2026 | 2025 | ||||||
| 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 | ( | ( | ( | ( | ( | ( | |
(Impairment)/reversal of impairment of property, plant and equipment | ( | ( | |||||
Operating profit/(loss) | 7 | ( | ( | ||||
Finance costs | 8 | ( | ( | ( | ( | ||
Profit/(loss) before taxation | ( | ( | |||||
Taxation | 9 | ( | ( | ( | ( | ||
Profit/(loss) for the year | ( | ( | |||||
2026 | 2025 | ||||||
| Earnings per ordinary share attributable to the owners of the parent during the year (note 10) | |||||||
Basic earnings per share | |||||||
Diluted earnings per share |
| 2026 | 2025 | ||
| 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 | |||
Gain/(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 gain/(loss) on post-employment benefits | 22 | ( | |
Taxation relating to the items above | 9 | ( | |
( | |||
Total other comprehensive income/(expense) | ( | ||
Total comprehensive income |
| 2026 | 2025 | ||
| 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 |
| 2026 | 2025 | ||
| 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 |
| 2026 | 2025 | ||
| 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 | ||
Impairment/(reversal of impairment) of property, plant and equipment | 14 | ( | |
Operating cash flow before changes in working capital, exceptional items and additional pension funding | |||
(Increase)/decrease in receivables | ( | ||
Increase in inventories | ( | ( | |
(Decrease)/increase in payables | ( | ||
Operating cash flow after changes in working capital before exceptional items | |||
and additional pension funding | |||
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 |
| 2026 | 2025 | ||
| 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 | |||
Drawdown/(repayment) of overdrafts | ( | ||
Drawdown of other loans | |||
Repayment of bank loans | ( | ( | |
Drawdown of bank loans | |||
Repayment of IFRS 16 lease obligations | 15 | ( | ( |
Redemption of B Shares | ( | ||
Dividends paid | ( | ||
Purchase of own shares through the EBT | ( | ( | |
Buyback of own shares | ( | ||
| Net cash generated from/(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 | |||||||
Gain 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 gain on post-employment benefits | 22 | |||||||
Taxation relating to the items above | 9 | ( | ( | |||||
Total other comprehensive income | ||||||||
Total comprehensive income | ||||||||
| Transactions with owners of the parent | ||||||||
Redemption of B Shares | ( | |||||||
Shares issued to the EBT | ( | |||||||
Purchase of own shares through the EBT | ( | ( | ||||||
Buyback of own shares | ( | ( | ( | |||||
Dividends | ( | ( | ||||||
Transfers between reserves | ( | |||||||
Share-based payments | ||||||||
Taxation relating to the items above | ( | ( | ||||||
At | ( |
| 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 2024 | ( | ( | ||||||
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 through the EBT | ( | ( | ||||||
Share-based payments | ||||||||
Taxation relating to the items above | ( | ( | ||||||
At 30 June 2025 | ( | ( | ( |
| Liquids | Unit Dosing | Powders | Aerosols | Asia Pacific | Corporate | Group | |
| Year ended 30 June 2026 | £m | £m | £m | £m | £m | £m | £m |
Revenue | 526.0 | 226.3 | 88.7 | 67.3 | 25.9 | — | 934.2 |
Adjusted operating profit/(loss) | 31.4 | 23.8 | 5.7 | 3.6 | 1.3 | (6.8) | 59.0 |
Amortisation of intangible assets | (1.3) | ||||||
Exceptional items (note 4) | (7.6) | ||||||
Operating profit | 50.1 | ||||||
Finance costs (note 8) | (10.2) | ||||||
Profit before taxation | 39.9 | ||||||
Inventories | 63.6 | 37. 9 | 14.9 | 12.5 | 3.7 | — | 132.6 |
Capital expenditure | 16.8 | 7. 4 | 3.5 | 2.2 | 1.1 | — | 31.0 |
Amortisation and depreciation | 11.8 | 6.9 | 1.2 | 0.8 | 1.6 | — | 22.3 |
| Liquids | Unit Dosing | Powders | Aerosols | Asia 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 |
Revenue | Non-current assets | |||
| 2026 | 2025 | 2026 | 2025 | |
| £m | £m | £m | £m | |
United Kingdom | 166.6 | 179.8 | 57.9 | 47.5 |
Germany | 231.1 | 217.2 | — | — |
France | 202.9 | 203.7 | 13.1 | 10.9 |
Italy | 68.1 | 74.1 | 14.5 | 14.8 |
Spain | 47.5 | 44.7 | 9.7 | 9.8 |
Other Europe | 187.0 | 180.1 | 79.5 | 80.2 |
Asia Pacific | 27.5 | 24.7 | 2.6 | 3.1 |
Rest of the World | 3.5 | 2.2 | — | — |
Total | 934.2 | 926.5 | 177.3 | 166.3 |
| 2026 | 2025 | |
| £m | £m | |
Strategic partnership costs | 1.6 | — |
Acquisition costs | 2.1 | — |
ERP integration | 2.2 | — |
Environmental remediation | 1.0 | 0.4 |
Group-wide review of growth options | 0.7 | 2.1 |
Organisation changes | — | 1.5 |
Total charged to operating profit | 7.6 | 4.0 |
Total exceptional items before tax | 7.6 | 4.0 |
| 2026 | 2026 | 2025 | 2025 | |
| Year end | Average | Year end | Average | |
| Number | Number | Number | Number | |
Manufacturing | 2,582 | 2,594 | 2,626 | 2,621 |
Sales, general and administration | 654 | 645 | 648 | 639 |
Total | 3,236 | 3,274 | 3,260 |
| 2026 | 2025 | |
| £m | £m | |
Wages and salaries | 137.5 | 135.0 |
Social security costs | 26.1 | 22.5 |
Share awards granted to Directors and employees | 1.6 | 1.6 |
Other pension costs | 4.2 | 3.7 |
Total | 169.4 | 162.8 |
| 2026 | 2025 | |
| £’000 | £’000 | |
Wages and salaries | 1,347 | 1,710 |
Share awards granted to Directors | 336 | 346 |
Other pension costs (1) | 69 | 64 |
Total | 1,752 | 2,120 |
| 2026 | 2025 | |
| £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 | 1.3 | 1.2 |
Total fees | 1.4 | 1.3 |
| 2026 | 2025 | |
| £m | £m | |
Cost of inventories (included in cost of sales) (1) | 516.7 | 515.2 |
Employee costs (note 5) | 169.4 | 162.8 |
Amortisation of intangible assets (note 13) | 1.3 | 1.9 |
Depreciation of property, plant and equipment (note 14) | 16.9 | 15.8 |
Depreciation of right-of-use assets (note 15) | 4.1 | 3.9 |
Loss on disposal of property, plant and equipment | 0.4 | 0.4 |
| Impairment/(reversal of impairment): | ||
Property, plant and equipment (note 14) | 0.1 | (0.6) |
Inventories (note 16) | 4.0 | 2.4 |
Trade receivables (note 17) | 1.0 | 0.4 |
Expense relating to short-term leases (note 15) | 0.1 | 0.2 |
Expense relating to low-value leases (note 15) | 0.2 | 0.1 |
Research and development costs not capitalised | 10.3 | 9.8 |
Net foreign exchange gain | (0.1) | (0.1) |
| 2026 | 2025 | |
| £m | £m | |
| Finance costs | ||
Interest on bank loans and overdrafts | 7.2 | 8.3 |
Interest on lease liabilities (note 15) | 0.4 | 0.4 |
Net foreign exchange loss/(gain) | 0.3 | (0.4) |
Amortisation of facility fees | 0.4 | 1.0 |
Non-utilisation and other fees | 0.7 | 0.7 |
| Adjusted finance costs excluding net interest cost | ||
on defined benefit obligation | 9.0 | 10.0 |
| Post-employment benefits: | ||
Net interest cost on defined benefit obligation (note 22) | 1.2 | 1.2 |
Adjusted finance costs | 10.2 | 11.2 |
Total finance costs | 10.2 | 11.2 |
2026 | 2025 | |||||
| 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 | 12.1 | 12.5 | 0.4 | 10.2 | 10.6 |
Adjustment for prior years | — | (0.4) | (0.4) | — | (0.1) | (0.1) |
0.4 | 11.7 | 12.1 | 0.4 | 10.1 | 10.5 | |
| Deferred tax expense/(credit) | ||||||
Origination and reversal of temporary differences | (2.7) | 0.2 | (2.5) | 1.4 | 1.1 | 2.5 |
Adjustment for prior years | 0.2 | 0.1 | 0.3 | 2.2 | 0.6 | 2.8 |
(2.5) | 0.3 | (2.2) | 3.6 | 1.7 | 5.3 | |
Income tax expense | (2.1) | 12.0 | 9.9 | 4.0 | 11.8 | 15.8 |
| 2026 | 2025 | |
| Total attributable to ordinary shareholders | £m | £m |
Profit before tax | 39.9 | 49.0 |
| Profit before tax multiplied by the UK corporation tax rate | ||
of 25.0% (2025: 25.0%) | 10.0 | 12.3 |
Effect of tax rates in foreign jurisdictions | 0.3 | 0.5 |
Non-deductible expenses | 0.9 | 0.2 |
Non-taxable income | (1.2) | — |
Other differences | — | 0.1 |
Adjustment for prior years | (0.1) | 2.7 |
Total tax charge in profit or loss | 9.9 | 15.8 |
Exclude adjusting items (note 30) | 2.2 | 1.5 |
Total tax charge in profit or loss before adjusting items | 12.1 | 17.3 |
| 2026 | 2025 | |
| £m | £m | |
| Items that may be reclassified to profit or loss: | ||
Deferred tax on cash flow hedges in the year | (1.7) | 0.2 |
| Items that will not be reclassified to profit or loss: | ||
Deferred tax on net actuarial gain/(loss) on post-employment benefits | 0.1 | (0.3) |
Total tax credited in other comprehensive income | (1.6) | (0.1) |
| 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 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 |
Credit to equity | — | — | (0.1) | — | — | — | (0.1) |
At 30 June 2025 | (7.1) | (2.8) | 2.1 | 23.3 | 6.2 | 9.8 | 31.5 |
(Charge)/credit to profit or loss | (0.1) | — | 0.7 | 2.5 | (1.1) | 0.2 | 2.2 |
(Charge)/credit to other comprehensive income | — | — | — | — | (0.1) | 1.7 | 1.6 |
Charge to equity | — | — | (1.2) | — | — | — | (1.2) |
At 30 June 2026 | (7.2) | (2.8) | 1.6 | 25.8 | 5.0 | 11.7 | 34.1 |
| 2026 | 2025 | |
| £m | £m | |
Deferred tax assets | 41.2 | 38.2 |
Deferred tax liabilities | (7.1) | (6.7) |
Total | 34.1 | 31.5 |
Reference | 2026 | 2025 | |
| Weighted average number of ordinary shares in | |||
issue (million) | a | 169.7 | 170.5 |
Effect of dilutive share options (million) | 8.2 | 8.0 | |
Weighted average number of ordinary shares for calculating diluted earnings per share (million) | b | 177.9 | 178.5 |
| 2026 | 2025 | ||
| Reference | £m | £m | |
| Profit for calculating basic and diluted earnings | |||
per share | c | 30.0 | 33.2 |
| Adjusted for: | |||
Amortisation of intangible assets (note 13) | 1.3 | 1.9 | |
Exceptional items (note 4) | 7.6 | 4.0 | |
Taxation relating to the items above | (2.2) | (1.5) | |
Profit for calculating adjusted earnings per share | d | 36.7 | 37.6 |
| 2026 | 2025 | ||
| Reference | pence | pence | |
Basic earnings per share | c/a | 17.7 | 19.5 |
Diluted earnings per share | c/b | 16.9 | 18.6 |
Adjusted basic earnings per share | d/a | 21.6 | 22.1 |
Adjusted diluted earnings per share | d/b | 20.6 | 21.1 |
| Authorised, allotted and fully paid | ||
Number | £m | |
Ordinary shares of 10 pence each At 1 July 2024 and 30 June 2025 | 174,057,328 | 17.4 |
Shares issued to EBT | 4,502,575 | 0.4 |
Shares bought back on-market and cancelled | (4,250,490) | (0.4) |
At 30 June 2026 | 174,309,413 | 17.4 |
| Number | Nominal value | |
| 000 | £’000 | |
| Issued and fully paid | ||
At 1 July 2024 and 30 June 2025 | 665,888 | 666 |
Redeemed | (71,278) | (71) |
At 30 June 2026 | 594,610 | 595 |
| £m | |
| Cost | |
At 1 July 2024 | 35.7 |
Currency translation differences | 0.2 |
At 30 June 2025 | 35.9 |
Currency translation differences | — |
At 30 June 2026 | 35.9 |
| Accumulated impairment | |
At 1 July 2024 | (16.0) |
Currency translation differences | (0.1) |
At 30 June 2025 | (16.1) |
Currency translation differences | — |
At 30 June 2026 | (16.1) |
| Net book value | |
At 30 June 2026 | 19.8 |
At 30 June 2025 | 19.8 |
| 2026 | 2025 | |
| £m | £m | |
Liquids | 16.0 | 16.0 |
Unit Dosing | 3.3 | 3.3 |
Powders | 0.3 | 0.3 |
Asia Pacific | 0.2 | 0.2 |
At 30 June | 19.8 | 19.8 |
| Patents, | ||||||
| brands and | Computer | Customer | Assets under | |||
| trademarks | software | relationships | Other | development (1) | Total | |
| £m | £m | £m | £m | £m | £m | |
| Cost | ||||||
At 1 July 2024 | 1.7 | 15.5 | 3.5 | 9.8 | — | 30.5 |
Additions | — | — | — | 0.5 | 9.9 | 10.4 |
Transfers | — | 0.7 | — | — | (0.7) | — |
Reclassification (1) | — | — | — | (6.0) | 6.0 | — |
At 30 June 2025 | 1.7 | 16.2 | 3.5 | 4.3 | 15.2 | 40.9 |
Additions | — | — | — | 0.1 | 11.1 | 11.2 |
Transfers | — | 0.2 | — | — | (0.2) | — |
Currency translation differences | — | — | 0.1 | — | — | 0.1 |
At 30 June 2026 | 1.7 | 16.4 | 3.6 | 4.4 | 26.1 | 52.2 |
| Accumulated amortisation and impairment | ||||||
At 1 July 2024 | (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) |
Charge for the year | — | (1.1) | (0.1) | (0.1) | — | (1.3) |
Disposals | — | — | — | 0.1 | — | 0.1 |
Currency translation differences | — | — | (0.1) | — | — | (0.1) |
At 30 June 2026 | (1.7) | (14.4) | (3.6) | (4.2) | — | (23.9) |
| Net book value | ||||||
At 30 June 2026 | — | 2.0 | — | 0.2 | 26.1 | 28.3 |
At 30 June 2025 | — | 2.9 | 0.1 | 0.1 | 15.2 | 18.3 |
| Assets | ||||
| in the | ||||
| Land and | Plant and | course of | ||
| buildings | equipment | construction | Total | |
| £m | £m | £m | £m | |
| Cost | ||||
At 1 July 2024 | 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 |
Additions | 0.7 | 12.4 | 6.7 | 19.8 |
Disposals | (0.1) | (8.3) | — | (8.4) |
Transfers | 0.2 | 7.6 | (7.8) | — |
Currency translation differences | 0.5 | 2.0 | — | 2.5 |
At 30 June 2026 | 101.4 | 345.2 | 7. 9 | 454.5 |
| Accumulated depreciation and impairment | ||||
At 1 July 2024 | (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) |
Charge for the year | (2.1) | (14.8) | — | (16.9) |
Disposals | 0.1 | 7.9 | — | 8.0 |
Impairment | — | (0.1) | — | (0.1) |
Currency translation differences | (0.2) | (1.5) | — | (1.7) |
At 30 June 2026 | (60.4) | (270.6) | — | (331.0) |
| Net book value | ||||
At 30 June 2026 | 41.0 | 74.6 | 7.9 | 123.5 |
At 30 June 2025 | 41.9 | 69.4 | 9.0 | 120.3 |
| Plant and | |||||
| Buildings | machinery | Vehicles | Other | Total | |
| £m | £m | £m | £m | £m | |
| Right-of-use assets | |||||
Net book value at 1 July 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 |
New leases recognised | 0.1 | 0.4 | 1.3 | — | 1.8 |
Currency translation differences | 0.1 | — | — | — | 0.1 |
Transfers | — | (0.4) | 0.4 | — | — |
Depreciation | (0.9) | (1.8) | (1.3) | (0.1) | (4.1) |
Net book value at 30 June 2026 | 1.0 | 1.7 | 2.8 | 0.2 | 5.7 |
| Total | |
| £m | |
| Lease liabilities | |
At 1 July 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 |
New leases recognised | 1.8 |
Lease payments | (4.5) |
Currency translation differences | 0.1 |
Finance costs (note 8) | 0.4 |
At 30 June 2026 | 6.1 |
| 2026 | 2025 | |
| £m | £m | |
| Analysed as: | ||
Amounts falling due within twelve months | 2.2 | 3.7 |
Amounts falling due after one year | 3.9 | 4.6 |
6.1 | 8.3 |
| 2026 | 2025 | |
| £m | £m | |
Expenses relating to short-term leases | 0.1 | 0.2 |
| Expenses relating to leases of low-value assets | ||
not shown as short-term leases above | 0.2 | 0.1 |
Total | 0.3 | 0.3 |
| 2026 | 2025 | |
| £m | £m | |
Raw materials, packaging and consumables | 64.3 | 58.5 |
Finished goods and goods for resale | 68.3 | 64.9 |
Total | 132.6 | 123.4 |
| 2026 | 2025 | |
| £m | £m | |
At 1 July | (9.6) | (10.3) |
Utilisation | 3.6 | 3.2 |
Charged to profit or loss | (4.0) | (2.4) |
Currency translation differences | (0.1) | (0.1) |
At 30 June | (10.1) | (9.6) |
| 2026 | 2025 | |
| £m | £m | |
Trade receivables | 123.4 | 124.9 |
Less: provision for impairment of trade receivables | (1.3) | (1.7) |
Trade receivables – net | 122.1 | 123.2 |
Other receivables | 15.4 | 10.9 |
Prepayments and accrued income | 4.7 | 5.0 |
Total | 142.2 | 139.1 |
| More than | More than | More than | More than | |||
| 30 days | 60 days | 90 days | 180 days | |||
30 June 2026 | Current | past due | past due | past due | past due | Total |
Expected loss rate | 0.0% | 0.0% | 0.0% | 0.0% | 36.1% | |
Gross carrying amount (£m) | 120.4 | 1.0 | 0.6 | 0.5 | 0.9 | 123.4 |
Credit loss allowance (£m) | — | — | — | — | 0.3 | 0.3 |
| 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 |
| 2026 | 2025 | |
| £m | £m | |
At 1 July | (1.7) | (3.6) |
Utilisation | 1.4 | 2.3 |
Charged | (1.0) | (0.4) |
At 30 June | (1.3) | (1.7) |
| 2026 | 2025 | |
| £m | £m | |
Sterling | 17.4 | 15.8 |
Euro | 88.4 | 90.9 |
Polish Zloty | 1.3 | 1.8 |
Danish Krone | 10.1 | 12.0 |
Malaysian Ringgit | 3.6 | 2.8 |
Other | 2.6 | 1.6 |
123.4 | 124.9 |
| 2026 | 2025 | |
| £m | £m | |
| Current liabilities | ||
Trade payables | 171.9 | 176.8 |
Taxation and social security | 5.1 | 3.6 |
Other payables | 27.0 | 26.0 |
Accrued expenses | 14.8 | 18.8 |
Deferred income | 1.5 | 2.1 |
B Shares (note 11) | 0.6 | 0.7 |
Total | 220.9 | 228.0 |
2026 | 2025 | |||||
| Current | Non-current | Total | Current | Non-current | Total | |
| liabilities | liabilities | liabilities | liabilities | liabilities | liabilities | |
| £m | £m | £m | £m | £m | £m | |
| Bank and other loans: | ||||||
Invoice discounting facilities (note 20) | 73.6 | — | 73.6 | 67.8 | — | 67.8 |
Total secured borrowings | 73.6 | — | 73.6 | 67.8 | — | 67.8 |
Overdrafts | 3.2 | — | 3.2 | 2.0 | — | 2.0 |
| Bank and other loans: | ||||||
Unsecured loans | — | 105.1 | 105.1 | — | 61.3 | 61.3 |
Lease liabilities | 2.2 | 3.9 | 6.1 | 3.7 | 4.6 | 8.3 |
Total unsecured borrowings | 5.4 | 109.0 | 114.4 | 5.7 | 65.9 | 71.6 |
Total borrowings | 79.0 | 109.0 | 188.0 | 73.5 | 65.9 | 139.4 |
| 2026 | 2025 | |
| £m | £m | |
Within one year | 73.6 | 67.8 |
Between one and two years | — | — |
Between two and five years | 105.1 | 61.3 |
Total | 178.7 | 129.1 |
| 2026 | 2025 | |
| £m | £m | |
| Current | ||
| Floating charge | ||
Receivables | 73.6 | 67.8 |
Total current assets pledged as security | 73.6 | 67.8 |
Total non-current assets pledged as security | — | — |
Total assets pledged as security | 73.6 | 67.8 |
| Fair value | Total | |||
| Amortised | through profit | carrying | Fair | |
| cost | or loss (1) | amount | value | |
| £m | £m | £m | £m | |
| At 30 June 2026 | ||||
| Financial assets | ||||
Trade receivables | 122.1 | — | 122.1 | 122.1 |
Other receivables | 15.4 | — | 15.4 | 15.4 |
Cash and cash equivalents | 65.2 | — | 65.2 | 65.2 |
202.7 | — | 202.7 | 202.7 | |
| Financial assets held at fair value | ||||
| Derivative financial instruments | ||||
| (Level 2) | ||||
Forward currency contracts | — | 0.5 | 0.5 | 0.5 |
Interest rate collars | — | 0.1 | 0.1 | 0.1 |
Total financial assets | 202.7 | 0.6 | 203.3 | 203.3 |
| Financial liabilities | ||||
Trade and other payables | (203.9) | — | (203.9) | (203.9) |
Bank overdrafts | (3.2) | — | (3.2) | (3.2) |
Lease liabilities | (6.1) | — | (6.1) | (6.1) |
Bank and other loans | (178.7) | — | (178.7) | (178.7) |
(391.9) | — | (391.9) | (391.9) | |
| Financial liabilities held at fair value | ||||
| Derivative financial instruments | ||||
| (Level 2) | ||||
Forward currency contracts | — | (0.3) | (0.3) | (0.3) |
Interest rate collars | — | — | — | — |
Total financial liabilities | (391.9) | (0.3) | (392.2) | (392.2) |
Total | (189.2) | 0.3 | (188.9) | (188.9) |
| Fair value | Total | |||
| Amortised | through profit | carrying | Fair | |
| cost | 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) |
| 2026 | 2025 | |
| £m | £m | |
| Trade and other receivables: | ||
Trade receivables | 122.1 | 123.2 |
Other receivables | 15.4 | 10.9 |
137.5 | 134.1 | |
Derivative financial instruments | 0.6 | 0.5 |
Cash and cash equivalents | 65.2 | 34.2 |
Total | 203.3 | 168.8 |
| 2026 | 2025 | |
| £m | £m | |
Trade receivables available | 73.6 | 67.8 |
Amount borrowed | (73.6) | (67.8) |
Amount undrawn | — | — |
| Within | Between | Between | Between | Between | After | ||
| 1 year | 1 and 2 years | 2 and 3 years | 3 and 4 years | 4 and 5 years | 5 years | Total | |
| £m | £m | £m | £m | £m | £m | £m | |
| At 30 June 2026 | |||||||
Bank overdrafts | (3.2) | — | — | — | — | — | (3.2) |
| Bank and other loans: | |||||||
Principal | (73.6) | — | — | (106.2) | — | — | (179.8) |
Interest payments | (0.8) | — | — | — | — | — | (0.8) |
Lease liabilities (1) | (2.4) | (2.0) | (1.3) | (0.4) | (0.3) | (0.5) | (6.9) |
Trade and other payables | (203.9) | — | — | — | — | — | (203.9) |
Cash flows on non-derivative liabilities | (283.9) | (2.0) | (1.3) | (106.6) | (0.3) | (0.5) | (394.6) |
| Cash flows on derivative liabilities | |||||||
Payments | (103.6) | (0.7) | — | — | — | — | (104.3) |
Cash flows on financial liabilities | (387.5) | (2.7) | (1.3) | (106.6) | (0.3) | (0.5) | (498.9) |
| Cash flows on derivative assets | |||||||
Receipts | 103.8 | 0.6 | 0.1 | — | — | — | 104.5 |
(283.7) | (2.1) | (1.2) | (106.6) | (0.3) | (0.5) | (394.4) |
| Within | Between | Between | Between | Between | After | ||
| 1 year | 1 and 2 years | 2 and 3 years | 3 and 4 years | 4 and 5 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) |
2026 | 2025 | |||||||||||
| 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 | (0.7) | (2.5) | — | — | — | (3.2) | (2.0) | — | — | — | — | (2.0) |
Bank and other loans | (82.4) | (18.3) | (1.2) | — | — | (101.9) | 5.1 | (37.0) | — | — | — | (31.9) |
Cash and cash equivalents | 58.6 | 0.7 | 0.5 | 0.4 | 5.0 | 65.2 | 27.2 | 1.7 | 0.6 | 0.2 | 4.5 | 34.2 |
(24.5) | (20.1) | (0.7) | 0.4 | 5.0 | (39.9) | 30.3 | (35.3) | 0.6 | 0.2 | 4.5 | 0.3 | |
| Fixed rate | ||||||||||||
Bank and other loans | (51.8) | (25.0) | — | — | — | (76.8) | (72.2) | (25.0) | — | — | — | (97.2) |
Total | (76.3) | (45.1) | (0.7) | 0.4 | 5.0 | (116.7) | (41.9) | (60.3) | 0.6 | 0.2 | 4.5 | (96.9) |
| Interest | |
| rate derivatives | |
| 2026 | £m |
Carrying amount | 0.1 |
Notional amount | 42.7 |
Maturity date | Jul 2026–Jun 2029 |
Hedging ratio | 1:1 |
Change in value of outstanding hedge instruments | 0.0 |
Change in value of hedged item used to determine hedge effectiveness | 0.0 |
Weighted average hedged rate for the year | 2.045%–3.47% |
| Interest | |
| rate derivatives | |
| 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% |
2026 | 2025 | |||||
| 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 | 11.3 | 89.5 | 100.8 | (44.0) | 79.5 | 35.5 |
Euro | 62.7 | (58.9) | 3.8 | 93.6 | (51.4) | 42.2 |
Polish Zloty | 8.8 | (8.0) | 0.8 | 10.4 | (7.7) | 2.7 |
Danish Krone | 14.8 | (13.8) | 1.0 | 22.6 | (18.3) | 4.3 |
Malaysian Ringgit | 8.5 | (6.5) | 2.0 | 7.3 | — | 7.3 |
Other | 5.0 | (2.3) | 2.7 | 4.4 | (2.1) | 2.3 |
Total | 111.1 | — | 111.1 | 94.3 | — | 94.3 |
2026 | 2025 | |||
| EUR +10% | EUR -10% | EUR +10% | EUR -10% | |
| £m | £m | £m | £m | |
Impact on equity | (1.3) | 1.4 | (1.3) | 1.5 |
| Foreign currency forwards | ||
2026 | Transactional | Translational |
Carrying amount (£m) | (0.2) | 0.0 |
Notional amount (£m) | 14.6 | 89.5 |
Maturity date | July 2026-September 2027 | September 2026 |
Hedging ratio | 1:1 | 1:1 |
| Change in value of outstanding | ||
hedge instruments (£m) | (0.2) | 0.0 |
| Change in value of hedged | ||
| item used to determine hedge | ||
effectiveness (£m) | 0.2 | 0.0 |
| Weighted average hedged rate | ||
for the year | €1.1641:£1 | Various (1) |
| 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) |
| 2026 | 2025 | 2024 | |
| £m | £m | £m | |
Total equity | 111.1 | 94.3 | 63.4 |
Net debt | 122.8 | 105.2 | 131.5 |
Capital | 233.9 | 199.5 | 194.9 |
| 2026 | 2025 | |
| % | % | |
Gearing (1) | 56.7 | 53.3 |
| IFRS 16 | Currency | ||||
| At 1 July | non-cash | Cash | translation | At 30 June | |
| 2025 | movements (1) | flows | differences | 2026 | |
| Movements in net debt were as follows: | £m | £m | £m | £m | £m |
Overdrafts | (2.0) | — | (1.2) | — | (3.2) |
Bank loans | (61.3) | — | (43.7) | (0.1) | (105.1) |
Other loans | (67.8) | — | (5.8) | — | (73.6) |
Lease liabilities | (8.3) | (2.2) | 4.5 | (0.1) | (6.1) |
Financial liabilities | (139.4) | (2.2) | (46.2) | (0.2) | (188.0) |
Cash and cash equivalents | 34.2 | — | 30.6 | 0.4 | 65.2 |
Net debt | (105.2) | (2.2) | (15.6) | 0.2 | (122.8) |
| 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) |
| A reconciliation of the net cash flow to the movement | 2026 | 2025 |
| in net debt is shown as follows: | £m | £m |
Increase in net cash and cash equivalents | 30.6 | 24.3 |
Net (drawdown)/repayment of bank loans and overdrafts | (50.7) | 2.2 |
Change in net debt resulting from cash flows | (20.1) | 26.5 |
Currency translation differences | 0.3 | (0.3) |
Movement in net debt in the year | (19.8) | 26.2 |
Net debt at the beginning of the year excluding lease liabilities | (96.9) | (123.1) |
Net debt at the end of the year excluding lease liabilities | (116.7) | (96.9) |
Lease liabilities at 1 July | (8.3) | (8.4) |
Lease liabilities non-cash movements | (2.2) | (4.0) |
Repayment of IFRS 16 lease liabilities | 4.5 | 4.2 |
Currency translation differences | (0.1) | (0.1) |
Net debt at the end of the year | (122.8) | (105.2) |
| 2026 | 2025 | |
| £m | £m | |
| Profit or loss | ||
| Operating profit | ||
| Defined contribution schemes | ||
Contributions payable | (3.7) | (3.4) |
| Defined benefit schemes | ||
| Service cost and administrative expenses | ||
(net of employee contributions) | (0.5) | (0.3) |
Net charge to operating profit | (4.2) | (3.7) |
| Finance costs | ||
Net interest cost on defined benefit obligation | (1.2) | (1.2) |
Net charge to profit before taxation | (5.4) | (4.9) |
| Other comprehensive income/(expense) | ||
| Defined benefit schemes | ||
Net actuarial gain/(loss) | 0.5 | (1.2) |
| 2026 | 2025 | |
| £m | £m | |
| Balance sheet | ||
| Defined benefit obligations | ||
UK – funded | (96.2) | (97.8) |
Other | (11.1) | (11.0) |
(107.3) | (108.8) | |
| Fair value of scheme assets | ||
UK – funded | 78.1 | 74.8 |
Other | 9.3 | 9.1 |
Deficit on the schemes | (19.9) | (24.9) |
Related deferred tax asset (note 9) | 5.0 | 6.2 |
2026 | 2025 | |
Discount rate | 5.85% | 5.50% |
| Inflation rate: | ||
Retail Prices Index | 3.00% | 2.95% |
Consumer Prices Index | 2.50% | 2.30% |
| Revaluation of deferred pensions (in excess of GMP) | ||
Accrued before 6 April 2009 | 2.50% | 2.30% |
Accrued on or after 6 April 2009 | 2.50% | 2.30% |
| Increase in pensions in payment (in excess of GMP) | ||
Accrued before 1 April 2011 | 2.87% | 2.83% |
Accrued on or after 1 April 2011 | 1.95% | 1.91% |
| 2026 | 2025 | |
| Life expectancies at age 65 for: | Years | Years |
| Member retiring in the next year: | ||
Male | 21.2 | 20.9 |
Female | 23.2 | 23.1 |
| Member retiring 20 years from now: | ||
Male | 22.2 | 21.9 |
Female | 24.4 | 24.3 |
| 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 £0.7m |
Life expectancy | +1 year | Increase by £2.8m | n/a |
| 2026 | Asset | 2025 | Asset | |
| £m | classification | £m | classification | |
Private markets | 14.2 | Unquoted | 19.3 | Unquoted |
Liability-driven investment | 33.1 | Quoted | 27.4 | Quoted |
Credit | 8.0 | Quoted | 23.0 | Unquoted |
Diversified growth fund | 20.9 | Quoted | — | Quoted |
Cash and cash equivalents | 1.9 | Quoted | 5.1 | Quoted |
Total | 78.1 | 74.8 |
| 2026 | 2025 | |
| £m | £m | |
At 1 July | 74.8 | 74.1 |
Expected return on plan assets | 4.0 | 3.8 |
Loss on assets in excess of interest income on Fund assets | (0.7) | (5.5) |
Employer’s contributions | 5.7 | 7.0 |
Benefits paid | (5.7) | (4.6) |
At 30 June | 78.1 | 74.8 |
| 2026 | 2025 | |
| £m | £m | |
At 1 July | (97.8) | (101.6) |
Interest cost | (5.2) | (5.1) |
| Remeasurement gain arising from changes | ||
in financial assumptions | 2.8 | 6.1 |
| Remeasurement (loss)/gain arising from changes | ||
in demographic assumptions | (0.4) | 0.2 |
Experience loss on liabilities | (1.3) | (2.0) |
Benefits paid | 5.7 | 4.6 |
At 30 June | (96.2) | (97.8) |
2026 | 2025 | |||
| LTIP | RSU | LTIP | RSU | |
| Equity-settled | Equity-settled | Equity-settled | Equity-settled | |
| Number | Number | Number | Number | |
Outstanding at 1 July | 5,994,207 | 7,627,402 | 6,785,710 | 7,538,357 |
Granted | 1,051,008 | 1,146,820 | 949,910 | 1,013,036 |
Exercised | (2,398,821) | (4,283,725) | (870,705) | (640,391) |
Forfeited | — | — | — | (283,600) |
Lapsed | — | (94,507) | (870,708) | — |
Outstanding at 30 June | 4,646,394 | 4,395,990 | 5,994,207 | 7,627,402 |
Unvested at 30 June | 4,646,394 | 4,395,990 | 5,994,207 | 7,627,402 |
| Sep | Sep | Sep | |
| 2025 | 2024 | 2023 | |
Risk-free interest rate | n/a | n/a | n/a |
Share price on grant date | 121.2p | 116.0p | 40.5p |
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 | Sep | Jun | Nov | Sep | |
| 2026 | 2025 | 2025 | 2024 | 2024 | 2023 | 2023 | |
Risk-free interest rate | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
Share price on grant date | 164.4p | 121.2p | 151.4p | 116.0p | 118.0p | 61.0p | 40.5p |
Dividend yield on the Company’s shares | 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 |
Expected life of RSU awards | 3 years | 3 years | 3 years | 3 years | 3 years | 3 years | 3 years |
| 2026 | 2025 | |
| £m | £m | |
Equity-settled awards | 1.6 | 1.6 |
Total expense | 1.6 | 1.6 |
| Reorganisation | ||||||
| and | Leasehold | Environmental | ||||
| restructuring | dilapidations | remediation | Claims | Other | Total | |
| £m | £m | £m | £m | £m | £m | |
At 1 July 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 |
Transfer from other payables (1) | — | — | — | — | 0.4 | 0.4 |
Charged/(released) to profit or loss | — | — | 1.0 | (0.5) | — | 0.5 |
Currency translation difference | — | — | — | — | — | — |
Utilisation | (0.2) | — | (1.1) | — | — | (1.3) |
At 30 June 2026 | 0.2 | 0.3 | 2.7 | 0.3 | 0.4 | 3.9 |
| 2026 | 2025 | |
| Analysis of provisions: | £m | £m |
Current | 1.5 | 2.7 |
Non-current | 2.4 | 1.6 |
Total | 3.9 | 4.3 |
| Authorised, allotted and fully paid | ||
Number | £m | |
Ordinary shares of 10 pence each At 1 July 2024 and 30 June 2025 | 174,057,328 | 17.4 |
Shares issued to EBT | 4,502,575 | 0.4 |
Shares bought back on-market and cancelled | (4,250,490) | (0.4) |
At 30 June 2026 | 174,309,413 | 17.4 |
Treasury shares | Employee Benefit Trust | Total | ||||
Number | £m | Number | £m | Number | £m | |
At 1 July 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 |
Shares paid out to employees | — | — | (6,682,546) | (4.9) | (6,682,546) | (4.9) |
Shares purchased | — | — | 9,785,456 | 6.8 | 9,785,456 | 6.8 |
At 30 June 2026 | 42,041 | — | 6,883,848 | 6.1 | 6,925,889 | 6.1 |
| 2026 | 2025 | |
| £m | £m | |
Contracted but not provided on property, plant and equipment | 3.3 | 3.4 |
Contracted but not provided on other intangible assets | 0.1 | 0.2 |
Total | 3.4 | 3.6 |
| 2026 | 2025 | |
| £m | £m | |
Short-term employee benefits | 2.7 | 3.1 |
Post-employment benefits | 0.1 | 0.1 |
Share-based payments | 1.0 | 1.0 |
Total | 3.8 | 4.2 |
Average rate | Closing rate | |||
2026 | 2025 | 2026 | 2025 | |
Euro | 1.15 | 1.19 | 1.16 | 1.17 |
US Dollar | 1.34 | 1.29 | 1.32 | 1.37 |
Danish Krone | 8.60 | 8.88 | 8.67 | 8.72 |
Polish Zloty | 4.89 | 5.07 | 4.98 | 4.96 |
Malaysian Ringgit | 5.49 | 5.70 | 5.40 | 5.77 |
Australian Dollar | 1.98 | 2.00 | 1.92 | 2.10 |
| 2026 | 2025 | |
| £m | £m | |
Operating profit | 50.1 | 60.2 |
Exceptional items in operating profit (note 4) | 7.6 | 4.0 |
Amortisation of intangibles (note 13) | 1.3 | 1.9 |
Adjusted operating profit | 59.0 | 66.1 |
Depreciation of property, plant and equipment (note 14) | 16.9 | 15.8 |
Depreciation of right-of-use assets (note 15) | 4.1 | 3.9 |
Adjusted EBITDA | 80.0 | 85.8 |
| 2026 | 2025 | |
| £m | £m | |
Profit before tax | 39.9 | 49.0 |
Exceptional items (note 4) | 7.6 | 4.0 |
Amortisation of intangibles (note 13) | 1.3 | 1.9 |
Adjusted profit before tax | 48.8 | 54.9 |
Taxation on adjusted profit before tax (note 9) | (12.1) | (17.3) |
Adjusted profit for the year | 36.7 | 37.6 |
| 2026 | 2025 | |
| £m | £m | |
Net cash generated from operating activities | 33.4 | 63.1 |
| Add back: | ||
Taxation paid | 7. 8 | 17.9 |
Interest paid | 7.3 | 7.9 |
Refinancing costs paid | 0.6 | 1.8 |
Cash outflow in respect of exceptional items | 7.6 | 3.2 |
Free cash flow | 56.7 | 93.9 |
Adjusted EBITDA | 80.0 | 85.8 |
Cash conversion % | 71% | 109% |
| 2026 | 2025 | 2024 | |
| £m | £m | £m | |
Goodwill (note 12) | 19.8 | 19.8 | 19.7 |
Other intangible assets (note 13) | 28.3 | 18.3 | 9.8 |
Property, plant and equipment (note 14) | 123.5 | 120.3 | 114.4 |
Right-of-use assets (note 15) | 5.7 | 7.9 | 8.1 |
Inventories (note 16) | 132.6 | 123.4 | 119.6 |
Trade and other receivables (note 17) | 142.2 | 139.1 | 148.8 |
Trade and other payables (note 18) | (220.9) | (228.0) | (220.1) |
Capital employed | 231.2 | 200.8 | 200.3 |
Average of opening and closing capital employed | 216.0 | 200.6 | 200.2 |
Adjusted operating profit | 59.0 | 66.1 | 67.1 |
Adjusted ROCE % | 27.3% | 33.0% | 33.5% |
| 2026 | 2025 | |
| £m | £m | |
Cash and cash equivalents | 65.2 | 34.2 |
RCF headroom | 100.6 | 107.2 |
Other committed facilities | 1.8 | — |
Liquidity | 167.6 | 141.4 |
| 2026 | 2025 | |
| £m | £m | |
| Current assets | ||
Cash and cash equivalents | 65.2 | 34.2 |
| Current liabilities | ||
Borrowings (note 19) | (76.8) | (69.8) |
Lease liabilities (note 15) | (2.2) | (3.7) |
(79.0) | (73.5) | |
| Non-current liabilities | ||
Borrowings (note 19) | (105.1) | (61.3) |
Lease liabilities (note 15) | (3.9) | (4.6) |
(109.0) | (65.9) | |
Net debt | (122.8) | (105.2) |
| 2026 | 2025 | |
| £m | £m | |
Net debt (as defined above) | (122.8) | (105.2) |
Invoice discounting facilities (note 19) | 73.6 | 67.8 |
B Shares (notes 11, 18) | (0.6) | (0.7) |
Lease liabilities (note 15) | 6.1 | 8.3 |
Adjustment for average exchange rates | (0.2) | (0.8) |
Net debt banking basis (as defined in the RCF agreement) | (43.9) | (30.6) |
Adjusted EBITDA | 80.0 | 85.8 |
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 | 0.4 |
EBITDA banking basis (as defined in the RCF agreement) | 79.2 | 85.0 |
Net debt cover ratio (banking basis) | 0.6x | 0.4x |
| 2026 | 2025 | |
| £m | £m | |
EBITDA banking basis (as defined in the RCF agreement) | 79.2 | 85.0 |
| Adjusted finance costs excluding net interest cost on defined | ||
benefit obligation (note 8) | 9.0 | 10.0 |
Interest cover ratio (banking basis) | 8.8x | 8.5x |