCF Score
4 / 5
High
ROE Score
4 / 5
High
ROA Score
5 / 5
High
D/E Score
2 / 5
Medium
P/E Score
2 / 5
Medium
P/Book Score
2 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Personal Products & Services: +6.6%
    +13.3% Q1'26: +27.8% (vs Q1'24)
  • EPS growth Personal Products & Services: +19.6%
    -14.3% Q1'26: -62.0% (vs Q1'24)
  • FCF margin FCF growth · Personal Products & Services: +11.7%
    +15.3% Q1'26: +27.1% (vs Q1'24)
  • EBIT margin Personal Products & Services: +10.5%
    +16.5% Q1'26: +20.5% (vs Q1'24)
  • ROIC Personal Products & Services: +6.9%
    +12.6% Q1'26: +33.3% (vs Q1'24)
  • Share dilution Personal Products & Services: +0.0%
    -2.2% Q1'26: -2.5% (vs Q1'24)
  • Debt / EBITDA Net debt/EBITDA · Personal Products & Services: 0.59×
    1.31× Q1'26: 0.55× (vs Q1'24)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.34) × ERP
WACC = 90% × Ke + 10% × Kd (5.9%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 655.94 Current price: 329.00
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Mar 2017
actual
Mar 2018
actual
Mar 2019
actual
Mar 2020
actual
Mar 2021
actual
Mar 2022
actual
Mar 2023
actual
Mar 2024
actual
Mar 2025
actual
Mar 2026
8 Rev. Ana.
7 EPS Ana.
Mar 2027
7 Rev. Ana.
7 EPS Ana.
Mar 2028
8 Rev. Ana.
7 EPS Ana.
Mar 2029
2 Rev. Ana.
2 EPS Ana.
Revenue
49.49M
est: 52.10M (-5.0%)
62.67M
est: 64.70M (-3.1%)
109.89M
est: 112.83M (-2.6%)
119.75M
est: 119.77M (0.0%)
127.93M
est: 127.04M (+0.7%)
138.62M
est: 138.28M (+0.3%)
166.79M
est: 165.88M (+0.6%)
199.43M
est: 199.92M (-0.2%)
231.79M
est: 230.33M (+0.6%)
261.93M
260.76M – 263.41M
+13.7% YoY
279.12M
278.09M – 281.05M
+6.6% YoY
296.68M
294.01M – 301.04M
+6.3% YoY
315.15M
315.05M – 315.25M
+6.2% YoY
EBITDA
1.87M
est: 13.13M (-85.8%)
14.49M
est: -17.85M (+181.2%)
23.46M
est: 30.59M (-23.3%)
24.42M
est: 24.99M (-2.3%)
24.36M
est: 21.42M (+13.7%)
30.26M
est: 22.44M (+34.9%)
34.58M
est: 23.49M (+47.2%)
79.27M
est: 24.90M (+218.4%)
57.26M
est: 58.91M (-2.8%)
67.16M
66.85M – 67.53M
+14.0% YoY
71.56M
71.30M – 72.06M
+6.6% YoY
76.06M
75.38M – 77.18M
+6.3% YoY
80.80M
80.77M – 80.83M
+6.2% YoY
EBIT
-9.56M
est: 9.24M (-203.5%)
4.08M
est: -6.76M (+160.3%)
12.80M
est: 8.22M (+55.6%)
13.11M
est: 13.47M (-2.7%)
12.88M
est: 14.36M (-10.3%)
18.34M
est: 15.05M (+21.9%)
22.19M
est: 15.75M (+40.9%)
66.43M
est: 16.69M (+298.0%)
43.44M
est: 51.02M (-14.9%)
58.16M
57.90M – 58.49M
+14.0% YoY
61.98M
61.75M – 62.41M
+6.6% YoY
65.88M
65.29M – 66.85M
+6.3% YoY
69.98M
69.96M – 70.00M
+6.2% YoY
Net Income
-13.53M
est: 18.40M (-173.5%)
2.22M
est: -15.90M (+113.9%)
11.51M
est: 20.23M (-43.1%)
7.40M
est: 12.01M (-38.4%)
8.96M
est: 7.90M (+13.4%)
9.42M
est: 8.28M (+13.8%)
15.84M
est: 15.84M (+0.0%)
54.17M
est: 54.17M (+0.0%)
30.34M
est: 40.27M (-24.6%)
45.87M
45.31M – 46.43M
+13.9% YoY
49.90M
48.57M – 51.23M
+8.8% YoY
53.54M
51.32M – 55.75M
+7.3% YoY
58.05M
53.08M – 63.02M
+8.4% YoY
SGA
47.27M
est: 6.98M (+576.9%)
48.17M
est: 58.74M (-18.0%)
86.44M
est: 83.99M (+2.9%)
91.50M
est: 90.19M (+1.5%)
22.85M
est: 97.74M (-76.6%)
25.30M
est: 102.43M (-75.3%)
27.37M
est: 107.23M (-74.5%)
15.15M
est: 113.63M (-86.7%)
15.98M
est: 22.59M (-29.2%)
25.75M
25.64M – 25.90M
+14.0% YoY
27.44M
27.34M – 27.63M
+6.6% YoY
29.17M
28.90M – 29.60M
+6.3% YoY
30.98M
30.97M – 30.99M
+6.2% YoY
EPS
-0.13
est: 0.08 (-255.0%)
0.01
est: 0.09 (-84.0%)
0.06
est: 0.10 (-44.4%)
0.04
est: 0.10 (-63.0%)
0.04
est: 0.10 (-55.0%)
0.05
est: 0.10 (-54.7%)
0.08
est: 0.12 (-37.3%)
0.26
est: 0.15 (+76.5%)
0.15
est: 0.19 (-22.1%)
0.21
0.21 – 0.22
+10.9% YoY
0.23
0.23 – 0.24
+8.0% YoY
0.25
0.24 – 0.26
+7.6% YoY
0.27
0.25 – 0.29
+9.0% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-06-19 B+ 3/5 4/5 4/5 5/5 2/5 2/5 2/5
2026-06-18 B+ 3/5 5/5 4/5 5/5 2/5 2/5 1/5
2026-06-17 B+ 3/5 5/5 4/5 5/5 2/5 2/5 1/5
2026-06-16 B+ 3/5 5/5 4/5 5/5 2/5 2/5 1/5
2026-06-15 B+ 3/5 5/5 4/5 5/5 2/5 2/5 1/5
2026-06-12 B+ 3/5 5/5 4/5 5/5 2/5 2/5 1/5
2026-06-11 B+ 3/5 5/5 4/5 5/5 2/5 2/5 1/5
2026-06-10 B+ 3/5 5/5 4/5 5/5 2/5 2/5 1/5
2026-06-09 B+ 3/5 5/5 4/5 5/5 2/5 2/5 1/5
2026-06-08 B+ 3/5 5/5 4/5 5/5 2/5 2/5 1/5
2026-06-05 B+ 3/5 5/5 4/5 5/5 2/5 2/5 1/5
2026-06-04 B+ 3/5 5/5 4/5 5/5 2/5 2/5 1/5
2026-06-03 B+ 3/5 5/5 4/5 5/5 2/5 2/5 1/5
2026-06-02 B+ 3/5 5/5 4/5 5/5 2/5 2/5 1/5
2026-06-01 B+ 3/5 5/5 4/5 5/5 2/5 2/5 1/5
2026-05-29 B+ 3/5 5/5 4/5 5/5 2/5 2/5 1/5
2026-05-28 B+ 3/5 5/5 4/5 5/5 2/5 2/5 1/5
2026-05-27 B+ 3/5 5/5 4/5 5/5 2/5 2/5 1/5
2026-05-26 B+ 3/5 5/5 4/5 5/5 2/5 2/5 1/5
2026-05-22 B+ 3/5 5/5 4/5 5/5 2/5 2/5 1/5
2026-05-21 B+ 3/5 5/5 4/5 5/5 2/5 2/5 1/5
2026-05-20 B+ 3/5 5/5 4/5 5/5 2/5 2/5 1/5
2026-05-19 A- 4/5 5/5 4/5 5/5 2/5 2/5 2/5
2026-05-18 A- 4/5 5/5 4/5 5/5 2/5 2/5 2/5
2026-05-15 A- 4/5 5/5 4/5 5/5 2/5 2/5 2/5
2026-05-14 A- 4/5 5/5 4/5 5/5 2/5 2/5 2/5
2026-05-13 A- 4/5 5/5 4/5 5/5 2/5 2/5 2/5
2026-05-12 A- 4/5 5/5 4/5 5/5 2/5 2/5 2/5
2026-05-11 A- 4/5 5/5 4/5 5/5 2/5 2/5 2/5
2026-05-08 A- 4/5 5/5 4/5 5/5 2/5 2/5 2/5
2026-05-07 A- 4/5 5/5 4/5 5/5 2/5 2/5 2/5
2026-05-06 A- 4/5 5/5 4/5 5/5 2/5 2/5 2/5
2026-05-05 A- 4/5 5/5 4/5 5/5 2/5 2/5 2/5
2026-05-01 A- 4/5 5/5 4/5 5/5 2/5 2/5 2/5
2026-04-30 A- 4/5 5/5 4/5 5/5 2/5 2/5 2/5
2026-04-29 B+ 3/5 5/5 4/5 5/5 1/5 2/5 2/5
2026-04-28 B+ 3/5 5/5 4/5 5/5 1/5 2/5 2/5
2026-04-27 B+ 3/5 5/5 4/5 5/5 1/5 2/5 2/5
2026-04-24 B+ 3/5 5/5 4/5 5/5 1/5 2/5 2/5
2026-04-23 B+ 3/5 5/5 4/5 5/5 1/5 2/5 2/5
2026-04-22 B+ 3/5 5/5 4/5 5/5 1/5 2/5 2/5
2026-04-21 B+ 3/5 5/5 4/5 5/5 1/5 2/5 2/5
2026-04-20 B+ 3/5 5/5 4/5 5/5 1/5 2/5 2/5
2026-04-17 B+ 3/5 5/5 4/5 5/5 1/5 2/5 2/5
2026-04-16 B+ 3/5 5/5 4/5 5/5 1/5 2/5 2/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
93.06M
OE per share TTM
0.42
Owner's Yield
14.09%
Maintenance CapEx ratio
24.64%
Maint CapEx / Avg PPE
8.4%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 44 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 WisdomTree UK Quality Dividend Growth UCITS ETF - GBP UGRW.L 0.31% 33.3K 0.29%
2 Amundi Prime UK Mid & Small Cap UCITS ETF DR - GBP (D) PRUK.L 0.27% 1.16M 0.05%
3 WisdomTree Europe SmallCap Dividend UCITS ETF WTES.DE 0.22% 206.1K 0.38%
4 WisdomTree Europe SmallCap Dividend UCITS ETF Acc DFEA.L 0.22% 206.1K 0.38%
5 Invesco FTSE 250 UCITS ETF S250.L 0.21% 73.2K 0.12%
6 iShares FTSE 250 UCITS ETF MIDD.L 0.20% 1.72M 0.40%
7 HSBC FTSE 250 UCITS ETF HMCX.L 0.20% 136.8K 0.09%
8 Xtrackers FTSE 250 UCITS ETF 1D XMCX.L 0.20% 77.8K 0.15%
9 Vanguard FTSE 250 UCITS ETF VMIG.MI 0.19% 4.92M 0.10%
10 Vanguard FTSE 250 UCITS ETF (GBP) Distributing VMID.DE 0.19% 4.92M 0.10%

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
25.3K
Shares Outstanding
204.47M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Ben Bramhall Co-CEO & Director 964.7K male
Paul Cuff Co-CEO & Director 964.7K male
Snehal Shah Chief Financial Officer & Executive Director 755.5K male
Neil Macbeth Partner & Head of Pensions of Reading male
Patrick McCoy Partner & Head of Advisory male
Zoe Adlam Partner & General Counsel female
Rachel Gillion Partner & HR Director female
Simeon Willis Partner & Chief Investment Officer male
Mary McGrath Partner and Head of Marketing & Business Development female
Jon Marchant Partner & Chief Information Officer male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits