Date of Accounts | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
Millions | Millions | Millions | Millions | Millions | |
Income Statement | 31-12-2024 | 31-12-2023 | 25-12-2022 | 26-12-2021 | 27-12-2020 |
Revenue | 538.60 | 568.60 | 601.40 | 615.80 | 600.20 |
Operating Profit / Loss | 74.20 | 46.10 | 69.90 | 77.70 | 6.20 |
Net Interest | -8.00 | -3.50 | -2.80 | -2.60 | -2.50 |
Pre Tax Profit | 62.80 | 36.70 | 66.20 | 73.30 | 0.40 |
Post Tax Profit | 53.60 | 21.50 | 52.30 | 2.90 | -26.70 |
Profit for the Period | 53.60 | 21.50 | 52.30 | 2.90 | -26.70 |
Equity Holders of Parent Company | 53.60 | 21.50 | 52.30 | 2.90 | -26.70 |
Minority Interests | n/a | n/a | n/a | n/a | n/a |
Continuing EPS | |||||
Earnings per Share (Basic) | 17.00p | 6.80p | 16.80p | 0.90p | -8.60p |
Earnings per Share (Diluted) | 16.70p | 6.80p | 16.50p | 0.90p | -8.60p |
Earnings per Share (Adjusted) | 25.30p | 21.80p | 27.10p | 37.60p | 34.40p |
Continuing and Discontinued EPS | |||||
Earnings per Share (Basic) | 17.00p | 6.80p | 16.80p | 0.90p | -8.60p |
Earnings per Share (Diluted) | 16.70p | 6.80p | 16.50p | 0.90p | -8.60p |
Earnings per Share (Adjusted) | 25.30p | 21.80p | 27.10p | 37.60p | 34.40p |
Dividend per Share | 7.34p | 7.34p | 7.34p | 7.21p | 4.26p |
Millions | Millions | Millions | Millions | Millions | |
Balance Sheet | 31-12-2024 | 31-12-2023 | 25-12-2022 | 26-12-2021 | 27-12-2020 |
Non-Current Assets | |||||
Intangible Assets | 879.20 | 876.70 | 868.80 | 860.20 | 854.60 |
Property, Plant and Equipment | 114.10 | 126.60 | 151.00 | 170.00 | 193.70 |
Investments | 14.10 | 14.50 | 14.60 | 17.40 | 18.10 |
Investment Properties | n/a | n/a | n/a | n/a | n/a |
Other Financial Assets | n/a | n/a | n/a | n/a | n/a |
Other Non-Current Assets | 72.40 | 66.00 | 61.60 | 107.90 | 50.40 |
Total Non-Current Assets | 1,079.80 | 1,083.80 | 1,096.00 | 1,155.50 | 1,116.80 |
Current Assets | |||||
Inventories | 10.20 | 11.40 | 12.90 | 5.50 | 4.60 |
Trade and Other Receivables | 87.60 | 85.10 | 109.70 | 115.80 | 107.70 |
Cash at Bank and in Hand | 20.80 | 19.90 | 40.40 | 65.70 | 42.00 |
Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
Other Current Assets | 8.50 | 8.10 | n/a | n/a | 2.80 |
Total Current Assets | 127.10 | 124.50 | 163.00 | 187.00 | 157.10 |
Other Assets | 2.60 | 11.00 | n/a | n/a | n/a |
Total Assets | 1,209.50 | 1,219.30 | 1,259.00 | 1,342.50 | 1,273.90 |
Current Liabilities | |||||
Borrowings | 39.30 | 34.70 | 19.90 | 5.50 | 6.10 |
Other Current Liabilities | 119.10 | 122.30 | 140.00 | 160.60 | 139.60 |
Total Current Liabilities | 158.40 | 157.00 | 159.90 | 166.10 | 145.70 |
Net Current Assets | n/a | n/a | n/a | n/a | n/a |
Non-Current Liabilities | |||||
Borrowings | 23.00 | 28.50 | 26.80 | 30.70 | 35.50 |
Provisions | 231.80 | 226.70 | 228.20 | 231.70 | 137.10 |
Other Non-Current Liabilities | 117.70 | 169.90 | 206.60 | 275.20 | 388.90 |
Total Non-Current Liabilities | 372.50 | 425.10 | 461.60 | 537.60 | 561.50 |
Net Assets | 678.60 | 637.20 | 637.50 | 638.80 | 566.70 |
Capital and Reserves | |||||
Share Capital | 32.20 | 32.20 | 32.20 | 32.20 | 32.20 |
Share Premium Account | n/a | n/a | 605.40 | 605.40 | 605.40 |
Other Reserves | 21.80 | 21.80 | 21.80 | 21.80 | 21.80 |
Retained Earnings | 624.60 | 583.20 | -21.90 | -20.60 | -92.70 |
Shareholders Funds | 678.60 | 637.20 | 637.50 | 638.80 | 566.70 |
Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
Total Equity | 678.60 | 637.20 | 637.50 | 638.80 | 566.70 |
31-12-2024 | 31-12-2023 | 25-12-2022 | 26-12-2021 | 27-12-2020 | |
Operating Margin | 13.78% | 8.11% | 11.62% | 12.62% | 1.03% |
Return on Capital Employed | 75.72% | 79.76% | 158.26% | 163.23% | -2.66% |
Dividend Cover | 3.45 | 2.97 | 3.69 | 5.21 | 8.08 |
Dividend Yield | 8.80 | 9.80 | 7.70 | 2.70 | 3.00 |
PE Ratio | 3.30 | 3.40 | 3.50 | 7.00 | 4.10 |
PEG | 0.20 | n/a | n/a | 0.80 | n/a |
Dividend per Share Growth | n/a% | n/a% | 1.80% | 69.25% | 70.40% |
Net Asset Value per Share | -63.05p | -75.28p | -72.70p | -69.59p | -90.49p |