| 2026 | 2025* | ||
| Notes | £m | £m | |
| Continuing operations | |||
Revenue | 2 | ||
Underlying operating profit | |||
IAS 19R administrative expenses | 24 | ( | ( |
Acquisition and disposal 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 from continuing operations | |||
Loss for the year from discontinued operations | 32 | ( | ( |
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 continuing operations | 9 | ||
From discontinued operations | 9 | ( | ( |
From profit for the year | 9 | ||
| Diluted earnings per share: | |||
From continuing operations | 9 | ||
From discontinued operations | 9 | ( | ( |
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 |
| 2026 | 2025 | ||
| Notes | £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 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 | ( | ( |
| 2026 | 2025 | ||
| Notes | £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 | ||
Current tax assets | |||
Cash and cash equivalents | 17 | ||
Derivative financial instruments | 21 | ||
Asset held for sale | 13 | ||
| 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 |
| 2026 | 2025 | ||
| Notes | £m | £m | |
Cash generated from operations | 27 | ||
Income taxes paid | ( | ( | |
Interest paid | ( | ( | |
Net cash generated from operating activities | |||
| Cash flows from investing activities | |||
Proceeds from sale of property | |||
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 | |||
Purchase of treasury shares | ( | ( | |
Costs of raising debt finance | ( | ||
Principal element of lease payments | ( | ( | |
Drawdown of borrowings | |||
Repayment of borrowings | ( | ( | |
Repayment of subsidiary borrowings | ( | ||
Dividends paid to the Company’s shareholders | 28 | ( | ( |
Net cash used in financing activities | ( | ( | |
Net increase/(decrease) 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 | Total | |
| capital | premium | reserve | reserve | reserve | earnings | equity | |
| £m | £m | £m | £m | £m | £m | £m | |
At 1 April 2024 | ( | ( | |||||
| 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 expense | |||||||
for the year | ( | ( | |||||
| Transactions with owners: | |||||||
Purchase of treasury shares | ( | ( | |||||
Dividends paid | ( | ( | |||||
Settlement of share option schemes | ( | ( | |||||
Value of employee services | |||||||
At 30 March 2025 | ( | ( | |||||
| 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 expense | |||||||
for the year | ( | ( | |||||
| Transactions with owners: | |||||||
Shares issued | |||||||
Purchase of treasury shares | ( | ( | |||||
Dividends paid | ( | ( | |||||
Settlement of share option schemes | ( | ||||||
Value of employee services | |||||||
At | ( | ( |
| Europe | South Africa | Group | |
| £m | £m | £m | |
Revenue | 291.6 | 101.8 | 393.4 |
Underlying operating profit | 44.4 | 3.6 | 48.0 |
IAS 19R administrative expenses | (2.0) | (0.8) | (2.8) |
Acquisition and disposal related costs | (11.3) | (1.8) | (13.1) |
Exceptional operating items | (4.0) | (5.9) | (9.9) |
Operating profit | 27.1 | (4.9) | 22.2 |
Finance costs (net) | (7.3) | ||
Profit before taxation | 14.9 | ||
Taxation | (4.7) | ||
Profit for the year from continuing operations | 10.2 | ||
Net debt excluding lease liabilities | (65.8) | ||
Segmental assets | 365.0 | 79.6 | 444.6 |
Segmental liabilities | (214.8) | (31.7) | (246.5) |
Additions to goodwill | 2.3 | – | 2.3 |
Additions to tangible, intangibles and right-of use assets | 7.1 | 4.6 | 11.7 |
Depreciation and amortisation | 14.7 | 4.0 | 18.7 |
| Europe | South Africa | Group | |
| £m | £m | £m | |
Revenue | 256.4 | 99.4 | 355.8 |
Underlying operating profit | 39.8 | 4.7 | 44.5 |
IAS 19R administrative expenses | (1.8) | – | (1.8) |
Acquisition and disposal related costs | (25.2) | (0.2) | (25.4) |
Exceptional operating items | (6.2) | (1.5) | (7.7) |
Operating profit | 6.6 | 3.0 | 9.6 |
Finance costs (net) | (6.3) | ||
Profit before taxation | 3.3 | ||
Taxation | 1.1 | ||
Profit for the year from continuing operations | 4.4 | ||
Net debt excluding lease liabilities | (36.8) | ||
Segmental assets | 302.8 | 85.2 | 388.0 |
Segmental liabilities | (153.9) | (26.2) | (180.1) |
Additions to tangible, intangibles and right-of-use assets | 6.2 | 4.5 | 10.7 |
Depreciation and amortisation | 11.5 | 4.0 | 15.5 |
| 2026 | 2025* | |
| £m | £m | |
UK | 235.2 | 224.1 |
Africa | 102.8 | 100.5 |
Rest of Europe | 49.6 | 23.2 |
Rest of World | 5.8 | 8.0 |
393.4 | 355.8 |
| 2026 | 2025* | |
| £m | £m | |
Staff costs (see note 4) | 76.1 | 71.1 |
Depreciation of property, plant and equipment (all owned assets) | 4.5 | 3.5 |
Amortisation of intangible assets | 8.6 | 6.9 |
Depreciation of right-of-use assets | 5.6 | 5.2 |
| Operating lease rentals payable for short-term and low-value leases: | ||
– plant and machinery | 0.5 | 1.2 |
– other | 1.5 | 1.0 |
Research and development expenditure after capitalisation | 4.0 | 5.7 |
| 2026 | 2025 | |
| £m | £m | |
Audit of the Parent Company and consolidated financial statements | 0.3 | 0.3 |
Audit of the Company’s subsidiaries | 0.5 | 0.5 |
0.8 | 0.8 |
| 2026 | 2025* | |
| £m | £m | |
| Staff costs including Directors’ remuneration: | ||
– wages and salaries | 65.1 | 62.7 |
– social security costs | 5.6 | 4.3 |
– share-based payments (see note 10) | 1.5 | 0.3 |
| Pension costs: | ||
– defined contribution (see note 24) | 3.9 | 3.8 |
Total staff costs | 76.1 | 71.1 |
| 2026 | 2025* | |
| Number | Number | |
| Average monthly numbers employed: | ||
– UK | 961 | 885 |
– overseas | 1,084 | 1,118 |
2,003 |
| 2026 | 2025 | |
| Acquisition and disposal related costs | £m | £m |
Intangible asset amortisation 1 | 7.8 | 6.5 |
Advisory fees 2 | 3.9 | 1.1 |
Johnson Tiles UK loss on disposal and associated property costs 3 | – | 22.2 |
Deferred contingent consideration 4 | – | (3.0) |
Deferred remuneration 5 | 1.4 | (1.4) |
13.1 | 25.4 |
| 2026 | 2025 | |
| Exceptional operating items | £m | £m |
Restructuring costs 1 | 1.9 | 4.6 |
Investment property costs 2 | 0.2 | – |
Costs in relation to new Enterprise Resource Planning systems 3 | 1.0 | 2.0 |
Impairment 4 | 7.2 | – |
Legal case 5 | (0.4) | 1.1 |
9.9 | 7.7 |
| 2026 | 2025 | |
| £m | £m | |
Interest payable on bank borrowings | 5.3 | 5.0 |
Interest on lease liabilities | 1.8 | 1.7 |
Amortisation of costs of raising debt finance | 0.6 | 0.4 |
Finance costs | 7.7 | 7.1 |
| 2026 | 2025 | |
| £m | £m | |
| Current | ||
UK taxation | 0.6 | (0.6) |
Overseas taxation | 1.9 | 2.8 |
Prior year adjustment | (0.2) | (1.3) |
Total current taxation | 2.3 | 0.9 |
| Deferred | ||
Origination and reversal of temporary differences | (1.5) | (3.1) |
Prior year adjustment | 0.3 | 0.7 |
Total deferred taxation | (1.2) | (2.4) |
Tax charge/(credit) from continuing operations | 4.7 | (1.1) |
Tax credit from discontinued operations | (3.6) | (0.4) |
Total tax charge/(credit) | 1.1 | (1.5) |
| 2026 | 2025 | |
| £m | £m | |
Profit before taxation from continuing operations | 14.9 | 3.3 |
Loss before taxation from discontinued operations | (13.5) | (1.3) |
Profit before tax | 1.4 | 2.0 |
Tax calculated at domestic tax rates applicable to profits and losses in the respective countries | (1.4) | (0.9) |
| Tax effects of: | ||
– adjustments in respect of prior years | 0.1 | (0.6) |
– non-taxable income | – | (1.1) |
– expenses not deductible for tax purposes | 2.9 | 1.1 |
– additional tax reliefs | (0.9) | – |
– movements in deferred tax assets not previously recognised | 0.4 | – |
Total tax charge/(credit) | 1.1 | (1.5) |
Measure | Definition |
Underlying operating profit | Operating profit before IAS 19R administrative expenses, acquisition and disposal related |
| costs and exceptional operating items. | |
Underlying profit before taxation | Profit before taxation before IAS 19R administrative expenses, acquisition and disposal |
| 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 |
| employed (ROCE) | of opening and closing underlying capital employed. |
| Basic underlying earnings | Underlying earnings divided by the weighted average number of shares for basic earnings |
| per share | per share. |
| Diluted underlying earnings | Underlying earnings divided by the weighted average number of shares for diluted earnings |
| per share | 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 and disposal related costs and pension fund deficit recovery contributions. | |
Underlying net debt | Underlying net debt 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. |
| Revenue on a constant currency | Revenue on a constant currency like-for-like basis is the underlying revenue growth by |
| like-for-like basis | comparing sales to the prior period after removing the impact of exchange rate movements |
| and adjusting for non-comparable items such as acquisitions, disposals or other portfolio | |
| changes. |
| 2026 | 2025* | |
| £m | £m | |
Profit before taxation | 14.9 | 3.3 |
| Adjusted for: | ||
– IAS 19R administrative expenses | 2.8 | 1.8 |
– IAS 19R finance income | (0.4) | (0.8) |
– acquisition and disposal related costs (see note 5) | 13.1 | 25.4 |
– exceptional operating items (see note 5) | 9.9 | 7.7 |
– amortisation of costs of raising finance | 0.6 | 0.4 |
Underlying profit before taxation | 40.9 | 37.8 |
Taxation attributable to underlying profit before taxation | (8.6) | (7.7) |
Underlying earnings | 32.3 | 30.1 |
| 2026* | 2025* | |
| £m | £m | |
Operating profit | 22.2 | 9.6 |
| Adjusted for: | ||
– IAS 19R administrative expenses | 2.8 | 1.8 |
– acquisition and disposal related costs (see note 5) | 13.1 | 25.4 |
– exceptional operating items (see note 5) | 9.9 | 7.7 |
Underlying operating profit | 48.0 | 44.5 |
| Adjusted for: | ||
– depreciation and amortisation (owned assets) | 5.0 | 3.9 |
– depreciation and loss on disposal of leased assets (see note 14) | 5.8 | 5.2 |
– lease costs (see note 19) | (7.8) | (6.7) |
Underlying EBITDA (pre-IFRS 16) | 51.0 | 46.9 |
| 2026 | 2025 | |
| £m | £m | |
Cash generated from operations (see note 27) | 42.9 | 28.3 |
| Adjusted for: | ||
– cash flows from exceptional items and acquisition and disposal related costs (see note 27) | 9.4 | 7.5 |
– pension fund deficit recovery contributions (see note 24) | 5.3 | 3.1 |
Underlying operating cash flow | 57.6 | 38.9 |
| 2026 | 2025 | |
| £m | £m | |
Net assets | 198.1 | 207.9 |
| Adjusted for: | ||
– pension scheme asset (net of associated tax) | (0.3) | (5.1) |
– right-of-use assets (IFRS 16) | (26.9) | (16.7) |
– lease liabilities (IFRS 16) | 30.9 | 20.6 |
– cash and cash equivalents | (32.2) | (22.7) |
– financial liabilities – borrowings | 98.0 | 59.5 |
267.6 | 243.5 | |
Foreign exchange adjustment | (0.2) | 1.5 |
Adjustment for acquisitions and disposals | (50.0) | (15.3) |
Underlying capital employed | 217.4 | 229.7 |
Average underlying capital employed | 230.5 | 240.6 |
Underlying operating profit (pre-IFRS 16) | 46.0 | 41.6 |
Underlying return on capital employed* | 20.0% | 17.3% |
| 2026 | 2025* | |
| £m | £m | |
Profit for the year from continuing operations | 10.2 | 4.4 |
Loss for the year from discontinued operations | (9.9) | (0.9) |
Profit for the year | 0.3 | 3.5 |
| 2026 | 2025 | |
| Number | Number | |
Weighted average number of shares for basic earnings per share | 89,012,734 | 89,497,030 |
Share options | 1,101,720 | 513,488 |
Weighted average number of shares for diluted earnings per share | 90,114,454 | 90,010,518 |
2026 | 2025* | |
| Basic earnings per share: | ||
From continuing operations | 11.4p | 4.9p |
From discontinued operations | (11.1p) | (1.0p) |
From profit for the year | 0.3p | 3.9p |
| Diluted earnings per share: | ||
From continuing operations | 11.3p | 4.9p |
From discontinued operations | (11.0p) | (1.0p) |
From profit for the year | 0.3p | 3.9p |
| 2026 | 2025* | |
| £m | £m | |
Underlying earnings (see note 8) | 32.3 | 30.1 |
2026 | 2025 | |
Basic underlying earnings per share | 36.3p | 33.6p |
Diluted underlying earnings per share | 35.8p | 33.4p |
| Weighted | ||||||||||
| average | ||||||||||
| Exercise | share | |||||||||
| price | price at | Date from | ||||||||
| per | date of | 31 March | 5 April | which | Expiry | |||||
| share | exercise | 2025 | Granted Exercised | Lapsed | 2026 | exercisable | date | |||
| Approved Performance | ||||||||||
Share Plan 2020 (APSP) | Nil | – | 9,607 | – | – | – | 9,607 | 25.11.23 | 25.11.30 | |
| Approved Performance | ||||||||||
Share Plan 2021 (APSP) | Nil | – | 3,322 | – | – | – | 3,322 | 20.07.24 | 21.07.31 | |
| Approved Performance | ||||||||||
Share Plan 2022 (APSP) | Nil | – | 952,690 | – | – | (952,690) | – | 19.07.25 | 19.07.32 | |
| Approved Performance | ||||||||||
Share Plan 2023 (APSP) | Nil | – | 1,431,821 | – | – | (77,521) | 1,354,300 | 26.07.26 | 26.07.33 | |
| Approved Performance | ||||||||||
Share Plan 2024 (APSP) | Nil | – 1,338,668 | – | – | (78,768) | 1,259,900 | 24.07.27 | 24.07.34 | ||
| Approved Performance | ||||||||||
Share Plan 2025 (APSP) | Nil | – | – | 1,339,028 | – | (30,865) | 1,308,163 | 23.07.28 | 23.07.35 | |
| Deferred Bonus Plan | ||||||||||
2022 (DBP) | Nil | 295p | 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 | |
| Deferred Bonus Plan | ||||||||||
2025 (DBP) | Nil | – | – | 72,668 | – | – | 72,668 | 23.07.28 | 23.07.35 | |
| Save As You Earn Scheme | ||||||||||
(14) | (SAYE) | 266p | – | 20,358 | – | – | (20,358) | – | 01.03.25 | 31.08.25 |
| Save As You Earn Scheme | ||||||||||
(15) | (SAYE) | 161p | 314p | 251,398 | – | (166,581) | (14,527) | 70,290 | 01.03.26 | 31.08.26 |
| Save As You Earn Scheme | ||||||||||
(16) | (SAYE) | 141p | – | 543,328 | – | – | (42,623) | 500,705 | 01.03.27 | 31.08.27 |
| Save As You Earn Scheme | ||||||||||
(17) | (SAYE) | 216p | – | 202,137 | – | – | (26,388) | 175,749 | 01.03.28 | 31.08.28 |
| Save As You Earn Scheme | ||||||||||
(18) | (SAYE) | 258p | – | – | 199,985 | – | (7,072) | 192,913 | 01.02.29 | 31.08.29 |
SAYE (14) | SAYE (15) | SAYE (16) | SAYE (17) | SAYE (18) | |
Date of grant | 20.12.21 | 12.01.23 | 22.12.23 | 23.12.24 | 07.01.26 |
Initial exercise price | 266p | 161p | 141p | 216p | 258p |
Number of shares granted initially | 173,385 | 735,679 | 780,078 | 203,503 | 199,985 |
Expected volatility | 44.5% | 45.5% | 41.0% | 39.2% | 37.4% |
Expected option life | 3 years | 3 years | 3 years | 3 years | 3 years |
Risk-free rate | 1.9% | 3.8% | 4.8% | 4.6% | 4.9% |
Expected dividend yield | 2.8% | 4.8% | 6.0% | 4.4% | 3.8% |
APSP 2020 | APSP 2021 | APSP 2023 | APSP 2024 | APSP 2025 | ||
EPS | TSR | |||||
Date of grant | 25.11.20 | 21.07.21 | 26.07.23 | 24.07.24 | 23.07.25 | |
Initial exercise price | Nil | Nil | Nil | Nil | Nil | |
Number of shares granted initially | 970,695 | 700,458 | 1,622,919 | 1,338,668 | 1,339,028 | |
Expected volatility | 42.2% | 44.5% | 41.0% | 39.2% | 37.4% | 36.6% |
Expected option life | 3 years | 3 years | 3 years | 3 years | 3 years | |
Risk-free rate | 1.3% | 1.9% | 4.8% | 4.6% | 4.9% | 3.6% |
Expected dividend yield | 3.8% | 2.8% | – | – | – |
DBP 2022 | DBP 2023 | DBP 2025 | |
Date of grant | 19.07.22 | 26.07.23 | 23.07.25 |
Initial exercise price | Nil | Nil | Nil |
Number of shares granted initially | 128,992 | 72,770 | 72,668 |
Expected volatility | 45.5% | 41.0% | 41.0% |
Expected option life | 3 years | 3 years | 3 years |
Risk-free rate | 3.8% | 4.8% | 4.9% |
Expected dividend yield | – | – | – |
| 2026 | 2025 | |
| £m | £m | |
At 1 April | 107.4 | 107.3 |
Additions | 2.3 | 0.1 |
Impairment | (6.7) | – |
Exchange differences | 0.2 | – |
At 31 March | 103.2 | 107.4 |
| 2026 | 2025 | |
| £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 |
Fibo | 2.3 | – |
Tile Africa | – | 2.3 |
House of Plumbing | – | 4.2 |
103.2 | 107.4 |
| Brands, trade | ||||
| Customer | names and | Development | ||
| relationships | patents | costs | Total | |
| £m | £m | £m | £m | |
| Cost | ||||
At 1 April 2024 | 70.8 | 13.1 | 3.4 | 87.3 |
Additions | – | – | 0.3 | 0.3 |
Disposals | – | – | (1.5) | (1.5) |
At 30 March 2025 | 70.8 | 13.1 | 2.2 | 86.1 |
Exchange differences | – | 0.6 | – | 0.6 |
Acquisitions | 25.2 | 19.5 | – | 44.7 |
Additions | – | 0.1 | 1.8 | 1.9 |
Disposals | – | – | (0.5) | (0.5) |
At 5 April 2026 | 96.0 | 33.3 | 3.5 | 132.8 |
| Accumulated amortisation | ||||
At 1 April 2024 | 24.6 | 7.7 | 1.1 | 33.4 |
Charge for the year | 5.4 | 1.1 | 0.4 | 6.9 |
Disposals | – | – | (0.3) | (0.3) |
At 30 March 2025 | 30.0 | 8.8 | 1.2 | 40.0 |
Exchange differences | 0.1 | – | – | 0.1 |
Charge for the year | 6.5 | 1.6 | 0.5 | 8.6 |
Disposals | – | – | (0.5) | (0.5) |
At 5 April 2026 | 36.6 | 10.4 | 1.2 | 48.2 |
Net book amount at 30 March 2025 | 40.8 | 4.3 | 1.0 | 46.1 |
Net book amount at 5 April 2026 | 59.4 | 22.9 | 2.3 | 84.6 |
| Land and | Plant and | ||
| buildings | equipment | Total | |
| £m | £m | £m | |
| Cost | |||
At 1 April 2024 | 32.8 | 100.6 | 133.4 |
Exchange differences | – | 0.1 | 0.1 |
Additions | 0.9 | 5.3 | 6.2 |
Transfer to asset held for sale | (11.1) | – | (11.1) |
Disposals | (9.6) | (38.6) | (48.2) |
At 30 March 2025 | 13.0 | 67.4 | 80.4 |
Exchange differences | 0.4 | 2.1 | 2.5 |
Acquisitions | – | 3.8 | 3.8 |
Additions | – | 4.5 | 4.5 |
Disposals | – | (18.0) | (18.0) |
At 5 April 2026 | 13.4 | 59.8 | 73.2 |
| Accumulated depreciation | |||
At 1 April 2024 | 19.7 | 85.6 | 105.3 |
Exchange differences | – | 0.1 | 0.1 |
Charge for the year | 0.5 | 3.9 | 4.4 |
Transfer to asset held for sale | (7.4) | – | (7.4) |
Disposals | (6.5) | (37.3) | (43.8) |
At 30 March 2025 | 6.3 | 52.3 | 58.6 |
Exchange differences | 0.2 | 1.5 | 1.7 |
Charge for the year | 0.5 | 4.5 | 5.0 |
Disposals | – | (14.9) | (14.9) |
At 5 April 2026 | 7.0 | 43.4 | 50.4 |
Net book amount at 30 March 2025 | 6.7 | 15.1 | 21.8 |
Net book amount at 5 April 2026 | 6.4 | 16.4 | 22.8 |
| 2026 | 2025 | |
| £m | £m | |
Transfer from property, plant and equipment to asset held for sale | – | 3.7 |
| Land and | Plant and | ||
| buildings | equipment | Total | |
| £m | £m | £m | |
| Cost | |||
At 1 April 2024 | 29.0 | 7.6 | 36.6 |
Additions | 2.2 | 1.8 | 4.0 |
Modifications | 2.0 | – | 2.0 |
Disposals | (4.9) | (3.5) | (8.4) |
At 30 March 2025 | 28.3 | 5.9 | 34.2 |
Exchange differences | 1.1 | 0.1 | 1.2 |
Additions | 3.8 | 1.5 | 5.3 |
Acquisitions | 6.6 | 0.3 | 6.9 |
Modifications | 3.1 | 0.2 | 3.3 |
Disposals | (2.5) | (1.1) | (3.6) |
At 5 April 2026 | 40.4 | 6.9 | 47.3 |
| Accumulated depreciation | |||
At 1 April 2024 | 14.0 | 4.6 | 18.6 |
Charge for the year | 4.0 | 1.2 | 5.2 |
Impairment | 0.1 | – | 0.1 |
Disposals | (3.3) | (3.1) | (6.4) |
At 30 March 2025 | 14.8 | 2.7 | 17.5 |
Exchange differences | 0.5 | 0.1 | 0.6 |
Charge for the year | 4.1 | 1.5 | 5.6 |
Impairment | 0.5 | – | 0.5 |
Disposals | (2.7) | (1.1) | (3.8) |
At 5 April 2026 | 17.2 | 3.2 | 20.4 |
Net book amount at 30 March 2025 | 13.5 | 3.2 | 16.7 |
Net book amount at 5 April 2026 | 23.2 | 3.7 | 26.9 |
| 2026 | 2025 | |
| £m | £m | |
Raw materials and consumables | 10.4 | 11.3 |
Work in progress | 0.6 | 0.6 |
Finished goods | 76.5 | 76.3 |
87.5 | 88.2 |
| 2026 | 2025 | |
| £m | £m | |
Trade receivables | 71.3 | 66.6 |
Less: impairment loss allowance | (2.1) | (1.7) |
Trade receivables – net | 69.2 | 64.9 |
Other receivables | 4.6 | 1.7 |
Prepayments and accrued income | 5.5 | 5.1 |
79.3 | 71.7 |
| 2026 | 2025 | |
| £m | £m | |
Sterling | 59.5 | 56.2 |
South African Rand | 13.5 | 14.4 |
Euro | 3.1 | 1.1 |
USD | 2.0 | – |
Norwegian Krone | 1.2 | – |
79.3 | 71.7 |
| Not | 0–1 month | 1–2 months | 2–3 months | >3 months | ||
| yet due | overdue | overdue | overdue | overdue | Total | |
| 5 April 2026 | £m | £m | £m | £m | £m | £m |
Expected credit loss rate | 0.2% | 1.1% | 6.7% | 6.7% | 32.7% | 2.9% |
Gross trade receivables | 53.9 | 9.2 | 1.5 | 1.5 | 5.2 | 71.3 |
Loss allowance | 0.1 | 0.1 | 0.1 | 0.1 | 1.7 | 2.1 |
| Not | 0–1 month | 1–2 months | 2–3 months | >3 months | ||
| yet due | overdue | overdue | overdue | overdue | Total | |
| 30 March 2025 | £m | £m | £m | £m | £m | £m |
Expected credit loss rate | 0.2% | 2.2% | 8.3% | 14.3% | 31.0% | 2.6% |
Gross trade receivables | 56.0 | 4.5 | 1.2 | 0.7 | 4.2 | 66.6 |
Loss allowance | 0.1 | 0.1 | 0.1 | 0.1 | 1.3 | 1.7 |
| 2026 | 2025 | |
| £m | £m | |
At the beginning of the year | 1.7 | 1.8 |
Acquired | 0.3 | – |
Provision for receivables impairment | 0.2 | 0.4 |
Receivables written off during the year as uncollectable | (0.2) | (0.5) |
Exchange differences | 0.1 | – |
At the end of the year | 2.1 | 1.7 |
| 2026 | 2025 | |
| £m | £m | |
Cash at bank and in hand | 32.2 | 22.7 |
| 2026 | 2025 | |
| £m | £m | |
Trade payables | 50.3 | 48.2 |
Other tax and social security payables | 6.4 | 6.8 |
Other payables | 2.7 | 2.3 |
Accruals and deferred income | 33.2 | 29.4 |
92.6 | 86.7 |
| Land and | Plant and | ||
| buildings | equipment | Total | |
| £m | £m | £m | |
At 1 April 2024 | 18.6 | 3.6 | 22.2 |
Additions | 2.2 | 1.8 | 4.0 |
Modifications | 2.0 | – | 2.0 |
Disposals | (1.5) | (0.9) | (2.4) |
Transferred | (0.1) | – | (0.1) |
Interest charge | 1.4 | 0.3 | 1.7 |
Gross lease payments | (5.4) | (1.4) | (6.8) |
At 30 March 2025 | 17.2 | 3.4 | 20.6 |
Exchange differences | 0.9 | 0.1 | 1.0 |
Additions | 3.8 | 1.5 | 5.3 |
Acquisitions | 6.6 | 0.3 | 6.9 |
Modifications | 3.1 | 0.2 | 3.3 |
Disposals | (0.2) | – | (0.2) |
Interest charge | 1.5 | 0.3 | 1.8 |
Gross lease payments | (6.1) | (1.7) | (7.8) |
At 5 April 2026 | 26.8 | 4.1 | 30.9 |
| 2026 | 2025 | |
| £m | £m | |
| Non-current | ||
| Bank borrowings (unsecured): | ||
– bank loans | 99.0 | 60.0 |
– less: costs of raising finance | (1.0) | (0.5) |
Total borrowings | 98.0 | 59.5 |
| 2026 | 2025 | |
| £m | £m | |
Not later than one year | – | – |
| After more than one year: | ||
– between one and two years | – | – |
– between two and five years | 99.0 | 60.0 |
– costs of raising finance | (1.0) | (0.5) |
Total borrowings | 98.0 | 59.5 |
| 2026 | 2025 | |
| % | % | |
Bank loans | 5.2 | 6.6 |
| 2026 | 2025 | |
| £m | £m | |
Cash and cash equivalents | 32.2 | 22.7 |
Total borrowings | (98.0) | (59.5) |
(65.8) | (36.8) |
| 2026 | 2025 | |
| £m | £m | |
Sterling | (91.8) | (42.3) |
Euro | 0.7 | 0.2 |
US Dollar | 3.0 | 0.1 |
South African Rand | 10.5 | 5.0 |
Chinese Renminbi | 1.4 | 0.2 |
Norwegian Krone | 9.7 | – |
Other | 0.7 | – |
(65.8) | (36.8) |
| Average rate vs £ | ||
2026 | 2025 | |
South African Rand | 23.22 | 23.29 |
Euro | 1.16 | 1.19 |
US Dollar | 1.34 | 1.28 |
Norwegian Krone | 13.24 | n/a |
| Closing rate vs £ | ||
2026 | 2025 | |
South African Rand | 22.36 | 23.82 |
Euro | 1.15 | 1.20 |
US Dollar | 1.32 | 1.29 |
Norwegian Krone | 12.87 | n/a |
| Later than | Later than | ||||
| Not later | one year but | two years but | |||
| than one | not later than | not later than | Later than | ||
| year | two years | five years | five years | Total | |
| £m | £m | £m | £m | £m | |
Borrowings 1 | 3.9 | 3.9 | 69.6 | – | 77.4 |
Lease liabilities 2 | 6.5 | 5.4 | 9.6 | 6.3 | 27.8 |
Trade and other payables 3 | 86.7 | – | – | – | 86.7 |
At 30 March 2025 | 97.1 | 9.3 | 79.2 | 6.3 | 191.9 |
Borrowings 1 | 5.1 | 5.1 | 112.1 | – | 122.3 |
Lease liabilities 2 | 8.2 | 7.7 | 15.2 | 8.4 | 39.5 |
Trade and other payables 3 | 73.5 | – | – | – | 73.5 |
At 5 April 2026 | 86.8 | 12.8 | 127.3 | 8.4 | 235.3 |
| Change in fair | |||
| Carrying | Notional | value taken to | |
| amount | amount | hedge reserve | |
| £m | £m | £m | |
| As at 30 March 2025 | |||
Liabilities | (0.5) | 49.8 | 0.1 |
| As at 5 April 2026 | |||
Assets | 0.8 | 42.0 | 1.3 |
| Hedging | |
| reserve | |
| £m | |
| Fair value | |
At 31 March 2025 | (0.3) |
Effective portion of changes in fair value | 1.5 |
Amount transferred to inventories | 0.2 |
Tax effect | (0.1) |
At 5 April 2026 | 1.3 |
| Accelerated | Retirement | |||||
| tax | benefit | |||||
| depreciation | obligations | Intangibles | Tax losses | Other | Total | |
| £m | £m | £m | £m | £m | £m | |
At 1 April 2024 | (0.1) | (4.1) | (12.6) | – | 3.4 | (13.4) |
(Charged)/credited to the Consolidated Income Statement | (0.9) | – | 1.5 | 2.6 | (0.8) | 2.4 |
Credited to other comprehensive income | – | 2.4 | – | – | – | 2.4 |
At 30 March 2025 | (1.0) | (1.7) | (11.1) | 2.6 | 2.6 | (8.6) |
Arising on acquisition | (0.1) | – | (10.7) | – | 1.5 | (9.3) |
(Charged)/credited to the Consolidated Income Statement | (0.6) | (0.7) | 1.9 | – | 0.7 | 1.3 |
Credited/(charged) to other comprehensive income | – | 2.3 | – | – | (0.3) | 2.0 |
Recognised through the statement of changes in equity | – | – | – | – | 0.2 | 0.2 |
Foreign exchange | – | – | (0.2) | – | 0.2 | – |
At 5 April 2026 | (1.7) | (0.1) | (20.1) | 2.6 | 4.9 | (14.4) |
| Disclosed on the consolidated | ||||||
| balance sheet as: | ||||||
Deferred tax assets | 0.1 | – | – | 1.0 | 2.7 | 3.8 |
Deferred tax liabilities | (1.8) | (0.1) | (20.1) | 1.6 | 2.2 | (18.2) |
| 2026 | 2025 | |
| £m | £m | |
| Deferred tax assets: | ||
– to be recovered after more than 12 months | 2.8 | 5.4 |
– to be recovered within 12 months | 1.0 | 2.1 |
3.8 | 7.5 | |
| Deferred tax liabilities: | ||
– to be charged after more than 12 months | (16.9) | (11.3) |
– to be charged within 12 months | (1.3) | (4.8) |
(18.2) | (16.1) | |
Deferred tax liabilities (net) | (14.4) | (8.6) |
| Warranty | Restructuring | Legal | ||
| provision | provision | provision | Total | |
| £m | £m | £m | £m | |
At 1 April 2024 | 1.0 | 0.7 | – | 1.7 |
Charged to the Consolidated Income Statement | 0.1 | 0.4 | 0.3 | 0.8 |
Transferred | – | 0.1 | – | 0.1 |
Utilisation | – | (1.0) | – | (1.0) |
At 30 March 2025 | 1.1 | 0.2 | 0.3 | 1.6 |
Charged to the Consolidated Income Statement | 0.1 | 2.8 | – | 2.9 |
Utilisation | – | (0.8) | (0.3) | (1.1) |
At 5 April 2026 | 1.2 | 2.2 | – | 3.4 |
2026 | 2025 | |
Employee members | 1% | 1% |
Deferred members | 18% | 19% |
Pensioner members | 81% | 80% |
Total | 100% | 100% |
| 2026 | 2025 | |
| Projected | Projected | |
| unit | unit | |
Discount rate | 5.70% | 5.60% |
Inflation rate (RPI) | 3.30% | 3.20% |
Inflation rate (CPI) | 2.70% | 2.55% |
Increases to pensions in payment (other than pre-1988 GMP liabilities) | 3.01% | 2.94% |
Salary increases | 2.95% | 2.80% |
2026 | 2025 | |
| Life expectancy at age 65: | ||
Current pensioners – males | 21.3 | 20.7 |
Current pensioners – females | 23.1 | 22.7 |
Future pensioners – males (currently aged 45) | 22.2 | 21.7 |
Future pensioners – females (currently aged 45) | 24.2 | 23.9 |
| 2026 | 2025 | |
| £m | £m | |
| Included in operating profit: | ||
IAS 19R pension administration expenses | 2.8 | 1.8 |
IAS 19R finance income | (0.4) | (0.8) |
Total cost recognised in the Income Statement | 2.4 | 1.0 |
| Value at | Value at | |
| 5 April | 30 March | |
| 2026 | 2025 | |
| £m | £m | |
Equities | 23.0 | 30.1 |
Bonds | 43.3 | 32.1 |
High yield | 76.2 | 43.7 |
Liability-driven investments | 106.9 | 153.0 |
Cash and gilts | 3.1 | 5.1 |
Total fair value of scheme assets | 252.5 | 264.0 |
Present value of scheme liabilities | (252.1) | (257.2) |
Pension asset | 0.4 | 6.8 |
Value at 5 April 2026 | Value at 30 March 2025 | |||||
| Quoted | Unquoted | Total | Quoted | Unquoted | Total | |
| £m | £m | £m | £m | £m | £m | |
Equities | – | 23.0 | 23.0 | – | 30.1 | 30.1 |
Bonds | – | 43.3 | 43.3 | – | 32.1 | 32.1 |
High yield | – | 76.2 | 76.2 | – | 43.7 | 43.7 |
Liability-driven investments | – | 106.9 | 106.9 | – | 153.0 | 153.0 |
Cash and gilts | 3.1 | – | 3.1 | 5.1 | – | 5.1 |
Total fair value of scheme assets | 3.1 | 249.4 | 252.5 | 5.1 | 258.9 | 264.0 |
| 2026 | 2025 | |
| £m | £m | |
Asset at the beginning of the year | 6.8 | 16.5 |
Employer contributions – deficit recovery | 5.3 | 3.1 |
IAS 19R pension administration expenses | (2.8) | (1.8) |
IAS 19R finance income | 0.4 | 0.8 |
Actuarial losses | (9.3) | (11.8) |
Asset at the end of the year | 0.4 | 6.8 |
| 2026 | 2025 | |
| £m | £m | |
Opening fair value of scheme assets | 264.0 | 291.5 |
Employer contributions – deficit recovery | 5.3 | 3.1 |
Interest income | 14.4 | 13.6 |
Benefits paid | (23.5) | (23.8) |
Actuarial losses on scheme assets | (4.9) | (18.6) |
IAS 19R pension administration expenses | (2.8) | (1.8) |
Closing fair value of scheme assets | 252.5 | 264.0 |
| 2026 | 2025 | |
| £m | £m | |
Opening scheme liabilities | (257.2) | (275.0) |
Interest cost | (14.0) | (12.8) |
Actuarial gains arising from changes in financial assumptions | 0.7 | 18.4 |
Actuarial losses arising from changes in demographic assumptions | (3.2) | (10.0) |
Actuarial losses arising from experience adjustment | (1.9) | (1.6) |
Benefits paid | 23.5 | 23.8 |
Closing fair value of scheme liabilities | (252.1) | (257.2) |
| 2026 | 2025 | |
| £m | £m | |
Actuarial losses | (9.3) | (11.8) |
Deferred tax | 2.2 | 2.9 |
(7.1) | (8.9) |
| Impact on scheme | ||
| obligations | ||
| 2026 | 2025 | |
| Assumption | £m | £m |
Discount rate – 0.1% decrease | 2.0 | 2.1 |
Inflation rate (RPI and CPI) 1 – 0.1% increase | 1.1 | 1.2 |
Increase in life expectancy by one year | 11.1 | 11.5 |
| 2026 | 2025 | ||||
| £m | £m | ||||
| Issued and fully paid | |||||
2026: | 90,114,454 | (2025: | 89,818,983) ordinary shares of 10p each | 9.0 | 8.9 |
| 2026 | 2025 | |
| £m | £m | |
Deferred remuneration | 0.2 | – |
Other non-current liabilities | 0.3 | 0.2 |
0.5 | 0.2 |
| 2026 | 2025 | |
| £m | £m | |
Profit before taxation from continuing operations | 14.9 | 3.3 |
Loss before taxation from discontinued operations | (13.5) | (1.3) |
| Adjustments for: | ||
– IAS 19R administrative expenses included in the Income Statement | 2.8 | 1.8 |
– acquisition and disposal related costs included in the Income Statement | 13.1 | 25.4 |
– exceptional items included in the Income Statement | 9.9 | 7.7 |
– exceptional items relating to discontinued operations | 11.1 | – |
– finance costs included in the Income Statement | 7.7 | 7.1 |
– finance costs relating to discontinued operations | 0.4 | – |
– IAS 19R finance credit included in the Income Statement | (0.4) | (0.8) |
– cash flows from exceptional items and acquisition and disposal related costs | (9.4) | (7.5) |
– settlement of share options | 0.1 | (0.5) |
– depreciation of property, plant and equipment | 5.0 | 4.4 |
– underlying amortisation | 0.5 | 0.4 |
– depreciation of right-of-use assets | 5.6 | 5.2 |
– pension fund deficit recovery contributions | (5.3) | (3.1) |
– share-based payment charges | 1.5 | 0.3 |
Operating cash inflows before movement in working capital | 44.0 | 42.4 |
| Changes in working capital: | ||
– decrease/(increase) in inventories | 5.8 | (10.3) |
– decrease/(increase) in trade and other receivables | 1.9 | (4.4) |
– (decrease)/increase in trade and other payables | (8.8) | 0.6 |
Cash generated from operations | 42.9 | 28.3 |
| Current | Non-current | Underlying | Lease | |||
| Cash | borrowings | borrowings | net debt | liabilities | Net debt | |
| £m | £m | £m | £m | £m | £m | |
At 1 April 2024 | 30.8 | – | (68.1) | (37.3) | (22.2) | (59.5) |
Cash flow | (8.3) | – | 9.0 | 0.7 | 6.8 | 7.5 |
Non-cash finance costs | – | – | (0.4) | (0.4) | (2.0) | (2.4) |
Other non-cash movements | – | – | – | – | (3.2) | (3.2) |
Exchange movement | 0.2 | – | – | 0.2 | – | 0.2 |
At 30 March 2025 | 22.7 | – | (59.5) | (36.8) | (20.6) | (57.4) |
Cash flow | 9.1 | 39.8 | (39.0) | 9.9 | 7.8 | 17.7 |
Borrowings acquired | – | (39.8) | – | (39.8) | – | (39.8) |
Non-cash finance costs | – | – | 0.5 | 0.5 | (1.8) | (1.3) |
Other non-cash movements | – | – | – | – | (15.3) | (15.3) |
Exchange movement | 0.4 | – | – | 0.4 | (1.0) | (0.6) |
At 5 April 2026 | 32.2 | – | (98.0) | (65.8) | (30.9) | (96.7) |
| 2026 | 2025 | |
| £m | £m | |
Contracts placed for future capital expenditure not provided in the financial statements | 0.5 | 0.5 |
| 2026 | 2025 | |
| £m | £m | |
Revenue | 9.0 | 12.3 |
Expenses | (11.0) | (13.6) |
Exceptional operating items | (11.1) | – |
Finance costs | (0.4) | – |
Loss before tax from discontinued operations | (13.5) | (1.3) |
Tax credit on loss | 3.6 | 0.4 |
Loss for the period from discontinued operations | (9.9) | (0.9) |
| 2026 | 2025 | |
| £m | £m | |
Loss before taxation from discontinued operations | (13.5) | (1.3) |
Exceptional operating items from discontinued operations | 11.1 | – |
Finance costs from discontinued operations | 0.4 | – |
Depreciation and amortisation from discontinued operations | 0.5 | 0.9 |
Cash flows from exceptional items | (0.9) | – |
Changes in working capital | 3.5 | (4.0) |
Cash used in operations | 1.1 | (4.4) |
Purchase of property, plant and equipment and intangible assets | (0.3) | (1.0) |
Net cash used in investing activities | (0.3) | (1.0) |
Net increase/(decrease) in cash | 0.8 | (5.4) |
| £m | |
Consideration | 11.5 |
Less: Fair value of assets acquired | (9.2) |
Goodwill arising on acquisition | 2.3 |
| Book value | Fair value | Fair value of assets | |
| of assets and | adjustments on | and liabilities | |
| liabilities acquired | acquisition | acquired | |
| £m | £m | £m | |
Intangible assets | 11.2 | 33.2 | 44.4 |
Property, plant and equipment | 3.6 | 0.2 | 3.8 |
Right of use assets | 4.0 | 2.9 | 6.9 |
Inventories | 8.4 | (0.3) | 8.1 |
Trade and other receivables | 6.7 | – | 6.7 |
Cash | 9.8 | (0.2) | 9.6 |
Listed bond borrowings | (39.8) | – | (39.8) |
Trade and other payables | (15.1) | 1.2 | (13.9) |
Current tax liabilities | (1.1) | (0.1) | (1.2) |
Deferred tax liability | (1.8) | (6.8) | (8.6) |
Lease liabilities | (5.4) | (1.4) | (6.8) |
Total identifiable net assets | (19.5) | 28.7 | 9.2 |
Goodwill | 18.3 | (16.0) | 2.3 |
Cash consideration | (1.2) | 12.7 | 11.5 |
| £m | |
Cash consideration | (11.5) |
Cash acquired | 9.6 |
Net cash outflow reported in the Consolidated Cash Flow Statement | (1.9) |