| 2026 | 2025 | ||
| 52 weeks | 52 weeks | ||
| Notes | £m | £m | |
Revenue | 6 | ||
Operating costs before adjusting items | 7 | ( | ( |
Adjusted operating profit | |||
Adjusting items | 9 | ( | ( |
Operating profit | |||
Finance costs | 11 | ( | ( |
Finance (charge)/income for pension obligations | 26 | ( | |
Profit before tax | |||
Income tax expense | 12 | ( | ( |
Profit for the period attributable to shareholders of the parent company | |||
| Attributable to: | |||
Shareholders of the parent company | |||
Non-controlling interests | 30 | ||
Pence | Pence | ||
| Earnings per 12.5p ordinary share | |||
Basic | 15 | ||
Diluted | 15 |
| 2026 | 2025 | ||
| 52 weeks | 52 weeks | ||
| Notes | £m | £m | |
Profit for the period | |||
| Other comprehensive income | |||
| Items that will not be reclassified subsequently to profit or loss: | |||
Unrealised gain on revaluation of property | 17 | ||
Remeasurement of retirement benefit schemes | 26 | ( | |
Tax on above components of other comprehensive income | 12 | ( | ( |
| Items that will be reclassified subsequently to profit or loss: | |||
Fair value movement of interest rate swaps | 24 | ( | ( |
Tax on fair value movement of interest rate swaps | 12 | ||
Total comprehensive income attributable to shareholders of the parent company | |||
| Attributable to: | |||
Shareholders of the parent company | |||
Non-controlling interests | 30 | ||
| Group | |||
| 2026 | 2025 | ||
| Notes | £m | £m | |
| Non-current assets | |||
Goodwill | 16 | ||
Property and equipment | 17 | ||
Investment properties | 18 | ||
Right-of-use assets | 19 | ||
Trade and other receivables | 21 | ||
Derivative financial instruments | 24 | ||
Retirement benefit schemes | 26 | ||
| Current assets | |||
Inventories | 20 | ||
Trade and other receivables | 21 | ||
Income tax receivable | |||
Derivative financial instruments | 24 | ||
Cash | |||
Assets held for sale | 22 | ||
Total assets | |||
| Current liabilities | |||
Borrowings | 24 | ( | ( |
Bank overdrafts | ( | ||
Lease liabilities | 27 | ( | ( |
Trade and other payables | 23 | ( | ( |
Income tax payable | ( | ||
( | ( | ||
| Non-current liabilities | |||
Borrowings | 24 | ( | ( |
Lease liabilities | 27 | ( | ( |
Derivative financial instruments | 24 | ( | |
Deferred tax liabilities | 25 | ( | ( |
Retirement benefit schemes | 26 | ( | ( |
( | ( | ||
Total liabilities | ( | ( | |
Net assets | |||
| Capital and reserves | |||
Share capital | 28 | ||
Share premium | |||
Other reserves | |||
Hedging reserve | |||
Revaluation reserve | |||
Retained earnings | |||
Non-controlling interests | 30 | ||
Total equity |
| 2026 | 2025 | ||
| 52 weeks | 52 weeks | ||
| Notes | £m | £m | |
| Operating activities | |||
Net cash generated from operations | 32 | ||
Tax paid | ( | ( | |
Net cash flows from operating activities | |||
| Investing activities | |||
Proceeds from disposal of property and equipment 1 | |||
Purchase of property and equipment | 17 | ( | ( |
Purchase of asset classified as held for sale | ( | ||
Disposal of subsidiary shareholding 2 | |||
Net cash used in investing activities | ( | ( | |
| Financing activities | |||
Purchase of shares through share buyback programme | ( | ||
Interest paid | ( | ( | |
Dividends paid | 14 | ( | ( |
Acquisition of additional shareholding in subsidiaries 2 | ( | ( | |
Payment of principal portion of lease liabilities | ( | ( | |
Repayment of borrowings 3 | ( | ( | |
Transaction costs incurred on borrowings | ( | ( | |
Proceeds from borrowings 3 | |||
Net cash flows used in financing activities | ( | ( | |
Net increase/(decrease) in cash | ( | ||
Cash at the beginning of the period | |||
Cash at the end of the period |
| Non- | ||||||||
| Share | Other | Hedging | Revaluation | Retained | controlling | Total | ||
capital 1 | reserves | reserve | reserve | earnings | interests | equity | ||
| Notes | £m | £m | £m | £m | £m | £m | £m | |
At 1 April 2024 | ||||||||
| Total comprehensive income | ||||||||
Profit for the period | ||||||||
| Other comprehensive income | ||||||||
Unrealised gain on revaluation of property | 17 | |||||||
Remeasurement of retirement benefit schemes | 26 | ( | ( | |||||
| Net movement of interest rate swaps – cash | ||||||||
flow hedge | 24 | ( | ( | |||||
Tax on above components of other comprehensive income | 12 | ( | ( | |||||
( | ( | |||||||
Total comprehensive income | ( | |||||||
| Transactions with owners recorded directly in equity | ||||||||
Movements in non-controlling interests | ( | ( | ( | |||||
Dividends paid on equity shares | 14 | ( | ( | |||||
Share based payments | 29 | |||||||
( | ( | ( | ||||||
| – | ||||||||
At 31 March 2025 | ||||||||
| Total comprehensive income | ||||||||
Profit for the period | ||||||||
| Other comprehensive income | ||||||||
Unrealised gain on revaluation of property | 17 | |||||||
Remeasurement of retirement benefit schemes | 26 | |||||||
IFRIC 14 adjustment | 26 | ( | ( | |||||
| Net movement of interest rate swaps – cash | ||||||||
flow hedge | 24 | ( | ( | |||||
Tax on above components of other comprehensive income | 12 | ( | ( | ( | ||||
( | ||||||||
Total comprehensive income | ( | |||||||
| Transactions with owners recorded directly in equity | ||||||||
Movements in non-controlling interests | ( | ( | ||||||
Dividends paid on equity shares | 14 | ( | ( | |||||
Cancellation of shares | ( | ( | ||||||
Share buyback 2 | ( | ( | ||||||
( | ( | ( | ( | ( | ||||
At |
New Standard | Effective date |
Amendments to IFRS 9 and IFRS 7: Classification and Measurement of Financial Instruments | 1 January 2026 |
Amendments to IFRS 9 and IFRS 7: Contracts Referencing Nature-Dependent Electricity | 1 January 2026 |
Volume 11: Annual Improvements to IFRS Accounting Standards | 1 January 2026 |
IFRS 18: Presentation and Disclosure in Financial Statements | 1 January 2027 |
IFRS 19: Subsidiaries without Public Accountability | 1 January 2027 |
| Managed | All other | ||
| houses | segments | Total | |
| 52 weeks | 52 weeks | 52 weeks | |
| 2026 | £m | £m | £m |
Drink sales | 321.6 | – | 321.6 |
Food sales | 151.5 | – | 151.5 |
Accommodation sales | 32.2 | – | 32.2 |
Total revenue from contracts with customers | 505.3 | – | 505.3 |
Other income | 2.3 | 0.6 | 2.9 |
Total revenue recognised | 507.6 | 0.6 | 508.2 |
Adjusted operating profit/(loss) | 101.7 | (30.4) | 71.3 |
Adjusting items | (8.9) | (3.1) | (12.0) |
Operating profit/(loss) | 92.8 | (33.5) | 59.3 |
| Managed | All other | ||
| houses | segments | Total | |
| 52 weeks | 52 weeks | 52 weeks | |
| 2025 | £m | £m | £m |
Drink sales | 305.5 | – | 305.5 |
Food sales | 146.3 | – | 146.3 |
Accommodation sales | 30.8 | – | 30.8 |
Total revenue from contracts with customers | 482.6 | – | 482.6 |
Other income | 2.4 | 0.8 | 3.2 |
Total revenue recognised | 485.0 | 0.8 | 485.8 |
Adjusted operating profit/(loss) | 97.6 | (26.2) | 71.4 |
Adjusting items | (32.6) | (0.9) | (33.5) |
Operating profit/(loss) | 65.0 | (27.1) | 37.9 |
| 2026 | 2025 | |
| 52 weeks | 52 weeks | |
| £m | £m | |
Operating profit | 59.3 | 37.9 |
Finance costs | (18.0) | (19.9) |
Finance (charge)/income for pension obligations | (0.2) | 0.1 |
Profit before tax | 41.1 | 18.1 |
| Managed | All other | ||
| houses | segments | Total | |
| 2026 | £m | £m | £m |
Segment assets | 1,285.5 | 23.7 | 1,309.2 |
Cash | – | 8.1 | 8.1 |
Total assets | 1,285.5 | 31.8 | 1,317.3 |
| Other segmental information | |||
Depreciation of property, equipment and right-of-use assets (note 17, note 19) | (42.1) | (1.8) | (43.9) |
Additions to non-current assets 1 | 33.7 | 1.9 | 35.6 |
Net movements in property valuation through income statement (note 9, note 17) | 7.3 | 0.4 | 7.7 |
Impairment of investment properties and leases (note 18, note 19) | (1.3) | 0.2 | (1.1) |
Raw materials, consumables and finished goods used | 105.5 | 0.1 | 105.6 |
Employment costs (note 8) | 164.5 | 17.1 | 181.6 |
Other operating costs | 93.4 | 12.1 | 105.5 |
| Managed | All other | ||
| houses | segments | Total | |
| 2025 | £m | £m | £m |
Segment assets | 1,274.0 | 32.8 | 1,306.8 |
Cash | – | 7.5 | 7.5 |
Total assets | 1,274.0 | 40.3 | 1,314.3 |
| Other segmental information | |||
Depreciation of property, equipment and right-of-use assets (note 17, note 19) | (40.6) | (1.6) | (42.2) |
Additions to non-current assets 1 | 45.8 | 1.2 | 47.0 |
Net movements in property valuation through income statement (note 9, note 17) | 21.4 | 0.4 | 21.8 |
Impairment of investment properties and leases (note 18, note 19) | (8.2) | (0.5) | (8.7) |
Raw materials, consumables and finished goods used | 102.6 | 0.1 | 102.7 |
Employment costs (note 8) | 154.0 | 15.3 | 169.3 |
Other operating costs | 89.6 | 10.2 | 99.8 |
| 2026 | 2025 | |
| 52 weeks | 52 weeks | |
| £m | £m | |
Drink sales | 321.6 | 305.5 |
Food sales | 151.5 | 146.3 |
Accommodation sales | 32.2 | 30.8 |
Total revenue from contracts with customers | 505.3 | 482.6 |
Other income 1 | 2.9 | 3.2 |
Total revenue recognised | 508.2 | 485.8 |
| 2026 | 2025 | |
| 52 weeks | 52 weeks | |
| £m | £m | |
Changes in inventories of finished goods and raw materials | (0.3) | (0.1) |
Raw materials, consumables and finished goods used | 105.6 | 102.7 |
Employment costs (note 8(a)) | 181.6 | 169.3 |
Depreciation of properties (note 17) | 35.0 | 33.1 |
Depreciation of right-of-use assets (note 19) | 8.9 | 9.1 |
Expense relating to short-term, low value or variable rent payments (note 27) | 0.6 | 0.5 |
Other operating costs | 105.5 | 99.8 |
436.9 | 414.4 | |
Auditor's remuneration in respect of audit of the consolidated financial statements 1 | 1.2 | 1.4 |
Auditor's remuneration in respect of other non-audit services | 0.8 | – |
| 2026 | 2025 | |
| 52 weeks | 52 weeks | |
| £m | £m | |
Wages and salaries | 160.4 | 153.7 |
Social security | 17.9 | 12.3 |
Pension and health care schemes | 3.3 | 3.1 |
Share based payments | – | 0.2 |
Employment costs | 181.6 | 169.3 |
| Total | Total | |||||||
| Basic | Basic | excluding | excluding | |||||
| salary | salary | pension | pension | |||||
and fees 1 | and fees 1 | Benefits 2 | Benefits 2 | Bonus 3 | Bonus 3 | costs | costs | |
| 2026 | 2025 | 2026 | 2025 | 2026 | 2025 | 2026 | 2025 | |
| 52 weeks | 52 weeks | 52 weeks | 52 weeks | 52 weeks | 52 weeks | 52 weeks | 52 weeks | |
| £000 | £000 | £000 | £000 | £000 | £000 | £000 | £000 | |
Simon Dodd | 525 | 504 | 3 | 9 | 636 | 280 | 1,164 | 793 |
Mike Owen | 366 | 363 | 12 | 6 | 445 | 196 | 823 | 565 |
Tracy Dodd | 246 | 241 | 7 | 4 | 239 | 114 | 492 | 359 |
Steve Cooke | 140 | 109 | – | – | – | – | 140 | 109 |
Torquil Sligo-Young | 51 | 50 | 2 | 2 | – | – | 53 | 52 |
Aisling Meany | 56 | 55 | – | – | – | – | 56 | 55 |
Ian Dyson | 59 | 29 | – | – | – | – | 59 | 29 |
John Dunsmore 4 | 38 | – | – | – | – | – | 38 | – |
Nick Miller 5 | 16 | 55 | – | 2 | – | – | 16 | 55 |
Sarah Sergeant 6 | 51 | 50 | – | 6 | – | – | 51 | 50 |
Total | 1,548 | 1,456 | 24 | 29 | 1,320 | 590 | 2,892 | 2,067 |
| Gains made | |||||||||
| At | At | Exercise | Ordinarily | Ordinarily | on exercise | ||||
| 31 March | 30 March | price (pence | exercisable | exercisable | of share | ||||
2025 | Granted | Exercised | Lapsed | 2026 | per share) 1 | from | to | options (£) | |
Simon Dodd | 1,530 | – | – | (1,530) | – | 1,176 | 01.02.25 | 31.07.25 | – |
2,402 | – | – | (2,402) | – | 772 | 01.02.28 | 31.07.28 | – | |
– | 3,006 | – | – | 3,006 | 607 | 01.02.29 | 31.07.29 | – | |
Tracy Dodd | 1,530 | – | – | (1,530) | – | 1,176 | 01.02.25 | 31.07.25 | – |
2,402 | – | – | (2,402) | – | 772 | 01.02.28 | 31.07.28 | – | |
– | 3,006 | – | – | 3,006 | 607 | 01.02.29 | 31.07.29 | – | |
Mike Owen | 1,530 | – | – | (1,530) | – | 1,176 | 01.02.25 | 31.07.25 | – |
2,402 | – | – | (2,402) | – | 772 | 01.02.28 | 31.07.28 | – | |
– | 3,006 | – | – | 3,006 | 607 | 01.02.29 | 31.07.29 | – |
| Gains made | |||||||||
| At | At | Exercise | Ordinarily | Ordinarily | on exercise | ||||
| 1 April | 31 March | price (pence | exercisable | exercisable | of share | ||||
2024 | Granted | Exercised | Lapsed | 2025 | per share) 1 | from | to | options (£) | |
Simon Dodd | 1,530 | – | – | – | 1,530 | 1,176 | 01.02.25 | 31.07.25 | – |
– | 2,402 | – | – | 2,402 | 772 | 01.02.28 | 31.07.28 | – | |
Tracy Dodd | 1,530 | – | – | – | 1,530 | 1,176 | 01.02.25 | 31.07.25 | – |
– | 2,402 | – | – | 2,402 | 772 | 01.02.28 | 31.07.28 | – | |
Mike Owen | 1,530 | – | – | – | 1,530 | 1,176 | 01.02.25 | 31.07.25 | – |
– | 2,402 | – | – | 2,402 | 772 | 01.02.28 | 31.07.28 | – | |
Mark Loughborough 2 | 765 | – | – | (765) | – | 1,176 | 01.02.25 | 31.07.25 | – |
847 | 847 | – | (847) | – | 876 | 01.02.27 | 31.07.27 | – |
| 2026 | 2025 | |
| 52 weeks | 52 weeks | |
| £m | £m | |
| Amounts included in operating profit: | ||
Upward movement on the revaluation of properties (note 17) 1 | 6.2 | 3.8 |
Downward movement on the revaluation of properties (note 17) 1 | (13.9) | (25.6) |
LSE Main Market Admission Fees 2 | (2.4) | – |
Impairment loss 3 | (1.9) | (8.7) |
Net loss on disposal of properties 4 | (0.5) | (0.3) |
Restructuring costs 5 | (0.1) | (3.2) |
Purchase costs 6 | (0.1) | – |
Tenant compensation 7 | (0.1) | – |
Impairment reversal 8 | 0.8 | – |
Purchase costs – City Pub Group 9 | – | (0.9) |
Integration costs – City Pub Group 10 | – | (0.3) |
Gain on disposal of subsidiary 11 | – | 1.7 |
(12.0) | (33.5) | |
| Tax on adjusting items: | ||
Tax attributable to adjusting items | – | 5.1 |
– | 5.1 | |
Total adjusting items after tax | (12.0) | (28.4) |
| 2026 | 2025 | |||||
| 52 weeks | 52 weeks | |||||
| Adjusting | Adjusting | |||||
| Unadjusted | items | Adjusted | Unadjusted | items | Adjusted | |
| £m | £m | £m | £m | £m | £m | |
EBITDA | 110.9 | 4.3 1 | 115.2 | 101.9 | 11.7 1 | 113.6 |
Depreciation and net movement on the revaluation of properties 2 | (51.6) | 7.7 | (43.9) | (64.0) | 21.8 | (42.2) |
Operating profit | 59.3 | 12.0 | 71.3 | 37.9 | 33.5 | (71.4) |
Finance costs | (18.0) | – | (18.0) | (19.9) | – | (19.9) |
Finance (charge)/income for pension obligations | (0.2) | – | (0.2) | 0.1 | – | 0.1 |
Profit before tax | 41.1 | 12.0 | 53.1 | 18.1 | 33.5 | 51.6 |
| 2026 | 2025 | |
| 52 weeks | 52 weeks | |
| £m | £m | |
Post-IFRS 16 EBITDA | 115.2 | 113.6 |
Payments of lease liabilities (note 27) | (10.2) | (10.3) |
Pre-IFRS 16 EBITDA | 105.0 | 103.3 |
| 2026 | 2025 | |
| 52 weeks | 52 weeks | |
| £m | £m | |
Interest on bank loans and overdrafts | 14.1 | 15.8 |
Interest on lease liabilities (note 27) | 3.9 | 4.1 |
18.0 | 19.9 |
| 2026 | 2025 | |
| 52 weeks | 52 weeks | |
| Tax charged in the group income statement | £m | £m |
| Current income tax | ||
Current tax expense | 11.2 | 9.5 |
Adjustment in respect of current income tax of prior periods | 0.1 | 0.3 |
11.3 | 9.8 | |
| Deferred tax | ||
Relating to origin and reversal of temporary differences | 1.3 | (1.2) |
Adjustment in respect of deferred tax of prior periods | 0.4 | (0.5) |
1.7 | (1.7) | |
Income tax charged in the income statement | 13.0 | 8.1 |
| 2026 | 2025 | |
| 52 weeks | 52 weeks | |
| Deferred tax in the group income statement | £m | £m |
Property revaluation and disposals | (1.8) | (4.6) |
Capital allowances | 1.4 | 1.3 |
Retirement benefit schemes | 0.5 | 0.6 |
Share based payments | 0.3 | – |
Trade losses | 1.6 | 1.0 |
Capital losses | (0.3) | – |
Deferred tax charged/(credited) in the income statement | 1.7 | (1.7) |
| Deferred tax in the group statement of other comprehensive income | ||
Property revaluation and disposals | 6.3 | 2.7 |
Retirement benefit schemes | 0.2 | (1.2) |
Interest rate swaps – cash flow hedge | (0.1) | (0.5) |
Deferred tax charged to other comprehensive income | 6.4 | 1.0 |
| 2026 | 2025 | |
| 52 weeks | 52 weeks | |
| £m | £m | |
Accounting profit before income tax | 41.1 | 18.1 |
At the group’s statutory income tax rate of 25% (2025: 25%) | 10.3 | 4.5 |
| Tax effects of: | ||
Expenses not deductible for tax purposes 1 | 2.2 | 3.8 |
Prior period adjustment – current tax | 0.4 | 0.3 |
Prior period adjustment – deferred tax | 0.1 | (0.5) |
Total tax expense | 13.0 | 8.1 |
| 2026 | 2025 | |||
| Pence per | Pence per | 2026 | 2025 | |
| share | share | £m | £m | |
Final dividend paid (previous period) | 11.53 | 10.88 | 7.2 | 6.8 |
Interim dividend paid (current period) | 12.22 | 11.53 | 7.5 | 7.2 |
23.75 | 22.41 | 14.7 | 14.0 |
| 2026 | 2025 | |
| Number | Number | |
Basic weighted average number of ordinary shares in issue | 61,962,259 | 62,096,842 |
Dilutive potential ordinary shares from employee share options | 52,429 | 20,349 |
Diluted weighted average number of shares | 62,014,688 | 62,117,191 |
| 2026 | 2025 | |
| 52 weeks | 52 weeks | |
| £m | £m | |
Profit for the period | 28.0 | 10.0 |
Adjusting items | 12.0 | 33.5 |
Tax attributable to above adjustments | – | (5.1) |
Adjusted earnings after tax | 40.0 | 38.4 |
Pence | Pence | |
Basic | 45.19 | 16.10 |
Effect of adjusting items | 19.37 | 45.74 |
Adjusted basic earnings per share | 64.56 | 61.84 |
Pence | Pence | |
Diluted | 45.15 | 16.10 |
Effect of adjusting items | 19.35 | 45.72 |
Adjusted diluted earnings per share | 64.50 | 61.82 |
| 2026 | 2025 | |
| £m | £m | |
Managed houses | 77.1 | 77.1 |
At 30 March 2026 | 77.1 | 77.1 |
| £m | |
| Cost | |
At 1 April 2024 | 81.3 |
Acquisitions | – |
Disposals 1 | (0.3) |
At 31 March 2025 | 81.0 |
Acquisitions | – |
At 30 March 2026 | 81.0 |
| Impairments | |
At 1 April 2024 | 3.9 |
Impairment | – |
At 31 March 2025 | 3.9 |
Impairment | – |
At 30 March 2026 | 3.9 |
| Carrying amount | |
At 1 April 2024 | 77.4 |
At 31 March 2025 | 77.1 |
At 30 March 2026 | 77.1 |
| Fixtures, | |||
| Land & | fittings & | ||
| buildings | equipment | Total | |
| Cost or valuation | £m | £m | £m |
At 1 April 2024 | 953.3 | 202.3 | 1,155.6 |
Additions | 8.3 | 38.7 | 47.0 |
Disposals | (7.9) | (1.4) | (9.3) |
Transfer from right-of-use assets 1 | 3.2 | 0.4 | 3.6 |
Fully depreciated assets | (0.7) | (23.5) | (24.2) |
Revaluation 2 | |||
– upward movement in valuation | 41.2 | – | 41.2 |
– downward movement in valuation | (27.4) | – | (27.4) |
At 31 March 2025 | 970.0 | 216.5 | 1,186.5 |
Additions | 5.4 | 29.0 | 34.4 |
Disposals | (1.2) | (1.2) | (2.4) |
Transfer out to assets held for sale | (2.2) | (0.8) | (3.0) |
Fully depreciated assets | – | (23.2) | (23.2) |
Revaluation 2 | |||
– upward movement in valuation | 34.3 | – | 34.3 |
– downward movement in valuation | (13.7) | – | (13.7) |
At 30 March 2026 | 992.6 | 220.3 | 1,212.9 |
| Depreciation and impairment | |||
At 1 April 2024 | 39.1 | 79.6 | 118.7 |
Depreciation charge | 1.8 | 31.3 | 33.1 |
Disposals | (3.9) | (0.5) | (4.4) |
Fully depreciated assets | (0.7) | (23.5) | (24.2) |
Revaluation 2 | |||
– upward movement in valuation | (4.4) | – | (4.4) |
– downward movement in valuation | 25.6 | – | 25.6 |
At 31 March 2025 | 57.5 | 86.9 | 144.4 |
Depreciation charge | 1.8 | 33.2 | 35.0 |
Disposals | (0.3) | (0.6) | (0.9) |
Transfer out to assets held for sale | (0.2) | (0.3) | (0.5) |
Fully depreciated assets | – | (23.2) | (23.2) |
Revaluation 2 | |||
– upward movement in valuation | (6.7) | – | (6.7) |
– downward movement in valuation | 13.2 | – | 13.2 |
At 30 March 2026 | 65.3 | 96.0 | 161.3 |
| Net book value | |||
At 1 April 2024 | 914.2 | 122.7 | 1,036.9 |
At 31 March 2025 | 912.5 | 129.6 | 1,042.1 |
At 30 March 2026 | 927.3 | 124.3 | 1,051.6 |
| Group | ||
| 2026 | 2025 | |
| £m | £m | |
| Income statement | ||
Revaluation loss charged as impairment | (13.2) | (25.6) |
Reversal of past impairment | 6.2 | 3.8 |
Net impairment recognised in the income statement | (7.0) | (21.8) |
| Revaluation reserve | ||
Unrealised revaluation surplus | 34.8 | 41.8 |
Reversal of past surplus | (13.7) | (27.4) |
Net uplift recognised in the revaluation reserve | 21.1 | 14.4 |
Net revaluation increase/(decrease) in property | 14.1 | (7.4) |
| EBITDA multiple range | Weighted | |||||
| average | Value | |||||
| Number | EBITDA | of properties | ||||
2026 | Tenure | Low | High | of pubs | £m | £m |
Managed houses | Freehold | 7.5 | 9.0 | 56 | 0.8 | 362.6 |
Managed houses | Freehold | 9.5 | 11.0 | 87 | 0.5 | 446.5 |
Managed houses | Freehold | 11.5 | 12.0 | 5 | 0.9 | 51.1 |
Managed houses | Freehold | Spot | Spot | 46 | 140.3 | |
Tenanted houses | Freehold | Spot | Spot | 1 | 4.7 | |
Segment total | 195 | 1,005.2 | ||||
Leasehold properties | 75 | 36.7 | ||||
Unallocated 1 | – | 9.7 | ||||
Total net book value at 30 March 2026 | 270 | 1,051.6 |
| EBITDA multiple range | Weighted | |||||
| average | Value | |||||
| Number | EBITDA | of properties | ||||
2025 | Tenure | Low | High | of pubs | £m | £m |
Managed houses | Freehold | 7.5 | 9.0 | 65 | 0.7 | 384.3 |
Managed houses | Freehold | 9.5 | 11.0 | 79 | 0.5 | 405.8 |
Managed houses | Freehold | 12.0 | 13.0 | 7 | 0.9 | 73.1 |
Managed houses | Freehold | Spot | Spot | 45 | 122.6 | |
Tenanted houses | Freehold | Spot | Spot | 2 | 8.2 | |
Segment total | 198 | 994.0 | ||||
Leasehold properties | 77 | 38.2 | ||||
Unallocated 1 | – | 9.9 | ||||
Total net book value at 31 March 2025 | 275 | 1,042.1 |
EBITDA | Multiple | |||
| +10% | -10% | +1.0 | -1.0 | |
| 2026 | £m | £m | £m | £m |
EBITDA valuation | 85.9 | (85.9) | 90.8 | (90.8) |
| 2025 | ||||
EBITDA valuation | 86.2 | (86.2) | 91.0 | (91.0) |
| Price per sq. ft. | ||
| +10% | -10% | |
| 2026 | £m | £m |
Spot valuation | 15.2 | (15.2) |
| 2025 | ||
Spot valuation | 13.5 | (13.5) |
| Used by group | Leased to | Total | |
| Land & buildings | £m | tenants £m | £m |
At 1 April 2024 | 905.7 | 8.5 | 914.2 |
Additions, disposals and transfers | 4.3 | 3.2 | 7.5 |
Depreciation charge | (1.8) | – | (1.8) |
Revaluation | (7.2) | (0.2) | (7.4) |
At 31 March 2025 | 901.0 | 11.5 | 912.5 |
Additions, disposals and transfers | 9.3 | (6.8) | 2.5 |
Depreciation charge | (1.8) | – | (1.8) |
Revaluation | 14.3 | (0.2) | 14.1 |
At 30 March 2026 | 922.8 | 4.5 | 927.3 |
| Used by group | Leased to | Total | |
| Fixtures, fittings & equipment | £m | tenants £m | £m |
At 1 April 2024 | 122.4 | 0.3 | 122.7 |
Additions, disposals and transfers | 37.8 | 0.4 | 38.2 |
Depreciation charge | (31.2) | (0.1) | (31.3) |
At 31 March 2025 | 129.0 | 0.6 | 129.6 |
Additions, disposals and transfers | 28.1 | (0.2) | 27.9 |
Depreciation charge | (33.0) | (0.2) | (33.2) |
At 30 March 2026 | 124.1 | 0.2 | 124.3 |
| 2026 | 2025 | |
| £m | £m | |
| Capital commitments not provided for in these financial statements | ||
and for which contracts have been placed | 0.6 | 0.3 |
| 2026 | 205 | |
| £m | £m | |
At 31 March 2025 | 3.8 | 4.3 |
Revaluations | (0.6) | (0.5) |
At 30 March 2026 | 3.2 | 3.8 |
| 2026 | 2025 | |
| 52 weeks | 52 weeks | |
| £m | £m | |
Rental income derived from investment properties | 0.2 | 0.3 |
Rent | NIY | |||
| +10% | -10% | +0.5 | -0.5 | |
| 2026 | £m | £m | £m | £m |
Investment properties | 0.3 | (0.3) | (0.2) | 0.3 |
| 2025 | ||||
Investment properties | 0.1 | (0.1) | (0.3) | 0.3 |
| Property | Motor vehicles | Total | |
| £m | £m | £m | |
At 1 April 2024 | 182.3 | 0.9 | 183.2 |
Additions | 0.2 | 0.4 | 0.6 |
Lease amendments | 2.5 | – | 2.5 |
Impairments | (8.2) | – | (8.2) |
Lease terminations | (3.5) | – | (3.5) |
Transfer out of right-of-use assets | (3.6) | – | (3.6) |
Depreciation | (8.7) | (0.4) | (9.1) |
At 31 March 2025 | 161.0 | 0.9 | 161.9 |
Additions | 1.0 | 0.2 | 1.2 |
Lease amendments | 0.9 | – | 0.9 |
Impairments losses | (1.3) | – | (1.3) |
Impairment reversals | 0.8 | – | 0.8 |
Lease terminations | (0.8) | – | (0.8) |
Depreciation | (8.5) | (0.4) | (8.9) |
At 30 March 2026 | 153.1 | 0.7 | 153.8 |
| 2026 | 2025 | |
| £m | £m | |
Finished goods and raw materials | 6.9 | 6.6 |
| 2026 | 2025 | |
| £m | £m | |
| Non-current assets | ||
Prepayments | 1.0 | 0.9 |
1.0 | 0.9 | |
| Current assets | ||
Trade receivables | 0.8 | 4.3 |
Prepayments and other receivables | 10.1 | 8.3 |
10.9 | 12.6 | |
Total trade and other receivables | 11.9 | 13.5 |
| 2026 | 2025 | |
| £m | £m | |
Opening balance | 0.1 | 0.1 |
Amounts written off | – | – |
Closing balance | 0.1 | 0.1 |
| Neither past | ||||||
| due nor | <31 | 31–60 | 61–90 | 91+ | ||
| impaired | days | days | days | days | ||
| £m | £m | £m | £m | £m | ||
2026 | 0.9 | – | 0.3 | 0.1 | – | 0.5 |
Percentage loss rate | 0% | 11% | 10% | 11% | 11% | |
Expected lifetime credit loss | 0.1 | – | – | – | – | 0.1 |
2025 | 4.4 | 2.6 | 0.5 | 0.3 | 0.3 | 0.7 |
Percentage loss rate | 2% | 1% | 1% | 1% | 1% | |
Expected lifetime credit loss | 0.1 | 0.1 | – | – | – | – |
| 2026 | 2025 | |
| £m | £m | |
Property and equipment | 3.3 | – |
Property held for sale | 3.3 | – |
| 2026 | 2025 | |
| £m | £m | |
Trade payables | 21.8 | 18.9 |
Other tax and social security | 12.3 | 13.8 |
Other creditors | 10.8 | 10.9 |
Accruals | 15.5 | 15.6 |
Deferred income | 4.1 | 3.7 |
Other financial liabilities 1 | 4.1 | – |
68.6 | 62.9 |
| 2026 | 2025 | |
| £m | £m | |
Current assets | 0.3 | 1.1 |
Non-current assets | 0.5 | – |
Non-current liabilities | – | (0.1) |
Total financial assets | 0.8 | 1.0 |
Net movement of interest rate swaps recognised in other comprehensive income | (0.2) | (1.7) |
| Effective | Variable | Fair | Book | |||
| interest | interest | value | value | |||
| Term or | rate when | rate when | Period | 2026 | 2026 | |
| 2026 | expiry date | hedged | unhedged 1 | rate fixed | £m | £m |
| Secured | ||||||
£25 million loan swapped into fixed rate | May 2027 | 4.61% | S+1.85% | 2 years | 25.0 | 25.0 |
£25 million loan swapped into fixed rate | May 2027 | 4.62% | S+1.85% | 2 years | 24.9 | 25.0 |
£105 million loan swapped into fixed rate 2 | Nov 2030 | 5.92% | S+2.00% | 5 years | 104.3 | 105.0 |
£35 million private placement at fixed rate 3 | July 2039 | Fixed | Fixed | 14 years | 30.0 | 35.0 |
£120 million revolving credit facility 4 | Nov 2030 | Variable | S+1.75% | None | 17.0 | 17.0 |
£40 million working capital facility | N/A | Variable | Variable | None | 27.5 | 27.5 |
Financial liabilities | 228.7 | 234.5 |
| At | At | |||||
| 1 April | Gain/(loss) | Gain/(loss) | 30 March | |||
| Nominal | 2025 | OCI | P&L | 2026 | ||
| Hedge | amount | Maturity | £m | £m | £m | £m |
£25 million loan swapped into fixed rate | £25m | May 2025 | 0.2 | (0.2) | – | – |
£25 million loan swapped into fixed rate | £25m | May 2026 | 0.3 | (0.2) | – | 0.1 |
£25 million loan swapped into fixed rate | £25m | May 2025 | 0.1 | (0.1) | – | – |
£25 million loan swapped into fixed rate | £25m | May 2026 | 0.3 | (0.2) | – | 0.1 |
£55 million loan swapped into fixed rate | £55m | Nov 2028 | 0.1 | 0.2 | – | 0.3 |
£55 million loan swapped into fixed rate | £55m | Nov 2028 | – | 0.3 | – | 0.3 |
1.0 | (0.2) | – | 0.8 |
| 2026 | |
| £m | |
Current borrowings | 34.2 |
Non-current borrowings | 198.1 |
| 232.3 | |
Unsecured current lease liabilities | 6.4 |
Unsecured non-current lease liabilities | 76.4 |
Financial liabilities | 315.1 |
| Effective | Variable | Fair | Book | |||
| interest | interest | value | value | |||
| Term or | rate when | rate when | Period | 2025 | 2025 | |
| 2025 | expiry date | hedged | unhedged 1 | rate fixed | £m | £m |
| Secured | ||||||
£20 million loan variable rate | Nov 2025 | Variable | S+2.00% | 1 year | 20.0 | 20.0 |
£25 million loan swapped into fixed rate | May 2027 | 2.55% | S+2.35% | 3 years | 24.5 | 25.0 |
£25 million loan swapped into fixed rate | May 2027 | 2.55% | S+2.35% | 3 years | 24.5 | 25.0 |
£110 million loan swapped into fixed rate 2 | Nov 2029 | 6.42% | S+2.50% | 5 years | 110.0 | 110.0 |
£35 million private placement at fixed rate 3 | July 2039 | Fixed | Fixed | 15 years | 31.2 | 35.0 |
£120 million revolving credit facility 4 | Nov 2029 | Variable | S+2.25% | None | 40.0 | 40.0 |
Financial liabilities | 250.2 | 255.0 |
| At | ||||||
| At | Gain/(loss) | Gain/(loss) | 31 March | |||
| Nominal | 1 April 2024 | OCI | P&L | 2025 | ||
| Hedge | amount | Maturity | £m | £m | £m | £m |
£10 million loan swapped into fixed rate | £10m | May 2024 | 0.1 | – | (0.1) | – |
£10 million loan swapped into fixed rate | £10m | May 2024 | 0.1 | – | (0.1) | – |
£25 million loan swapped into fixed rate | £25m | May 2025 | 1.3 | (1.1) | – | 0.2 |
£25 million loan swapped into fixed rate | £25m | May 2026 | 0.2 | 0.1 | – | 0.3 |
£25 million loan swapped into fixed rate | £25m | May 2025 | 1.2 | (1.1) | – | 0.1 |
£25 million loan swapped into fixed rate | £25m | May 2026 | 0.2 | 0.1 | – | 0.3 |
£55 million loan swapped into fixed rate | £55m | Nov 2028 | (0.1) | 0.2 | – | 0.1 |
£55 million loan swapped into fixed rate | £55m | Nov 2028 | (0.1) | 0.1 | – | – |
2.9 | (1.7) | (0.2) | 1.0 |
| 2025 | |
| £m | |
Current borrowings | 20.0 |
Non-current borrowings | 232.5 |
| 252.5 | |
Unsecured current lease liabilities | 6.3 |
Unsecured non-current lease liabilities | 81.7 |
Financial liabilities | 340.5 |
| Between | Between | |||||
| Within | one and | two and | After | |||
| one year | two years | five years | five years | Total | Book value | |
| 2026 | £m | £m | £m | £m | £m | £m |
Borrowings 1 | 56.9 | 60.7 | 99.9 | 45.4 | 262.9 | 232.3 |
Derivative financial instruments | 4.3 | 3.8 | 2.4 | – | 10.5 | (0.8) |
Lease liabilities | 10.0 | 9.3 | 23.5 | 83.7 | 126.5 | 82.8 |
Trade and other payables | 64.5 | – | – | – | 64.5 | 64.5 |
135.7 | 73.8 | 125.8 | 129.1 | 464.4 | 378.8 |
| Between | Between | |||||
| Within | one and | two and | After | |||
| one year | two years | five years | five years | Total | Book value | |
| 2025 | £m | £m | £m | £m | £m | £m |
Borrowings 1 | 28.1 | 5.1 | 210.2 | 46.6 | 290.0 | 252.5 |
Derivative financial instruments | 5.4 | 4.3 | 6.2 | – | 15.9 | (1.0) |
Lease liabilities | 10.1 | 9.4 | 24.8 | 91.0 | 135.3 | 88.0 |
Trade and other payables | 59.2 | – | – | – | 59.2 | 59.2 |
102.8 | 18.8 | 241.2 | 137.6 | 500.4 | 398.7 |
| Fair value | Level 1 | Level 2 | Level 3 | |
| 2026 | 2026 | 2026 | 2026 | |
| £m | £m | £m | £m | |
| Interest rate swaps | ||||
Financial assets at fair value | 0.8 | – | 0.8 | – |
Financial liabilities at fair value | – | – | – | – |
0.8 | – | – | – |
| Fair value | Level 1 | Level 2 | Level 3 | |
| 2025 | 2025 | 2025 | 2025 | |
| £m | £m | £m | £m | |
| Interest rate swaps | ||||
Financial assets at fair value | 1.1 | – | 1.1 | – |
Financial liabilities at fair value | (0.1) | – | (0.1) | – |
1.0 | – | 1.0 | – |
| At | At | |||||
| 31 March | Business | 30 March | ||||
| 2025 | Additions | combinations | Cash flows | Other 1 | 2026 | |
| £m | £m | £m | £m | £m | £m | |
Bank loans | 252.5 | – | – | (21.2) | 1.0 | 232.3 |
Lease liabilities | 88.0 | 1.2 | – | (10.2) | 3.8 | 82.8 |
Other financial liabilities | – | 4.1 | – | – | – | 4.1 |
Interest payable 2 | 1.0 | – | – | (0.5) | – | 0.5 |
Derivative financial instruments | (1.0) | – | – | – | 0.2 | (0.8) |
Total net liabilities from financing activities | 340.5 | 5.3 | – | (31.9) | 5.0 | 318.9 |
| At | ||||||
| At | Business | 31 March | ||||
| 1 April 2024 | Additions | combinations | Cash flows | Other 1 | 2025 | |
| £m | £m | £m | £m | £m | £m | |
Bank loans | 284.8 | – | – | (33.0) | 0.7 | 252.5 |
Lease liabilities | 91.8 | 0.6 | – | (10.3) | 5.9 | 88.0 |
Interest payable 2 | 1.0 | – | – | – | – | 1.0 |
Derivative financial instruments | (2.9) | – | – | – | 1.9 | (1.0) |
Total net liabilities from financing activities | 374.7 | 0.6 | – | (43.3) | 8.5 | 340.5 |
| 2026 | 2025 | |
| Deferred tax assets | £m | £m |
Capital losses | 0.9 | 0.7 |
Retirement benefit schemes | 0.4 | 1.1 |
Tax losses | 0.7 | 2.2 |
Shared based payments | – | 0.3 |
Deferred tax assets | 2.0 | 4.3 |
| Deferred tax liabilities | ||
Rolled over gains and property revaluations | (135.4) | (130.9) |
Accelerated capital allowance | (3.3) | (1.9) |
Interest rate swaps – cash flow hedge | (0.2) | (0.3) |
Deferred tax liabilities | (138.9) | (133.1) |
Net deferred tax liabilities | (136.9) | (128.8) |
| 2026 | 2025 | |
| 52 weeks | 52 weeks | |
| £m | £m | |
Opening balance | (128.8) | (129.9) |
Tax (charge)/credit in the income statement | (1.3) | 1.2 |
Tax charge in the statement of comprehensive income | (6.4) | (1.0) |
Adjustment in respect of deferred tax of prior periods in the income statement | (0.4) | 0.5 |
Derecognised on disposal | – | 0.5 |
Charged directly to equity | – | (0.1) |
Closing balance | (136.9) | (128.8) |
Pension | Health care | |||
| 2026 | 2025 | 2026 | 2025 | |
| % | % | % | % | |
Discount rate | 6.25 | 5.75 | 6.25 | 5.75 |
Inflation | 3.30 | 3.15 | N/A | N/A |
Rate of increase in salaries | 2.50 | 2.50 | N/A | N/A |
Discretionary pension increases | 3.30 | 3.15 | N/A | N/A |
Rate of revaluation of deferred pensions | 2.90 | 2.75 | N/A | N/A |
General medical expenses inflation | N/A | N/A | 6.00 | 7.00 |
| 2026 | 2025 | |
| Years | Years | |
Current pensioners (at age 65) – males | 21.6 | 21.3 |
Current pensioners (at age 65) – females | 23.9 | 23.8 |
Future pensioners (at age 65) – males | 22.9 | 22.6 |
Future pensioners (at age 65) – females | 25.3 | 25.2 |
| Increase | Decrease | |
| £m | £m | |
Effect on the aggregate service cost and interest cost | – | – |
Effect on the defined benefit obligation | 0.1 | (0.1) |
Assumption | Change in assumption | Impact on scheme liabilities |
Discount rate | Increase/decrease by 0.5% | Decrease by 4.3%/increase by 4.6% |
Rate of inflation | Increase/decrease by 0.5% | Increase by 3.7%/decrease by 3.7% |
Rate of increase in salary | Increase/decrease by 0.5% | Increase/decrease by nil |
Discretionary pension increases | Increase/decrease by 0.5% | Increase by 1.7%/decrease by 1.6% |
Rate of revaluation of deferred pensions | Increase/decrease by 0.5% | Increase by 0.7%/decrease by 0.7% |
Life expectations | Increase/decrease by 1 year | Increase by 4.0%/decrease by 4.1% |
| Assets and liabilities | ||
| 2026 | 2025 | |
| £m | £m | |
Equities | 29.8 | 25.4 |
Buy & Maintain Credit Fund | 10.0 | 11.5 |
Liability Driven Investment and Asset-Backed Securities | 29.0 | 30.6 |
Insured pensions | 6.1 | 6.0 |
Other | 2.6 | 0.6 |
Total fair value of assets | 77.5 | 74.1 |
Present value of retirement benefit liabilities | (78.2) | (78.6) |
(0.7) | (4.5) | |
IFRIC 14 adjustment | (0.2) | – |
Net scheme deficit | (0.9) | (4.5) |
| 2026 | 2025 | |||||
| Pension | Health care | Pension | Health care | |||
| scheme | scheme | Total | scheme | scheme | Total | |
| £m | £m | £m | £m | £m | £m | |
Opening (deficit)/surplus | (2.6) | (1.7) | (4.3) | 2.4 | (1.7) | 0.7 |
Current service cost | (0.1) | – | (0.1) | (0.1) | – | (0.1) |
Contributions | 2.0 | 0.2 | 2.2 | 2.1 | 0.2 | 2.3 |
Other finance (charge)/income | (0.1) | (0.1) | (0.2) | 0.2 | (0.1) | 0.1 |
Remeasurement through other comprehensive income | 1.6 | 0.1 | 1.7 | (7.2) | (0.1) | (7.3) |
0.8 | (1.5) | (0.7) | (2.6) | (1.7) | (4.3) | |
IFRIC 14 adjustment | (0.2) | – | (0.2) | – | – | – |
Closing surplus/(deficit) | 0.6 | (1.5) | (0.9) | (2.6) | (1.7) | (4.3) |
| 2026 | 2025 | |||||
| Pension | Health care | Pension | Health care | |||
| scheme | scheme | Total | scheme | scheme | Total | |
| £m | £m | £m | £m | £m | £m | |
| Current service cost included | ||||||
in operating costs | (0.1) | – | (0.1) | (0.1) | – | (0.1) |
Net interest income | – | (0.2) | (0.2) | 0.2 | (0.1) | 0.1 |
| 2026 | 2025 | |||||
| Pension | Health care | Pension | Health care | |||
| scheme | scheme | Total | scheme | scheme | Total | |
| 52 weeks | 52 weeks | 52 weeks | 52 weeks | 52 weeks | 52 weeks | |
| £m | £m | £m | £m | £m | £m | |
Actual return less expected return on plan assets | 1.0 | – | 1.0 | (9.9) | – | (9.9) |
| Experience gains arising on the schemes' | ||||||
liabilities | (1.6) | – | (1.6) | (6.0) | (0.2) | (6.2) |
| Changes in demographic assumptions | ||||||
underlying the schemes’ liabilities | (0.7) | – | (0.7) | 0.2 | – | 0.2 |
| Changes in financial assumptions underlying | ||||||
the schemes' liabilities | 2.8 | 0.2 | 3.0 | 8.6 | – | 8.6 |
1.5 | 0.2 | 1.7 | (7.1) | (0.2) | (7.3) | |
IFRIC 14 adjustment | (0.2) | – | (0.2) | – | – | – |
Net remeasurement recognised | 1.3 | 0.2 | 1.5 | (7.1) | (0.2) | (7.3) |
| 2026 | 2025 | |||||
| Pension | Health care | Pension | Health care | |||
| scheme | scheme | Total | scheme | scheme | Total | |
| £m | £m | £m | £m | £m | £m | |
Opening defined benefit obligations | 76.8 | 1.8 | 78.6 | 80.1 | 1.7 | 81.8 |
Current service cost | 0.1 | – | 0.1 | 0.1 | – | 0.1 |
Interest on obligations | 4.2 | 0.2 | 4.4 | 3.8 | 0.1 | 3.9 |
Contributions by schemes' members | 0.1 | – | 0.1 | 0.1 | – | 0.1 |
Remeasurement of obligations | (0.5) | (0.2) | (0.7) | (2.7) | 0.1 | (2.6) |
Benefits paid | (4.0) | (0.2) | (4.2) | (4.6) | (0.1) | (4.7) |
Present value of schemes' liabilities | 76.7 | 1.6 | 78.3 | 76.8 | 1.8 | 78.6 |
| 2026 | 2025 | |||||
| Pension | Health care | Pension | Health care | |||
| scheme | scheme | Total | scheme | scheme | Total | |
| £m | £m | £m | £m | £m | £m | |
Opening fair value of schemes' assets | 74.2 | 0.1 | 74.3 | 82.5 | – | 82.5 |
| Return on schemes' assets (less amounts | ||||||
included in the net interest expense) | 4.2 | – | 4.2 | 4.0 | – | 4.0 |
Actuarial losses on plan assets | 1.0 | – | 1.0 | (9.9) | – | (9.9) |
Contributions by employer | 2.0 | 0.2 | 2.2 | 2.1 | 0.2 | 2.3 |
Contributions by schemes' members | 0.1 | – | 0.1 | 0.1 | – | 0.1 |
Benefits paid | (4.0) | (0.2) | (4.2) | (4.6) | (0.1) | (4.7) |
Fair value of schemes' assets | 77.5 | 0.1 | 77.6 | 74.2 | 0.1 | 74.3 |
| Group | |
| £m | |
At 1 April 2024 | 91.8 |
Additions | 0.6 |
Lease amendments | 2.5 |
Accretions of interest | 4.1 |
Payments | (10.3) |
Lease terminations | (0.7) |
At 31 March 2025 | 88.0 |
Current | 6.3 |
Non-current | 81.7 |
At 31 March 2025 | 88.0 |
Additions | 1.2 |
Lease amendments | 0.9 |
Accretions of interest | 3.9 |
Payments | (10.2) |
Lease terminations | (1.0) |
At 30 March 2026 | 82.8 |
Current | 6.4 |
Non-current | 76.4 |
| 2026 | 2025 | |
| 52 weeks | 52 weeks | |
| £m | £m | |
Depreciation expense of right-of-use assets (note 19) | 8.8 | 9.1 |
Interest expense on lease liabilities (note 11) | 3.9 | 4.1 |
Expense relating to short-term leases and low-value assets | 0.2 | 0.2 |
Variable lease payments | 0.4 | 0.3 |
Total amount recognised in the income statement | 13.3 | 13.7 |
| Group | |||
| Fixed | Variable | Total | |
| payments | payments | payments | |
| 52 weeks | 52 weeks | 52 weeks | |
| 2026 | £m | £m | £m |
Fixed rent | 9.0 | – | 9.0 |
Variable rent with minimum payment | 1.2 | – | 1.2 |
Variable rent only | – | 0.4 | 0.4 |
10.2 | 0.4 | 10.6 |
| Group | |||
| Fixed | Variable | Total | |
| payments | payments | payments | |
| 52 weeks | 52 weeks | 52 weeks | |
| 2025 | £m | £m | £m |
Fixed rent | 9.1 | – | 9.1 |
Variable rent with minimum payment | 1.1 | – | 1.1 |
Variable rent only | – | 0.3 | 0.3 |
10.2 | 0.3 | 10.5 |
| 2026 | 2025 | |
| 52 weeks | 52 weeks | |
| £m | £m | |
Lease income | 0.2 | 0.4 |
Total lease income | 0.2 | 0.4 |
| Two to | |||||||
| Within one | One to two | three | Three to | Four to five | More than | ||
| year | years | years | four years | years | five years | Total | |
| 2026 | £m | £m | £m | £m | £m | £m | £m |
Undiscounted lease income | 0.3 | 0.2 | 0.1 | 0.1 | 0.1 | 0.8 | 1.6 |
| Within one | One to two Two to three | Three to | Four to five | More than | |||
| year | years | years | four years | years | five years | Total | |
| 2025 | £m | £m | £m | £m | £m | £m | £m |
Undiscounted lease income | 0.4 | 0.3 | 0.2 | 0.1 | 0.1 | 2.1 | 3.2 |
| 2026 | 2026 | 2025 | 2025 | |
| Shares | £m | Shares | £m | |
Issued and fully paid shares – 12.5p each Opening balance | 62,096,842 | 7.8 | 62,096,842 | 7.8 |
Cancellation of shares | (975,027) | (0.1) | – | – |
Closing balance | 61,121,815 | 7.7 | 62,096,842 | 7.8 |
| Restrictions | ||||||
| ceased | Issue | |||||
| At | Awarded | to apply | At | price | ||
| Date | 31 March | during the | during the | 30 March | (pence | |
| of award | 2025 | period | period | 2026 | per share) | |
Tracy Dodd | May 2022 | 2,080 | – | (2,080) | – | 1,304.0 |
May 2023 | 1,115 | – | – | 1,115 | 1,180.0 | |
May 2024 | 372 | – | – | 372 | 952.0 | |
Simon Dodd | May 2022 | 2,276 | – | (2,276) | – | 1,304.0 |
May 2023 | 1,378 | – | – | 1,378 | 1,180.0 | |
May 2024 | 325 | – | – | 325 | 952.0 | |
Mike Owen | May 2022 | 3,605 | – | (3,605) | – | 1,304.0 |
May 2023 | 1,176 | – | – | 1,176 | 1,180.0 | |
May 2024 | 231 | – | – | 231 | 952.0 |
| Adjusted EPS comparative | ||||
Date of grant | Number of shares | Initial adjusted EPS period | period | Vesting date |
29.06.22 | 122,721 | 28.03.22 | 31.03.25 | 29.06.25 |
29.06.23 | 121,850 | 29.03.23 | 30.03.26 | 29.06.26 |
10.07.24 | 162,968 | 01.04.24 | 29.03.27 | 10.07.27 |
25.06.25 | 317,837 | 31.03.25 | 28.03.28 | 25.06.28 |
| At | Granted | Lapsed | At | Share price | Date from | ||||
| Date | 31 March | during | during | 30 March | on date | Exercise | which | Expiry | |
| of award | 2025 | the period | the period | 2026 | of award | price | exercisable | date | |
Simon Dodd | 29.06.22 | 15,127 | – | (15,127) | – | 1,140p | 0p | 29.06.25 | 28.06.32 |
29.06.23 | 36,597 | – | – | 36,597 | 1,215p | 0p | 29.06.26 | 28.06.33 | |
10.07.24 | 51,282 | – | – | 51,282 | 975p | 0p | 10.07.27 | 09.07.34 | |
25.06.25 | – | 80,078 | – | 80,078 | 960p | 0p | 25.06.28 | 24.06.35 | |
Mike Owen | 29.06.22 | 25,548 | – | (25,548) | – | 1,140p | 0p | 29.06.25 | 28.06.32 |
29.06.23 | 26,090 | – | – | 26,090 | 1,215p | 0p | 29.06.26 | 28.06.33 | |
10.07.24 | 35,897 | – | – | 35,897 | 975p | 0p | 10.07.27 | 09.07.34 | |
25.06.25 | – | 56,054 | – | 56,054 | 960p | 0p | 25.06.28 | 24.06.35 | |
Tracy Dodd | 29.06.22 | 13,823 | – | (13,823) | – | 1,140p | 0p | 29.06.25 | 28.06.32 |
29.06.23 | 14,116 | – | – | 14,116 | 1,215p | 0p | 29.06.26 | 28.06.33 | |
10.07.24 | – | – | – | 18,144 | 975p | 0p | 10.07.27 | 09.07.34 | |
25.06.25 | – | 31,480 | – | 31,480 | 960p | 0p | 25.06.28 | 24.06.35 |
| LTIP | |
| Number | |
At 1 April 2024 | 213,901 |
Granted | 162,968 |
Exercised | – |
Lapsed | (32,227) |
At 31 March 2025 | 344,642 |
Granted | 317,837 |
Exercised | – |
Lapsed | (146,605) |
At 30 March 2026 | 515,874 |
| 2026 | 2025 | |
| LTIP – TSR | LTIP – TSR | |
| portion | portion | |
Valuation model used | Monte Carlo | Monte Carlo |
Fair values at the measurement date (pence) | 766.0 | 860.0 |
Dividend yield (%) | nil | nil |
Expected volatility (%) | 28.6 | 42.2 |
Risk-free interest rate (%) | 3.7 | 5.4 |
Expected life of share options (years) | 3 | 3 |
Weighted average share price (pence) | 879.0 | 933.0 |
| 2026 | 2025 | |
| £m | £m | |
Expense arising from equity-settled share based payment transactions | – | 0.2 |
| Exercised | Weighted | |||||||
| At 31 March | Granted during | Grant price | Lapsed during | during the | Exercised price | average share | At 30 March | |
| 2025 | the period | per share | the period | period 1 | per share | price | 2026 | |
2022 plan | 28,512 | – | 1,176p | (28,512) | – | – | – | – |
2023 plan | 40,773 | – | 931p | (14,612) | – | – | – | 26,161 |
2024 plan | 65,102 | – | 8769 | (22,035) | – | – | – | 43,067 |
2025 plan | 127,784 | – | 772p | (64,914) | – | – | – | 62,870 |
2026 plan | – | 169,526 | 607p | (3,907) | – | – | – | 165,619 |
262,171 | 169,526 | – | (133,980) | – | – | – | 297,717 |
| Exercised | Weighted | |||||||
| At 1 April | Granted during | Grant price | Lapsed during | during the | Exercised price | average share | At 31 March | |
| 2024 | the period | per share | the period | period 1 | per share | price | 2025 | |
2022 plan | 42,401 | – | 1,176p | (13,889) | – | – | – | 28,512 |
2023 plan | 73,858 | – | 931p | (33,085) | – | – | – | 40,773 |
2024 plan | 121,061 | – | 876p | (55,959) | – | – | – | 65,102 |
2025 plan | – | 140,130 | 772p | (12,346) | – | – | – | 127,784 |
237,320 | 140,130 | – | (115,279) | – | – | – | 262,171 |
| Group and company | ||||
2026 plan | 2025 plan | 2024 plan | 2023 plan | |
Share price at grant date (pence) | 759.0 | 965.0 | 1,095.0 | 1,164.0 |
Exercise price (pence) | 607.0 | 772.0 | 876.0 | 931.0 |
Expected volatility (%) | 26.8 | 35.3 | 36.9 | 53.3 |
Option life (years) | 3 | 3 | 3 | 3 |
Expected dividends (expressed as dividend yield %) | 3.2 | 3.0 | 2.2 | 1.9 |
Risk-free interest rate (%) | 4.4 | 4.0 | 4.3 | 3.1 |
Probability of forfeiture (%) | 30.0 | 65.0 | 80.0 | 95.0 |
| 2026 | 2025 | |
| 52 weeks | 52 weeks | |
| Income statement | £m | £m |
Revenue | 6.9 | 8.2 |
Profit for the period | 0.2 | 0.5 |
Profit allocated to non-controlling interests | 0.1 | 0.2 |
Other comprehensive income | 0.7 | 0.1 |
| 2026 | 2025 | |
| Balance sheet | £m | £m |
Current assets | 0.1 | 0.3 |
Current liabilities | (1.4) | (1.5) |
Current net assets | (1.3) | (1.2) |
Non-current assets | 12.3 | 9.7 |
Non-current liabilities | (0.7) | (1.9) |
Non-current net assets | 11.6 | 7.8 |
Net assets | 10.3 | 6.5 |
Accumulated non-controlling interests | 3.0 | 2.6 |
| 2026 | 2025 | |
| 52 weeks | 52 weeks | |
| Cash flows | £m | £m |
Cash flows from operating activities | 0.6 | 0.4 |
Cash flows from investing activities | (0.4) | (0.3) |
Cash flows from financing activities | (0.4) | (0.1) |
Net decrease in cash and cash equivalents | (0.2) | – |
| 2026 | 2025 | |
| 52 weeks | 52 weeks | |
| £m | £m | |
Profit before tax | 41.1 | 18.1 |
Net finance cost | 18.0 | 19.9 |
Finance charge for pension obligations | 0.2 | (0.1) |
Operating profit | 59.3 | 37.9 |
Depreciation of property and equipment | 35.0 | 33.1 |
Movement on revaluation of properties | 7.7 | 21.8 |
Depreciation of right-of-use assets | 8.9 | 9.1 |
Net impairment of goodwill, right-of-use assets and investment properties | 1.1 | 8.7 |
Net loss on disposal of properties | 0.5 | 0.3 |
Net gain on disposal of subsidiaries | – | (1.7) |
Difference between pension service cost and cash contributions paid | (2.0) | (2.2) |
Share based payments | – | (0.2) |
| Movements in working capital | ||
– Inventories | (0.3) | (0.1) |
– Receivables | 1.6 | 1.7 |
– Payables | 2.1 | (4.6) |
Net cash generated from operations | 113.9 | 103.8 |
| 2026 | 2025 | |
| £m | £m | |
Cash | 8.1 | 7.5 |
Bank overdrafts | – | (3.3) |
Net cash | 8.1 | 4.2 |
Current borrowings and loan capital | (34.2) | (20.0) |
Non-current borrowings and loan capital | (198.1) | (232.5) |
Net debt (pre-IFRS 16) | (224.2) | (248.3) |
Current lease liability | (6.4) | (6.3) |
Non-current lease liability | (76.4) | (81.7) |
Net debt | (307.0) | (336.3) |