2025 | 2024 | ||||||
Adjusting | Adjusting | ||||||
Adjusted | items | Adjusted | items | ||||
(note 30) | (note 30) | Total | (note 30) | (note 30) | Total | ||
Note | £m | £m | £m | £m | £m | £m | |
Revenue | 3 | ||||||
Cost of sales | ( | ( | ( | ( | |||
Gross profit | |||||||
Distribution costs | ( | ( | ( | ( | |||
Administrative costs | ( | ( | ( | ( | ( | ( | |
Reversal of impairment/(impairment) of property, plant and equipment | ( | ( | |||||
Operating profit/(loss) | 7 | ( | ( | ||||
Finance costs | 8 | ( | ( | ( | ( | ( | |
Profit/(loss) before taxation | ( | ( | |||||
Taxation | 9 | ( | ( | ( | ( | ||
Profit/(loss) for the year | ( | ( | |||||
2025 | 2024 | ||||||
Earnings per ordinary share attributable to the owners of the parent during the year (note 10) | |||||||
Basic earnings per share | |||||||
Diluted earnings per share |
2025 | 2024 | ||
Note | £m | £m | |
Profit for the year | |||
Other comprehensive income/(expense) | |||
Items that may be reclassified to profit or loss: | |||
Currency translation differences of foreign subsidiaries | |||
Gain on net investment hedges | |||
Loss on cash flow hedges in the year | ( | ( | |
Cash flow hedges transferred to profit or loss | ( | ( | |
Taxation relating to the items above | 9 | ( | ( |
( | ( | ||
Items that will not be reclassified to profit or loss: | |||
Net actuarial loss on post-employment benefits | 22 | ( | ( |
Taxation relating to the items above | 9 | ||
( | ( | ||
Total other comprehensive expense | ( | ( | |
Total comprehensive income |
2025 | 2024 | ||
Note | £m | £m | |
Non-current assets | |||
Goodwill | 12 | ||
Other intangible assets | 13 | ||
Property, plant and equipment | 14 | ||
Derivative financial instruments | 20 | ||
Right-of-use assets | 15 | ||
Deferred tax assets | 9 | ||
Current assets | |||
Inventories | 16 | ||
Trade and other receivables | 17 | ||
Current tax assets | |||
Derivative financial instruments | 20 | ||
Cash and cash equivalents | |||
Total assets |
2025 | 2024 | ||
Note | £m | £m | |
Current liabilities | |||
Trade and other payables | 18 | ||
Borrowings | 19 | ||
Lease liabilities | 15, 19 | ||
Derivative financial instruments | 20 | ||
Current tax liabilities | |||
Provisions | 24 | ||
Non-current liabilities | |||
Borrowings | 19 | ||
Lease liabilities | 15, 19 | ||
Derivative financial instruments | 20 | ||
Pensions and other post-employment benefits | 22 | ||
Provisions | 24 | ||
Deferred tax liabilities | 9 | ||
Total liabilities | |||
Net assets | |||
Equity | |||
Issued share capital | 25 | ||
Share premium account | 25 | ||
Other reserves | 25 | ||
Accumulated losses | ( | ( | |
Total equity |
2025 | 2024 | ||
Note | £m | £m | |
Operating activities | |||
Profit before tax | |||
Finance costs | 8 | ||
Exceptional items excluding finance costs | 4 | ||
Share-based payments charge | 5 | ||
Depreciation of property, plant and equipment | 14 | ||
Depreciation of right-of-use assets | 15 | ||
Loss on disposal of property, plant and equipment | |||
Amortisation of intangible assets | 13 | ||
(Reversal of impairment)/impairment of property, plant and equipment | 14 | ( | |
Operating cash flow before changes in working capital and exceptional items | |||
Decrease/(increase) in receivables | ( | ||
(Increase)/decrease in inventories | ( | ||
Increase in payables | |||
Operating cash flow after changes in working capital before exceptional items | |||
Additional cash funding of pension scheme | 22 | ( | ( |
Cash generated from operations | |||
before exceptional items | |||
Cash outflow in respect of exceptional items | ( | ( | |
Cash generated from operations | |||
Interest paid | ( | ( | |
Refinancing costs paid | ( | ( | |
Taxation paid | ( | ( | |
Net cash generated from operating activities |
2025 | 2024 | ||
Note | £m | £m | |
Investing activities | |||
Purchase of property, plant and equipment | 14 | ( | ( |
Purchase of intangible assets | 13 | ( | ( |
Settlement of derivatives used in net investment hedges | |||
Net cash used in investing activities | ( | ( | |
Financing activities | |||
(Repayment)/drawdown of overdrafts | ( | ||
Drawdown of other loans | |||
Repayment of bank loans | ( | ( | |
Drawdown of bank loans | |||
Repayment of IFRS 16 lease obligations | 15 | ( | ( |
Purchase of own shares | ( | ( | |
Net cash used in financing activities | ( | ( | |
Increase in net cash and cash equivalents | |||
Net cash and cash equivalents | |||
at the start of the year | |||
Currency translation differences | |||
Net cash and cash equivalents | |||
at the end of the year |
Other reserves | ||||||||
Issued | Share | Cash flow | Currency | Capital | ||||
share | premium | hedge | translation | redemption | Accumulated | Total | ||
capital | account | reserve | reserve | reserve | losses | equity | ||
Note | £m | £m | £m | £m | £m | £m | £m | |
At | ( | ( | ||||||
Profit for the year | ||||||||
Other comprehensive income/(expense) | ||||||||
Items that may be reclassified to profit or loss: | ||||||||
Currency translation differences of foreign subsidiaries | ||||||||
Gain on net investment hedges | 20 | |||||||
Loss on cash flow hedges in the year | 20 | ( | ( | |||||
Cash flow hedges transferred to profit or loss | ( | ( | ||||||
Taxation relating to the items above | 9 | ( | ( | |||||
( | ( | |||||||
Items that will not be reclassified to profit or loss: | ||||||||
Net actuarial loss on post-employment benefits | 22 | ( | ( | |||||
Taxation relating to the items above | 9 | |||||||
( | ( | |||||||
Total other comprehensive (expense)/income | ( | ( | ( | |||||
Total comprehensive (expense)/income | ( | |||||||
Transactions with owners of the parent | ||||||||
Purchase of own shares | ( | ( | ||||||
Share-based payments | ||||||||
Taxation relating to the items above | ( | ( | ||||||
At | ( | ( | ( |
Other reserves | ||||||||
Issued | Share | Cash flow | Currency | Capital | ||||
share | premium | hedge | translation | redemption | Accumulated | Total | ||
capital | account | reserve | reserve | reserve | losses | equity | ||
Note | £m | £m | £m | £m | £m | £m | £m | |
At 1 July 2023 | ( | ( | ||||||
Profit for the year | ||||||||
Other comprehensive income/(expense) | ||||||||
Items that may be reclassified to profit or loss: | ||||||||
Currency translation differences of foreign subsidiaries | ||||||||
Gain on net investment hedges | 20 | |||||||
Loss on cash flow hedges in the year | 20 | ( | ( | |||||
Cash flow hedges transferred to profit or loss | ( | ( | ||||||
Taxation relating to the items above | 9 | ( | ( | |||||
( | ( | |||||||
Items that will not be reclassified to profit or loss: | ||||||||
Net actuarial loss on post-employment benefits | 22 | ( | ( | |||||
Taxation relating to the items above | 9 | |||||||
( | ( | |||||||
Total other comprehensive (expense)/income | ( | ( | ( | |||||
Total comprehensive (expense)/income | ( | |||||||
Transactions with owners of the parent | ||||||||
Purchase of own shares | ( | ( | ||||||
Share-based payments | ||||||||
Taxation relating to the items above | ||||||||
At 30 June 2024 | ( | ( |
Unit | Asia | ||||||
Liquids | Dosing | Powders | Aerosols | Pacific | Corporate | Group | |
Year ended 30 June 2025 | £m | £m | £m | £m | £m | £m | £m |
Revenue | 529.6 | 228.9 | 85.5 | 58.9 | 23.6 | — | 926.5 |
Adjusted operating profit/(loss) | 41.0 | 22.5 | 6.8 | 3.1 | 1.1 | (8.4) | 66.1 |
Amortisation of intangible assets | (1.9) | ||||||
Exceptional items (note 4) | (4.0) | ||||||
Operating profit | 60.2 | ||||||
Finance costs (note 8) | (11.2) | ||||||
Profit before taxation | 49.0 | ||||||
Inventories | 58.0 | 37. 5 | 13.6 | 11.6 | 2.7 | — | 123.4 |
Capital expenditure | 14.6 | 10.8 | 1.9 | 2.6 | 0.8 | — | 30.7 |
Amortisation and depreciation | 11.4 | 7.0 | 1.3 | 0.5 | 1.4 | — | 21.6 |
Unit | Asia | ||||||
Liquids | Dosing | Powders | Aerosols | Pacific | Corporate | Group | |
Year ended 30 June 2024 | £m | £m | £m | £m | £m | £m | £m |
Revenue | 532.8 | 233.6 | 92.8 | 50.9 | 24.7 | — | 934.8 |
Adjusted operating profit/(loss) | 45.6 | 19.4 | 6.0 | 2.1 | 1.4 | (7.4) | 67.1 |
Amortisation of intangible assets | (2.0) | ||||||
Exceptional items (note 4) | (0.8) | ||||||
Operating profit | 64.3 | ||||||
Finance costs (note 8) | (17.8) | ||||||
Profit before taxation | 46.5 | ||||||
Inventories | 61.2 | 31.3 | 14.1 | 10.3 | 2.7 | — | 119.6 |
Capital expenditure | 10.3 | 7.7 | 2.0 | 0.6 | 0.3 | — | 20.9 |
Amortisation and depreciation | 12.8 | 5.8 | 1.4 | 0.6 | 1.4 | — | 22.0 |
Revenue | Non-current assets | |||
2025 | 2024 | 2025 | 2024 | |
£m | £m | £m | £m | |
United Kingdom | 179.8 | 194.4 | 47.5 | 36.8 |
Germany | 217.2 | 212.4 | — | — |
France | 203.7 | 201.5 | 10.9 | 9.8 |
Italy | 74.1 | 78.4 | 14.8 | 14.4 |
Spain | 44.7 | 41.2 | 9.8 | 9.5 |
Other Europe | 180.1 | 177.5 | 80.2 | 77.6 |
Asia Pacific | 24.7 | 25.4 | 3.1 | 3.9 |
Rest of the World | 2.2 | 4.0 | — | — |
Total | 926.5 | 934.8 | 166.3 | 152.0 |
2025 | 2024 | |
£m | £m | |
Wages and salaries | 135.0 | 131.1 |
Social security costs | 22.5 | 20.9 |
Share awards granted to Directors and employees | 1.6 | 1.6 |
Other pension costs | 3.7 | 3.6 |
Total | 162.8 | 157.2 |
2025 | 2024 | |
£’000 | £’000 | |
Wages and salaries | 1,710 | 1,787 |
Share awards granted to Directors | 346 | 778 |
Other pension costs (1) | 64 | — |
Total | 2,120 | 2,565 |
2025 | 2024 | |
£m | £m | |
Environmental remediation | 0.4 | 0.8 |
Organisation changes | 1.5 | — |
Group-wide strategic review | 2.1 | — |
Total charged to operating profit | 4.0 | 0.8 |
Group refinancing: | ||
Independent business review and refinancing costs | — | 3.8 |
Total charged to finance costs | — | 3.8 |
Total exceptional items before tax | 4.0 | 4.6 |
2025 | 2025 | 2024 | 2024 | |
Year end | Average | Year end | Average | |
Number | Number | Number | Number | |
Manufacturing | 2,626 | 2,621 | 2,571 | 2,439 |
Sales, general and administration | 648 | 639 | 636 | 623 |
Total | 3,274 | 3,207 | 3,062 |
2025 | 2024 | |
£m | £m | |
Finance costs | ||
Interest on bank loans and overdrafts | 8.3 | 10.5 |
Interest on lease liabilities (note 15) | 0.4 | 0.3 |
Net foreign exchange (gain)/loss | (0.4) | 0.7 |
Amortisation of facility fees | 1.0 | 0.5 |
Non-utilisation and other fees | 0.7 | 0.8 |
Adjusted finance costs excluding net interest cost on defined | ||
benefit obligation | 10.0 | 12.8 |
Post-employment benefits: | ||
Net interest cost on defined benefit obligation (note 22) | 1.2 | 1.2 |
Adjusted finance costs | 11.2 | 14.0 |
Costs associated with independent business review | ||
and refinancing (note 4) | — | 3.8 |
Total finance costs | 11.2 | 17.8 |
2025 | 2024 | |
£m | £m | |
Audit fees: | ||
Audit of the Company’s financial statements | 0.1 | 0.1 |
Other services: | ||
Audit of the financial statements of the Company’s subsidiaries | 1.2 | 1.1 |
Total fees | 1.3 | 1.2 |
2025 | 2024 | |
£m | £m | |
Cost of inventories (included in cost of sales) (1) | 515.2 | 519.9 |
Employee costs (note 5) | 162.8 | 157.2 |
Amortisation of intangible assets (note 13) | 1.9 | 2.0 |
Depreciation of property, plant and equipment (note 14) | 15.8 | 16.3 |
Depreciation of right-of-use assets (note 15) | 3.9 | 3.7 |
Loss on disposal of property, plant and equipment | 0.4 | 1.4 |
(Reversal of impairment)/impairment: | ||
Property, plant and equipment (note 14) | (0.6) | 0.2 |
Inventories (note 16) | 2.4 | 8.9 |
Trade receivables (note 17) | 0.4 | 1.6 |
Expense relating to short-term leases (note 15) | 0.2 | 0.2 |
Expense relating to low-value leases (note 15) | 0.1 | 0.1 |
Research and development costs not capitalised | 9.8 | 10.0 |
Net foreign exchange (gain)/loss | (0.1) | 0.5 |
2025 | 2024 | |||||
UK | Overseas | Total | UK | Overseas | Total | |
Total attributable to ordinary shareholders | £m | £m | £m | £m | £m | £m |
Current tax expense/(credit) | ||||||
Current year | 0.4 | 10.2 | 10.6 | 0.4 | 12.0 | 12.4 |
Adjustment for prior years | — | (0.1) | (0.1) | — | (0.8) | (0.8) |
0.4 | 10.1 | 10.5 | 0.4 | 11.2 | 11.6 | |
Deferred tax expense/(credit) | ||||||
Origination and reversal of temporary differences | 1.4 | 1.1 | 2.5 | 1.0 | (0.3) | 0.7 |
Adjustment for prior years | 2.2 | 0.6 | 2.8 | 0.7 | 0.2 | 0.9 |
3.6 | 1.7 | 5.3 | 1.7 | (0.1) | 1.6 | |
Income tax expense | 4.0 | 11.8 | 15.8 | 2.1 | 11.1 | 13.2 |
2025 | 2024 | |
£m | £m | |
Items that may be reclassified to profit or loss: | ||
Cash flow hedges in the year | 0.2 | 0.6 |
Items that will not be reclassified to profit or loss: | ||
Net actuarial loss on post-employment benefits: | ||
Deferred tax | (0.3) | (1.3) |
Total tax credited in other comprehensive income | (0.1) | (0.7) |
2025 | 2024 | |
Total attributable to ordinary shareholders | £m | £m |
Profit before tax | 49.0 | 46.5 |
Profit before tax multiplied by the UK corporation tax rate | ||
of 25.0% (2024: 25.0%) | 12.3 | 11.6 |
Effect of tax rates in foreign jurisdictions | 0.5 | 0.3 |
Non-deductible expenses | 0.2 | 0.5 |
Other differences | 0.1 | 0.7 |
Adjustment for prior years | 2.7 | 0.1 |
Total tax charge in profit or loss | 15.8 | 13.2 |
Exclude adjusting items (note 30) | 1.5 | 1.6 |
Total tax charge in profit or loss before adjusting items | 17.3 | 14.8 |
Accelerated | Retirement | ||||||
capital | Intangible | Share-based | Tax | benefit | |||
allowance | assets | payments | losses | obligations | Other | Total | |
£m | £m | £m | £m | £m | £m | £m | |
At 1 July 2023 | (5.2) | (3.0) | 0.2 | 29.3 | 6.5 | 8.7 | 36.5 |
(Charge)/credit to profit or loss | (1.3) | 0.1 | 0.3 | (3.5) | (0.5) | 3.3 | (1.6) |
Credit/(charge) to other comprehensive income | — | — | — | — | 1.3 | (0.5) | 0.8 |
Credit to equity | — | — | 1.1 | — | — | — | 1.1 |
At 30 June 2024 | (6.5) | (2.9) | 1.6 | 25.8 | 7.3 | 11.5 | 36.8 |
(Charge)/credit to profit or loss | (0.6) | 0.1 | 0.6 | (2.5) | (1.4) | (1.5) | (5.3) |
Credit/(charge) to other comprehensive income | — | — | — | — | 0.3 | (0.2) | 0.1 |
Charge to equity | — | — | (0.1) | — | — | — | (0.1) |
At 30 June 2025 | (7.1) | (2.8) | 2.1 | 23.3 | 6.2 | 9.8 | 31.5 |
2025 | 2024 | |
£m | £m | |
Deferred tax assets | 38.2 | 42.8 |
Deferred tax liabilities | (6.7) | (6.0) |
Total | 31.5 | 36.8 |
2025 | 2024 | ||
Reference | £m | £m | |
Profit for calculating basic and diluted earnings per share | c | 33.2 | 33.3 |
Adjusted for: | |||
Amortisation of intangible assets (note 13) | 1.9 | 2.0 | |
Exceptional items (note 4) | 4.0 | 4.6 | |
Taxation relating to the items above | (1.5) | (1.6) | |
Profit for calculating adjusted earnings per share | d | 37.6 | 38.3 |
2025 | 2024 | ||
Reference | pence | pence | |
Basic earnings per share | c/a | 19.5 | 19.3 |
Diluted earnings per share | c/b | 18.6 | 18.8 |
Adjusted basic earnings per share | d/a | 22.1 | 22.2 |
Adjusted diluted earnings per share | d/b | 21.1 | 21.7 |
Reference | 2025 | 2024 | |
Weighted average number of ordinary shares | |||
in issue (million) | a | 170.5 | 172.7 |
Effect of dilutive share options (million) | 8.0 | 4.2 | |
Weighted average number of ordinary shares for calculating diluted earnings per share (million) | b | 178.5 | 176.9 |
Nominal | ||
Number | value | |
000 | £’000 | |
Issued and fully paid | ||
At 1 July 2023, 30 June 2024 and 30 June 2025 | 665,888 | 666 |
£m | |
Cost | |
At 1 July 2023 | 36.0 |
Currency translation differences | (0.3) |
At 30 June 2024 | 35.7 |
Currency translation differences | 0.2 |
At 30 June 2025 | 35.9 |
Accumulated impairment | |
At 1 July 2023 | (16.3) |
Currency translation differences | 0.3 |
At 30 June 2024 | (16.0) |
Currency translation differences | (0.1) |
At 30 June 2025 | (16.1) |
Net book value | |
At 30 June 2025 | 19.8 |
At 30 June 2024 | 19.7 |
2025 | 2024 | |
£m | £m | |
Liquids | 16.0 | 16.0 |
Unit Dosing | 3.3 | 3.2 |
Powders | 0.3 | 0.3 |
Asia Pacific | 0.2 | 0.2 |
At 30 June | 19.8 | 19.7 |
Patents, | Assets | |||||
brands and | Computer | Customer | under | |||
trademarks | software | relationships | Other | development | Total | |
£m | £m | £m | £m | £m | £m | |
Cost | ||||||
At 1 July 2023 as reported | 3.7 | 14.3 | 11.9 | 0.9 | — | 30.8 |
Restatement (1) | (2.0) | 0.3 | (8.4) | 4.7 | — | (5.4) |
At 1 July 2023 restated (1) | 1.7 | 14.6 | 3.5 | 5.6 | — | 25.4 |
Additions | — | — | — | 5.3 | — | 5.3 |
Disposals | — | — | — | (0.2) | — | (0.2) |
Transfers | — | 0.9 | — | (0.9) | — | — |
At 30 June 2024 restated (1) | 1.7 | 15.5 | 3.5 | 9.8 | — | 30.5 |
Additions | — | — | — | 0.5 | 9.9 | 10.4 |
Transfers | — | 0.7 | — | — | (0.7) | — |
Reclassification (2) | — | — | — | (6.0) | 6.0 | — |
At 30 June 2025 | 1.7 | 16.2 | 3.5 | 4.3 | 15.2 | 40.9 |
Accumulated amortisation and impairment | ||||||
At 1 July 2023 as reported | (3.7) | (8.7) | (11.3) | (0.6) | — | (24.3) |
Restatement (1) | 2.0 | (1.8) | 8.7 | (3.5) | — | 5.4 |
At 1 July 2023 restated (1) | (1.7) | (10.5) | (2.6) | (4.1) | — | (18.9) |
Disposals | — | — | — | 0.2 | — | 0.2 |
Charge for the year | — | (1.5) | (0.4) | (0.1) | — | (2.0) |
At 30 June 2024 restated (1) | (1.7) | (12.0) | (3.0) | (4.0) | — | (20.7) |
Charge for the year | — | (1.3) | (0.4) | (0.2) | — | (1.9) |
At 30 June 2025 | (1.7) | (13.3) | (3.4) | (4.2) | — | (22.6) |
Net book value | ||||||
At 30 June 2025 | — | 2.9 | 0.1 | 0.1 | 15.2 | 18.3 |
At 30 June 2024 restated (1) | — | 3.5 | 0.5 | 5.8 | — | 9.8 |
Assets in the | ||||
Land and | Plant and | course of | ||
buildings | equipment | construction | Total | |
£m | £m | £m | £m | |
Cost | ||||
At 1 July 2023 as reported | 67.5 | 264.4 | 10.0 | 341.9 |
Restatement (1) | 30.3 | 44.3 | — | 74.6 |
At 1 July 2023 restated (1) | 97.8 | 308.7 | 10.0 | 416.5 |
Additions | 1.3 | 11.2 | 3.1 | 15.6 |
Disposals | (0.5) | (4.6) | — | (5.1) |
Transfers | 0.2 | 2.3 | (2.5) | — |
Currency translation differences | (0.9) | (3.0) | (0.1) | (4.0) |
At 30 June 2024 restated (1) | 97.9 | 314.6 | 10.5 | 423.0 |
Additions | 0.5 | 5.6 | 14.2 | 20.3 |
Disposals | (0.2) | (7.1) | — | (7.3) |
Transfers | 0.9 | 14.9 | (15.8) | — |
Currency translation differences | 1.0 | 3.5 | 0.1 | 4.6 |
At 30 June 2025 | 100.1 | 331.5 | 9.0 | 440.6 |
Accumulated depreciation and impairment | ||||
At 1 July 2023 | (31.8) | (192.3) | — | (224.1) |
Restatement (1) | (23.4) | (51.2) | — | (74.6) |
At 1 July 2023 restated (1) | (55.2) | (243.5) | — | (298.7) |
Charge for the year | (1.9) | (14.4) | — | (16.3) |
Disposals | 0.1 | 3.6 | — | 3.7 |
Impairment | — | (0.2) | — | (0.2) |
Currency translation differences | 0.6 | 2.3 | — | 2.9 |
At 30 June 2024 restated (1) | (56.4) | (252.2) | — | (308.6) |
Charge for the year | (1.0) | (14.8) | — | (15.8) |
Disposals | 0.2 | 6.7 | — | 6.9 |
Reversal of impairment | — | 0.6 | — | 0.6 |
Transfers | (0.3) | 0.3 | — | — |
Currency translation differences | (0.7) | (2.7) | — | (3.4) |
At 30 June 2025 | (58.2) | (262.1) | — | (320.3) |
Net book value | ||||
At 30 June 2025 | 41.9 | 69.4 | 9.0 | 120.3 |
At 30 June 2024 restated (1) | 41.5 | 62.4 | 10.5 | 114.4 |
Plant and | |||||
Buildings | machinery | Vehicles | Other | Total | |
£m | £m | £m | £m | £m | |
Right-of-use assets | |||||
Net book value at 1 July 2023 | 1.8 | 4.7 | 1.4 | 0.6 | 8.5 |
New leases recognised | 1.3 | 1.2 | 0.9 | — | 3.4 |
Currency translation differences | — | — | — | (0.1) | (0.1) |
Depreciation | (0.9) | (2.0) | (0.8) | — | (3.7) |
Net book value at 30 June 2024 | 2.2 | 3.9 | 1.5 | 0.5 | 8.1 |
New leases recognised | — | 1.4 | 2.1 | 0.1 | 3.6 |
Currency translation differences | — | — | 0.1 | — | 0.1 |
Transfers | 0.5 | (0.2) | (0.2) | (0.1) | — |
Depreciation | (1.0) | (1.6) | (1.1) | (0.2) | (3.9) |
Net book value at 30 June 2025 | 1.7 | 3.5 | 2.4 | 0.3 | 7.9 |
Total | |
£m | |
Lease liabilities | |
At 1 July 2023 | 9.0 |
New leases recognised | 3.4 |
Lease payments | (4.5) |
Currency translation differences | 0.2 |
Finance costs (note 8) | 0.3 |
At 30 June 2024 | 8.4 |
New leases recognised | 3.6 |
Lease payments | (4.2) |
Currency translation differences | 0.1 |
Finance costs (note 8) | 0.4 |
At 30 June 2025 | 8.3 |
2025 | 2024 | |
£m | £m | |
At 1 July | (10.3) | (5.5) |
Utilisation | 3.2 | 4.0 |
Charged to profit or loss | (2.4) | (8.9) |
Currency translation differences | (0.1) | 0.1 |
At 30 June | (9.6) | (10.3) |
2025 | 2024 | |
£m | £m | |
Trade receivables | 124.9 | 137.7 |
Less: provision for impairment of trade receivables | (1.7) | (3.6) |
Trade receivables – net | 123.2 | 134.1 |
Other receivables | 10.9 | 9.8 |
Prepayments and accrued income | 5.0 | 4.9 |
Total | 139.1 | 148.8 |
2025 | 2024 | |
£m | £m | |
Analysed as: | ||
Amounts falling due within twelve months | 3.7 | 3.1 |
Amounts falling due after one year | 4.6 | 5.3 |
8.3 | 8.4 |
2025 | 2024 | |
£m | £m | |
Expenses relating to short-term leases | 0.2 | 0.2 |
Expenses relating to leases of low-value assets not shown | ||
as short-term leases above | 0.1 | 0.1 |
Total | 0.3 | 0.3 |
2025 | 2024 | |
£m | £m | |
Raw materials, packaging and consumables | 58.5 | 58.0 |
Finished goods and goods for resale | 64.9 | 61.6 |
Total | 123.4 | 119.6 |
More than | More than | More than | More than | |||
30 days | 60 days | 90 days | 180 days | |||
30 June 2025 | Current | past due | past due | past due | past due | Total |
Expected loss rate | 0.0% | 0.0% | 0.0% | 0.0% | 38.0% | |
Gross carrying amount (£m) | 123.5 | 0.4 | 0.1 | 0.3 | 0.6 | 124.9 |
Credit loss allowance (£m) | — | — | — | — | 0.2 | 0.2 |
More than | More than | More than | More than | |||
30 days | 60 days | 90 days | 180 days | |||
30 June 2024 | Current | past due | past due | past due | past due | Total |
Expected loss rate | 0.5% | 0.0% | 0.0% | 0.0% | 14.2% | |
Gross carrying amount (£m) | 130.5 | 2.2 | 0.6 | 1.4 | 3.0 | 137.7 |
Credit loss allowance (£m) | 0.7 | — | — | — | 0.4 | 1.1 |
2025 | 2024 | |
£m | £m | |
At 1 July | (3.6) | (4.3) |
Utilisation | 2.3 | 2.3 |
Charged | (0.4) | (1.6) |
At 30 June | (1.7) | (3.6) |
2025 | 2024 | |
£m | £m | |
Sterling | 15.8 | 17.9 |
Euro | 90.9 | 99.2 |
Polish Zloty | 1.8 | 1.8 |
Danish Krone | 12.0 | 13.6 |
Malaysian Ringgit | 2.8 | 3.1 |
Other | 1.6 | 2.1 |
124.9 | 137.7 |
2025 | 2024 | |
£m | £m | |
Current liabilities | ||
Trade payables | 176.8 | 160.7 |
Taxation and social security | 3.6 | 4.6 |
Other payables | 26.0 | 27.3 |
Accrued expenses | 18.8 | 24.5 |
Deferred income | 2.1 | 2.3 |
B Shares (note 11) | 0.7 | 0.7 |
Total | 228.0 | 220.1 |
2025 | 2024 | |||||
Current | Non-current | Total | Current | Non-current | Total | |
liabilities | liabilities | liabilities | liabilities | liabilities | liabilities | |
£m | £m | £m | £m | £m | £m | |
Bank and other loans: | ||||||
Secured loans | — | — | — | — | 65.0 | 65.0 |
— | — | — | — | 65.0 | 65.0 | |
Total secured borrowings | — | — | — | — | 65.0 | 65.0 |
Overdrafts | 2.0 | — | 2.0 | 11.8 | — | 11.8 |
Bank and other loans: | ||||||
Unsecured loans | — | 61.3 | 61.3 | — | — | — |
Invoice discounting facilities (note 20) | 67.8 | — | 67.8 | 55.6 | — | 55.6 |
67.8 | 61.3 | 129.1 | 55.6 | — | 55.6 | |
Lease liabilities | 3.7 | 4.6 | 8.3 | 3.1 | 5.3 | 8.4 |
Total unsecured borrowings | 73.5 | 65.9 | 139.4 | 70.5 | 5.3 | 75.8 |
Total borrowings | 73.5 | 65.9 | 139.4 | 70.5 | 70.3 | 140.8 |
2025 | 2024 | |
£m | £m | |
Within one year | 67.8 | 55.6 |
Between one and two years | — | 65.0 |
Between two and five years | 61.3 | — |
Total | 129.1 | 120.6 |
Fair value | Total | |||
Amortised | through | carrying | Fair | |
cost | profit or loss (1) | amount | value | |
£m | £m | £m | £m | |
At 30 June 2025 | ||||
Financial assets | ||||
Trade receivables | 123.2 | — | 123.2 | 123.2 |
Other receivables | 10.9 | — | 10.9 | 10.9 |
Cash and cash equivalents | 34.2 | — | 34.2 | 34.2 |
168.3 | — | 168.3 | 168.3 | |
Financial assets held at fair value | ||||
Derivative financial instruments | ||||
(Level 2) | ||||
Forward currency contracts | — | 0.2 | 0.2 | 0.2 |
Interest rate caps | — | 0.3 | 0.3 | 0.3 |
Total financial assets | 168.3 | 0.5 | 168.8 | 168.8 |
Financial liabilities | ||||
Trade and other payables | (212.9) | — | (212.9) | (212.9) |
Bank overdrafts | (2.0) | — | (2.0) | (2.0) |
Lease liabilities | (8.3) | — | (8.3) | (8.3) |
Bank and other loans | (129.1) | — | (129.1) | (129.1) |
(352.3) | — | (352.3) | (352.3) | |
Financial liabilities held at fair value | ||||
Derivative financial instruments | ||||
(Level 2) | ||||
Forward currency contracts | — | (0.4) | (0.4) | (0.4) |
Interest rate collars | — | (0.1) | (0.1) | (0.1) |
Total financial liabilities | (352.3) | (0.5) | (352.8) | (352.8) |
Total | (184.0) | — | (184.0) | (184.0) |
2025 | 2024 | |
£m | £m | |
Current | ||
Floating charge | ||
Cash and cash equivalents | — | 0.4 |
Receivables | — | 228.0 |
Total current assets pledged as security | — | 228.4 |
Non-current | ||
First mortgage | ||
Freehold land and buildings | — | 113.0 |
Shares pledged | — | 89.9 |
Total non-current assets pledged as security | — | 202.9 |
Total assets pledged as security | — | 431.3 |
Fair value | Total | |||
Amortised | through | carrying | Fair | |
cost | profit or loss (1) | amount | value | |
£m | £m | £m | £m | |
At 30 June 2024 | ||||
Financial assets | ||||
Trade receivables | 134.1 | — | 134.1 | 134.1 |
Other receivables | 9.8 | — | 9.8 | 9.8 |
Cash and cash equivalents | 9.3 | — | 9.3 | 9.3 |
153.2 | — | 153.2 | 153.2 | |
Financial assets held at fair value | ||||
Derivative financial instruments | ||||
(Level 2) | ||||
Interest rate caps | — | 2.0 | 2.0 | 2.0 |
Total financial assets | 153.2 | 2.0 | 155.2 | 155.2 |
Financial liabilities | ||||
Trade and other payables | (201.0) | — | (201.0) | (201.0) |
Bank overdrafts | (11.8) | — | (11.8) | (11.8) |
Lease liabilities | (8.4) | — | (8.4) | (8.4) |
Bank and other loans | (120.6) | — | (120.6) | (120.6) |
(341.8) | — | (341.8) | (341.8) | |
Financial liabilities held | ||||
at fair value | ||||
Derivative financial instruments | ||||
(Level 2) | ||||
Forward currency contracts | — | (0.4) | (0.4) | (0.4) |
Total financial liabilities | (341.8) | (0.4) | (342.2) | (342.2) |
Total | (188.6) | 1.6 | (187.0) | (187.0) |
2025 | 2024 | |
£m | £m | |
Trade receivables available | 67.8 | 55.6 |
Amount borrowed | (67.8) | (55.6) |
Amount undrawn | — | — |
2025 | 2024 | |
£m | £m | |
Trade and other receivables: | ||
Trade receivables | 123.2 | 134.1 |
Other receivables | 10.9 | 9.8 |
134.1 | 143.9 | |
Derivative financial instruments | 0.5 | 2.0 |
Cash and cash equivalents | 34.2 | 9.3 |
Total | 168.8 | 155.2 |
Between | Between | Between | Between | ||||
Within | 1 and 2 | 2 and 3 | 3 and 4 | 4 and 5 | After | ||
1 year | years | years | years | years | 5 years | Total | |
£m | £m | £m | £m | £m | £m | £m | |
At 30 June 2025 | |||||||
Bank overdrafts | (2.0) | — | — | — | — | — | (2.0) |
Bank and other loans: | |||||||
Principal | (67.8) | — | — | (61.9) | — | — | (129.7) |
Interest payments | (0.5) | — | — | — | — | — | (0.5) |
Lease liabilities (1) | (4.0) | (2.0) | (1.5) | (0.9) | (0.2) | (0.7) | (9.3) |
Trade and other payables | (212.9) | — | — | — | — | — | (212.9) |
Cash flows on non-derivative liabilities | (287.2) | (2.0) | (1.5) | (62.8) | (0.2) | (0.7) | (354.4) |
Cash flows on derivative liabilities | |||||||
Payments | (93.3) | (0.5) | — | — | — | — | (93.8) |
Cash flows on financial liabilities | (380.5) | (2.5) | (1.5) | (62.8) | (0.2) | (0.7) | (448.2) |
Cash flows on derivative assets | |||||||
Receipts | 93.5 | 0.5 | — | — | — | — | 94.0 |
(287.0) | (2.0) | (1.5) | (62.8) | (0.2) | (0.7) | (354.2) |
Between | Between | Between | Between | ||||
Within | 1 and 2 | 2 and 3 | 3 and 4 | 4 and 5 | After | ||
1 year | years | years | years | years | 5 years | Total | |
£m | £m | £m | £m | £m | £m | £m | |
At 30 June 2024 | |||||||
Bank overdrafts | (11.8) | — | — | — | — | — | (11.8) |
Bank and other loans: | |||||||
Principal | (55.6) | (65.2) | — | — | — | — | (120.8) |
Interest payments | (0.9) | — | — | — | — | — | (0.9) |
Lease liabilities (1) | (3.5) | (3.1) | (1.2) | (0.7) | (0.4) | (0.8) | (9.7) |
Trade and other payables | (201.0) | — | — | — | — | — | (201.0) |
Cash flows on non-derivative liabilities | (272.8) | (68.3) | (1.2) | (0.7) | (0.4) | (0.8) | (344.2) |
Cash flows on derivative liabilities | |||||||
Payments | (72.1) | (0.4) | — | — | — | — | (72.5) |
Cash flows on financial liabilities | (344.9) | (68.7) | (1.2) | (0.7) | (0.4) | (0.8) | (416.7) |
Cash flows on derivative assets | |||||||
Receipts | 71.9 | 0.4 | — | — | — | — | 72.3 |
(273.0) | (68.3) | (1.2) | (0.7) | (0.4) | (0.8) | (344.4) |
2025 | 2024 | |||||||||||
Danish | Polish | Other | Danish | Polish | Other | |||||||
Euro | Sterling | Krone | Zloty | currencies | Total | Euro | Sterling | Krone | Zloty | currencies | Total | |
£m | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | |
Floating rate | ||||||||||||
Bank overdrafts | (2.0) | — | — | — | — | (2.0) | (9.7) | (2.1) | — | — | — | (11.8) |
Bank and other loans | 5.1 | (37.0) | — | — | — | (31.9) | (23.0) | 1.4 | (10.5) | — | — | (32.1) |
Cash and cash equivalents | 27.2 | 1.7 | 0.6 | 0.2 | 4.5 | 34.2 | 3.6 | 1.5 | 0.2 | 0.2 | 3.8 | 9.3 |
30.3 | (35.3) | 0.6 | 0.2 | 4.5 | 0.3 | (29.1) | 0.8 | (10.3) | 0.2 | 3.8 | (34.6) | |
Fixed rate | ||||||||||||
Bank and other loans | (72.2) | (25.0) | — | — | — | (97.2) | (63.5) | (25.0) | — | — | — | (88.5) |
Total | (41.9) | (60.3) | 0.6 | 0.2 | 4.5 | (96.9) | (92.6) | (24.2) | (10.3) | 0.2 | 3.8 | (123.1) |
Interest | |
rate caps | |
2025 | £m |
Carrying amount | 0.3 |
Notional amount | 114.8 |
Maturity date | Jul 2025-Jun 2027 |
Hedging ratio | 1:1 |
Change in value of outstanding hedge instruments | (0.5) |
Change in value of hedged item used to determine hedge effectiveness | 0.5 |
Weighted average hedged rate for the year | 0.00%–4.15% |
Interest | |
rate caps | |
2024 | £m |
Carrying amount | 1.9 |
Notional amount | 88.5 |
Maturity date | Jun 2024-May 2026 |
Hedging ratio | 1:1 |
Change in value of outstanding hedge instruments | (0.9) |
Change in value of hedged item used to determine | |
hedge effectiveness | 0.9 |
Weighted average hedged rate for the year | 0.00%-4.15% |
2025 | 2024 | |||||
Net assets/ | Net assets/ | |||||
(liabilities) | Currency | Net assets | (liabilities) | Currency | Net assets | |
before | forward | after | before | forward | after | |
hedging | contracts | hedging | hedging | contracts | hedging | |
£m | £m | £m | £m | £m | £m | |
Sterling | (44.0) | 79.5 | 35.5 | (5.0) | 55.6 | 50.6 |
Euro | 93.6 | (51.4) | 42.2 | 35.7 | (33.9) | 1.8 |
Polish Zloty | 10.4 | (7.7) | 2.7 | 7.9 | (6.9) | 1.0 |
Danish Krone | 22.6 | (18.3) | 4.3 | 15.2 | (12.5) | 2.7 |
Malaysian Ringgit | 7.3 | — | 7.3 | 3.9 | — | 3.9 |
Other | 4.4 | (2.1) | 2.3 | 5.7 | (2.3) | 3.4 |
Total | 94.3 | — | 94.3 | 63.4 | — | 63.4 |
2025 | 2024 | |||
EUR +10% | EUR -10% | EUR +10% | EUR -10% | |
£m | £m | £m | £m | |
Impact on equity | (1.3) | 1.5 | (1.5) | 1.6 |
Foreign currency forwards | ||
2025 | Transactional | Translational |
Carrying amount (£m) | 0.2 | (0.4) |
Notional amount (£m) | 14.4 | 79.5 |
Maturity date | July 2025-September 2026 | September 2025 |
Hedging ratio | 1:1 | 1:1 |
Change in value of outstanding | ||
hedge instruments (£m) | 0.2 | (0.4) |
Change in value of hedged | ||
item used to determine hedge | ||
effectiveness (£m) | (0.2) | 0.4 |
Weighted average hedged rate | ||
for the year | €1.1633:£1 | Various (1) |
Foreign currency forwards | ||
2024 | Transactional | Translational |
Carrying amount (£m) | (0.2) | (0.1) |
Notional amount (£m) | 19.0 | 55.6 |
Maturity date | July 2023-June 2025 | September 2024 |
Hedging ratio | 1:1 | 1:1 |
Change in value of outstanding | ||
hedge instruments (£m) | (0.2) | (0.1) |
Change in value of hedged | ||
item used to determine hedge | ||
effectiveness (£m) | 0.2 | 0.1 |
Weighted average hedged rate | ||
for the year | €1.1413:£1 | Various (1 |
2025 | 2024 | 2023 | |
£m | £m | £m | |
Total equity | 94.3 | 63.4 | 37.1 |
Net debt | 105.2 | 131.5 | 166.5 |
Capital | 199.5 | 194.9 | 203.6 |
2025 | 2024 | |
% | % | |
Gearing (1) | 53.3 | 66.0 |
IFRS 16 | Currency | ||||
At 1 July | non-cash | Cash | translation | At 30 June | |
2024 | movements (1) | flows | differences | 2025 | |
Movements in net debt were as follows: | £m | £m | £m | £m | £m |
Overdrafts | (11.8) | — | 9.8 | — | (2.0) |
Bank loans | (65.0) | — | 3.9 | (0.2) | (61.3) |
Other loans | (55.6) | — | (11.5) | (0.7) | (67.8) |
Lease liabilities | (8.4) | (4.0) | 4.2 | (0.1) | (8.3) |
Financial liabilities | (140.8) | (4.0) | 6.4 | (1.0) | (139.4) |
Cash and cash equivalents | 9.3 | — | 24.3 | 0.6 | 34.2 |
Net debt | (131.5) | (4.0) | 30.7 | (0.4) | (105.2) |
IFRS 16 | Currency | ||||
At 1 July | non-cash | Cash | translation | At 30 June | |
2023 | movements (1) | flows | differences | 2024 | |
Movements in net debt were as follows: | £m | £m | £m | £m | £m |
Overdrafts | (0.6) | — | (11.2) | — | (11.8) |
Bank loans | (109.8) | — | 44.5 | 0.3 | (65.0) |
Other loans | (48.7) | — | (7.4) | 0.5 | (55.6) |
Lease liabilities | (9.0) | (3.7) | 4.5 | (0.2) | (8.4) |
Financial liabilities | (168.1) | (3.7) | 30.4 | 0.6 | (140.8) |
Cash and cash equivalents | 1.6 | — | 7.5 | 0.2 | 9.3 |
Net debt | (166.5) | (3.7) | 37.9 | 0.8 | (131.5) |
2025 | 2024 | |
£m | £m | |
Profit or loss | ||
Operating profit | ||
Defined contribution schemes | ||
Contributions payable | (3.4) | (3.0) |
Defined benefit schemes | ||
Service cost and administrative expenses | ||
(net of employee contributions) | (0.3) | (0.6) |
Net charge to operating profit | (3.7) | (3.6) |
Finance costs | ||
Net interest cost on defined benefit obligation | (1.2) | (1.2) |
Net charge to profit before taxation | (4.9) | (4.8) |
Other comprehensive income/(expense) | ||
Defined benefit schemes | ||
Net actuarial loss | (1.2) | (5.6) |
2025 | 2024 | |
£m | £m | |
Balance sheet | ||
Defined benefit obligations | ||
UK – funded | (97.8) | (101.6) |
Other – unfunded | (11.0) | (12.0) |
(108.8) | (113.6) | |
Fair value of scheme assets | ||
UK – funded | 74.8 | 74.1 |
Other – unfunded | 9.1 | 10.1 |
Deficit on the schemes | (24.9) | (29.4) |
Related deferred tax asset (note 9) | 6.2 | 7.3 |
A reconciliation of the net cash flow to the movement | 2025 | 2024 |
in net debt is shown as follows: | £m | £m |
Increase in net cash and cash equivalents | 24.3 | 7.5 |
Net repayment of bank loans and overdrafts | 2.2 | 25.9 |
Change in net debt resulting from cash flows | 26.5 | 33.4 |
Currency translation differences | (0.3) | 1.0 |
Movement in net debt in the year | 26.2 | 34.4 |
Net debt at the beginning of the year excluding lease liabilities | (123.1) | (157.5) |
Net debt at the end of the year excluding lease liabilities | (96.9) | (123.1) |
Lease liabilities at 1 July | (8.4) | (9.0) |
Lease liabilities non-cash movements | (4.0) | (3.7) |
Repayment of IFRS 16 lease liabilities | 4.2 | 4.5 |
Currency translation differences | (0.1) | (0.2) |
Net debt at the end of the year | (105.2) | (131.5) |
2025 | 2024 | |
Discount rate | 5.50% | 5.10% |
Inflation rate: | ||
Retail Prices Index | 2.95% | 3.25% |
Consumer Prices Index | 2.30% | 2.60% |
Revaluation of deferred pensions (in excess of GMP) | ||
Accrued before 6 April 2009 | 2.30% | 2.60% |
Accrued on or after 6 April 2009 | 2.30% | 2.60% |
Increase in pensions in payment (in excess of GMP) | ||
Accrued before 1 April 2011 | 2.83% | 2.97% |
Accrued on or after 1 April 2011 | 1.91% | 1.92% |
2025 | Asset | 2024 | Asset | |
£m | classification | £m | classification | |
Private markets | 19.3 | Unquoted | 21.1 | Unquoted |
Liability-driven investment | 27.4 | Quoted | 28.1 | Quoted |
Credit | 23.0 | Unquoted | 19.4 | Unquoted |
Cash and cash equivalents | 5.1 | Quoted | 5.5 | Quoted |
Total | 74.8 | 74.1 |
2025 | 2024 | |
Life expectancies at age 65 for: | Years | Years |
Member retiring in the next year: | ||
Male | 20.9 | 20.9 |
Female | 23.1 | 23.1 |
Member retiring 20 years from now: | ||
Male | 21.9 | 21.8 |
Female | 24.3 | 24.2 |
Change in | Increase in | Decrease in | |
assumption | assumption | assumption | |
Discount rate | +/- 0.1% | Decrease by £1.0m | Increase by £1.0m |
Inflation rate (1) | +/- 0.1% | Increase by £0.7m | Decrease by £0.8m |
Life expectancy | +1 year | Increase by £3.0m | n/a |
2025 | 2024 | |
Discount rate | 3.60% | 3.65% |
Inflation rate | 2.00% | 2.20% |
Salary increase rate on top of inflation | 0.00% | 0.00% |
Mortality tables | MR-5/FR-5 | MR-5/FR-5 |
Retirement age | 65 | 65 |
Withdrawal rate | 0.00% | 0.00% |
2025 | 2024 | |
£m | £m | |
At 1 July | 74.1 | 73.4 |
Expected return on plan assets | 3.8 | 3.9 |
Loss on assets in excess of interest income on Fund assets | (5.5) | (2.5) |
Employer’s contributions | 7.0 | 4.0 |
Benefits paid | (4.6) | (4.7) |
At 30 June | 74.8 | 74.1 |
2025 | 2024 | |
£m | £m | |
At 1 July | (101.6) | (98.1) |
Interest cost | (5.1) | (5.1) |
Remeasurement gain/(loss) arising from changes | ||
in financial assumptions | 6.1 | (3.1) |
Remeasurement gain arising from changes in demographic assumptions | 0.2 | — |
Experience loss on liabilities | (2.0) | — |
Benefits paid | 4.6 | 4.7 |
At 30 June | (97.8) | (101.6) |
2025 | 2024 | |||||
LTIP | RSU | Cash | LTIP | RSU | Cash | |
Equity-settled | Equity-settled | settled | Equity-settled | Equity-settled | settled | |
Number | Number | Number | Number | Number | Number | |
Outstanding at 1 July | 6,785,710 | 7,538,357 | — | 6,624,716 | 5,607,207 | 175,213 |
Granted | 949,910 | 1,013,036 | — | 2,816,579 | 2,967,711 | — |
Exercised | (870,705) | (640,391) | — | — | (231,079) | — |
Forfeited | — | (283,600) | — | (260,104) | (805,482) | — |
Lapsed | (870,708) | — | — | (2,395,481) | — | (175,213) |
Outstanding at 30 June | 5,994,207 | 7,627,402 | — | 6,785,710 | 7,538,357 | — |
Unvested at 30 June | 5,994,207 | 7,627,402 | — | 6,785,710 | 7,538,357 | — |
Sep | Sep | Oct | |
2024 | 2023 | 2022 | |
Risk-free interest rate | n/a | n/a | n/a |
Share price on grant date | 116.0p | 40.5p | 24.0p |
Dividend yield on the Company’s shares | n/a | n/a | n/a |
Volatility of the Company’s shares | n/a | n/a | n/a |
Expected life of LTIP awards | 3 years | 3 years | 3 years |
Jun | Sep | Jun | Nov | Sep | Jun | Nov | Oct | Jun | Feb | |
2025 | 2024 | 2024 | 2023 | 2023 | 2023 | 2022 | 2022 | 2022 | 2022 | |
Risk-free interest rate | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
Share price on grant date | 151.4p | 116.0p | 118.0p | 61.0p | 40.5p | 27.0p | 25.0p | 25.0p | 30.8p | 46.0p |
Dividend yield on the Company’s shares | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
Volatility of the Company’s shares | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
Expected life of RSU awards | 3 years | 3 years | 3 years | 3 years | 3 years | 3 years | 3 years | 3 years | 3 years | 3 years |
2025 | 2024 | |
£m | £m | |
Equity-settled awards | 1.6 | 1.6 |
Total expense | 1.6 | 1.6 |
Reorganisation | Independent | |||||
and | Leasehold | Environmental | business | |||
restructuring | dilapidations | remediation | review | Claims | Total | |
£m | £m | £m | £m | £m | £m | |
At 1 July 2023 | 0.3 | 1.9 | 3.0 | 0.1 | — | 5.3 |
(Released)/charged to profit or loss | — | (0.1) | 0.8 | 3.8 | — | 4.5 |
Currency translation difference | — | — | (0.2) | — | — | (0.2) |
Utilisation | — | (1.3) | (0.8) | (3.9) | — | (6.0) |
At 30 June 2024 | 0.3 | 0.5 | 2.8 | — | — | 3.6 |
Transfer from other payables (1) | — | — | — | — | 0.6 | 0.6 |
Charged/(released) to profit or loss | 0.2 | (0.1) | 0.4 | — | 0.2 | 0.7 |
Currency translation difference | (0.1) | — | — | — | — | (0.1) |
Utilisation | — | (0.1) | (0.4) | — | — | (0.5) |
At 30 June 2025 | 0.4 | 0.3 | 2.8 | — | 0.8 | 4.3 |
2025 | 2024 | |
Analysis of provisions: | £m | £m |
Current | 2.7 | 2.2 |
Non-current | 1.6 | 1.4 |
Total | 4.3 | 3.6 |
Authorised, | ||
allotted and fully paid | ||
Number | £m | |
Ordinary shares of 10 pence each At 1 July 2023, 30 June 2024 and 30 June 2025 | 174,057,328 | 17.4 |
Treasury shares | Employee Benefit Trust | Total | ||||
Number | £m | Number | £m | Number | £m | |
At 1 July 2023 | 42,041 | — | 486,647 | 0.4 | 528,688 | 0.4 |
Shares paid out to employees | — | — | (233,150) | — | (233,150) | — |
Shares purchased | — | — | 3,055,537 | 2.8 | 3,055,537 | 2.8 |
At 30 June 2024 | 42,041 | — | 3,309,034 | 3.2 | 3,351,075 | 3.2 |
Shares paid out to employees | — | — | (1,511,096) | (1.4) | (1,511,096) | (1.4) |
Shares purchased | — | — | 1,983,000 | 2.4 | 1,983,000 | 2.4 |
At 30 June 2025 | 42,041 | — | 3,780,938 | 4.2 | 3,822,979 | 4.2 |
Average rate | Closing rate | |||
2025 | 2024 | 2025 | 2024 | |
Euro | 1.19 | 1.16 | 1.17 | 1.18 |
US Dollar | 1.29 | 1.26 | 1.37 | 1.26 |
Danish Krone | 8.88 | 8.68 | 8.72 | 8.81 |
Polish Zloty | 5.07 | 5.11 | 4.96 | 5.09 |
Czech Koruna | 29.88 | 28.72 | 28.93 | 29.57 |
Hungarian Forint | 479.05 | 449.75 | 467.33 | 466.81 |
Malaysian Ringgit | 5.70 | 5.91 | 5.77 | 5.97 |
Australian Dollar | 2.00 | 1.92 | 2.10 | 1.90 |
2025 | 2024 | |
£m | £m | |
Contracted but not provided on property, plant and equipment | 3.4 | 5.0 |
Contracted but not provided on other intangible assets | 0.2 | 0.7 |
Total | 3.6 | 5.7 |
2025 | 2024 | |
£m | £m | |
Short-term employee benefits | 3.1 | 3.8 |
Post-employment benefits | 0.1 | 0.1 |
Share-based payments | 1.0 | 1.2 |
Total | 4.2 | 5.1 |
2025 | 2024 | |
£m | £m | |
Net cash generated from operating activities | 63.1 | 59.2 |
Add back: | ||
Taxation paid | 17.9 | 5.1 |
Interest paid | 7.9 | 10.9 |
Refinancing costs paid | 1.8 | 3.8 |
Cash outflow in respect of exceptional items | 3.2 | 2.7 |
Free cash flow | 93.9 | 81.7 |
Adjusted EBITDA | 85.8 | 87.1 |
Cash conversion % | 109% | 94% |
2025 | 2024 | |
£m | £m | |
Operating profit | 60.2 | 64.3 |
Exceptional items in operating profit (note 4) | 4.0 | 0.8 |
Amortisation of intangibles (note 13) | 1.9 | 2.0 |
Adjusted operating profit | 66.1 | 67.1 |
Depreciation of property, plant and equipment (note 14) | 15.8 | 16.3 |
Depreciation of right-of-use assets (note 15) | 3.9 | 3.7 |
Adjusted EBITDA | 85.8 | 87.1 |
2025 | 2024 | |
£m | £m | |
Profit before tax | 49.0 | 46.5 |
Exceptional items (note 4) | 4.0 | 4.6 |
Amortisation of intangibles (note 13) | 1.9 | 2.0 |
Adjusted profit before tax | 54.9 | 53.1 |
Taxation (note 9) | (17.3) | (14.8) |
Adjusted profit for the year | 37.6 | 38.3 |
2025 | 2024 | |
£m | £m | |
Cash and cash equivalents | 34.2 | 9.3 |
RCF headroom | 107.2 | 82.9 |
Uncommitted facilities | — | 6.1 |
Liquidity | 141.4 | 98.3 |
2025 | 2024 | |
£m | £m | |
Current assets | ||
Cash and cash equivalents | 34.2 | 9.3 |
Current liabilities | ||
Borrowings (note 19) | (69.8) | (67.4) |
Lease liabilities (note 15) | (3.7) | (3.1) |
(73.5) | (70.5) | |
Non-current liabilities | ||
Borrowings (note 19) | (61.3) | (65.0) |
Lease liabilities (note 15) | (4.6) | (5.3) |
(65.9) | (70.3) | |
Net debt | (105.2) | (131.5) |
2025 | 2024 | 2023 | |
£m | £m | £m | |
Goodwill (note 12) | 19.8 | 19.7 | 19.7 |
Other intangible assets (note 13) | 18.3 | 9.8 | 6.5 |
Property, plant and equipment (note 14) | 120.3 | 114.4 | 117.8 |
Right-of-use assets (note 15) | 7.9 | 8.1 | 8.5 |
Inventories (note 16) | 123.4 | 119.6 | 121.5 |
Trade and other receivables (note 17) | 139.1 | 148.8 | 145.7 |
Trade and other payables (note 18) | (228.0) | (220.1) | (219.6) |
Capital employed | 200.8 | 200.3 | 200.1 |
Average of opening and closing capital employed | 200.6 | 200.2 | 209.4 |
Adjusted operating profit | 66.1 | 67.1 | 13.5 |
Adjusted ROCE % | 33.0% | 33.5% | 6.4% |
2025 | 2024 | |
£m | £m | |
EBITDA banking basis (as defined in the RCF agreement) | 85.0 | 91.8 |
Lease payments (note 15) | n/a (1) | (4.5) |
EBITDA banking basis (as defined in the RCF agreement) | 85.0 | 87.3 |
Adjusted finance costs excluding net interest cost on defined | ||
benefit obligation (note 8) | 10.0 | 12.8 |
Interest cover ratio (banking basis) | 8.5x | 6.8x |
2025 | 2024 | |
£m | £m | |
Net debt (as defined above) | (105.2) | (131.5) |
Invoice discounting facilities (note 19) | 67. 8 | 55.6 |
B Shares (notes 11, 18) | (0.7) | (0.7) |
Lease liabilities (note 15) | 8.3 | 8.4 |
Adjustment for average exchange rates | (0.8) | (0.9) |
Net debt banking basis (as defined in the RCF agreement) | (30.6) | (69.1) |
Adjusted EBITDA | 85.8 | 87.1 |
Net interest cost on defined benefit obligation (note 8) | (1.2) | (1.2) |
Loss on disposal of property, plant and equipment (note 14) | 0.4 | 1.4 |
Lease payments (note 15) | n/a (1) | 4.5 |
EBITDA banking basis (as defined in the RCF agreement) | 85.0 | 91.8 |
Net debt cover ratio (banking basis) | 0.4x | 0.8x |