| 2026 | 2025 | ||
| Note | £m | £m | |
Revenue | 1 | ||
Cost of sales | 3 | ( | ( |
| Analysed as: | |||
Underlying cost of sales | ( | ( | |
Adjusting item: net legacy building safety expense | 2 | ( | ( |
Gross profit | |||
Other operating income | 4a | ||
Other operating expenses | 4a | ( | ( |
Administrative expenses | ( | ( | |
| Analysed as: | |||
Underlying administrative expenses | ( | ( | |
Adjusting item: other exceptional items | 2 | ( | ( |
Operating profit | 4b | ||
Finance income | 16 | ||
Finance expenses | 16 | ( | ( |
| Analysed as: | |||
Underlying finance expenses | ( | ( | |
Adjusting item: net legacy building safety expense | 2 | ( | ( |
Share of result of joint ventures | 13 | ( | ( |
| Analysed as: | |||
Underlying share of result of joint ventures | ( | ||
| Adjusting item: share of joint venture net legacy | |||
buildingsafety expense | 2 | ( | |
Profit before taxation | |||
Income tax expense | 6 | ( | ( |
Profit for the year* | |||
Earnings per ordinary share – Basic | 5 | ||
Earnings per ordinary share – Diluted | 5 |
| 2026 | 2025 | ||
| Note | £m | £m | |
| Gross profit | |||
Gross profit per the Group Income Statement | |||
Adjusting item: net legacy building safety expense | 2 | ||
Underlying gross profit | |||
| Operating profit | |||
Operating profit per the Group Income Statement | |||
Adjusting item: net legacy building safety expense | 2 | ||
Adjusting item: other exceptional items | 2 | ||
Underlying operating profit | |||
| Profit before taxation | |||
Profit before taxation per the Group Income Statement | |||
Adjusting item: net legacy building safety expense | 2 | ||
Adjusting item: other exceptional items | 2 | ||
Underlying profit before taxation | |||
| Profit for the year | |||
Profit for the year per the Group Income Statement | |||
Adjusting item: net legacy building safety expense | 2 | ||
Adjusting item: other exceptional items | 2 | ||
Adjusting item: income tax on exceptional items | 2 | ( | ( |
Underlying profit for the year |
| 2026 | 2025 | ||
| Note | £m | £m | |
Profit for the year | |||
| Other comprehensive income | |||
| Items that will not be recycled to the income statement: | |||
Remeasurement gains on defined benefit pension plans | 22 | ||
Income tax on other comprehensive income | 6 | ( | |
Other comprehensive income for the year, net of income tax | |||
Total comprehensive income for the year* |
| Capital | |||||||
| Issued | Share | redemption | Other | Retained | Total | ||
| capital | premium | reserve | reserves | earnings | equity | ||
| Group Note | £m | £m | £m | £m | £m | £m | |
Balance at 1 August 2024 | |||||||
| Total comprehensive income for the year | |||||||
Profit for the year | |||||||
Other comprehensive income* | |||||||
Total comprehensive income for the year | |||||||
| Transactions with shareholders recorded directly in equity: | |||||||
Dividends on equity shares | 20 | ( | ( | ||||
Purchase of own shares | ( | ( | |||||
Shares issued | |||||||
Credit in relation to share options and tax thereon | 6,23 | ||||||
Total contributions by and distributions to shareholders | ( | ( | |||||
Balance at 31 July 2025 | |||||||
| Total comprehensive income for the year | |||||||
Profit for the year | |||||||
Other comprehensive income* | |||||||
Total comprehensive income for the year | |||||||
| Transactions with shareholders recorded directly in equity: | |||||||
Dividends on equity shares | 20 | ( | ( | ||||
Purchase of own shares | ( | ( | |||||
Shares issued | |||||||
Credit in relation to share options and tax thereon | 6,23 | ||||||
Share buyback programme and cancellation of shares | 18,19 | ( | ( | ( | |||
Total contributions by and distributions to shareholders | ( | ( | ( | ||||
Balance at |
| 2026 | 2025 | ||
| Note | £m | £m | |
| ASSETS | |||
| Non-current assets | |||
Property, plant and equipment | 11 | ||
Financial assets | 12 | ||
Equity accounted joint arrangements | 12 | ||
Deferred tax assets | 6 | ||
Retirement benefit assets | 22 | ||
| Current assets | |||
Inventories | 7 | ||
Trade and other receivables | 8 | ||
Corporation tax receivable | |||
Cash and cash equivalents | 15 | ||
Total assets | |||
| LIABILITIES | |||
| Non-current liabilities | |||
Interest-bearing loans and borrowings | 15 | ||
Trade and other payables | 9 | ||
Provisions | 10 | ||
| Current liabilities | |||
Trade and other payables | 9 | ||
Provisions | 10 | ||
Total liabilities | |||
Net assets |
| 2026 | 2025 | ||
| Note | £m | £m | |
| EQUITY | |||
Issued capital | 18 | ||
Share premium | 19 | ||
Capital redemption reserve | 19 | ||
Other reserves | |||
Retained earnings | |||
Total equity |
| 2026 | 2025 | ||
| Note | £m | £m | |
| Cash flows from operating activities | |||
Profit for the year | |||
Depreciation charge | 11 | ||
Finance income | 16 | ( | ( |
Finance expenses | 16 | ||
Share-based payment expense | 23 | ||
Share of post-tax result of joint ventures | 13 | ||
Income tax expense | 6 | ||
Decrease/(increase) in inventories | ( | ||
Decrease/(increase) in trade and other receivables | ( | ||
(Decrease)/increase in trade and other payables | ( | ||
Decrease in provisions | ( | ( | |
Cash from operations | |||
Interest paid | ( | ( | |
Income tax paid | ( | ( | |
Net cash inflow from operating activities | |||
| Cash flows from investing activities | |||
Acquisition of subsidiary, net of cash acquired | ( | ||
Acquisition of property, plant and equipment | ( | ( | |
Proceeds from sale of property, plant and equipment | |||
Increase in loans to joint ventures | ( | ( | |
Repayment of loans by joint ventures | |||
Dividends from joint ventures | 12 | ||
Interest received | |||
Net cash inflow/(outflow) from investing activities | ( |
| 2026 | 2025 | ||
| Note | £m | £m | |
| Cash flows from financing activities | |||
Payment of lease liabilities | 17 | ( | ( |
Proceeds from the issue of share capital on exercise of share options | |||
Purchase of own shares | ( | ( | |
Share buyback programme | 18 | ( | |
Dividends paid | 20 | ( | ( |
Net cash outflow from financing activities | ( | ( | |
Net increase in cash and cash equivalents | 15 | ||
Cash and cash equivalents at beginning of year | 15 | ||
Cash and cash equivalents at end of year | 15 |
Housing completions | Revenue | |||
| 2026 | 2025 | 2026 | 2025 | |
| Number | Number | £m | £m | |
Housing – private | 7,631 | 6,924 | 2,733.2 | 2,426.4 |
Housing – social | 2,064 | 1,825 | 411.9 | 341.9 |
Total housing | 9,695 | 8,749 | 3,145.1 | 2,768.3 |
Non-housing revenue | – | – | 17.1 | 14.5 |
Total | 9,695 | 8,749 | 3,162.2 | 2,782.8 |
| 2026 | |||||
| SRT and | Total net | Other | Total | ||
| associated | Structural | legacy building | exceptional | adjusting | |
| review | defects | safety expense | items | items | |
| £m | £m | £m | £m | £m | |
Provisions (note 10) | 37.4 | (6.2) | 31.2 | – | 31.2 |
| Reimbursement | |||||
assets (note 10) | (10.0) | – | (10.0) | – | (10.0) |
Net cost of sales | 27.4 | (6.2) | 21.2 | – | 21.2 |
| Administrative | |||||
expenses | – | – | – | 0.3 | 0.3 |
| Finance expenses | |||||
(notes 10, 16) | 12.0 | 1.2 | 13.2 | – | 13.2 |
| Share of joint | |||||
| venture net legacy | |||||
| building safety | |||||
expense (note 13) | 0.8 | – | 0.8 | – | 0.8 |
| Total net legacy | |||||
| building safety | |||||
expense and other exceptional items | 40.2 | (5.0) | 35.2 | 0.3 | 35.5 |
| 2025 | |||||
| SRT and | Total net legacy | Other | Total | ||
| associated | Structural | building safety | exceptional | adjusting | |
| review | defects | expense | items | items | |
| £m | £m | £m | £m | £m | |
Provisions | 50.9 | (13.3) | 37.6 | – | 37.6 |
| Reimbursement | |||||
assets | (0.2) | – | (0.2) | – | (0.2) |
Net cost of sales | 50.7 | (13.3) | 37.4 | – | 37.4 |
| Administrative | |||||
expenses | – | – | – | 15.4 | 15.4 |
| Finance expenses | |||||
(note 16) | 12.6 | 1.8 | 14.4 | – | 14.4 |
| Total net legacy | |||||
| building safety | |||||
expense and other exceptional items | 63.3 | (11.5) | 51.8 | 15.4 | 67. 2 |
| 2026 | 2025 | |
| £m | £m | |
Employee costs (including Directors) (note 21) | 234.2 | 214.7 |
Depreciation of owned property, plant and equipment (note 11) | 2.8 | 2.2 |
Depreciation of right-of-use assets (note 11) | 3.1 | 3.3 |
Expenses related to short-term and low value leases | 12.5 | 12.6 |
| 2026 | 2025 | |
| £000 | £000 | |
| Fee payable for the audit of the Company and consolidated | ||
financial statements | 107 | 93 |
| Amounts receivable by the auditor and its associates in respect of: | ||
Fees payable for the audit of the Company’s subsidiaries | 609 | 517 |
Fees payable for the pension scheme audit | 26 | 25 |
Additional audit fees agreed in relation to FY25 | 95 | – |
Total audit fees | 837 | 635 |
Non-audit related fees | – | 99 |
Total fees related to the Company and its subsidiaries | 837 | 734 |
| 2026 | 2025 | |
| £000 | £000 | |
| Fees payable for the audit of the Group’s joint ventures pursuant | ||
to legislation | 54 | 37 |
Total fees related to joint ventures | 54 | 37 |
| Weighted | Weighted | |||||
| average | average | |||||
| number of | Earnings | number of | ||||
| Profit for | ordinary | per | Profit for | ordinary | Earnings | |
| the year | shares | share | the year | shares | per share | |
| 2026 | 2026 | 2026 | 2025 | 2025 | 2025 | |
| £m | Number | p | £m | Number | p | |
| For basic earnings | ||||||
per ordinary share | 193.4 | 116,447,219 | 166.1 | 15 7.5 | 118,644,063 | 132.8 |
Dilutive effect of options and awards | 1,054,191 | (1.5) | 889,652 | (1.0) | ||
| For diluted earnings | ||||||
per ordinary share | 193.4 | 117,501,410 | 164.6 | 157.5 | 119,533,715 | 131.8 |
| Weighted | Weighted | |||||
| average | average | |||||
| Underlying | number of | Underlying | Underlying | number of | Underlying | |
| profit for | ordinary | earnings | profit for | ordinary | earnings | |
| the year | shares | per share | the year | shares | per share | |
| 2026 | 2026 | 2026 | 2025 | 2025 | 2025 | |
| £m | Number | p | £m | Number | p | |
| For basic | ||||||
| underlying | ||||||
| earnings per | ||||||
ordinary share | 218.7 | 116,447,219 | 187.8 | 209.7 | 118,644,063 | 176.7 |
| Dilutive effect | ||||||
| of options | ||||||
and awards | 1,054,191 | (1.7) | 889,652 | (1.3) | ||
| For diluted | ||||||
| underlying | ||||||
| earnings per | ||||||
ordinary share | 218.7 | 117,501,410 | 186.1 | 209.7 | 119,533,715 | 175.4 |
| 2026 | 2025 | |
| £m | £m | |
| Current tax expense/(income): | ||
UK corporation tax | 67.6 | 62.1 |
Residential property developer tax | 10.6 | 9.1 |
Adjustments in respect of prior years | (2.5) | (2.8) |
75.7 | 68.4 | |
| Deferred tax expense/(income): | ||
Origination and reversal of temporary differences | 0.8 | (4.2) |
Adjustments in respect of prior years | 0.3 | 0.2 |
1.1 | (4.0) | |
Total income tax expense in the income statement | 76.8 | 64.4 |
| 2026 | 2026 | 2025 | 2025 | |
| % | £m | % | £m | |
| Reconciliation of effective tax rate: | ||||
Profit before taxation | 270.2 | 221.9 | ||
Tax calculated at UK income tax rate | 29.0 | 78.4 | 29.0 | 64.4 |
| Non-taxable income and enhanced | ||||
deductions | 0.2 | 0.6 | 1.2 | 2.6 |
| Adjustments in respect of prior years | ||||
– current tax | (0.9) | (2.5) | (1.3) | (2.8) |
| Adjustments in respect of prior years | ||||
– deferred tax | 0.1 | 0.3 | 0.1 | 0.2 |
| Effective tax rate and tax expense | ||||
for the year | 28.4 | 76.8 | 29.0 | 64.4 |
| 2026 | 2025 | |
| £m | £m | |
Deferred tax recognised directly in equity and other comprehensive expense: | ||
| Expense relating to remeasurements on the defined benefit | ||
pension scheme | (0.4) | – |
Expense relating to equity-settled transactions | – | (0.6) |
| Retirement | Share- | |||||
| Capital | benefit | based | Unutilised | |||
| allowances | assets | payments | Inventory | tax losses | Total | |
| £m | £m | £m | £m | £m | £m | |
At 1 August 2024 | (1.6) | (0.2) | 1.8 | (3.4) | 2.7 | (0.7) |
| Income | ||||||
| statement | ||||||
credit/(expense) | 0.3 | (0.1) | 1.5 | 1.5 | 0.8 | 4.0 |
Expense to equity | – | – | (0.6) | – | – | (0.6) |
At 31 July 2025 | (1.3) | (0.3) | 2.7 | (1.9) | 3.5 | 2.7 |
| Income | ||||||
| statement | ||||||
(expense)/credit | (0.5) | – | (0.4) | 0.6 | (0.8) | (1.1) |
Expense to other comprehensive income | – | (0.4) | – | – | – | (0.4) |
At 31 July 2026 | (1.8) | (0.7) | 2.3 | (1.3) | 2.7 | 1.2 |
| 2026 | 2025 | |
| £m | £m | |
Land | 2,350.6 | 2,502.9 |
Work-in-progress | 2,062.5 | 2,165.0 |
Showhomes | 143.3 | 144.9 |
Part-exchange properties | 57.6 | 25.3 |
4,614.0 | 4,838.1 |
| 2026 | 2025 | |
| Current receivables | £m | £m |
Trade receivables | 28.9 | 26.3 |
Other receivables | 31.9 | 39.5 |
Prepayments and accrued income | 19.3 | 15.2 |
80.1 | 81.0 |
| 2026 | 2025 | |
| Non-current liabilities | £m | £m |
Land payables | 62.1 | 73.3 |
Lease liabilities | 16.9 | 17.2 |
79.0 | 90.5 |
| 2026 | 2025 | |
| Current liabilities | £m | £m |
Trade payables | 339.2 | 306.2 |
Land payables | 202.9 | 264.3 |
Social security and other taxes | 8.1 | 6.8 |
Other payables | 1.3 | 1.5 |
Lease liabilities | 2.8 | 2.9 |
Accruals | 187.0 | 163.1 |
Payments on account | 92.0 | 156.6 |
Share buyback obligation | 11.1 | – |
844.4 | 901.4 |
SRT and associated review | Structural defects | Total legacy building safety improvements | |||||||
| Reimbursement | Reimbursement | Reimbursement | |||||||
| Provision | assets | Total | Provision | assets | Total | Provision | assets | Total | |
| £m | £m | £m | £m | £m | £m | £m | £m | £m | |
At | (482.9) | 0.1 | (482.8) | (33.5) | – | (33.5) | (516.4) | 0.1 | (516.3) |
Adjusting item – cost of sales (note 2) | (37.4) | 10.0 | (27.4) | 6.2 | – | 6.2 | (31.2) | 10.0 | (21.2) |
| Analysed as: | |||||||||
Additions | (83.4) | 10.0 | (73.4) | – | – | – | (83.4) | 10.0 | (73.4) |
Released | 39.8 | – | 39.8 | 5.8 | – | 5.8 | 45.6 | – | 45.6 |
Change in discount rate | 6.2 | – | 6.2 | 0.4 | – | 0.4 | 6.6 | – | 6.6 |
Utilised/(received) | 40.4 | (7.9) | 32.5 | 0.5 | – | 0.5 | 40.9 | (7.9) | 33.0 |
Unwinding of discount (notes 2,16) | (12.0) | – | (12.0) | (1.2) | – | (1.2) | (13.2) | – | (13.2) |
At 31 July 2026 | (491.9) | 2.2 | (489.7) | (28.0) | – | (28.0) | (519.9) | 2.2 | (517.7) |
| Total legacy | |||
| SRT and | building | ||
| associated | Structural | safety | |
| review | defects | improvements | |
| £m | £m | £m | |
Current | 138.1 | 0.7 | 138.8 |
Non-current | 353.8 | 27. 3 | 381.1 |
Total | 491.9 | 28.0 | 519.9 |
Owned | Right-of-use assets | |||||
| Land and | Plant, fixtures | Asset under | Land and | Plant, fixtures | ||
| property | and fittings | construction | property | and fittings | Total | |
| £m | £m | £m | £m | £m | £m | |
| Cost | ||||||
At 1 August 2024 | 18.3 | 15.9 | – | 22.4 | 3.1 | 59.7 |
Additions | – | 1.9 | 10.6 | 8.5 | – | 21.0 |
Disposals | – | (1.4) | – | (0.4) | (1.1) | (2.9) |
At 1 August 2025 | 18.3 | 16.4 | 10.6 | 30.5 | 2.0 | 77.8 |
Additions | – | 6.3 | – | 2.9 | – | 9.2 |
Disposals | – | (2.1) | – | – | (1.5) | (3.6) |
Transfers | – | 10.6 | (10.6) | – | – | – |
At 31 July 2026 | 18.3 | 31.2 | – | 33.4 | 0.5 | 83.4 |
| Depreciation | ||||||
At 1 August 2024 | 4.2 | 12.1 | – | 11.3 | 1.9 | 29.5 |
Charge for year | 0.5 | 1.7 | – | 2.6 | 0.7 | 5.5 |
On disposals | – | (1.3) | – | (0.3) | (1.1) | (2.7) |
At 1 August 2025 | 4.7 | 12.5 | – | 13.6 | 1.5 | 32.3 |
Charge for year | 0.5 | 2.3 | – | 2.8 | 0.3 | 5.9 |
On disposals | – | (2.0) | – | – | (1.5) | (3.5) |
At 31 July 2026 | 5.2 | 12.8 | – | 16.4 | 0.3 | 34.7 |
| Net book value | ||||||
At 31 July 2026 | 13.1 | 18.4 | – | 17.0 | 0.2 | 48.7 |
At 31 July 2025 | 13.6 | 3.9 | 10.6 | 16.9 | 0.5 | 45.5 |
| 2026 | 2025 | |
| £m | £m | |
Financial assets – loan to joint ventures | 49.3 | 54.0 |
Interest in joint ventures – equity | – | 0.1 |
49.3 | 54.1 |
| 2026 | 2025 | |
| £m | £m | |
At the start of the year | 54.1 | 57.5 |
Net (decrease)/increase in loans to joint ventures | (4.9) | 8.5 |
Dividends received from equity accounted joint ventures | – | (3.1) |
Share of result of joint ventures (note 13) | (0.6) | (1.5) |
Transfer to accruals (note 13) | 0.7 | – |
Derecognition of interest in Fradley Residential LLP | – | (7.3) |
At the end of the year | 49.3 | 54.1 |
| 2026 | 2025 | |
| £m | £m | |
Current assets | 58.5 | 62.5 |
Current liabilities | (70.0) | (73.7) |
Share of net (liabilities)/assets of joint ventures | (11.5) | (11.2) |
Joint venture losses recognised against loan to joint ventures | 11.5 | 11.3 |
Interest in joint ventures – equity | – | 0.1 |
Revenue | 35.2 | 25.5 |
Costs | (30.7) | (21.5) |
Operating profit | 4.5 | 4.0 |
Interest | (5.1) | (5.5) |
Share of result of joint ventures | (0.6) | (1.5) |
| Analysed as: | ||
Underlying share of result of joint ventures | 0.2 | (1.5) |
| Adjusting item: share of joint venture net legacy building | ||
safety expense (note 2) | (0.8) | – |
Share of dividends paid to joint venture partners | – | (3.1) |
| 2026 | 2025 | |
| £m | £m | |
| Capital commitments | ||
Contracted not provided | 0.1 | 3.5 |
Authorised not contracted | – | – |
| 2026 | 2025 | |
| £m | £m | |
Increase in net cash and cash equivalents | 115.9 | 52.3 |
Increase in net cash from cash flows | 115.9 | 52.3 |
Net cash/(debt) at 1 August | 41.8 | (10.5) |
Net cash at 31 July | 157.7 | 41.8 |
| At 1 August | Cash | At 31 July | |
| 2025 | flows | 2026 | |
| £m | £m | £m | |
Cash and cash equivalents | 171.8 | 115.9 | 287.7 |
Fixed rate sterling USPP notes | (130.0) | – | (130.0) |
Net cash | 41.8 | 115.9 | 157.7 |
| 2026 | 2025 | |
| £m | £m | |
Interest receivable on short-term bank deposits | 3.2 | 3.8 |
Net interest on retirement benefit assets | 0.1 | – |
Other interest receivable | 5.1 | 5.8 |
Finance income | 8.4 | 9.6 |
| 2026 | 2025 | |
| £m | £m | |
Interest payable on bank loans | 5.8 | 3.4 |
Interest payable on fixed rate sterling USPP notes (note 17) | 3.4 | 3.4 |
Interest on deferred term land payables | 13.4 | 14.9 |
| Unwinding of the discount on the legacy building safety | ||
improvements provision (notes 2, 10) | 13.2 | 14.4 |
Interest payable on leases (note 17) | 0.9 | 0.8 |
Finance expenses | 36.7 | 36.9 |
| Total | ||||||
| contracted | Within 1 | |||||
| Balance at | cash | year or | 1–2 | 2–5 | More than | |
| 31 July | payment | on demand | years | years | 5 years | |
| £m | £m | £m | £m | £m | £m | |
At 31 July 2026 | 265.0 | 276.6 | 206.4 | 34.2 | 36.0 | – |
At 31 July 2025 | 3 37.6 | 3 47.4 | 268.7 | 70.8 | 7.9 | – |
| Total | ||||||
| contracted | Within 1 | |||||
| Balance at | cash | year or | 1–2 | 2–5 | More than | |
| 31 July | payment | on demand | years | years | 5 years | |
| £m | £m | £m | £m | £m | £m | |
Trade and other payables | ||||||
| (excluding lease | ||||||
liabilities) | 5 27.5 | 527.5 | 52 7.5 | – | – | – |
| Fixed rate | ||||||
| sterling USPP | ||||||
notes | 130.0 | 139.4 | 3.4 | 82.5 | 53.5 | – |
Lease liabilities | 19.7 | 23.1 | 3.6 | 2.9 | 7.5 | 9.1 |
| Share buyback | ||||||
obligation | 11.1 | 11.1 | 11.1 | – | – | – |
At 31 July 2026 | 688.3 | 701.1 | 545.6 | 85.4 | 61.0 | 9.1 |
Trade and other payables | ||||||
| (excluding lease | ||||||
liabilities) | 470.8 | 470.8 | 470.8 | – | – | – |
| Fixed rate | ||||||
| sterling USPP | ||||||
notes | 130.0 | 142.9 | 3.4 | 3.4 | 85.3 | 50.8 |
Lease liabilities | 20.1 | 24.6 | 3.9 | 3.2 | 7.0 | 10.5 |
At 31 July 2025 | 620.9 | 638.3 | 478.1 | 6.6 | 92.3 | 61.3 |
| 2026 | 2025 | |
| £m | £m | |
Loans and receivables | 110.1 | 119.8 |
Cash and cash equivalents | 287.7 | 171.8 |
Financial liabilities at amortised cost | (953.3) | (958.5) |
(555.5) | (666.9) |
| Share | |||||||
| At 1 | Net cash | New | buyback | At | |||
| August | flows | leases | programme | Disposals | Interest | 31 July | |
| £m | £m | £m | £m | £m | £m | £m | |
| Fixed rate | |||||||
| sterling USPP | |||||||
notes | 130.0 | (3.4) | – | – | – | 3.4 | 130.0 |
Lease liabilities | 20.1 | (3.8) | 2.9 | – | (0.4) | 0.9 | 19.7 |
| Share buyback | |||||||
obligation | – | (139.8) | – | 150.9 | – | – | 11.1 |
At 31 July 2026 | 150.1 | (147.0) | 2.9 | 150.0 | (0.4) | 4.3 | 160.8 |
| Fixed rate | |||||||
| sterling USPP | |||||||
notes | 130.0 | (3.4) | – | – | – | 3.4 | 130.0 |
Lease liabilities | 14.1 | (3.3) | 8.5 | – | – | 0.8 | 20.1 |
At 31 July 2025 | 144.1 | (6.7) | 8.5 | – | – | 4.2 | 150.1 |
| 2026 | 2025 | |
| £m | £m | |
By 31 July 2027 | – | 150.0 |
By 31 July 2028 | – | 150.0 |
By 31 July 2029 | – | 50.0 |
By 31 July 2030 | – | 50.0 |
By 31 July 2031 | 400.0 | – |
400.0 | 400.0 |
| 2026 | 2025 | |
| £m | £m | |
By 31 July 2028 | 80.0 | 80.0 |
By 31 July 2031 | 50.0 | 50.0 |
130.0 | 130.0 |
| 2026 | 2025 | |
| £m | £m | |
Equity | 3,520.8 | 3,556.2 |
Net cash (note 15) | (157.7) | (41.8) |
Capital employed | 3,363.1 | 3,514.4 |
| 2026 | 2025 | |||
| Number | 2026 | Number | 2025 | |
| 000 | £m | 000 | £m | |
| Allotted, called up and fully paid 12.5p | ||||
| ordinary shares | ||||
At start of year | 118,992 | 14.8 | 118,980 | 14.8 |
Issued on exercise of options | 316 | – | 12 | – |
Buyback and cancellation of shares | (6,334) | (0.8) | – | – |
At end of year | 112,974 | 14.0 | 118,992 | 14.8 |
| 2026 | 2025 | |
| Number | Number | |
At start of year | 370,097 | 326,114 |
Transferred to employees or Directors | (124,993) | (1,000) |
Shares purchased | 218,893 | 44,983 |
At end of year | 463,997 | 370,097 |
| 2026 | 2025 | |
| £m | £m | |
Cost of shares held in the Trust | 12.0 | 9.8 |
Market value of shares held in the Trust | 9.2 | 9.2 |
| 2026 | 2025 | |
| £m | £m | |
At start of year | 20.6 | 20.6 |
Amounts transferred in respect of own shares purchased and cancelled during the year | 0.8 | – |
At end of year | 21.4 | 20.6 |
| 2026 | 2025 | |
| £m | £m | |
| Amounts recognised as distributions to equity holders | ||
| in the year: | ||
| Final dividend for the year ended 31 July 2025 of 49.0p per share | ||
(2024: 38.0p) | 57.6 | 45.1 |
| Interim dividend for the year ended 31 July 2026 of 23.0p per | ||
share (2025: 21.0p) | 26.3 | 24.9 |
83.9 | 70.0 | |
| Proposed final dividend for the year ended 31 July 2026 of | ||
per share (2025: 49.0p) | 58.1 |
| 2026 | 2025 | |
| £m | £m | |
Wages and salaries | 197.0 | 182.6 |
Social security | 21.8 | 18.4 |
Pension costs (note 22) | 9.7 | 9.1 |
Share-based payments (note 23) | 5.7 | 4.6 |
234.2 | 214.7 |
| 2026 | 2025 | |
| Number | Number | |
Administrative | 1,238 | 1,112 |
| Production and others employed in housebuilding and associated | ||
trading activities | 1,609 | 1,634 |
2,746 |
| 2026 | 2025 | |
| £m | £m | |
Salaries and fees (including pension compensation) | 5.6 | 5.4 |
Social security | 1.8 | 1.5 |
Taxable benefits | 0.4 | 0.4 |
Annual cash bonus | 3.8 | 5.1 |
Pension costs | 0.3 | 0.3 |
Share-based payments | 2.3 | 2.5 |
14.2 | 15.2 |
Risk | Description |
| Asset | The Scheme’s defined benefit obligation is calculated using a discount rate |
| volatility | set with reference to corporate bond yields. However, a significant proportion |
| of the Scheme’s assets are invested in growth assets, such as equities, that | |
| would be expected to outperform corporate bonds in the long-term but | |
| create volatility and risk in the short-term. This scheme mitigates this | |
| volatility risk through the use of diversified growth funds and liability | |
| driven instruments. | |
| Inflation | A significant proportion of the Scheme’s defined benefit obligation is linked |
| risk | to inflation, with higher inflation increasing the liabilities. However, there are |
| caps of either a 3% (CPI) or 5% p.a. (RPI) increase in place to limit the effect | |
| of higher inflation. | |
| Life | The majority of the Scheme’s liabilities are to provide a pension for the life of |
| expectancy | the member, with any increase in life expectancy also increasing the Scheme’s |
| defined benefit obligation. |
| Defined benefit | Fair value of | Net defined | ||||
| obligation | Scheme assets | benefit asset | ||||
| 2026 | 2025 | 2026 | 2025 | 2026 | 2025 | |
| £m | £m | £m | £m | £m | £m | |
Balance at 1 August | (38.9) | (42.3) | 39.8 | 43.2 | 0.9 | 0.9 |
| Included in the income statement | ||||||
| Interest (expense) | ||||||
/income | (2.1) | (2.1) | 2.2 | 2.1 | 0.1 | – |
(2.1) | (2.1) | 2.2 | 2.1 | 0.1 | – | |
| Included in other comprehensive income/(expense) | ||||||
| Remeasurement | ||||||
| gain arising from: | ||||||
– Change in demographic and financial | ||||||
assumptions | 2.6 | 3.1 | – | – | 2.6 | 3.1 |
| – Experience | ||||||
adjustments | (0.4) | 0.2 | – | – | (0.4) | 0.2 |
| Return on plan | ||||||
| assets excluding | ||||||
interest income | – | – | (0.7) | (3.3) | (0.7) | (3.3) |
2.2 | 3.3 | (0.7) | (3.3) | 1.5 | – | |
Other Benefits paid | 2.3 | 2.2 | (2.3) | (2.2) | – | – |
2.3 | 2.2 | (2.3) | (2.2) | – | – | |
Balance at 31 July | (36.5) | (38.9) | 39.0 | 39.8 | 2.5 | 0.9 |
| 2026 | 2025 | |
| £m | £m | |
Diversified growth fund | 12.9 | 13.0 |
Corporate bonds | 4.5 | 5.1 |
Liability driven instruments | 16.5 | 16.7 |
Insurance policies annuities | 4.4 | 4.5 |
Cash and cash equivalents | 0.7 | 0.5 |
Total | 39.0 | 39.8 |
| 2026 | 2025 | |
| % per | % per | |
| annum | annum | |
Discount rate | 6.40 | 5.60 |
Future salary increases | 3.50 | 3.40 |
Allowance for pension in payment increases of RPI or 5% p.a. if less | 2.80 | 2.70 |
Allowance for deferred pension increases of 3% p.a. | 3.00 | 3.00 |
| 15% of | 15% of | |
| Allowance for commutation of pension for cash at retirement | pension | pension |
Male retiring in 2026 | 22.9 years |
Female retiring in 2026 | 24.6 years |
Male retiring in 2046 | 24.2 years |
Female retiring in 2046 | 26.1 years |
Male retiring in 2025 | 22.7 years |
Female retiring in 2025 | 24.4 years |
Male retiring in 2045 | 24.0 years |
Female retiring in 2045 | 25.9 years |
Assumption | Change in assumption | Change in liabilities (%) |
Discount rate | +0.10% p.a. | Decrease by 1.0% |
Inflation | +0.10% p.a. | Increase by 0.8% |
Mortality | +1 year life expectancy | Increase by 3.1% |
| 2026 | 2025 | |||
| Weighted | Weighted | |||
| average | 2026 | average | 2025 | |
| exercise | Number of | exercise | Number of | |
| price | options | price | options | |
| p | No. | p | No. | |
Outstanding at the beginning of the year | – | 596,715 | – | 597,279 |
Granted during the year | – | 615,185 | – | 159,958 |
Lapsed during the year | – | (126,117) | – | (159,522) |
Exercised during the year | – | (115,542) | – | (1,000) |
Outstanding at the end of the year | – | 970,241 | – | 596,715 |
Exercisable at the end of the year | – | – | – | – |
| 2026 | 2025 | |||
| Weighted | Weighted | |||
| average | 2026 | average | 2025 | |
| exercise | Number of | exercise | Number of | |
| price | options | price | options | |
| p | No. | p | No. | |
Outstanding at the beginning of the year | 1,702.1 | 754,811 | 1,625.5 | 770,162 |
Granted during the year | 1,781.0 | 772,826 | 2,513.0 | 96,317 |
Forfeited during the year | 2,125.3 | (349,170) | 1,813.0 | (100,206) |
Exercised during the year | 1,556.9 | (316,825) | 2,397.0 | (11,462) |
Outstanding at the end of the year | 1,654.8 | 861,642 | 1,702.1 | 754,811 |
Exercisable at the end of the year | 1,664.9 | 11,899 | 2,534.0 | 17,157 |
| November | November | November | January | May | May | May | May | May | May | |
| 2025 | 2025 | 2025 | 2026 | 2026 | 2026 | 2026 | 2026 | 2026 | 2026 | |
| 3 Year 2024 | 5 Year 2024 | 3 Year 2025 | 5 Year 2025 | |||||||
| SRSOS | SRSOS | SRSOS | SRSOS | |||||||
Scheme description | LTIP | 3 Year SRSOS | 5 Year SRSOS | LTIP | 3 Year SRSOS | 5 Year SRSOS | modified* | modified* | modified* | modified* |
Valuation model | n/a | Black Scholes | Black Scholes | n/a | Black Scholes | Black Scholes | Black Scholes | Black Scholes | Black Scholes | Black Scholes |
Grant date | 27-Nov-25 | 28-Nov-25 | 28-Nov-25 | 27-Jan-26 | 13-May-26 | 13-May-26 | 13-May-26 | 13-May-26 | 13-May-26 | 13-May-26 |
| Risk free | ||||||||||
interest rate | 0.0% | 3.71% | 3.94% | 0.0% | 4.42% | 4.59% | 4.36% | 4.46% | 4.40% | 4.54% |
Exercise price | – | 2,108p | 2,108p | – | 1,598p | 1,598p | 2,513p | 2,513p | 2,108p | 2,108p |
Share price at date of grant | 2,808p | 2,858p | 2,858p | 2,720p | 1,917p | 1,917p | 1,917p | 1,917p | 1,917p | 1,917p |
| Expected | ||||||||||
dividend yield | 0.0% | 2.47% | 2.47% | 0.0% | 3.76% | 3.76% | 3.76% | 3.76% | 3.76% | 3.76% |
| 3 years 2 | 5 years 2 | 3 years 2 | 5 years 2 | 3 years 2 | 5 years 2 | 3 years 2 | 5 years 2 | |||
Expected life | 3 years | months | months | 3 years | months | months | months | months | months | months |
Vesting date | 27-Nov-28 | 01-Feb-29 | 01-Feb-31 | 27-Jan-29 | 01-Jul-29 | 01-Jul-31 | 01-Jul-29 | 01-Jul-31 | 01-Jul-29 | 01-Jul-31 |
Expected volatility | N/A | 31% | 31% | N/A | 32% | 32% | 32% | 32% | 32% | 32% |
Fair value of option | 2,808p | 973p | 1,062p | 2,808p | 527p | 579p | 153p | 269p | 318p | 406p |
Incremental fair value of option | – | – | – | – | – | – | 374p | 310p | 209p | 173p |
| 2025 | |||||
| October | December | November | December | December | |
| 2024 | 2024 | 2024 | 2024 | 2024 | |
Scheme description | LTIP | LTIP | DBP | 3 Year SRSOS | 5 Year SRSOS |
Valuation model | n/a | n/a | n/a | Black Scholes | Black Scholes |
Grant date | 25-Oct-24 | 16-Dec-24 | 18-Dec-24 | 15-Nov-24 | 15-Nov-24 |
Risk free interest rate | 0.0% | 0.0% | 0.0% | 4.2% | 4.2% |
Exercise price | – | – | – | 2,513p | 2,513p |
Share price at date of grant | 3,050p | 2,426p | 2,424p | 2,548p | 2,548p |
Expected dividend yield | 0.0% | 0.0% | 2.2% | 2.1% | 2.1% |
Expected life | 3 years | 3 years | 3 years | 3 years 2 months | 5 years 2 months |
Vesting date | 25-Oct-27 | 16-Dec-27 | 18-Dec-27 | 01-Feb-28 | 01-Feb-30 |
Expected volatility | 35% | 35% | 35% | 35% | 35% |
Fair value of option | 3,040p | 2,147p | 2,267p | 677p | 816p |
| 2026 | 2025 | |
| £m | £m | |
Invoiced to joint arrangements in respect of accounting, management fees, interest on loans, land purchases and infrastructure works | 49.4 | 33.3 |
| Amounts owed to joint arrangements in respect of land | ||
purchases and management fees at the year end | (3.1) | (3.1) |
Amounts owed by joint arrangements in respect of accounting, management fees, interest, land purchases | ||
and infrastructure works | 67.9 | 71.1 |
| 2026 | 2025 | |||||
| Capital | Capital | |||||
| employed | employed | |||||
| 2026 | 2026 | including | 2025 | 2025 | including | |
| Capital | Land | land | Capital | Land | land | |
| employed | creditors | creditors | employed | creditors | creditors | |
| £m | £m | £m | £m | £m | £m | |
| Underlying | ||||||
operating profit | 320.6 | 320.6 | 303.5 | 303.5 | ||
| Operating | ||||||
profit | 299.1 | 299.1 | 250.7 | 250.7 | ||
| Capital | ||||||
| employed/land | ||||||
| creditors: | ||||||
Opening | 3,514.4 | 337.6 | 3,852.0 | 3,475.9 | 225.3 | 3,701.2 |
Half year | 3,594.9 | 289.6 | 3,884.5 | 3,530.4 | 289.7 | 3,820.1 |
Closing | 3,363.1 | 265.0 | 3,628.1 | 3,514.4 | 33 7.6 | 3,852.0 |
Average | 3,490.8 | 297.4 | 3,788.2 | 3,506.9 | 284.2 | 3,791.1 |
| Underlying | ||||||
return on capital | ||||||
employed | 9.2% | 8.5% | 8.7% | 8.0% | ||
| Return | ||||||
| on capital | ||||||
employed | 8.6% | 7.9% | 7.1% | 6.6% |
| 2026 | 2025 | |
| £m | £m | |
Revenue | 3,162.2 | 2,782.8 |
Average capital employed | 3,490.8 | 3,506.9 |
Asset turn | 0.91 | 0.79 |
| 2026 | 2025 | |
| £m | £m | |
Underlying profit before taxation | 305.7 | 289.1 |
Profit before taxation | 270.2 | 221.9 |
| Net assets: | ||
Opening | 3,556.2 | 3,465.4 |
Half year | 3,522.9 | 3,522.4 |
Closing | 3,520.8 | 3,556.2 |
Average | 3,533.3 | 3,514.7 |
Underlying pre-tax return on equity | 8.7% | 8.2% |
Pre-tax return on equity | 7.6% | 6.3% |
| 2026 | 2025 | |
| £m | £m | |
Underlying profit for the year | 218.7 | 209.7 |
Profit for the year | 193.4 | 157.5 |
| Net assets: | ||
Opening | 3,556.2 | 3,465.4 |
Half year | 3,522.9 | 3,522.4 |
Closing | 3,520.8 | 3,556.2 |
Average | 3,533.3 | 3,514.7 |
Underlying post-tax return on equity | 6.2% | 6.0% |
Post-tax return on equity | 5.5% | 4.5% |
| 2026 | 2025 | |
| £m | £m | |
Net increase/(decrease) in cash and cash equivalents | 115.9 | 52.3 |
| Add back: | ||
Land spend | 496.0 | 472.0 |
Utilisation of total legacy building safety improvements provision | 33.0 | 44.6 |
Dividends paid | 83.9 | 70.0 |
Share buyback programme | 139.8 | – |
| Adjusted operating cashflow (before land spend, legacy building | ||
safety spend, shareholder returns and changes in debt borrowings) | 868.6 | 638.9 |
| 2026 | 2025 | |
| £m | £m | |
Net cash/(debt) | 157.7 | 41.8 |
Land creditors | (265.0) | (337.6) |
(107.3) | (295.8) | |
Total equity | (3,520.8) | (3,556.2) |
Adjusted gearing | 3.0% | 8.3% |
| 2026 | 2025 | |
| £m | £m | |
Net cash/(debt) | 157.7 | 41.8 |
Total equity | (3,520.8) | (3,556.2) |
Gearing | – | – |
| Subsidiaries – dormant* |
| Ashberry Homes Limited |
| Bellway (Builders) Limited |
| Bellway Financial Services Limited |
| Bellway London Limited |
| Bellway Trustee Company Limited |
| Bulldog Premium Growth I Limited |
| George Blackett Limited |
| Homes2Let Limited |
| J. T. B. (Chapel Farm) Estates Limited |
| J. T. B. Estates Limited |
| John T. Bell & Sons (1976) Limited |
| Nixons Kitchens Limited |
| Seaton GR SPV 13 Limited |
| Seaton GR SPV 14 Limited |
| Seaton Thirteen Limited |
| Other entities |
| Artex Axcell (Guernsey) PCC Limited (formerly Artex Insurance (Guernsey) PCC Limited) |
| Subsidiaries – trading |
| Bellway Homes Limited |
| Bellway Housing Trust Limited |
| Bellway Properties Limited |
| Bellway (Services) Limited |
| Litrose Investments Limited |
| Bellway Home Space Limited |
| Woolsington One Limited** |
| Ashberry Strategic Land Limited** |
| Bellway Joint Ventures Limited** |
| Fradley Residential LLP** |
| Joint arrangements |
Cramlington Developments Limited (50% owned, year end of 30 June)** a |
Leebell Developments Limited (50% owned, year end of 30 June)** a |
| Ponton Road LLP (50% owned)** |
| Lambeth Regeneration LLP (50% owned)** |
| Bellway Latimer Cherry Hinton LLP (50% owned)** |
Langley Sustainable Urban Extension Limited (33% owned)** b |