2024 | 2023 | ||
£m | £m | ||
Continuing operations | |||
Revenue | 2 | ||
Underlying operating profit | |||
IAS 19R administrative expenses | 24 | ( | ( |
Acquisition related costs | 5 | ( | ( |
Exceptional operating items | 5 | ( | |
Operating profit | |||
Finance costs | 6 | ( | ( |
IAS 19R finance credit | 24 | ||
Profit before taxation | |||
Taxation | 7 | ( | ( |
Profit for the year attributable to equity holders of the Company | |||
Earnings per share attributable to equity holders of the Company | |||
Basic earnings per share: | |||
From profit for the year | 9 | ||
Diluted earnings per share: | |||
From profit for the year | 9 | ||
Weighted average number of shares for basic earnings per share (m) | 9 | ||
Alternative performance measures | |||
Underlying profit before taxation (£m) | 8 | ||
Underlying earnings (£m) | 8 | ||
Basic underlying earnings per share | 9 | ||
Diluted underlying earnings per share | 9 |
2024 | 2023 | ||
£m | £m | ||
Profit for the year | |||
Other comprehensive income and expense: | |||
Items that will not subsequently be reclassified to the Income Statement | |||
Actuarial losses on retirement benefit obligations | 24 | ( | ( |
Items that may be subsequently reclassified to the Income Statement | |||
Cash flow hedges – fair value gain/(loss) in year | 21 | ( | |
Foreign currency translation of foreign operations | ( | ( | |
Other comprehensive expense for the year | ( | ( | |
Total comprehensive result for the year attributable to equity holders of the Company |
2024 | 2023 | ||
£m | £m | ||
Non-current assets | |||
Goodwill | 11 | ||
Intangible assets | 12 | ||
Property, plant and equipment | 13 | ||
Deferred tax asset | 22 | ||
Pension scheme asset | 24 | ||
Right of use assets | 14 | ||
Current assets | |||
Inventories | 15 | ||
Trade and other receivables | 16 | ||
Cash and cash equivalents | 17 | ||
Current liabilities | |||
Trade and other payables | 18 | ( | ( |
Lease liabilities | 19 | ( | ( |
Current tax liabilities | ( | ( | |
Derivative financial instruments | 21 | ( | ( |
Provisions | 23 | ( | ( |
( | ( | ||
Net current assets | |||
Total assets less current liabilities | |||
Non-current liabilities | |||
Financial liabilities – borrowings | 20 | ( | ( |
Lease liabilities | 19 | ( | ( |
Deferred tax liabilities | 22 | ( | ( |
Other non-current liabilities | 26 | ( | ( |
Provisions | 23 | ( | ( |
( | ( | ||
Net assets | |||
Financed by: | |||
Share capital | 25 | ||
Share premium | |||
Retained earnings and other reserves | |||
Total equity |
2024 | 2023 | ||
£m | £m | ||
Cash generated from operations | 27 | ||
Income taxes paid | ( | ( | |
Interest paid | ( | ( | |
Net cash generated from operating activities | |||
Cash flows from investing activities | |||
Purchase of property, plant and equipment and intangible assets | ( | ( | |
Acquisition of subsidiary undertakings net of cash acquired | ( | ||
Net cash used in investing activities | ( | ( | |
Cash flows from financing activities | |||
Proceeds from issue of ordinary share capital | 25 | ||
Purchase of treasury shares | ( | ||
Costs of raising debt finance | ( | ||
Principal element of lease payments | ( | ( | |
Drawdown of borrowings | |||
Repayment of borrowings | ( | ( | |
Dividends paid to the Company’s shareholders | 28 | ( | ( |
Net cash (used in)/generated from financing activities | ( | ||
Net increase in cash and cash equivalents | |||
Cash and cash equivalents at the beginning of the year | |||
Exchange movements on cash and cash equivalents | ( | ( | |
Cash and cash equivalents at the end of the year |
Ordinary | |||||||
share | Share | Treasury | Hedging | Translation | Retained | Tot a l | |
capital | premium | reserve | reserve | reserve | earnings | equity | |
£m | £m | £m | £m | £m | £m | £m | |
At 1 April 2022 | ( | ( | |||||
Comprehensive income: | |||||||
Profit for the year | |||||||
Other comprehensive income: | |||||||
Actuarial gain on retirement | |||||||
benefit obligations | ( | ( | |||||
Fair value gain on cash flow hedges | ( | ( | |||||
Foreign currency translation | |||||||
adjustments | ( | ( | |||||
Total other comprehensive | |||||||
expense for the year | ( | ( | ( | ( | |||
Transactions with owners: | |||||||
Shares issued | |||||||
Dividends paid | ( | ( | |||||
Value of employee services | |||||||
At 31 March 2023 | ( | ( | ( | ||||
Comprehensive income: | |||||||
Profit for the year | |||||||
Other comprehensive expense: | |||||||
Actuarial loss on retirement | |||||||
benefit obligations | ( | ( | |||||
Fair value gain on cash flow hedges | |||||||
Foreign currency translation | |||||||
adjustments | ( | ( | |||||
Total other comprehensive income/(expense) for the year | ( | ( | ( | ||||
Transactions with owners: | |||||||
Purchase of treasury shares | ( | ( | |||||
Dividends paid | ( | ( | |||||
Settlement of share option schemes | ( | ( | |||||
Value of employee services | |||||||
At 31 March 2024 | ( | ( |
South | |||
UK | Africa | Group | |
£m | £m | £m | |
Revenue | 281.9 | 110.2 | 392.1 |
Underlying operating profit | 38.4 | 4.8 | 43.2 |
IAS 19R administrative expenses | (1.3) | – | (1.3) |
Acquisition related costs | (4.1) | (0.2) | (4.3) |
Exceptional operating items | 2.3 | – | 2.3 |
Operating profit | 35.3 | 4.6 | 39.9 |
Finance costs | (7.3) | ||
Profit before taxation | 32.6 | ||
Taxation | (5.8) | ||
Profit for the year | 26.8 | ||
Net debt excluding lease liabilities | (37.3) | ||
Segmental assets | 334.6 | 90.7 | 425.3 |
Segmental liabilities | (171.8) | (31.1) | (202.9) |
Additions to tangible, intangibles and right of use assets | 7.2 | 4.1 | 11.3 |
Depreciation and amortisation | 10.9 | 4.6 | 15.5 |
South | |||
UK | Africa | Group | |
£m | £m | £m | |
Revenue | 295.8 | 145.2 | 441.0 |
Underlying operating profit | 37.2 | 10.1 | 47.3 |
IAS 19R administrative expenses | (1.6) | – | (1.6) |
Acquisition related costs | (8.2) | (0.2) | (8.4) |
Exceptional operating items | (9.8) | – | (9.8) |
Operating profit | 17.6 | 9.9 | 27.5 |
Finance costs | (5.8) | ||
Profit before taxation | 21.7 | ||
Taxation | (4.9) | ||
Profit for the year | 16.8 | ||
Net debt excluding lease liabilities | (49.9) | ||
Segmental assets | 340.5 | 102.5 | 443.0 |
Segmental liabilities | (195.6) | (37.0) | (232.6) |
Additions to goodwill | 47.7 | – | 47.7 |
Additions to tangible and right of use assets | 5.9 | 3.7 | 9.6 |
Depreciation and amortisation | 10.8 | 5.0 | 15.8 |
2024 | 2023 | |
£m | £m | |
UK | 251.0 | 262.0 |
Africa | 111.4 | 147.5 |
Rest of World | 29.7 | 31.5 |
392.1 | 441.0 |
2024 | 2023 | |
£m | £m | |
Staff costs (see note 4) | 75.8 | 76.9 |
Depreciation of property, plant and equipment (all owned assets) | 4.0 | 4.9 |
Amortisation of intangible assets | 6.8 | 6.3 |
Depreciation of right of use assets | 4.7 | 4.6 |
Operating lease rentals payable for short-term and low value leases: | ||
– plant and machinery | 1.5 | 1.2 |
– other | 0.7 | 0.6 |
Research and development expenditure | 5.3 | 5.5 |
2024 | 2023 | |
£m | £m | |
Audit of the Parent Company and consolidated financial statements | 0.2 | 0.2 |
Audit of the Company’s subsidiaries | 0.5 | 0.4 |
0.7 | 0.6 |
2024 | 2023 | |
£m | £m | |
Staff costs including Directors’ remuneration: | ||
– wages and salaries | 66.3 | 67.3 |
– social security costs | 4.7 | 4.4 |
– share-based payments (see note 10) | 0.9 | 1.2 |
Pension costs: | ||
– defined contribution (see note 24) | 3.9 | 4.0 |
Total staff costs | 75.8 | 76.9 |
2024 | 2023 | |
Number | Number | |
Average monthly numbers employed: | ||
– UK | 1,171 | 1,254 |
– overseas | 1,099 | 1,192 |
2,270 | 2,446 |
2024 | 2023 | |
£m | £m | |
Intangible asset amortisation | 6.5 | 6.2 |
Advisory fees | 0.2 | 1.4 |
Deferred contingent consideration | (3.0) | – |
Deferred remuneration | 0.6 | 0.8 |
4.3 | 8.4 |
2024 | 2023 | |
£m | £m | |
Restructuring costs 1 | 1.7 | 4.8 |
Reversal of impairment 2 | (4.0) | – |
Impairment | – | 5.0 |
(2.3) | 9.8 |
2024 | 2023 | |
£m | £m | |
Interest payable on bank borrowings | 5.2 | 3.7 |
Interest on lease liabilities | 1.6 | 1.8 |
Discounting of deferred contingent consideration | 0.9 | 0.6 |
Amortisation of costs of raising debt finance | 0.4 | 0.3 |
Finance costs | 8.1 | 6.4 |
2024 | 2023 | |
£m | £m | |
Current | ||
UK taxation | 3.8 | 1.8 |
Overseas taxation | 3.2 | 4.6 |
Prior year adjustment | 1.1 | (0.7) |
Total current taxation | 8.1 | 5.7 |
Deferred | ||
Origination and reversal of temporary differences | (0.3) | (0.8) |
Prior year adjustment | (2.0) | – |
Total deferred taxation | (2.3) | (0.8) |
Total tax charge | 5.8 | 4.9 |
2024 | 2023 | |
£m | £m | |
Profit before tax | 32.6 | 21.7 |
Tax calculated at domestic tax rates applicable to profits in the respective countries | 7.0 | 4.7 |
Tax effects of: | ||
– adjustments in respect of prior years | (0.9) | (0.7) |
– non-taxable income | (1.0) | – |
– expenses not deductible for tax purposes | 0.7 | 0.9 |
Total tax charge | 5.8 | 4.9 |
Measure | Definition |
Underlying operating profit | Operating profit before IAS 19R administrative expenses, acquisition related costs and exceptional |
operating items. | |
Underlying profit before taxation | Profit before taxation before IAS 19R administrative expenses, acquisition related costs, exceptional |
operating items, amortisation of costs of raising finance, discounting of deferred contingent | |
consideration, discounting of property lease provisions and finance income relating to pension schemes. | |
Underlying taxation | The Group’s effective underlying tax rate applied to underlying profit before tax. |
Underlying earnings | Underlying profit before tax less underlying taxation. |
Underlying capital employed | Capital employed on a pre-IFRS 16 basis adjusted for business combinations, where relevant, to reflect |
the net assets in both the opening and closing capital employed balances, and the average impact of | |
exchange rate movements. | |
Underlying operating margin | Underlying operating profit expressed as a percentage of revenue. |
Underlying return on capital | Underlying operating profit on a pre-IFRS 16 basis expressed as a percentage of the average of |
employed (ROCE) | opening and closing underlying capital employed. |
Basic underlying earnings per share | Underlying earnings divided by the weighted average number of shares for basic earnings per share. |
Diluted underlying earnings per share | Underlying earnings divided by the weighted average number of shares for diluted earnings per share. |
Underlying EBITDA | Underlying EBITDA is derived from underlying operating profit before depreciation and amortisation |
excluding the impact of IFRS 16 in line with our banking covenants. | |
Underlying operating cash flow | Cash generated from continuing operations before cash outflows from exceptional items and |
acquisition related costs and pension fund deficit recovery contributions. | |
Underlying net (debt)/cash | Underlying net (debt)/cash is the net of cash, capitalised costs of raising finance and total borrowings. |
IFRS 16 lease commitments are not included in line with our banking covenants. | |
Pro-forma underlying EBITDA | An annualised underlying EBITDA figure used for the purpose of calculating banking covenant ratios. |
Pro-forma leverage | Net debt expressed as a ratio of pro-forma underlying EBITDA. |
2024 | 2023 | |
£m | £m | |
Profit before taxation | 32.6 | 21.7 |
Adjusted for: | ||
– IAS 19R administrative expenses | 1.3 | 1.6 |
– IAS 19R finance income | (0.8) | (0.6) |
– acquisition related costs (see note 5) | 4.3 | 8.4 |
– exceptional operating items (see note 5) | (2.3) | 9.8 |
– amortisation of costs of raising finance | 0.4 | 0.3 |
– discounting of deferred contingent consideration | 0.9 | 0.6 |
Underlying profit before taxation | 36.4 | 41.8 |
Taxation attributable to underlying profit before taxation | (7.6) | (8.3) |
Underlying earnings | 28.8 | 33.5 |
2024 | 2023 | |
£m | £m | |
Operating profit | 39.9 | 27.5 |
Adjusted for: | ||
– IAS 19R administrative expenses | 1.3 | 1.6 |
– acquisition related costs (see note 5) | 4.3 | 8.4 |
– exceptional operating items (see note 5) | (2.3) | 9.8 |
Underlying operating profit | 43.2 | 47.3 |
Adjusted for: | ||
– depreciation and amortisation (owned assets) | 4.3 | 5.0 |
– depreciation of leased assets (see note 14) | 4.7 | 4.6 |
– lease costs (see note 19) | (6.5) | (6.4) |
Underlying EBITDA (pre-IFRS 16) | 45.7 | 50.5 |
2024 | 2023 | |
£m | £m | |
Cash generated from operations (see note 27) | 49.0 | 37.7 |
Adjusted for: | ||
– cash flows from exceptional items and acquisition related costs (see note 27) | 3.4 | 3.3 |
– pension fund deficit recovery contributions (see note 24) | 4.0 | 3.8 |
Underlying operating cash flow | 56.4 | 44.8 |
2024 | 2023 | |
£m | £m | |
Net assets | 222.4 | 210.4 |
Adjusted for: | ||
– pension scheme asset (net of associated tax) | (12.4) | (11.2) |
– right of use assets (IFRS 16) | (18.0) | (20.0) |
– lease liabilities (IFRS 16) | 22.2 | 24.7 |
– cash and cash equivalents | (30.8) | (29.0) |
– financial liabilities – borrowings | 68.1 | 78.9 |
251.5 | 253.8 | |
Foreign exchange adjustment | (1.9) | 1.3 |
Adjustment for acquisitions | – | 58.2 |
Underlying capital employed | 249.6 | 313.3 |
Average underlying capital employed | 251.7 | 246.3 |
Underlying operating profit (pre-IFRS 16) | 41.4 | 45.5 |
Underlying return on capital employed | 16.4% | 18.5% |
2024 | 2023 | |
£m | £m | |
Profit for the year | 26.8 | 16.8 |
2024 | 2023 | |
Number | Number | |
Weighted average number of shares for basic earnings per share | 89,003,947 | 88,129,432 |
Share options | 811,567 | 1,370,679 |
Weighted average number of shares for diluted earnings per share | 89,815,514 | 89,500,111 |
2024 | 2023 | |
Basic earnings per share: | ||
From profit for the year | 30.1p | 19.1p |
Diluted earnings per share: | ||
From profit for the year | 29.8p | 18.8p |
2024 | 2023 | |
£m | £m | |
Underlying earnings (see note 8) | 28.8 | 33.5 |
2024 | 2023 | |
Basic underlying earnings per share | 32.4p | 38.0p |
Diluted underlying earnings per share | 32.1p | 37.4p |
Weighted | ||||||||||
average | ||||||||||
Exercise | share price | Date from | ||||||||
price | at date of | 1 April | 31 March | which | Expiry | |||||
per share | exercise | 2023 | Granted | Exercised | Lapsed | 2024 | exercisable | date | ||
Approved Performance Share Plan | Nil | – | 2,101 | – | – | – | 2,101 | 16.11.20 | 16.11.27 | |
2017 (APSP) | ||||||||||
Approved Performance Share Plan | Nil | – | – | – | – | – | – | 25.07.21 | 25.07.28 | |
2018 (APSP) | ||||||||||
Approved Performance Share Plan | Nil | – | – | – | – | – | – | 23.07.22 | 23.07.29 | |
2019 (APSP) | ||||||||||
Approved Performance Share Plan | Nil | 167p | 847,431 | – | (708,738) | (91,544) | 47,149 | 25.11.23 | 25.11.30 | |
2020 (APSP) | ||||||||||
Approved Performance Share Plan | Nil | – | 631,795 | – | – | (25,080) | 606,715 | 20.07.24 | 21.07.31 | |
2021 (APSP) | ||||||||||
Approved Performance Share Plan | Nil | – | 1,069,374 | – | – | (20,597) | 1,048,777 | 19.07.25 | 19.07.32 | |
2022 (APSP) | ||||||||||
Approved Performance Share Plan | Nil | – | – | 1,622,919 | – | (20,575) | 1,602,344 | 26.07.26 | 26.07.33 | |
2023 (APSP) | ||||||||||
Deferred Bonus Plan 2021 (DBP) | Nil | – | 109,455 | – | – | – | 109,455 | 25.11.23 | 25.11.30 | |
Deferred Bonus Plan 2022 (DBP) | Nil | – | 128,992 | – | – | – | 128,992 | 19.07.25 | 19.07.32 | |
Deferred Bonus Plan 2023 (DBP) | Nil | – | – | 72,770 | – | – | 72,770 | 26.07.26 | 26.07.33 | |
Save As You Earn Scheme (12) | (SAYE) | 208p | 200p | 111,953 | – | – | (111,953) | – | 01.03.23 | 31.08.23 |
Save As You Earn Scheme (13) | (SAYE) | 164p | 180p | 572,883 | – | (328,404) | (154,277) | 90,202 | 01.03.24 | 31.08.24 |
Save As You Earn Scheme (14) | (SAYE) | 266p | – | 73,221 | – | – | (37,751) | 35,470 | 01.03.25 | 31.08.25 |
Save As You Earn Scheme (15) | (SAYE) | 161p | – | 707,729 | – | (1,118) | (335,371) | 371,240 | 01.03.26 | 31.08.26 |
Save As You Earn Scheme (16) | (SAYE) | 141p | – | – | 780,078 | – | (18,681) | 761,397 | 01.03.27 | 31.08.27 |
SAYE (12) | SAYE (13) | SAYE (14) | SAYE (15) | SAYE (16) | |
Date of grant | 13.12.19 | 23.12.20 | 20.12.21 | 12.01.23 | 22.12.23 |
Initial exercise price | 208p | 164p | 266p | 161p | 141p |
Number of shares granted initially | 306,649 | 692,908 | 173,385 | 735,679 | 780,078 |
Expected volatility | 31.0% | 42.2% | 44.5% | 45.5% | 41.0% |
Expected option life | 3 years | 3 years | 3 years | 3 years | 3 years |
Risk-free rate | 0.3% | 1.3% | 1.9% | 3.8% | 4.8% |
Expected dividend yield | 4.0% | 3.8% | 2.8% | 4.8% | 6.0% |
APSP 2018 | APSP 2019 | APSP 2020 | APSP 2021 | APSP 2022 | APSP 2023 | |
Date of grant | 25.07.18 | 23.07.19 | 25.11.20 | 21.07.21 | 19.07.22 | 26.07.23 |
Initial exercise price | Nil | Nil | Nil | Nil | Nil | Nil |
Number of shares granted initially | 861,023 | 861,447 | 970,695 | 700,458 | 1,069,374 | 1,622,919 |
Expected volatility | 30.0% | 31.0% | 42.2% | 44.5% | 45.5% | 41.0% |
Expected option life | 3 years | 3 years | 3 years | 3 years | 3 years | 3 years |
Risk-free rate | 0.9% | 0.9% | 1.3% | 1.9% | 3.8% | 4.8% |
Expected dividend yield | 4.1% | 4.0% | 3.8% | 2.8% | – | – |
DBP 2019 | DBP 2021 | DBP 2022 | DBP 2023 | |
Date of grant | 23.07.19 | 21.07.21 | 19.07.22 | 26.07.23 |
Initial exercise price | Nil | Nil | Nil | Nil |
Number of shares granted initially | 87,381 | 109,455 | 128,992 | 72,770 |
Expected volatility | 31.0% | 44.5% | 45.5% | 41.0% |
Expected option life | 3 years | 3 years | 3 years | 3 years |
Risk-free rate | 0.9% | 1.9% | 3.8% | 4.8% |
Expected dividend yield | 4.0% | 2.8% | – | – |
2024 | 2023 | |
£m | £m | |
At 1 April | 107.9 | 61.2 |
Additions | – | 47.7 |
Exchange differences | (0.6) | (1.0) |
At 31 March | 107.3 | 107.9 |
2024 | 2023 | |
£m | £m | |
Croydex | 7.8 | 7.8 |
Abode | 0.8 | 0.8 |
Triton Showers | 19.1 | 19.1 |
Merlyn | 25.5 | 25.5 |
Grant Westfield | 47.7 | 47.7 |
Tile Africa | 2.3 | 2.6 |
House of Plumbing | 4.1 | 4.4 |
107.3 | 107.9 |
Brands, | Product | ||||
Customer | trade names | Development | certification | ||
relationships | and patents | costs | costs | Tot a l | |
£m | £m | £m | £m | £m | |
Cost | |||||
At 1 April 2022 | 38.7 | 10.1 | 0.6 | 0.2 | 49.6 |
Acquisitions | 32.5 | 3.0 | – | – | 35.5 |
Additions | – | – | 0.6 | 0.5 | 1.1 |
Disposals | – | – | (0.2) | – | (0.2) |
Exchange differences | (0.2) | – | – | – | (0.2) |
At 31 March 2023 | 71.0 | 13.1 | 1.0 | 0.7 | 85.8 |
Reclassified | – | – | 0.5 | – | 0.5 |
Additions | – | – | 0.5 | 0.7 | 1.2 |
Exchange differences | (0.2) | – | – | – | (0.2) |
At 31 March 2024 | 70.8 | 13.1 | 2.0 | 1.4 | 87.3 |
Accumulated amortisation | |||||
At 1 April 2022 | 14.2 | 5.5 | 0.6 | 0.2 | 20.5 |
Charge for the year | 5.1 | 1.1 | 0.1 | – | 6.3 |
Disposals | – | – | (0.2) | – | (0.2) |
At 31 March 2023 | 19.3 | 6.6 | 0.5 | 0.2 | 26.6 |
Reclassified | – | – | 0.1 | – | 0.1 |
Charge for the year | 5.4 | 1.1 | 0.3 | – | 6.8 |
Exchange differences | (0.1) | – | – | – | (0.1) |
At 31 March 2024 | 24.6 | 7.7 | 0.9 | 0.2 | 33.4 |
Net book amount at 31 March 2023 | 51.7 | 6.5 | 0.5 | 0.5 | 59.2 |
Net book amount at 31 March 2024 | 46.2 | 5.4 | 1.1 | 1.2 | 53.9 |
Land and | Plant and | ||
buildings | equipment | Tot a l | |
£m | £m | £m | |
Cost | |||
At 1 April 2022 | 34.0 | 102.9 | 136.9 |
Exchange differences | (1.1) | (3.9) | (5.0) |
Additions | 0.6 | 4.8 | 5.4 |
Acquisitions | – | 4.0 | 4.0 |
Disposals | (0.2) | (3.1) | (3.3) |
At 31 March 2023 | 33.3 | 104.7 | 138.0 |
Exchange differences | (0.7) | (2.4) | (3.1) |
Reclassified | – | (0.5) | (0.5) |
Additions | 0.5 | 5.7 | 6.2 |
Disposals | (0.3) | (6.9) | (7.2) |
At 31 March 2024 | 32.8 | 100.6 | 133.4 |
Accumulated depreciation | |||
At 1 April 2022 | 21.6 | 86.3 | 107.9 |
Exchange differences | (0.4) | (2.9) | (3.3) |
Acquisitions | – | 2.9 | 2.9 |
Impairment | 2.1 | 2.0 | 4.1 |
Charge for the year | 0.6 | 4.3 | 4.9 |
Disposals | (0.2) | (3.1) | (3.3) |
At 31 March 2023 | 23.7 | 89.5 | 113.2 |
Exchange differences | (0.2) | (1.8) | (2.0) |
Reclassified | – | (0.1) | (0.1) |
Reversal of prior impairment | (4.0) | – | (4.0) |
Charge for the year | 0.5 | 3.5 | 4.0 |
Disposals | (0.3) | (5.5) | (5.8) |
At 31 March 2024 | 19.7 | 85.6 | 105.3 |
Net book amount at 31 March 2023 | 9.6 | 15.2 | 24.8 |
Net book amount at 31 March 2024 | 13.1 | 15.0 | 28.1 |
Land and | Plant and | ||
buildings | equipment | Tot a l | |
£m | £m | £m | |
Cost | |||
At 1 April 2022 | 27.4 | 5.9 | 33.3 |
Exchange differences | (2.4) | (0.2) | (2.6) |
Acquisitions | 1.7 | 0.3 | 2.0 |
Additions | 1.3 | 1.8 | 3.1 |
Modifications | 2.2 | – | 2.2 |
Disposals | (0.2) | (0.3) | (0.5) |
At 31 March 2023 | 30.0 | 7.5 | 37.5 |
Exchange differences | (1.5) | (0.1) | (1.6) |
Additions | 2.0 | 1.9 | 3.9 |
Modifications | (0.3) | 0.1 | (0.2) |
Disposals | (1.2) | (1.8) | (3.0) |
At 31 March 2024 | 29.0 | 7.6 | 36.6 |
Accumulated depreciation | |||
At 1 April 2022 | 9.6 | 3.8 | 13.4 |
Exchange differences | (1.0) | (0.1) | (1.1) |
Impairment | – | 0.9 | 0.9 |
Charge for the year | 3.7 | 0.9 | 4.6 |
Disposals | – | (0.3) | (0.3) |
At 31 March 2023 | 12.3 | 5.2 | 17.5 |
Exchange differences | (0.7) | (0.1) | (0.8) |
Charge for the year | 3.6 | 1.1 | 4.7 |
Disposals | (1.2) | (1.6) | (2.8) |
At 31 March 2024 | 14.0 | 4.6 | 18.6 |
Net book amount at 31 March 2023 | 17.7 | 2.3 | 20.0 |
Net book amount at 31 March 2024 | 15.0 | 3.0 | 18.0 |
2024 | 2023 | |
£m | £m | |
Raw materials and consumables | 12.2 | 15.3 |
Work in progress | 1.2 | 1.2 |
Finished goods | 84.0 | 87.4 |
97.4 | 103.9 |
2024 | 2023 | |
£m | £m | |
Trade receivables | 69.3 | 80.2 |
Less: impairment loss allowance | (1.8) | (1.5) |
Trade receivables – net | 67.5 | 78.7 |
Other receivables | 1.7 | 1.3 |
Prepayments and accrued income | 3.4 | 3.3 |
72.6 | 83.3 |
2024 | 2023 | |
£m | £m | |
Sterling | 59.3 | 66.4 |
South African Rand | 12.4 | 15.9 |
Euro | 0.9 | 1.0 |
72.6 | 83.3 |
0–1 month | 1–2 months | 2–3 months | >3 months | |||
Not yet due | overdue | overdue | overdue | overdue | Total | |
31 March 2024 | £m | £m | £m | £m | £m | £m |
Expected credit loss rate | 0.2% | 1.5% | 9.1% | 14.3% | 35.0% | 2.6% |
Gross trade receivables | 56.9 | 6.6 | 1.1 | 0.7 | 4.0 | 69.3 |
Loss allowance | 0.1 | 0.1 | 0.1 | 0.1 | 1.4 | 1.8 |
0–1 month | 1–2 months | 2–3 months | >3 months | |||
Not yet due | overdue | overdue | overdue | overdue | Total | |
31 March 2023 | £m | £m | £m | £m | £m | £m |
Expected credit loss rate | 0.1% | 0.1% | 6.7% | 14.3% | 28.2% | 1.9% |
Gross trade receivables | 64.2 | 9.9 | 1.5 | 0.7 | 3.9 | 80.2 |
Loss allowance | 0.1 | 0.1 | 0.1 | 0.1 | 1.1 | 1.5 |
2024 | 2023 | |
£m | £m | |
At the beginning of the year | 1.5 | 1.2 |
Acquired | – | 0.2 |
Provision for receivables impairment | 0.7 | 0.3 |
Receivables written off during the year as uncollectable | (0.3) | (0.1) |
Exchange differences | (0.1) | (0.1) |
At the end of the year | 1.8 | 1.5 |
2024 | 2023 | |
£m | £m | |
Cash at bank and in hand | 30.8 | 29.0 |
2024 | 2023 | |
£m | £m | |
Trade payables | 45.4 | 50.8 |
Other tax and social security payables | 6.1 | 7.5 |
Other payables | 2.8 | 4.1 |
Accruals and deferred income | 34.8 | 36.8 |
89.1 | 99.2 |
Land and | Plant and | ||
buildings | equipment | Tot a l | |
£m | £m | £m | |
At 1 April 2022 | 21.3 | 2.7 | 24.0 |
Exchange differences | (1.6) | (0.2) | (1.8) |
Acquired | 1.7 | 0.3 | 2.0 |
Additions | 1.3 | 1.8 | 3.1 |
Modifications | 2.2 | – | 2.2 |
Disposals | (0.2) | – | (0.2) |
Interest charge | 1.7 | 0.1 | 1.8 |
Gross lease payments | (4.9) | (1.5) | (6.4) |
At 1 April 2023 | 21.5 | 3.2 | 24.7 |
Exchange differences | (1.1) | (0.1) | (1.2) |
Additions | 2.0 | 1.9 | 3.9 |
Modifications | (0.3) | 0.1 | (0.2) |
Disposals | – | (0.1) | (0.1) |
Interest charge | 1.4 | 0.2 | 1.6 |
Gross lease payments | (4.9) | (1.6) | (6.5) |
At 31 March 2024 | 18.6 | 3.6 | 22.2 |
2024 | 2023 | |
£m | £m | |
Non-current | ||
Bank borrowings (unsecured): | ||
– bank loans | 69.0 | 80.0 |
– less: costs of raising finance | (0.9) | (1.1) |
Total borrowings | 68.1 | 78.9 |
2024 | 2023 | |
£m | £m | |
Not later than one year | – | – |
After more than one year: | ||
– between one and two years | – | – |
– between two and five years | 69.0 | 80.0 |
– costs of raising finance | (0.9) | (1.1) |
Total borrowings | 68.1 | 78.9 |
2024 | 2023 | |
% | % | |
Bank loans | 7.1 | 6.1 |
2024 | 2023 | |
£m | £m | |
Cash and cash equivalents | 30.8 | 29.0 |
Total borrowings | (68.1) | (78.9) |
(37.3) | (49.9) |
2024 | 2023 | |
£m | £m | |
Sterling | (52.3) | (71.0) |
Euro | 0.3 | 0.4 |
US Dollar | 0.1 | 0.5 |
South African Rand | 13.4 | 18.6 |
Chinese Renminbi | 1.2 | 1.6 |
(37.3) | (49.9) |
Average rate vs £ | ||
2024 | 2023 | |
South African Rand | 23.60 | 20.40 |
Euro | 1.16 | 1.16 |
US Dollar | 1.26 | 1.21 |
Closing rate vs £ | ||
2024 | 2023 | |
South African Rand | 23.92 | 21.94 |
Euro | 1.17 | 1.14 |
US Dollar | 1.26 | 1.24 |
Later than | Later than | ||||
one year but | two years but | ||||
Not later than | not later than | not later than | Later than | ||
one year | two years | five years | five years | Total | |
£m | £m | £m | £m | £m | |
Borrowings | 4.9 | 4.9 | 87.3 | – | 97.1 |
Lease liabilities 2 | 6.1 | 5.3 | 9.0 | 10.9 | 31.3 |
Trade and other payables | 99.2 | – | 10.0 | – | 109.2 |
At 31 March 2023 | 110.2 | 10.2 | 106.3 | 10.9 | 237.6 |
Borrowings | 4.9 | 4.9 | 76.9 | – | 86.7 |
Lease liabilities 2 | 6.3 | 5.7 | 10.8 | 4.6 | 27.4 |
Trade and other payables | 89.1 | 4.7 | – | 0.2 | 94.0 |
At 31 March 2024 | 100.3 | 15.3 | 87.7 | 4.8 | 208.1 |
Change in fair | |||
Carrying | Notional | value taken to | |
amount | amount | hedge reserve | |
£m | £m | £m | |
As at 31 March 2023 | |||
Liabilities | (2.0) | 64.4 | (3.6) |
As at 31 March 2024: | |||
Liabilities | (0.6) | 49.2 | 1.4 |
Hedging | |
reserve | |
£m | |
Fair value | |
At 1 April 2023 | (1.4) |
Effective portion of changes in fair value | 1.4 |
Amount transferred to inventories | – |
Tax effect | (0.4) |
At 31 March 2024 | (0.4) |
Retirement | |||||
Accelerated tax | benefit | ||||
depreciation | obligations | Intangibles | Other | Tot a l | |
£m | £m | £m | £m | £m | |
At 1 April 2022 | (0.1) | (4.9) | (6.4) | 2.0 | (9.4) |
Acquisitions | (0.2) | – | (8.9) | – | (9.1) |
(Charged)/credited to the Consolidated Income Statement | (0.1) | (0.7) | 1.2 | 0.4 | 0.8 |
Charged to other comprehensive income | – | 1.9 | – | 0.8 | 2.7 |
Exchange differences | – | – | – | – | – |
At 31 March 2023 | (0.4) | (3.7) | (14.1) | 3.2 | (15.0) |
Credited/(charged) to the Consolidated Income Statement | 0.3 | – | 1.5 | 0.5 | 2.3 |
Charged to other comprehensive income | – | (0.4) | – | (0.4) | (0.8) |
Exchange differences | – | – | – | 0.1 | 0.1 |
At 31 March 2024 | (0.1) | (4.1) | (12.6) | 3.4 | (13.4) |
Disclosed on the consolidated balance sheet as: | |||||
Deferred tax assets | (1.0) | – | – | 1.7 | 0.7 |
Deferred tax liabilities | 0.9 | (4.1) | (12.6) | 1.7 | (14.1) |
2024 | 2023 | |
£m | £m | |
Deferred tax assets: | ||
– to be recovered after more than 12 months | 5.3 | 3.0 |
– to be recovered within 12 months | 0.2 | 0.2 |
5.5 | 3.2 | |
Deferred tax liabilities: | ||
– to be charged after more than 12 months | (17.7) | (17.1) |
– to be charged within 12 months | (1.2) | (1.1) |
(18.9) | (18.2) | |
Deferred tax liabilities (net) | (13.4) | (15.0) |
Warranty | Restructuring | ||
provision | provision | Tot a l | |
£m | £m | £m | |
At 1 April 2022 | 0.9 | 0.7 | 1.6 |
Charged to the Income Statement | – | 4.5 | 4.5 |
Utilisation | – | (0.4) | (0.4) |
At 31 March 2023 | 0.9 | 4.8 | 5.7 |
Charged to the Income Statement | 0.1 | 1.9 | 2.0 |
Utilisation | – | (6.0) | (6.0) |
At 31 March 2024 | 1.0 | 0.7 | 1.7 |
2024 | 2023 | |
Employee members | 2% | 2% |
Deferred members | 28% | 24% |
Pensioner members | 70% | 74% |
Total | 100% | 100% |
2024 | 2023 | |
Projected | Projected | |
unit | unit | |
Discount rate | 4.85% | 4.90% |
Inflation rate (RPI) | 3.30% | 3.25% |
Inflation rate (CPI) | 2.65% | 2.55% |
Increases to pensions in payment (other than pre-1988 GMP liabilities) | 3.00% | 2.90% |
Salary increases | 2.90% | 2.80% |
2024 | 2023 | |
Life expectancy at age 65: | ||
Current pensioners – males | 19.4 | 19.8 |
Current pensioners – females | 22.0 | 22.3 |
Future pensioners – males (currently aged 45) | 20.3 | 20.7 |
Future pensioners – females (currently aged 45) | 23.1 | 23.5 |
2024 | 2023 | |
£m | £m | |
Included in operating profit: | ||
IAS 19R pension administration expenses | 1.3 | 1.6 |
IAS 19R finance income | (0.8) | (0.6) |
Total cost recognised in the Income Statement | 0.5 | 1.0 |
Value at | Value at | |
31 March | 31 March | |
2024 | 2023 | |
£m | £m | |
Equities | 31.4 | 67.1 |
Bonds | 66.3 | 70.2 |
High yield | 58.3 | 58.7 |
Liability-driven investments | 119.9 | 98.7 |
Cash and gilts | 15.6 | 5.2 |
Total fair value of scheme assets | 291.5 | 299.9 |
Present value of scheme liabilities | (275.0) | (285.0) |
Pension asset | 16.5 | 14.9 |
Value at 31 March 2024 | Value at 31 March 2023 | |||||
Quoted | Unquoted | Total | Quoted | Unquoted | Tot a l | |
£m | £m | £m | £m | £m | £m | |
Equities | – | 31.4 | 31.4 | – | 67.1 | 67.1 |
Bonds | – | 66.3 | 66.3 | – | 70.2 | 70.2 |
High yield | – | 58.3 | 58.3 | – | 58.7 | 58.7 |
Liability-driven investments | – | 119.9 | 119.9 | – | 98.7 | 98.7 |
Cash and gilts | 15.6 | – | 15.6 | 5.2 | – | 5.2 |
Total fair value of scheme assets | 15.6 | 275.9 | 291.5 | 5.2 | 294.7 | 299.9 |
2024 | 2023 | |
£m | £m | |
Asset at the beginning of the year | 14.9 | 19.6 |
Employer contributions – deficit recovery | 4.0 | 3.8 |
IAS 19R pension administration expenses | (1.3) | (1.6) |
IAS 19R finance income | 0.8 | 0.6 |
Actuarial losses | (1.9) | (7.5) |
Asset at the end of the year | 16.5 | 14.9 |
2024 | 2023 | |
£m | £m | |
Opening fair value of scheme assets | 299.9 | 387.9 |
Employer contributions – deficit recovery | 4.0 | 3.8 |
Interest income | 14.2 | 10.4 |
Benefits paid | (24.3) | (22.0) |
Actuarial losses on scheme assets | (1.0) | (78.6) |
IAS 19R pension administration expenses | (1.3) | (1.6) |
Closing fair value of scheme assets | 291.5 | 299.9 |
2024 | 2023 | |
£m | £m | |
Opening scheme liabilities | (285.0) | (368.3) |
Interest cost | (13.4) | (9.8) |
Actuarial gains arising from changes in financial assumptions | 7.1 | 82.5 |
Actuarial losses arising from changes in demographic assumptions | (3.1) | – |
Actuarial losses arising from experience adjustment | (4.9) | (11.4) |
Benefits paid | 24.3 | 22.0 |
Closing fair value of scheme liabilities | (275.0) | (285.0) |
2024 | 2023 | |
£m | £m | |
Actuarial losses | (1.9) | (7.5) |
Deferred tax | 0.5 | 1.9 |
(1.4) | (5.6) |
Impact on scheme obligations | ||
2024 | 2023 | |
Assumption | £m | £m |
Discount rate – 0.1% decrease | 2.6 | 2.6 |
Inflation rate (RPI and CPI) 1 – 0.1% increase | 1.4 | 1.5 |
Increase in life expectancy by one year | 11.9 | 11.2 |
2024 | 2023 | |
£m | £m | |
Issued and fully paid | ||
2024: 89,596,593 (2023: 89,274,204) ordinary shares of 10p each | 8.9 | 8.9 |
2024 | 2023 | |
£m | £m | |
Deferred contingent consideration | 3.0 | 5.1 |
Deferred remuneration | 1.4 | 0.8 |
Other non-current liabilities | 0.2 | 0.3 |
4.6 | 6.2 |
2024 | 2023 | |
£m | £m | |
Profit before taxation | 32.6 | 21.7 |
Adjustments for: | ||
– IAS 19R administrative expenses included in the Income Statement | 1.3 | 1.6 |
– acquisition related costs included in the Income Statement | 4.3 | 8.4 |
– exceptional items included in the Income Statement | (2.3) | 9.8 |
– finance costs included in the Income Statement | 8.1 | 6.4 |
– IAS 19R finance credit included in the Income Statement | (0.8) | (0.6) |
– cash flows from exceptional items and acquisition related costs | (3.4) | (3.3) |
– depreciation of property, plant and equipment | 4.0 | 4.9 |
– underlying amortisation | 0.3 | 0.1 |
– depreciation of right of use asset | 4.7 | 4.6 |
– pension fund deficit recovery contributions | (4.0) | (3.8) |
– IFRS 2 charges | 0.9 | 1.2 |
Operating cash flows before movement in working capital | 45.7 | 51.0 |
Changes in working capital: | ||
– decrease/(increase) in inventories | 2.9 | (3.0) |
– decrease/(increase) in trade and other receivables | 9.3 | (3.1) |
– decrease in trade and other payables | (8.9) | (7.2) |
Cash generated from operations | 49.0 | 37.7 |
Underlying | ||||||
Current | Non-current | net cash/ | Lease | |||
Cash | borrowings | borrowings | (debt) | liabilities | Net debt | |
£m | £m | £m | £m | £m | £m | |
At 1 April 2022 | 27.4 | – | (18.8) | 8.6 | (24.0) | (15.4) |
Cash flow | 4.5 | – | (60.0) | (55.5) | 6.4 | (49.1) |
Non-cash finance costs | – | – | (0.1) | (0.1) | (1.8) | (1.9) |
Other non-cash movements | – | – | – | – | (7.2) | (7.2) |
Exchange movement | (2.9) | – | – | (2.9) | 1.9 | (1.0) |
At 31 March 2023 | 29.0 | – | (78.9) | (49.9) | (24.7) | (74.6) |
Cash flow | 3.3 | – | 11.0 | 14.3 | 6.5 | 20.8 |
Non-cash finance costs | – | – | (0.2) | (0.2) | (1.6) | (1.8) |
Other non-cash movements | – | – | – | – | (3.6) | (3.6) |
Exchange movement | (1.5) | – | – | (1.5) | 1.2 | (0.3) |
At 31 March 2024 | 30.8 | – | (68.1) | (37.3) | (22.2) | (59.5) |
2024 | 2023 | |
£m | £m | |
Contracts placed for future capital expenditure not provided in the financial statements | 0.6 | 0.5 |