Interim results for the six months ended 31 July 2023

-         Strong client demand drives excellent operational and financial performance with a 25.2% increase in adjusted PBT

-         Ongoing business confidence supports interim ordinary dividend of 5.8p and special dividend of 12.5p

-         FY 2024 outlook comfortably ahead of current market expectations(1)

 

 

Financial Highlights:

  • Revenue growth of 14.9% to £42.3 million (H1 2023: £36.8 million)
  • Revenue per Principal up 12.2% to £104k (H1 2023: £92.8k)
  • PBT increased 29.3% to £5.3 million (H1 2023: £4.1 million)
  • Adjusted PBT increased 25.2% to £5.7 million (H1 2023: £4.5 million)
  • Adjusted basic EPS of 13.6p, up 22.5% (H1 2023: 11.1p)
  • Strong operating cash conversion at 113.3% with cash generated from operations of £6.3 million (H1 2023: £4.9 million).
  • The Group remains debt-free with net cash of £11.3m (H1 2023: £7.5m)
  • Declared interim ordinary dividend of 5.8p (H1 2023: 5.2p) and special dividend of 12.5p

Operational Highlights:

  • Recruitment market conditions evolved positively
  • Keystone generated strong market and recruitment momentum during H1 2024:
    • 144 qualified high-calibre new applicants (H1 2023: 122)
    • 25 Principals joined, increasing the number of Principals to 415 (31 January 2023: 398)
    • Total fee earners increased to 523 (31 January 2023: 507)
  • Ongoing investment in our people, culture and technology platform

Current trading and outlook:

  • Activity levels and client demand remain strong
  • Recruitment market conditions have moved in the Group’s favour, with the Keystone model continuing to attract high-calibre talent, although economic uncertainty continues to weigh on candidate flow
  • The Board is confident that the business will continue to trade well for the rest of the year and that FY 2024 results will be comfortably ahead of current market expectations(1).

 

James Knight, Chief Executive Officer of Keystone, commented:

“I have been delighted with the performance of the business during the first half of this year.  As anticipated, recruitment market conditions have moved in our favour and Keystone’s model continues to prove highly attractive to the high-calibre lawyers we pride ourselves on being able to attract and retain. I look forward to the rest of the year, confident that Keystone’s core business fundamentals will continue to deliver strong results.”

(1)      Management understands current market expectations to be revenue £78.9m and adjusted PBT £9.5m

 

 back to top

 

CHIEF EXECUTIVE’S STATEMENT

 

I am extremely pleased to report that Keystone Law has again delivered a strong performance during the first half of this financial year (“H1-2024” or the “period”), with revenue rising to £42.3m (14.9% up on H1-2023: £36.8m), reported PBT of £5.3m and adjusted PBT(1) of £5.7m  (£4.1m and £4.5m respectively in H1-2023) and cash generated from operations of £6.3m, an increase of 27.8% (H1-2023: £4.9m).

In spite of the broader economic headwinds, client demand has remained strong across all practice areas throughout the period and this, together with rate rises implemented during last year, has driven increased revenue per Principal of £104k, up 12.2% on H1-2023. 

During the period, we have seen conditions in the legal recruitment market evolve positively for Keystone.  The extremely high level of demand for candidates, experienced during FY-2023, has now slightly subsided and, although the uncertain economic outlook continues to weigh on candidate movement, the results of our recruitment activity in H1-2024 have been extremely encouraging. The table below reflects these positive results:

 

 Qualified New Applicants
 
Offers Made
 
Offers Accepted
 
H1 2022 136 36 28
H1 2023 122 34 17
H1 2024 144 42 25

 

Twenty five Principals joined us during the Period (H1-2023: 22) bringing the total number of Principals to 415 (31 January 2023: 398). These Principals, existing and new, have continued to recruit Pod members to build their practices and leverage the value of their clients.  These Pod members satisfy either permanent resource needs or shorter term project-based demand providing both scalability and flexibility to our lawyers and, over time, have become an increasingly important element of the Keystone model.

The central office team has continued to deliver exceptional service to our lawyers.  The ongoing investment in our IT platform and infrastructure is very much part of “business as usual” for Keystone. Our bespoke platform is the technological hub of the business; built to support our model, it provides our lawyers with first class, dynamic systems, which deliver a high-quality user experience, whilst ensuring compliance and comprehensive IT security.   We have also continued to invest in the networking programmes and social events, thereby providing extensive opportunities for our lawyers to establish and build their personal and professional networks within Keystone.  These events are a core element of the Group’s cultural DNA, encouraging collaboration and cross-referral of work thereby creating a fertile environment for our lawyers to deliver high calibre, multi-lawyer and cross disciplinary solutions to our clients.

I would, therefore, like to take this opportunity to thank everyone at Keystone for their dedication and passion, which has made these excellent results possible.

Dividend

I am pleased to announce that the Board has declared an interim ordinary dividend of 5.8p per share as well as a special dividend of  12.5p per share. These dividends will be payable on 13 October 2023 to shareholders on the register on 22 September 2023 and the shares will go ex-dividend on 21 September 2023.

Summary and Outlook

In summary, I have been delighted with all aspects of the Group’s performance during H1-2024.  Our lawyers have continued to respond to demand across the legal sector driving strong revenue growth, and this, together with the interest rate evolution and our strong balance sheet, has contributed to the enhanced profits we report today.

As expected, some of the heat has come out of the legal recruitment market and this has been beneficial to our growth.

Although it is clear that the UK economy continues to face significant headwinds, to date we have not been adversely affected by these, and whilst there may be some impact on overall client demand during the second half, we remain confident that Keystone will continue to deliver strong results for the rest of this year, which will be comfortably ahead of current market expectations(2).

James Knight
Chief Executive Officer
13 September 2023

(1)      Adjusted PBT is calculated using profit before tax and adding back amortisation and share-based payments for all periods.
(2)      Management understands current market expectations to be revenue £78.9m and adjusted PBT £9.5m

 back to top

CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

YEAR ENDED 31 JULY 2023

 Note 6 Months to
July 2023
(Unaudited)
£
6 Months to
July 2022
(Unaudited)
£
Revenue  42,304,803 36,809,493
Cost of sales  (31,212,674) (27,105,062)
Gross profit  11,092,129 9,704,431
Depreciation and amortisation  (448,914) (440,937)
Share-based payments 2 (250,073) (226,280)
Administrative expenses 2 (5,591,918) (4,881,419)
Other operating income  23,698 25,397
Operating profit  4,824,922 4,181,192
Finance income  689,802 14,228
Finance costs  (249,121) (48,649)
Profit before tax  5,265,603 4,146,771
Corporation tax expense  (1,430,321) (870,401)
Profit and total comprehensive income for the period attributable to equity holders of the Parent  3,835,282 3,276,370
Basic EPS (p) 1 12.2 10.5
Diluted EPS (p) 1 12.0 10.3

The above results were derived from continuing operations.

 

 

 back to top

 

CONSOLIDATED STATEMENT OF FINANCIAL POSITION

AS AT 31 JULY 2023

 Note 31 July 2023
(Unaudited)
£
31 July 2022
(Unaudited)
£
31 January
2023
(Audited)
£
Assets     
Non-current assets     
Property, plant and equipment     
– Owned assets  168,197 194,936 187,677
– Right-of-use assets  308,146 719,006 513,577
Total property, plant and equipment  476,343 913,942 701,254
Intangible assets  5,231,396 5,582,280 5,406,838
Other assets  13,627 13,628 13,628
  5,721,366 6,509,850 6,121,720
Current assets     
Trade and other receivables 3 23,672,904 21,204,072 22,605,908
Cash and cash equivalents  11,347,917 7,457,485 9,151,875
  35,020,821 28,661,557 31,757,783
Total assets  40,742,187 35,171,407 37,879,503
Equity and liabilities     
Equity     
Share capital  62,797 62,548 62,732
Share premium  9,920,760 9,920,760 9,920,760
Share-based payments reserve  1,077,714 976,238 1,028,247
Retained earnings  7,464,355 4,796,659 6,847,378
Equity attributable to equity holders of the Parent  18,525,626 15,756,205 17,859,117
Non-current liabilities     
Lease liabilities  340,607 109,484
Deferred tax liabilities  84,789 167,521 132,432
Provisions  127,213 183,501
  84,789 635,341 425,417
Current liabilities     
Trade and other payables  20,125,906 17,402,869 18,347,358
Lease liabilities  416,905 538,544 538,544
Provisions  207,586
Corporation tax liability  1,381,375 838,448 709,067
  22,131,772 18,779,861 19,594,969
Total liabilities  22,216,561 19,415,202 20,020,386
Total equity and liabilities  40,742,187 35,171,407 37,879,503

The interim statements were approved and authorised for issue by the Board of Directors on 13 September 2023 and were signed on its behalf by:

A Miller
Director

 

 back to top


CONSOLIDATED STATEMENT OF CHANGES IN EQUITY

YEAR ENDED 31 JULY 2023 

 Attributable to equity holders of the Parent
 Share
capital
£
Share
premium
£
Share-based
payment reserve

£

Retained earnings

£

Total
£
At 1 February 2022 (audited) 62,548 9,920,760 749,958 8,150,365 18,883,631
Profit for the period and total comprehensive income 3,276,370 3,276,370
Transactions with owners      
Share-based payment awards 226,280 226,280
Dividends paid (6,630,076) (6,630,076)
At 31 July 2022 (unaudited) 62,548 9,920,760 976,238 4,796,659 15,756,205
Profit for the period and total comprehensive income 3,457,339 3,457,339
Transactions with owners      
Share-based payments vesting 184 (224,419) 224,419 184
Share-based payments awards 276,428 276,428
Dividends paid (1,631,039) (1,631,039)
At 31 January 2023 (audited) 62,732 9,920,760 1,028,247 6,847,378 17,859,117
Profit for the period and total comprehensive income 3,835,282 3,835,282
Transactions with owners
Share-based payments vesting 65 (200,605) 200,605 65
Share-based payments awards 250,072 250,072
Dividends paid (3,418,910) (3,418,910)
At 31 July 2023 (unaudited) 62,797 9,920,760 1,077,714 7,464,355 18,525,626

 


 back to top

 

CONSOLIDATED STATEMENT OF CASH FLOWS

YEAR ENDED 31 JULY 2023

 

 Note 6 Months to July 2023 (Unaudited)
£
6 Months to July 2022 (Unaudited)
£
Year ended 31 January 2023 (Audited)
Cash flows from operating activities    
Profit before tax  5,265,603 4,146,771 8,384,677
Adjustments to cash flows from non-cash items    
Depreciation and amortisation 2 448,914 440,937 885,699
Share-based payments  250,073 226,280 502,708
Finance income  (689,802) (14,228) (221,810)
Finance costs  249,121 48,649 147,089
  5,523,909 4,848,409 9,698,363
Working capital adjustments     
(Increase) in trade and other receivables (1,066,996) (1,230,258) (2,632,094)
Increase in trade and other payables 1,778,548 1,259,703 2,204,192
Increase in provisions  24,085 19,268 75,556
Cash generated from operations  6,259,546 4,897,122 9,346,017
Interest paid on client balances  (201,475) (1,004) (70,791)
Interest portion of lease liability  (47,646) (47,645) (76,298)
Corporation taxes paid  (805,656) (1,019,244) (1,964,281)
Cash generated from operating activities 5,204,769 3,829,229 7,234,647
Cash flows from/(used in) investing activities    
Interest received  689,802 14,228 221,810
Purchases of property plant and equipment (48,561) (7,451) (64,080)
Net cash generated from/(used in)
investing activities
641,241 6,777 157,730
Cash flows from financing activities     
Proceeds from issue of ordinary shares  65 184
Lease repayments  (231,123) (231,121) (462,247)
Dividends paid  (3,418,910) (6,630,076) (8,261,115)
Net cash (used in) financing activities (3,649,968) (6,861,197) (8,723,178)
Net (decrease)/increase in cash and cash equivalents  2,196,042 (3,025,191) (1,330,801)
Cash at 1 February  9,151,875 10,482,676 10,482,676
Cash at 31 July  11,347,917 7,457,485 9,151,875

 

 

 back to top

 

Notes

Notes to the Financial Statements are available in the printable PDF version