Date | Incentives | Share awards | Governance | Salaries and resourcing |
May 2025 | Review of | Review FY25 | Approve FY26 Directors’ | QLT base salary reviews |
FY25 Company | LPA performance | Remuneration Report | ||
performance | Confirm FY26 | 2026 Directors’ | ||
LPA targets | Remuneration Policy | |||
Review share plan equity dilution | ||||
July 2025 | AGM preparation | |||
Review shareholder feedback | ||||
November 2025 | FY26 half-year forecast | Review of QLT shareholdings | ||
Review of all-employee | ||||
remuneration to ensure, | ||||
inter alia, alignment of incentives | ||||
and reward with culture | ||||
March 2026 | FY26 provisional results | Mercer review of independence | Preliminary 2025 CEO | |
FY27 target seing | salary review |
Directors’ Remuneration | |
Report – 2025 | |
Votes for | 410,589,945 (97.7%) |
Votes against | 9,873,611 (2.3%) |
Total votes cast | 420,463,556 (77.4% of share capital) |
Abstained | 1,647,962 |
Directors’ Remuneration | |
Policy – 2023 | |
Votes for | 406,828,507 (84.3%) |
Votes against | 75,547,245 (15.7%) |
Total votes cast | 482,375,752 (83.4% of share capital) |
Abstained | 26,105 |
All figures in £ million |
FY26 |
FY25 |
Services contracts with customers |
1,842.3 |
1,810.9 |
Sale of goods contracts with customers |
78.6 |
110.6 |
Royalties and licences |
1.7 |
10.1 |
Total revenue |
1,922.6 |
1,931.6 |
Adjust for disposed businesses |
(9.7) |
(25.8) |
Adjust to constant prior year exchange rates |
18.8 |
– |
Total revenue on an organic, constant currency basis* |
1,931.7 |
1,905.8 |
Organic revenue growth at constant currency* |
1% |
2% |
All figures in £ million |
FY26 |
FY25 |
Share of joint ventures’ (loss)/profit after tax |
(1.0) |
0.3 |
Research and development expenditure credits (RDEC) |
29.3 |
30.0 |
Other income |
1.8 |
8.9 |
Total other income |
30.1 |
39.2 |
All figures in £ million |
FY26 |
FY25 |
United Kingdom (UK) |
1,416.4 |
1,311.0 |
United States of America (US) |
288.0 |
348.4 |
Australia |
93.5 |
147.9 |
Home countries |
1,797.9 |
1,807.3 |
Europe |
61.6 |
64.7 |
Rest of world |
63.1 |
59.6 |
Total revenue |
1,922.6 |
1,931.6 |
Home countries revenue % |
94% |
94% |
International (non-UK) revenue % |
26% |
32% |
All figures in £ million |
FY26 |
FY25 |
UK government |
1,290.4 |
1,205.3 |
US government |
248.8 |
338.1 |
Other |
383.4 |
388.2 |
Total revenue |
1,922.6 |
1,931.6 |
All figures in £ million |
FY27 |
FY28 |
FY29 |
FY30+ |
Total |
Total forecast revenue allocated to unsatisfied performance obligations |
1,347.2 |
744.7 |
458.0 |
1,871.5 |
4,421.4 |
All figures in £ million |
FY26 |
FY27 |
FY28 |
FY29+ |
Total |
Total forecast revenue allocated to unsatisfied performance obligations |
1,393.3 |
645.8 |
453.0 |
353.0 |
2,845.1 |
FY26 |
FY25 |
|||
Revenue |
Underlying |
Revenue |
Underlying |
|
from external |
operating |
from external |
operating |
|
All figures in £ million |
customers |
profit 1,2 |
customers |
profit 1,2 |
EMEA Services |
1,529.2 |
182.3 |
1,477.7 |
169.0 |
Global Solutions |
393.4 |
35.6 |
453.9 |
16.4 |
Revenue/Operating profit from segments 1,2 |
1,922.6 |
217.9 |
1,931.6 |
185.4 |
Research and development expenditure credits (RDEC) |
29.3 |
30.0 |
||
Underlying operating profit 2 |
247.2 |
215.4 |
||
Operating profit margin from segments 2 |
11.3% |
9.6% |
||
All figures in £ million |
Note |
FY26 |
FY25 |
Underlying operating profit from segments 1,2 |
217.9 |
185.4 |
|
Research and development expenditure credits (RDEC) |
29.3 |
30.0 |
|
Underlying operating profit 2 |
247.2 |
215.4 |
|
Specific adjusting items operating loss |
4 |
(77.4) |
(305.9) |
Operating profit/(loss) |
169.8 |
(90.5) |
|
Net finance expense |
7 |
(15.2) |
(15.8) |
Gain on business divestment |
12 |
0.5 |
– |
Profit/(loss) before tax |
155.1 |
(106.3) |
|
Taxation expense |
9 |
(47.6) |
(79.4) |
Profit/(loss) for the year |
107.5 |
(185.7) |
Rest of |
||||||
All figures in £ million |
UK |
US |
Australia |
Germany |
world |
Total |
As at year ended 31 March 2026 |
483.1 |
340.6 |
36.4 |
63.9 |
6.9 |
930.9 |
As at year ended 31 March 2025 |
508.3 |
392.1 |
39.8 |
65.8 |
11.0 |
1,017.0 |
EMEA |
Global |
||
All figures in £ million |
Services |
Solutions |
Total |
Underlying depreciation and impairment of property, plant and equipment |
69.7 |
6.9 |
76.6 |
Underlying amortisation and impairment of purchased or internally developed intangible assets |
19.6 |
0.3 |
19.9 |
89.3 |
7.2 |
96.5 |
EMEA |
Global |
||
All figures in £ million |
Services |
Solutions |
Total |
Underlying depreciation and impairment of property, plant and equipment |
63.1 |
7.5 |
70.6 |
Underlying amortisation and impairment of purchased or internally developed intangible assets |
7.5 |
8.2 |
15.7 |
70.6 |
15.7 |
86.3 |
All figures in £ million |
Note |
FY26 |
FY25 |
One-off period of digital investment |
(23.6) |
(20.8) |
|
Restructuring costs and associated impacts |
(30.2) |
(64.5) |
|
Acquisition and disposal related costs |
– |
(14.9) |
|
Loss on sale of property |
– |
(36.6) |
|
Specific adjusting items loss before interest, tax, depreciation and amortisation |
(53.8) |
(136.8) |
|
Impairment of property |
(0.5) |
(1.0) |
|
Impairment of goodwill |
13 |
– |
(143.9) |
Amortisation of intangible assets arising from acquisitions |
(23.1) |
(24.2) |
|
Specific adjusting items operating loss |
(77.4) |
(305.9) |
|
Defined benefit pension scheme net finance income |
27 |
2.4 |
1.0 |
Gain on business divestment |
12 |
0.5 |
– |
Specific adjusting items loss before tax |
(74.5) |
(304.9) |
|
Tax impact of the above specific adjusting items |
9 |
13.5 |
17.2 |
Derecognition of US deferred tax asset |
9 |
– |
(45.0) |
Total specific adjusting items loss after tax |
(61.0) |
(332.7) |
All figures in £ million |
FY26 |
FY25 |
Underlying profit after tax |
168.5 |
147.0 |
Total specific adjusting items loss after tax |
(61.0) |
(332.7) |
Total profit/(loss) for the year |
107.5 |
(185.7) |
As at 31 March |
Monthly average |
|||
2026 |
2025 |
FY26 |
FY25 |
|
Number |
Number |
Number |
Number |
|
EMEA Services |
6,213 |
6,903 |
6,448 |
6,955 |
Global Solutions |
1,165 |
1,500 |
1,274 |
1,575 |
Total employees |
7,378 |
8,403 |
7,722 |
8,530 |
All figures in £ million |
Note |
FY26 |
FY25 |
Wages and salaries |
533.9 |
569.4 |
|
Social security costs |
60.1 |
54.5 |
|
Other pension costs |
70.7 |
73.4 |
|
Share-based payments costs |
29 |
11.5 |
9.8 |
Total employee costs |
676.2 |
707.1 |
All figures in £ million |
FY26 |
FY25 |
Short-term employee remuneration including benefits |
8.4 |
6.9 |
Post-employment benefits |
0.1 |
0.1 |
Share-based payments costs |
3.3 |
3.3 |
Total |
11.8 |
10.3 |
All figures in £ million |
FY26 |
FY25 |
Bank interest receivable |
5.2 |
6.6 |
Finance income before specific adjusting items |
5.2 |
6.6 |
Amortisation of deferred financing costs |
(1.2) |
(1.4) |
Bank interest and commitment fees |
(16.2) |
(17.8) |
Lease expense |
(5.4) |
(4.2) |
Finance expense |
(22.8) |
(23.4) |
Underlying net finance expense |
(17.6) |
(16.8) |
Specific adjusting item: defined benefit pension scheme net finance income |
2.4 |
1.0 |
Net finance expense |
(15.2) |
(15.8) |
All figures in £ million |
FY26 |
FY25 |
Fees payable to the auditors and its associates: |
||
Audit of the Group’s annual accounts |
1.0 |
1.0 |
Audit of the accounts of subsidiaries of the Company |
0.9 |
0.9 |
Total audit fees |
1.9 |
1.9 |
Audit-related assurance services (Interim financial statements) |
0.1 |
0.1 |
Other assurance services |
0.1 |
0.1 |
Total non-audit fees |
0.2 |
0.2 |
Total auditors’ remuneration |
2.1 |
2.1 |
All figures in £ million |
FY26 |
FY25 |
Cost of inventories expensed – underlying |
43.5 |
53.8 |
Cost of inventories wrien down – specific adjusting item (restructuring costs and associated impacts) |
– |
18.5 |
Owned assets: depreciation |
59.7 |
57.2 |
Leased assets: depreciation |
11.6 |
10.9 |
Foreign exchange (gain)/loss |
(0.6) |
0.4 |
Research and development expenditure – customer funded contracts |
330.6 |
332.9 |
Research and development expenditure – Group funded |
10.6 |
12.0 |
| FY26 |
FY25 |
|||||
Specific |
Specific |
|||||
adjusting |
adjusting |
|||||
All figures in £ million |
Underlying |
items |
Total |
Underlying |
Items |
Total |
Analysis of charge |
||||||
Current UK tax expense/(income) |
65.1 |
(6.2) |
58.9 |
51.0 |
(6.2) |
44.8 |
Current UK tax in respect of prior years |
0.9 |
(2.5) |
(1.6) |
2.2 |
– |
2.2 |
Overseas corporation tax |
||||||
Current year |
0.2 |
– |
0.2 |
3.5 |
(0.9) |
2.6 |
In respect of prior years |
(2.0) |
– |
(2.0) |
1.0 |
– |
1.0 |
Current tax expense/(income) |
64.2 |
(8.7) |
55.5 |
57.7 |
(7.1) |
50.6 |
Deferred tax (income)/expense |
(5.5) |
(4.8) |
(10.3) |
(5.0) |
5.3 |
0.3 |
Deferred tax impact of derecognition of prior year |
||||||
US deferred tax asset |
– |
– |
– |
– |
29.6 |
29.6 |
Deferred tax in respect of prior years |
2.4 |
– |
2.4 |
(1.1) |
– |
(1.1) |
Deferred tax (income)/expense |
(3.1) |
(4.8) |
(7.9) |
(6.1) |
34.9 |
28.8 |
Taxation expense/(income) |
61.1 |
(13.5) |
47.6 |
51.6 |
27.8 |
79.4 |
Factors affecting tax expense in the year |
||||||
Principal factors reducing the Group’s current year tax charge |
||||||
below the UK statutory rate are explained below: |
||||||
Profit/(loss) before tax |
229.6 |
(74.5) |
155.1 |
198.6 |
(304.9) |
(106.3) |
Tax on profit/(loss) before tax at 25% (FY25: 25%) |
57.4 |
(18.6) |
38.8 |
49.7 |
(76.2) |
(26.5) |
Effect of: |
||||||
Expenses not deductible for tax purposes and |
||||||
non-taxable items |
– |
– |
– |
0.8 |
1.2 |
2.0 |
Derecognition of US deferred tax asset |
2.4 |
4.6 |
7.0 |
– |
45.0 |
45.0 |
Non-deductible US goodwill impairment |
– |
– |
– |
– |
36.0 |
36.0 |
Non-recognition of deductible restructuring impacts |
– |
4.6 |
4.6 |
– |
13.1 |
13.1 |
Non-deductible loss on sale of property |
– |
– |
– |
– |
9.1 |
9.1 |
Tax in respect of prior years |
1.3 |
(2.5) |
(1.2) |
2.0 |
– |
2.0 |
Different tax rates in overseas jurisdictions |
– |
(1.6) |
(1.6) |
(0.9) |
(0.4) |
(1.3) |
Taxation expense/(income) |
61.1 |
(13.5) |
47.6 |
51.6 |
27.8 |
79.4 |
Effective tax rate |
26.6% |
30.7% |
26.0% |
(74.7)% |
||
FY26 |
FY25 |
||
Weighted average number of shares |
Million |
535.4 |
563.4 |
Effect of dilutive securities |
Million |
7.9 |
7.4 |
Diluted number of shares |
Million |
543.3 |
570.8 |
FY26 |
FY25 |
||
Profit/(loss) aributable to the owners of the Company |
£ million |
107.5 |
(185.7) |
Remove loss after tax in respect of specific adjusting items |
£ million |
61.0 |
332.7 |
Underlying profit after taxation |
£ million |
168.5 |
147.0 |
Weighted average number of shares |
Million |
535.4 |
563.4 |
Underlying basic EPS |
Pence |
31.5 |
26.1 |
Diluted number of shares |
Million |
543.3 |
570.8 |
Underlying diluted EPS |
Pence |
31.0 |
25.8 |
FY26 |
FY25 |
||
Proft/(loss) aributable to the owners of the Company |
£ million |
107.5 |
(185.7) |
Weighted average number of shares |
Million |
535.4 |
563.4 |
Basic EPS |
Pence |
20.1 |
(33.0) |
Diluted number of shares |
Million |
543.3 |
563.4 |
Diluted EPS |
Pence |
19.8 |
(33.0) |
Pence | Date paid/ | ||
per share | £m | payable | |
Interim 2026 | 3.00 | 15.9 | Feb 2026* |
Final 2026 (proposed) | Aug 2026 | ||
Total for the year ended 31 March 2026 | 56.6 | ||
Interim 2025 | 2.80 | 15.7 | Feb 2025 |
Final 2025 | 6.05 | 32.8 | Aug 2025* |
Total for the year ended 31 March 2025 | 48.5 |
31 March | 31 March | |
All figures in £ million | 2026 | 2025 |
Cost | ||
At 1 April | 541.0 | 551.7 |
Disposals | (22.3) | – |
Foreign exchange | (7.4) | (10.7) |
At 31 March | 511.3 | 541.0 |
Accumulated impairment | ||
At 1 April | (291.2) | (150.3) |
Disposals | 12.9 | – |
Impairment charge | – | (143.9) |
Foreign exchange | 3.9 | 3.0 |
At 31 March | (274.4) | (291.2) |
Net book value at 31 March | 236.9 | 249.8 |
31 March | 31 March | ||
All figures in £ million | Primary reporting segments | 2026 | 2025 |
US Sector | Global Solutions | 167.5 | 181.1 |
Target Systems | Global Solutions | 24.0 | 24.0 |
Naimuri | EMEA Services | 14.8 | 14.8 |
Inzpire | EMEA Services | 11.7 | 11.7 |
Australia Sector (previously QinetiQ Australia PTY and Air Affairs Australia) | EMEA Services | 8.4 | 7.8 |
QinetiQ Training & Simulation | EMEA Services | 7.8 | 7.8 |
Germany | EMEA Services | 2.7 | 2.6 |
Net book value at 31 March | 236.9 | 249.8 |
QinetiQ | |||||||
All figures % | Target | Australia | QinetiQ | Training & | |||
31 March 2026: (2025) | US Sector* | Systems | Inzpire | Sector | Germany | Simulation | Naimuri |
Terminal growth rate | 2.5 (2.3) | 2.3 (2.3) | 2.3 (2.3) | 2.5 (2.4) | 2.0 (2.1) | 2.3 (2.3) | 2.3 (2.3) |
Discount rate* | 9.5 (9.4) | 11.9 (12.2) | 11.7 (12.1) | 12.4 (13.8) | 10.3 (9.4) | 11.8 (12.2) | 11.7 (12.1) |
Acquired intangibles |
Other |
||||
Customer |
Other |
Development |
internally |
||
All figures in £ million |
relationships |
acquired |
costs |
generated 1 |
Total |
Cost |
|||||
At 1 April 2025 |
297.9 |
90.9 |
61.9 |
75.3 |
526.0 |
Reclassifications from PPE |
– |
– |
5.8 |
0.5 |
6.3 |
Reclassifications between categories |
– |
– |
4.2 |
(4.2) |
– |
Additions – internally developed 2 |
– |
– |
1.7 |
4.5 |
6.2 |
Additions – purchased 2 |
– |
– |
– |
6.7 |
6.7 |
Disposals |
– |
– |
(3.6) |
(9.7) |
(13.3) |
Disposal divestments |
(15.3) |
– |
– |
– |
(15.3) |
Foreign exchange |
(3.2) |
(0.4) |
– |
– |
(3.6) |
At 31 March 2026 |
279.4 |
90.5 |
70.0 |
73.1 |
513.0 |
Accumulated amortisation and impairment |
|||||
At 1 April 2025 |
(96.6) |
(69.8) |
(33.6) |
(32.1) |
(232.1) |
Amortisation charge for year |
(18.1) |
(5.1) |
(11.1) |
(2.6) |
(36.9) |
Disposals |
– |
– |
1.2 |
4.0 |
5.2 |
Disposal divestments |
6.4 |
– |
– |
– |
6.4 |
Impairment |
– |
– |
– |
(6.1) |
(6.1) |
Foreign exchange |
(0.3) |
– |
0.2 |
– |
(0.1) |
At 31 March 2026 |
(108.6) |
(74.9) |
(43.3) |
(36.8) |
(263.6) |
Net book value at 31 March 2026 |
170.8 |
15.6 |
26.7 |
36.3 |
249.4 |
Acquired intangibles |
Other |
||||
Customer |
Other |
Development |
internally |
||
All figures in £ million |
relationships |
acquired |
costs |
generated |
Total |
Cost |
|||||
At 1 April 2024 |
303.8 |
92.6 |
51.1 |
80.4 |
527.9 |
Reclassifications from PPE |
– |
– |
8.1 |
0.6 |
8.7 |
Reclassifications between categories |
– |
– |
0.1 |
(0.1) |
– |
Additions – internally developed* |
– |
– |
2.5 |
9.0 |
11.5 |
Additions – purchased* |
– |
– |
1.2 |
0.4 |
1.6 |
Disposals |
– |
– |
(0.7) |
(14.3) |
(15.0) |
Foreign exchange |
(5.9) |
(1.7) |
(0.4) |
(0.7) |
(8.7) |
At 31 March 2025 |
297.9 |
90.9 |
61.9 |
75.3 |
526.0 |
Accumulated amortisation and impairment |
|||||
At 1 April 2024 |
(79.6) |
(65.6) |
(24.1) |
(36.8) |
(206.1) |
Amortisation charge for year |
(18.6) |
(5.6) |
(6.2) |
(5.5) |
(35.9) |
Disposals |
– |
– |
0.6 |
10.2 |
10.8 |
Impairment |
– |
– |
(4.0) |
– |
(4.0) |
Foreign exchange |
1.6 |
1.4 |
0.1 |
– |
3.1 |
At 31 March 2025 |
(96.6) |
(69.8) |
(33.6) |
(32.1) |
(232.1) |
Net book value at 31 March 2025 |
201.3 |
21.1 |
28.3 |
43.2 |
293.9 |
Owned assets |
Right-of-use assets |
|||||||
Plant, |
Computers |
Plant, |
Computers |
|||||
Land and |
machinery |
and office |
Assets under |
Land and |
machinery |
and office |
||
All figures in £ million |
buildings |
and vehicles |
equipment |
construction |
buildings |
and vehicles |
equipment |
Total |
Cost |
||||||||
At 1 April 2025 |
169.9 |
345.2 |
155.7 |
129.4 |
99.9 |
5.7 |
0.4 |
906.2 |
Reclassifications to intangibles |
– |
0.8 |
– |
(7.1) |
– |
– |
– |
(6.3) |
Reclassifications between categories |
37.5 |
13.2 |
5.4 |
(56.1) |
– |
– |
– |
– |
Additions – purchased* |
0.3 |
5.4 |
1.3 |
47.9 |
13.2 |
0.4 |
– |
68.5 |
Disposals |
(7.7) |
(18.7) |
(11.0) |
(4.4) |
(8.2) |
– |
– |
(50.0) |
Business divestment |
– |
– |
– |
– |
(5.5) |
– |
– |
(5.5) |
Foreign exchange |
(0.1) |
3.0 |
0.3 |
0.5 |
(0.1) |
0.1 |
– |
3.7 |
At 31 March 2026 |
199.9 |
348.9 |
151.7 |
110.2 |
99.3 |
6.2 |
0.4 |
916.6 |
Accumulated depreciation and |
||||||||
impairment |
||||||||
At 1 April 2025 |
(91.3) |
(202.1) |
(94.9) |
– |
(40.7) |
(3.5) |
(0.4) |
(432.9) |
Charge |
(13.3) |
(23.4) |
(23.0) |
– |
(11.0) |
(0.6) |
– |
(71.3) |
Disposals |
7.1 |
15.4 |
9.7 |
– |
4.1 |
– |
– |
36.3 |
Business divestment |
– |
– |
– |
– |
2.0 |
– |
– |
2.0 |
Impairment |
(3.3) |
(2.0) |
– |
– |
(0.5) |
– |
– |
(5.8) |
Foreign exchange |
0.1 |
(0.5) |
– |
– |
– |
0.1 |
– |
(0.3) |
At 31 March 2026 |
(100.7) |
(212.6) |
(108.2) |
– |
(46.1) |
(4.0) |
(0.4) |
(472.0) |
Net book value at 31 March 2026 |
99.2 |
136.3 |
43.5 |
110.2 |
53.2 |
2.2 |
– |
444.6 |
| Owned assets |
Right-of-use assets |
|||||||
Plant, |
Computers |
Plant, |
Computers |
|||||
Land and |
machinery |
and office |
Assets under |
Land and |
machinery |
and office |
||
All figures in £ million |
buildings |
and vehicles |
equipment |
construction |
buildings |
and vehicles |
equipment |
Total |
Cost |
||||||||
At 1 April 2024 |
375.7 |
324.4 |
140.9 |
142.3 |
92.4 |
3.4 |
0.4 |
1,079.5 |
Reclassifications to intangibles |
– |
– |
(0.9) |
(7.8) |
– |
– |
– |
(8.7) |
Reclassifications/transfers |
29.7 |
23.7 |
15.4 |
(68.8) |
– |
– |
– |
– |
Additions – purchased* |
5.9 |
24.8 |
5.6 |
67.5 |
23.9 |
2.3 |
– |
130.0 |
Disposals |
(240.6) |
(25.0) |
(4.7) |
(3.6) |
(14.5) |
– |
– |
(288.4) |
Foreign exchange |
(0.8) |
(2.7) |
(0.6) |
(0.2) |
(1.9) |
– |
– |
(6.2) |
At 31 March 2025 |
169.9 |
345.2 |
155.7 |
129.4 |
99.9 |
5.7 |
0.4 |
906.2 |
Accumulated depreciation and |
||||||||
impairment |
||||||||
At 1 April 2024 |
(227.0) |
(194.3) |
(78.4) |
– |
(44.4) |
(3.2) |
(0.4) |
(547.7) |
Charge |
(13.7) |
(22.7) |
(20.8) |
– |
(10.6) |
(0.3) |
– |
(68.1) |
Disposals |
149.3 |
16.5 |
4.0 |
– |
14.5 |
– |
– |
184.3 |
Impairment |
– |
(2.5) |
– |
– |
(1.0) |
– |
– |
(3.5) |
Foreign exchange |
0.1 |
0.9 |
0.3 |
– |
0.8 |
– |
– |
2.1 |
At 31 March 2025 |
(91.3) |
(202.1) |
(94.9) |
– |
(40.7) |
(3.5) |
(0.4) |
(432.9) |
Net book value at 31 March 2025 |
78.6 |
143.1 |
60.8 |
129.4 |
59.2 |
2.2 |
– |
473.3 |
31 March 2026 | 31 March 2025 | |||
Joint | Joint | |||
Ventures’ | Group net | Ventures’ | Group net | |
financial | share of Joint | financial | share of Joint | |
All figures in £ million | position | Ventures | position | Ventures |
Non-current assets | 0.5 | 0.4 | 0.9 | 0.5 |
Current assets | 2.5 | 2.1 | 3.4 | 2.4 |
3.0 | 2.5 | 4.3 | 2.9 | |
Current liabilities | (0.3) | (0.2) | (0.3) | (0.1) |
Non-current liabilities | (1.6) | (1.2) | (1.5) | (0.7) |
(1.9) | (1.4) | (1.8) | (0.8) | |
Net assets of joint ventures | 1.1 | 1.1 | 2.5 | 2.1 |
Carried |
|||||
Short-term |
forward |
||||
timing |
interest |
Lease |
|||
All figures in £ million |
differences |
expense |
liabilities |
Tax losses |
Total |
At 1 April 2025 |
12.1 |
2.1 |
8.8 |
4.8 |
27.8 |
Credited/(charged) to income statement |
(2.7) |
2.3 |
(0.9) |
4.7 |
3.4 |
Credited to other comprehensive income |
– |
– |
– |
– |
– |
Credited to equity |
0.2 |
– |
– |
– |
0.2 |
Foreign exchange |
0.5 |
0.2 |
– |
0.5 |
1.2 |
Gross deferred tax asset at 31 March 2026 |
10.1 |
4.6 |
7.9 |
10.0 |
32.6 |
Less: liability available for offset |
(14.4) |
||||
Net deferred tax asset at 31 March 2026 |
18.2 |
Owned |
|||||
property, |
|||||
Pension |
plant & |
Right-of-use |
Acquisition |
||
All figures in £ million |
surplus |
equipment |
assets |
intangibles |
Total |
At 1 April 2025 |
(14.6) |
(82.8) |
(7.8) |
(12.9) |
(118.1) |
Credited/(charged) to income statement |
(0.7) |
1.0 |
1.6 |
2.6 |
4.5 |
Charged to other comprehensive income |
(2.6) |
– |
– |
– |
(2.6) |
Foreign exchange |
– |
– |
– |
(0.4) |
(0.4) |
Gross deferred tax liability at 31 March 2026 |
(17.9) |
(81.8) |
(6.2) |
(10.7) |
(116.6) |
Less: asset available for offset |
14.4 |
||||
Net deferred tax liability at 31 March 2026 |
(102.2) |
Carried |
|||||
Short-term |
forward |
||||
timing |
interest |
Lease |
Tax |
||
All figures in £ million |
differences |
expense |
liabilities |
losses |
Total |
At 1 April 2024 |
20.1 |
1.0 |
8.9 |
35.9 |
65.9 |
Credited to income statement |
(8.8) |
1.1 |
– |
(30.7) |
(38.4) |
Charged to other comprehensive income |
1.8 |
– |
– |
– |
1.8 |
Foreign exchange |
(1.0) |
– |
(0.1) |
(0.4) |
(1.5) |
Gross deferred tax asset at 31 March 2025 |
12.1 |
2.1 |
8.8 |
4.8 |
27.8 |
Less: liability available for offset |
(17.1) |
||||
Net deferred tax asset at 31 March 2025 |
10.7 |
Owned |
|||||
property, |
|||||
Pension |
plant & |
Right-of-use |
Acquisition |
||
All figures in £ million |
surplus |
equipment |
assets |
intangibles |
Total |
At 1 April 2024 |
(9.6) |
(80.4) |
(7.6) |
(26.0) |
(123.6) |
Charged to income statement |
(0.6) |
(2.4) |
– |
12.6 |
9.6 |
Credited to other comprehensive income |
(4.4) |
– |
– |
– |
(4.4) |
Foreign exchange |
– |
– |
(0.2) |
0.5 |
0.3 |
Gross deferred tax liability at 31 March 2025 |
(14.6) |
(82.8) |
(7.8) |
(12.9) |
(118.1) |
Less: asset available for offset |
17.1 |
||||
Net deferred tax liability at 31 March 2025 |
(101.0) |
31 March |
31 March |
|
All figures in £ million |
2026 |
2025 |
Current tax receivable |
0.4 |
1.6 |
Current tax payable |
(13.4) |
(3.6) |
Net current tax payable |
(13.0) |
(2.0) |
31 March |
31 March |
|
All figures in £ million |
2026 |
2025 |
Raw materials |
28.1 |
28.7 |
Work in progress |
7.1 |
8.7 |
Finished goods |
38.5 |
33.3 |
Total inventories |
73.7 |
70.7 |
31 March |
31 March |
|
All figures in £ million |
2026 |
2025 |
Trade receivables |
143.3 |
148.9 |
Contract assets |
178.2 |
154.5 |
Other receivables |
44.2 |
48.1 |
Prepayments |
29.2 |
36.9 |
Total trade and other receivables |
394.9 |
388.4 |
Up to 30 days |
30-120 days |
>120 days |
|||
Current |
past due |
past due |
past due |
Total |
|
Gross carrying amount – trade receivables (£m) |
126.1 |
11.1 |
4.7 |
3.0 |
144.9 |
Gross carrying amount – contract assets (£m) |
178.2 |
– |
– |
– |
178.2 |
Expected loss rate (%) |
0.0% |
0.0% |
0.0% |
53.3% |
0.5% |
Loss allowance (£m) |
– |
– |
– |
1.6 |
1.6 |
Up to 30 days |
30-120 days |
>120 days |
|||
Current |
past due |
past due |
past due |
Total |
|
Gross carrying amount – trade receivables (£m) |
120.1 |
23.1 |
2.4 |
4.7 |
150.3 |
Gross carrying amount – contract assets (£m) |
154.5 |
– |
– |
– |
154.5 |
Expected loss rate (%) |
0.0% |
0.0% |
0.0% |
29.8% |
0.5% |
Loss allowance (£m) |
– |
– |
– |
1.4 |
1.4 |
FY26 |
FY25 |
|||
Trade |
Contract |
Trade |
Contract |
|
All figures in £ million |
receivables |
assets |
receivables |
assets |
At 1 April |
1.4 |
– |
1.7 |
– |
Increase in loss allowance recognised in income statement |
0.3 |
– |
0.2 |
– |
Unutilised amount reversed through income statement |
(0.1) |
– |
(0.1) |
– |
Utilised (receivables wrien off) |
– |
– |
(0.4) |
– |
At 31 March |
1.6 |
– |
1.4 |
– |
31 March |
31 March |
|
All figures in £ million |
2026 |
2025 |
Trade payables |
184.2 |
152.1 |
Other tax and social security |
54.6 |
56.7 |
Contract liabilities |
158.3 |
207.0 |
Accrued expenses and other payables |
188.5 |
181.7 |
Total current trade and other payables |
585.6 |
597.5 |
Contract liabilities |
5.6 |
6.4 |
Other payables |
4.0 |
2.0 |
Total non-current trade and other payables |
9.6 |
8.4 |
Total trade and other payables |
595.2 |
605.9 |
All figures in £ million |
Property |
Other |
Total |
At 1 April 2025 |
24.8 |
34.9 |
59.7 |
Created in year |
0.6 |
15.9 |
16.5 |
Released in year |
(0.1) |
(1.6) |
(1.7) |
Utilised in year |
(2.4) |
(21.5) |
(23.9) |
Foreign exchange |
– |
0.1 |
0.1 |
At 31 March 2026 |
22.9 |
27.8 |
50.7 |
Current liability |
20.1 |
14.0 |
34.1 |
Non-current liability |
2.8 |
13.8 |
16.6 |
At 31 March 2026 |
22.9 |
27.8 |
50.7 |
All figures in £ million |
Property |
Other |
Total |
At 1 April 2024 |
2.5 |
17.0 |
19.5 |
Created in year |
24.3 |
21.7 |
46.0 |
Released in year |
– |
(1.2) |
(1.2) |
Utilised in year |
(2.0) |
(2.5) |
(4.5) |
Foreign exchange |
– |
(0.1) |
(0.1) |
At 31 March 2025 |
24.8 |
34.9 |
59.7 |
Current liability |
23.0 |
33.2 |
56.2 |
Non-current liability |
1.8 |
1.7 |
3.5 |
At 31 March 2025 |
24.8 |
34.9 |
59.7 |
| 31 March 2026 |
31 March 2025 |
|||||
All figures in £ million |
Assets |
Liabilities |
Net |
Assets |
Liabilities |
Net |
Current financial assets/(liabilities) |
||||||
Deferred financing costs |
1.2 |
– |
1.2 |
1.3 |
– |
1.3 |
Lease liabilities |
– |
(12.4) |
(12.4) |
– |
(13.3) |
(13.3) |
Derivative financial instruments |
2.1 |
(1.1) |
1.0 |
3.6 |
(1.8) |
1.8 |
Total current financial assets/(liabilities) |
3.3 |
(13.5) |
(10.2) |
4.9 |
(15.1) |
(10.2) |
Non-current assets/(liabilities) |
||||||
Deferred financing costs |
0.3 |
– |
0.3 |
1.0 |
– |
1.0 |
Borrowings – Term loan |
– |
(333.6) |
(333.6) |
– |
(335.0) |
(335.0) |
Lease liabilities |
– |
(76.7) |
(76.7) |
– |
(80.6) |
(80.6) |
Derivative financial instruments |
2.0 |
(0.1) |
1.9 |
2.0 |
(1.0) |
1.0 |
Total non-current financial assets/(liabilities) |
2.3 |
(410.4) |
(408.1) |
3.0 |
(416.6) |
(413.6) |
Total financial assets/(liabilities) |
5.6 |
(423.9) |
(418.3) |
7.9 |
(431.7) |
(423.8) |
Cash |
91.8 |
– |
91.8 |
120.2 |
– |
120.2 |
Cash equivalents |
167.4 |
– |
167.4 |
170.4 |
– |
170.4 |
Total cash and cash equivalents |
259.2 |
– |
259.2 |
290.6 |
– |
290.6 |
Total net debt as defined by the Group |
(159.1) |
(133.2) |
||||
All figures in £ million |
FY26 |
FY25 |
Profit/(loss) after tax for the year |
107.5 |
(185.7) |
Adjustments for: |
||
Taxation expense |
47.6 |
79.4 |
Net finance expense |
15.2 |
15.8 |
Impairment of goodwill |
– |
143.9 |
Gain on business divestment |
(0.5) |
– |
Loss on sale of property |
– |
36.6 |
Loss on disposal of plant and equipment |
8.4 |
4.6 |
Loss on disposal of intangibles |
7.7 |
4.2 |
Impairment of property |
0.5 |
1.0 |
Amortisation of purchased or internally developed intangible assets |
19.9 |
15.7 |
Amortisation of intangible assets arising from acquisitions |
23.1 |
24.2 |
Depreciation of property, plant and equipment |
76.6 |
70.6 |
Share of post-tax loss/(profit) of equity accounted entities |
1.0 |
(0.3) |
Share-based payments charge |
11.5 |
9.8 |
Retirement benefit contributions in excess of income statement expense |
(2.4) |
(2.3) |
Net movement in provisions |
(9.0) |
19.4 |
307.1 |
236.9 |
|
(Increase)/decrease in inventories |
(3.2) |
16.5 |
(Increase)/decrease in receivables |
(4.9) |
56.3 |
Decrease in payables |
(7.4) |
(23.0) |
Changes in working capital |
(15.5) |
49.8 |
Net cash inflow from operations |
291.6 |
286.7 |
All figures in £ million |
FY26 |
FY25 |
Net cash flow from operations |
291.6 |
286.7 |
Specific adjusting items*: |
||
Add back specific adjusting item: digital investment |
23.6 |
20.8 |
Add back specific adjusting item: restructuring costs |
24.8 |
3.4 |
Add back specific adjusting item: sale and leaseback obligations |
1.0 |
– |
Add back specific adjusting item: acquisition and disposal related items |
2.2 |
5.3 |
Total specific adjusting items |
51.6 |
29.5 |
Underlying net cash flow from operations* |
343.2 |
316.2 |
All figures in £ million |
FY26 |
FY25^ |
Net cash flow from operations |
291.6 |
286.7 |
Less: tax and net interest payments |
(59.8) |
(65.4) |
Less: net purchases of intangible assets and property plant and equipment |
(72.5) |
(108.4) |
Free cash flow* |
159.3 |
112.9 |
FY26 |
FY25 |
|
Underlying EBITDA* – £ million |
343.7 |
301.7 |
Underlying net cash flow from operations* – £ million |
343.2 |
316.2 |
Underlying cash conversion ratio* – % |
100% |
105% |
31 March |
31 March |
|
All figures in £ million |
2026 |
2025 |
Within one year |
1.1 |
1.0 |
In the second to fifth years inclusive |
2.6 |
2.3 |
Greater than five years |
0.5 |
0.4 |
Total future minimum lease payments |
4.2 |
3.7 |
31 March |
31 March |
|
All figures in £ million |
2026 |
2025 |
Land and buildings |
53.2 |
59.2 |
Plant, machinery and vehicles |
2.2 |
2.2 |
Total right-of-use assets net book value |
55.4 |
61.4 |
31 March |
31 March |
|
All figures in £ million |
2026 |
2025 |
Current |
12.4 |
13.3 |
Non-current |
76.7 |
80.6 |
Total lease liabilities |
89.1 |
93.9 |
All figures in £ million |
FY26 |
FY25 |
Depreciation charge |
||
Land and buildings |
11.0 |
10.6 |
Plant, machinery and vehicles |
0.6 |
0.3 |
Total depreciation charge (see note 15) |
11.6 |
10.9 |
Interest expense (included in finance cost – see note 7) |
5.4 |
4.2 |
Expense relating to short-term leases (included in operating costs) |
0.8 |
0.8 |
Expense relating to low value leases (included in operating costs) |
0.3 |
0.4 |
Total lease expense charged to profit before tax |
18.1 |
16.3 |
All figures in £ million |
Note |
Level 1 |
Level 2 |
Level 3 |
Total |
Assets |
|||||
Current derivative financial instruments |
23 |
– |
2.1 |
– |
2.1 |
Cash equivalents |
– |
167.4 |
– |
167.4 |
|
Non-current derivative financial instruments |
23 |
– |
2.0 |
– |
2.0 |
Liabilities |
|||||
Current derivative financial instruments |
23 |
– |
(1.1) |
– |
(1.1) |
Non-current derivative financial instruments |
23 |
– |
(0.1) |
– |
(0.1) |
Total |
– |
170.3 |
– |
170.3 |
All figures in £ million |
Note |
Level 1 |
Level 2* |
Level 3 |
Total* |
Assets |
|||||
Current derivative financial instruments |
– |
3.6 |
– |
3.6 |
|
Cash equivalents |
– |
170.4 |
– |
170.4 |
|
Non-current derivative financial instruments |
– |
2.0 |
– |
2.0 |
|
Liabilities |
|||||
Current derivative financial instruments |
– |
(1.8) |
– |
(1.8) |
|
Non-current derivative financial instruments |
– |
(1.0) |
– |
(1.0) |
|
Total |
– |
173.2 |
– |
173.2 |
Financial | Financial | Financial | |||||
assets at fair | assets at | liabilities at | Derivatives | Total carrying | |||
value profit | amortised | amortised | used as | value and | |||
All figures in £ million | Note | and loss | cost | cost | hedges | Other | fair value |
Financial assets | |||||||
Non-current | |||||||
Derivative financial instruments | 23 | – | – | – | 2.0 | – | 2.0 |
Deferred financing costs | 23 | – | 0.3 | – | – | – | 0.3 |
Current | |||||||
Trade receivables and similar items | – | 154.0 | – | – | – | 154.0 | |
Derivative financial instruments | 23 | – | – | – | 2.1 | – | 2.1 |
Deferred financing costs | 23 | – | 1.2 | – | – | – | 1.2 |
Cash and cash equivalents | 23 | 167.4 | 91.8 | – | – | – | 259.2 |
Total financial assets | 167.4 | 247.3 | – | 4.1 | – | 418.8 | |
Financial liabilities | |||||||
Non-current | |||||||
Bank borrowings | 23 | – | – | (333.6) | – | – | (333.6) |
Derivative financial instruments | 23 | – | – | – | (0.1) | – | (0.1) |
Lease liabilities | 23 | – | – | – | – | (76.7) | (76.7) |
Current | |||||||
Trade payables and similar items | – | – | (347.4) | – | – | (347.4) | |
Derivative financial instruments | 23 | – | – | – | (1.1) | – | (1.1) |
Lease liabilities | 23 | – | – | – | – | (12.4) | (12.4) |
Total financial liabilities | – | – | (681.0) | (1.2) | (89.1) | (771.3) | |
Total | 167.4 | 247.3 | (681.0) | 2.9 | (89.1) | (352.5) |
Financial |
Financial |
Financial |
|||||
assets at fair |
assets at |
liabilities at |
Derivatives |
Total carrying |
|||
value profit |
amortised |
amortised |
used as |
value and fair |
|||
All figures in £ million |
Note |
and loss |
cost |
cost |
hedges |
Other |
value |
Financial assets |
|||||||
Non-current |
|||||||
Derivative financial instruments |
23 |
– |
– |
– |
2.0 |
– |
2.0 |
Deferred financing costs |
23 |
– |
1.0 |
– |
– |
– |
1.0 |
Current |
|||||||
Trade receivables and similar items |
– |
161.0 |
– |
– |
– |
161.0 |
|
Derivative financial instruments |
23 |
– |
– |
– |
3.6 |
– |
3.6 |
Deferred financing costs |
23 |
– |
1.3 |
– |
– |
– |
1.3 |
Cash and cash equivalents* |
23 |
170.4 |
120.2 |
– |
– |
– |
290.6 |
Total financial assets |
170.4 |
283.5 |
– |
5.6 |
– |
459.5 |
|
Financial liabilities |
|||||||
Non-current |
|||||||
Bank borrowings |
23 |
– |
– |
(335.0) |
– |
– |
(335.0) |
Derivative financial instruments |
23 |
– |
– |
– |
(1.0) |
– |
(1.0) |
Lease liabilities |
23 |
– |
– |
– |
– |
(80.6) |
(80.6) |
Current |
|||||||
Trade payables and similar items |
– |
– |
(302.5) |
– |
– |
(302.5) |
|
Derivative financial instruments |
23 |
– |
– |
– |
(1.8) |
– |
(1.8) |
Lease liabilities |
23 |
– |
– |
– |
– |
(13.3) |
(13.3) |
Total financial liabilities |
– |
– |
(637.5) |
(2.8) |
(93.9) |
(734.2) |
|
Total |
170.4 |
283.5 |
(637.5) |
2.8 |
(93.9) |
(274.7) |
| Financial assets |
Financial liabilities |
|||||
Fixed or |
Non-interest |
Fixed or |
Non-interest |
|||
All figures in £ million |
capped |
Floating |
bearing |
capped |
Floating |
bearing |
Sterling |
3.3 |
192.3 |
0.8 |
(58.9) |
(273.3) |
(1.2) |
US dollar |
– |
44.6 |
– |
(21.0) |
(60.3) |
– |
Euro |
– |
6.9 |
– |
(1.5) |
– |
– |
Australian dollar |
– |
7.6 |
– |
(7.7) |
– |
– |
Other |
– |
7.8 |
– |
– |
– |
– |
Total |
3.3 |
259.2 |
0.8 |
(89.1) |
(333.6) |
(1.2) |
| Financial assets | Financial liabilities | |||||
Fixed or | Non-interest | Fixed or | Non-interest | |||
All figures in £ million | capped | Floating | bearing | capped | Floating | bearing |
Sterling | 4.2 | 226.9 | 1.4 | (63.8) | (273.3) | (2.6) |
US dollar | – | 45.2 | – | (19.5) | (61.7) | – |
Euro | – | 3.0 | – | (1.8) | – | – |
Australian dollar | – | 13.2 | – | (8.8) | – | – |
Other | – | 2.3 | – | (0.2) | – | – |
Total | 4.2 | 290.6 | 1.4 | (94.1) | (335.0) | (2.6) |
| 31 March 2026 | 31 March 2025 | |||||
Weighted | Weighted | |||||
Fixed or | average | Weighted | Fixed or | average | Weighted | |
capped | interest rate | average years | capped | interest rate | average years | |
£m | % | to maturity | £m | % | to maturity | |
Financial assets: | ||||||
Sterling | 3.3 | 3.5 | 1.5 | 4.2 | 3.5 | 2.4 |
Financial liabilities: | ||||||
Sterling | (58.9) | 7.0 | 7.6 | (63.8) | 7.0 | 8.0 |
US dollar | (21.0) | 5.3 | 4.2 | (19.5) | 5.1 | 5.1 |
Euro | (1.5) | 2.6 | 4.3 | (1.8) | 2.6 | 4.7 |
Australian dollar | (7.7) | 4.8 | 4.1 | (8.8) | 4.7 | 4.4 |
Other | – | 5.3 | 0.7 | (0.2) | 4.6 | 1.9 |
Total financial liabilities | (89.1) | 6.5 | 6.7 | (94.1) | 6.3 | 7.0 |
| Net foreign currency monetary assets/(liabilities) |
|||||
All figures in £ millions |
US$ |
Euro |
A$ |
Other |
Total |
31 March 2026 – Sterling |
9.0 |
(0.5) |
2.1 |
2.8 |
13.4 |
31 March 2025 – Sterling |
14.4 |
(2.3) |
2.8 |
7.6 |
22.5 |
31 March |
31 March |
|
Counterparty credit rating |
2026 |
2025 |
AAA to AA- |
88% |
78% |
A+ to A- |
12% |
22% |
BBB+ to BBB- |
– |
– |
Interest rate: |
||||
Reference |
Total |
Drawn |
Undrawn |
|
rate* plus |
£m |
£m |
£m |
|
As at 31 March 2026 |
||||
Commied facilities – RCF |
0.58% |
290.0 |
– |
290.0 |
Commied facilities – term loan |
1.00% |
333.6 |
333.6 |
– |
Freely available cash and cash equivalents |
– |
– |
– |
258.6 |
Available funds 31 March 2026 |
548.6 |
|||
As at 31 March 2025 |
||||
Commied facilities – RCF |
0.60% |
290.0 |
– |
290.0 |
Commied facilities – term loan |
1.00% |
335.0 |
335.0 |
– |
Freely available cash and cash equivalents |
– |
– |
– |
289.9 |
Available funds 31 March 2025 |
579.9 |
Contractual |
1 year |
More than |
||||
All figures in £ million |
Book value |
cash flows |
or less |
1–2 years |
2–5 years |
5 years |
Non-derivative financial liabilities |
||||||
Term loan |
(333.6) |
(357.9) |
(15.2) |
(342.7) |
– |
– |
Revolving credit facility |
– |
– |
– |
– |
– |
– |
Trade payables and similar items |
(347.4) |
(347.4) |
(347.4) |
– |
– |
– |
Leases |
(89.1) |
(110.6) |
(17.5) |
(16.3) |
(52.0) |
(24.8) |
Derivative financial liabilities |
||||||
Forward foreign currency contracts – cash flow hedges |
(1.2) |
(1.2) |
(1.1) |
(0.1) |
– |
– |
Interest rate swaps |
– |
– |
– |
– |
– |
– |
Total |
(771.3) |
(817.1) |
(381.2) |
(359.1) |
(52.0) |
(24.8) |
Contractual |
1 year |
More than |
||||
All figures in £ million |
Book value |
cash flows |
or less |
1–2 years |
2–5 years |
5 years |
Non-derivative financial liabilities |
||||||
Term loan |
(335.0) |
(375.8) |
(15.7) |
(15.7) |
(344.4) |
– |
Revolving credit facility |
– |
– |
– |
– |
– |
– |
Trade payables and similar items |
(302.5) |
(302.5) |
(302.5) |
– |
– |
– |
Leases |
(93.9) |
(120.0) |
(18.7) |
(18.1) |
(39.6) |
(43.6) |
Derivative financial liabilities |
||||||
Forward foreign currency contracts – cash flow hedges |
(2.6) |
(2.6) |
(1.8) |
(0.6) |
(0.2) |
– |
Interest rate swaps |
(0.2) |
(0.2) |
– |
(0.1) |
(0.1) |
– |
Total |
(734.2) |
(801.1) |
(338.7) |
(34.5) |
(384.3) |
(43.6) |
| 31 March 2026 |
31 March 2025 |
|||||
Liability |
Liability |
|||||
All figures in £ million |
Asset gains |
losses |
Net |
Asset gains |
losses |
Net |
Forward foreign currency contracts – cash flow hedges |
0.8 |
(1.2) |
(0.4) |
1.4 |
(2.6) |
(1.2) |
Interest rate swaps |
3.3 |
– |
3.3 |
4.2 |
(0.2) |
4.0 |
Derivative assets/(liabilities) at the end of the year |
4.1 |
(1.2) |
2.9 |
5.6 |
(2.8) |
2.8 |
| 31 March 2026 |
31 March 2025 |
|||||
Liability |
Liability |
|||||
All figures in £ million |
Asset gains |
losses |
Net |
Asset gains |
losses |
Net |
Expected to be recognised: |
||||||
In one year or less |
2.1 |
(1.1) |
1.0 |
3.6 |
(1.8) |
1.8 |
Between one and two years |
1.5 |
(0.1) |
1.4 |
1.3 |
(0.7) |
0.6 |
More than two years |
0.5 |
– |
0.5 |
0.7 |
(0.3) |
0.4 |
Derivative assets/(liabilities) at the end of the year |
4.1 |
(1.2) |
2.9 |
5.6 |
(2.8) |
2.8 |
| 31 March 2026 |
31 March 2025 |
|||||
Cash flow |
Interest rate |
Cash flow |
Interest rate |
|||
All figures in £ million |
hedges |
swaps |
Total |
hedges |
swaps |
Total |
Notional amount (gross) |
368.4 |
270.0 |
638.4 |
515.8 |
310.0 |
825.8 |
Carrying value (current and non-current assets |
||||||
and (liabilities)) |
(0.4) |
3.3 |
2.9 |
(1.2) |
4.0 |
2.8 |
Maturity date |
2026-2029 |
2026-2027 |
2026-2029 |
2025-2028 |
2025-2027 |
2025-2028 |
Hedge ratio |
1:1 |
1:1 |
1:1 |
1:1 |
1:1 |
1:1 |
Change in fair value of outstanding hedging instruments |
||||||
in the year |
0.8 |
(0.7) |
0.1 |
(0.2) |
(4.5) |
(4.7) |
Change in value of hedged item used to determine |
||||||
hedge effectiveness |
0.8 |
(0.7) |
0.1 |
(0.2) |
(4.5) |
(4.7) |
Weighted average hedged rate for the year* |
1.33% |
3.5% |
1.29% |
3.5% |
||
Trade |
Bank |
||||
payables and |
borrowings |
Derivative |
|||
similar items |
and loan |
financial |
Lease |
||
All figures in £ million |
payables |
notes |
instruments |
liabilities |
Total |
Due in one year or less |
347.4 |
– |
1.1 |
12.4 |
365.3 |
Due in more than one year but not more than two years |
– |
– |
0.1 |
11.9 |
11.9 |
Due in more than two years but not more than five years |
– |
333.6 |
– |
43.3 |
376.6 |
Due in five years or more |
– |
– |
– |
21.5 |
21.5 |
Total |
347.4 |
333.6 |
1.2 |
89.1 |
771.3 |
Trade |
Bank |
||||
payables and |
borrowings |
Derivative |
|||
similar items |
and loan |
financial |
Lease |
||
All figures in £ million |
payables |
notes |
instruments |
liabilities |
Total |
Due in one year or less |
302.5 |
– |
1.8 |
13.3 |
317.6 |
Due in more than one year but not more than two years |
– |
– |
0.7 |
13.5 |
14.2 |
Due in more than two years but not more than five years |
– |
335.0 |
0.3 |
41.3 |
376.6 |
Due in five years or more |
– |
– |
– |
25.8 |
25.8 |
Total |
302.5 |
335.0 |
2.8 |
93.9 |
734.2 |
1% decrease |
10% weakening |
|||
in interest rates |
in Sterling |
|||
Profit |
Profit |
|||
All figures in £ million |
Equity* |
before tax |
Equity |
before tax |
Sterling |
– |
0.8 |
– |
– |
US dollar |
– |
0.2 |
0.3 |
0.9 |
Other |
– |
(0.2) |
0.4 |
– |
1% increase |
10% strengthening |
|||
in interest rates |
in Sterling |
|||
Profit |
Profit |
|||
All figures in £ million |
Equity* |
before tax |
Equity |
before tax |
Sterling |
– |
(0.8) |
– |
– |
US dollar |
– |
(0.2) |
(0.1) |
0.2 |
Other |
– |
0.2 |
(0.3) |
– |
1% decrease |
10% weakening |
|||
in interest rates |
in Sterling |
|||
Profit |
Profit |
|||
All figures in £ million |
Equity* |
before tax |
Equity |
before tax |
Sterling |
– |
0.5 |
– |
– |
US dollar |
– |
0.2 |
(4.0) |
0.9 |
Other |
– |
(0.2) |
0.7 |
– |
1% increase |
10% strengthening |
|||
in interest rates |
in Sterling |
|||
Profit |
Profit |
|||
All figures in £ million |
Equity* |
before tax |
Equity |
before tax |
Sterling |
– |
(0.5) |
– |
– |
US dollar |
– |
(0.2) |
3.2 |
0.1 |
Other |
– |
0.2 |
(0.4) |
– |
31 March |
31 March |
|
All figures in £ million |
2026 |
2025 |
Total market value of assets – see table below for analysis by category of asset |
1,208.0 |
1,176.7 |
Present value of Scheme liabilities |
(1,153.6) |
(1,137.3) |
Net pension asset before deferred tax |
54.4 |
39.4 |
Deferred tax liability |
(17.9) |
(14.6) |
Net pension asset after deferred tax |
36.5 |
24.8 |
All figures in £ million |
FY26 |
FY25 |
Net finance income |
2.4 |
1.0 |
Administrative expenses |
(1.2) |
(1.2) |
Total net income/(expense) recognised in the income statement (excluding tax) |
1.2 |
(0.2) |
All figures in £ million |
FY26 |
FY25 |
Opening net pension asset |
39.4 |
18.4 |
Net finance income |
2.4 |
1.0 |
Net actuarial gain and asset re-measurement gain/(loss) |
10.2 |
17.7 |
Administrative expenses |
(1.2) |
(1.2) |
Contributions by the employer |
3.6 |
3.5 |
Closing net pension asset |
54.4 |
39.4 |
| 31 March 2026 | 31 March 2025* | |||||
Not quoted | Not quoted | |||||
in an active | in an active | |||||
All figures in £ million | Quoted | market | Total | Quoted | market | Total |
Equities | – | 7.5 | 7.5 | – | 11.2 | 11.2 |
Liability driven investment | 223.3 | – | 223.3 | 351.1 | – | 351.1 |
Asset backed security investments | 118.4 | – | 118.4 | 75.0 | – | 75.0 |
Alternative bonds 1 | – | 185.4 | 185.4 | – | 228.1 | 228.1 |
Corporate bonds 2 | 135.7 | 73.1 | 208.8 | – | 98.6 | 98.6 |
Cash and cash equivalents | 9.8 | – | 9.8 | 46.1 | – | 46.1 |
Equity derivative financial instruments | – | – | – | (0.9) | – | (0.9) |
Corporate credit derivative financial instruments 3 | (1.0) | – | (1.0) | 1.8 | – | 1.8 |
Other derivatives (forward FX contracts) 4 | (1.4) | – | (1.4) | 10.0 | – | 10.0 |
Insurance buy-in policies | – | 457.2 | 457.2 | – | 450.7 | 450.7 |
Borrowings 5 | – | – | – | – | (95.0) | (95.0) |
Total market value of assets | 484.8 | 723.2 | 1,208.0 | 483.1 | 693.6 | 1,176.7 |
All figures in £ million | FY26 | FY25 |
Opening fair value of Scheme assets | 1,176.7 | 1,316.2 |
Interest income on Scheme assets | 65.9 | 62.0 |
Re-measurement gain/(loss) on Scheme assets | 21.2 | (149.0) |
Contributions by the employer | 3.6 | 3.5 |
Net benefits paid out and transfers | (58.2) | (54.8) |
Administrative expenses | (1.2) | (1.2) |
Closing fair value of Scheme assets | 1,208.0 | 1,176.7 |
All figures in £ million | FY26 | FY25 |
Opening present value of Scheme liabilities | (1,137.3) | (1,297.8) |
Interest cost | (63.5) | (61.0) |
Actuarial gain/(loss) on Scheme liabilities based on: | ||
Change in demographic assumptions | (4.5) | 17.4 |
Change in financial assumptions | 2.4 | 149.6 |
Experience losses | (8.9) | (0.3) |
Net benefits paid out and transfers | 58.2 | 54.8 |
Closing present value of Scheme liabilities | (1,153.6) | (1,137.3) |
31 March 2026 | 31 March 2025 | |||
Insured | Uninsured | Insured | Uninsured | |
All figures in £ million | members | members | members | members |
Discount rate applied to Scheme liabilities | 5.85% | 6.15% | 5.70% | 5.75% |
CPI inflation assumption | 2.80% | 2.80% | 2.45% | 2.50% |
Net rate (discount rate less inflation) | 3.05% | 3.35% | 3.25% | 3.25% |
Assumed life expectancies in years: | ||||
At 60 for males currently aged 40 | n/a | 28.2 | n/a | 27.8 |
At 60 for females currently aged 40 | n/a | 30.5 | n/a | 30.3 |
At 60 for males currently aged 60 | n/a | 26.9 | n/a | 26.5 |
At 60 for females currently aged 60 | n/a | 29.2 | n/a | 28.9 |
At 65 for males currently aged 65 | 22.6 | n/a | 22.1 | n/a |
At 65 for females currently aged 65 | 24.9 | n/a | 24.6 | n/a |
Indicative impact on |
Indicative impact on |
Indicative impact on |
|
Assumption |
Scheme assets |
Scheme liabilities |
net pension asset |
Decrease discount rate by 0.25% |
Increase by £10.6m |
Increase by £34.5m |
Decrease by £23.9m |
Increase rate of inflation by 0.25% |
Increase by £9.7m |
Increase by £32.7m |
Decrease by £23.0m |
Increase life expectancy by one year |
Increase by £14.0m |
Increase by £24.8m |
Decrease by £10.8m |
Volatility in | Results under IAS 19 can change dramatically depending on market conditions. The present value of |
market conditions | Scheme liabilities is linked to yields on corporate bonds, while many of the assets of the Scheme are invested in |
various forms of assets subject to fluctuating valuations. Changing markets in conjunction with discount rate | |
volatility will lead to volatility in the net pension asset on the Group’s balance sheet and in other comprehensive | |
income. To a lesser extent this will also lead to volatility in the IAS 19 pension net finance income in the Group’s | |
income statement. | |
Choice of accounting | The calculation of the present value of Scheme liabilities involves projecting future cash flows from the Scheme |
assumptions | many years into the future. This means that the assumptions used can have a material impact on the balance sheet |
position and profit and loss charge. In practice future experience within the Scheme may not be in line with the | |
assumptions adopted. For example, members could live longer than foreseen or inflation could be higher or lower | |
than allowed for in the calculation of the liabilities. |
Ordinary shares of 1p each |
Special Share of £1 |
|||||
(equity) |
(non-equity) |
Total |
||||
£ |
Number |
£ |
Number |
£ |
Number |
|
As at 1 April 2025 |
5,535,305 |
553,530,455 |
1 |
1 |
5,535,306 |
553,530,456 |
Cancellation of shares |
(287,731) |
(28,773,138) |
– |
– |
(287,731) |
(28,773,138) |
At 31 March 2026 |
5,247,574 |
524,757,317 |
1 |
1 |
5,247,575 |
524,757,318 |
Ordinary shares of 1p each |
Special Share of £1 |
|||||
(equity) |
(non-equity) |
Total |
||||
£ |
Number |
£ |
Number |
£ |
Number |
|
As at 1 April 2024 |
5,743,959 |
574,395,891 |
1 |
1 |
5,743,960 |
574,395,892 |
Cancellation of shares |
(208,654) (20,865,436) |
– |
– |
(208,654) (20,865,436) |
||
At 31 March 2025 |
5,535,305 |
553,530,455 |
1 |
1 |
5,535,306 553,530,456 |
|
FY26 |
FY25 |
|
Number of |
Number of |
|
matching |
matching |
|
shares |
shares |
|
Outstanding at start of the year |
707,834 |
753,447 |
Awarded during the year |
44,645 |
256,966 |
Exercised during the year |
(51,854) |
(262,526) |
Forfeited during the year |
(37,001) |
(40,053) |
Outstanding at end of the year |
663,624 |
707,834 |
FY26 |
FY25 |
|
Number of |
Number of |
|
awards |
awards |
|
Outstanding at start of the year |
– |
892,416 |
Granted during the year |
– |
– |
Exercised during the year |
– |
(833,623) |
Forfeited during the year |
– |
(58,793) |
Outstanding at end of the year |
– |
– |
FY26 | FY25 | |
Number of | Number of | |
awards | awards | |
Outstanding at start of the year | 3,760,387 | 6,274,618 |
Granted during the year | – | 9,795 |
Lapsed during the year | (125,658) | (502,662) |
Exercised during the year | (1,372,007) | (2,021,364) |
Outstanding at end of the year | 2,262,722 | 3,760,387 |
FY26 | FY25 | |
Number of | Number of | |
awards | awards | |
Outstanding at start of the year | 12,131,756 | 7,306,172 |
Granted during the year | 4,879,515 | 6,519,447 |
Exercised during the year | – | – |
Lapsed during the year | (1,539,937) | (1,693,863) |
Outstanding at end of the year | 15,471,334 | 12,131,756 |
FY26 |
FY25 |
|
Number of |
Number of |
|
awards |
awards |
|
Outstanding at start of the year |
474,056 |
797,371 |
Granted during the year |
868,651 |
263,186 |
Exercised during the year |
(89,153) |
(488,374) |
Lapsed during the year |
(23,813) |
(98,127) |
Outstanding at end of the year |
1,229,741 |
474,056 |
FY26 |
FY25 |
|
Number of |
Number of |
|
awards |
awards |
|
Outstanding at start of the year |
227,176 |
292,067 |
Granted/awarded during the year |
15 |
– |
Difference between actual awards in year and amount provisionally awarded in prior year |
– |
(64,891) |
Lapsed during the year |
– |
– |
Exercised during the year |
– |
– |
Provisionally awarded during the year |
213,723 |
– |
Outstanding at end of the year |
440,914 |
227,176 |
31 March |
31 March |
|
All figures in £ million |
2026 |
2025 |
Total contracted |
30.2 |
51.3 |
Name of company |
Country of incorporation |
Registered office |
Subsidiaries 1,6 |
||
QinetiQ Training Australia Pty Ltd * |
Australia |
Tower 4, Level 10, 727 Collins Street, Melbourne, |
VIC 3008, Australia |
||
Air Affairs (Australia) Pty Ltd |
Australia |
Tower 4, Level 10, 727 Collins Street, Melbourne, |
VIC 3008, Australia |
||
Air Affairs Aviation Pty Ltd |
Australia |
Tower 4, Level 10, 727 Collins Street, Melbourne, |
VIC 3008, Australia |
||
Air Target Services Pty Ltd |
Australia |
Tower 4, Level 10, 727 Collins Street, Melbourne, |
VIC 3008, Australia |
||
Astra Aerospace Pty Ltd |
Australia |
Tower 4, Level 10, 727 Collins Street, Melbourne, |
VIC 3008, Australia |
||
Avantus Federal LLC |
USA |
10440 Furnace Road Lorton, VA 22079 |
Avantus Federal Services LLC |
USA |
10440 Furnace Road Lorton, VA 22079 |
Avantus National Security Solutions LLC |
USA |
10440 Furnace Road Lorton, VA 22079 |
E3 Federal Solutions PR LLC |
USA |
10440 Furnace Road Lorton, VA 22079 |
Far Ridgeline Engagements LLC |
USA |
10440 Furnace Road Lorton, VA 22079 |
Foster-Miller Inc. 2 |
USA |
358 2nd Ave, Waltham, Massachuses, MA 02451-1104, USA |
Hirose Holdings Pty Ltd |
Australia |
Tower 4, Level 10, 727 Collins Street, Melbourne, |
VIC 3008, Australia |
||
Inzpire Group Limited |
England & Wales |
C/O FRP Advisory Trading Limited Kings Orchard, 1 Queen Street, |
Bristol, BS2 0HQ |
||
Inzpire Holdings Limited |
England & Wales |
C/O FRP Advisory Trading Limited Kings Orchard, 1 Queen Street, |
Bristol, BS2 0HQ |
||
Inzpire Limited |
England & Wales |
Landmark House West Unit 1b, Alpha Court, Kingsley Road, |
Lincoln, Lincolnshire, LN6 3TA |
||
Lucid Perspectives LLC |
USA |
10440 Furnace Road Lorton, VA 22079 |
Naimuri Limited |
England & Wales |
Farnborough 3 |
Occam’s Razor Technologies LLC |
USA |
10440 Furnace Road Lorton, VA 22079 |
Operational Intelligence LLC |
USA |
10440 Furnace Road Lorton, VA 22079 |
Qinetic Limited |
England & Wales |
Farnborough 3 |
Name of company |
Country of incorporation |
Registered office |
QinetiQ Australia Pty Ltd |
Australia |
Tower 4, Level 10, 727 Collins Street, Melbourne, |
VIC 3008, Australia |
||
QinetiQ Estates Limited |
England & Wales |
Farnborough 3 |
QinetiQ GmbH |
Germany |
Flughafenstraße 65, 41066, Mönchengladbach, Germany |
QinetiQ GP Limited |
Scotland |
50 Lothian Road, Festival Square, Edinburgh, EH3 9WJ, Scotland |
QinetiQ Group Canada Inc. 2 |
Canada |
5300 Commerce Court West, 199 Bay Street, Toronto, |
ON M5L 1A9, Canada |
||
QinetiQ Group Holdings Limited |
England & Wales |
Farnborough 3 |
QinetiQ Holdings Limited |
England & Wales |
Farnborough 3 |
QinetiQ Inc. 2 |
USA |
10440 Furnace Road Lorton, VA 22079 |
QinetiQ Insurance PCC Limited |
Guernsey |
Mill Court, La Charroterie, St Peter Port, GY1 4ET, Guernsey |
QinetiQ Limited |
England & Wales |
Farnborough 3 |
QinetiQ Novare Pty Ltd |
Australia |
Tower 4, Level 10, 727 Collins Street, Melbourne, |
VIC 3008, Australia |
||
QinetiQ Overseas Holdings Limited |
England & Wales |
Farnborough 3 |
QinetiQ Overseas Trading Limited |
England & Wales |
Farnborough 3 |
QinetiQ Pension Scheme Trustee Limited |
England & Wales |
Farnborough 3 |
QinetiQ PFP Limited Partnership 4 |
Scotland |
50 Lothian Road, Festival Square, Edinburgh, EH3 9WJ, Scotland |
QinetiQ Philippines Company, Inc. |
Philippines |
22nd Floor Corporate Centre, 139 Valero Street, Salcedo Village, |
Makati City, Philippines |
||
QinetiQ Pty Ltd |
Australia |
Tower 4, Level 10, 727 Collins Street, Melbourne, VIC 3008, |
Australia |
||
QinetiQ Services Holdings Pty Ltd |
Australia |
Tower 4, Level 10, 727 Collins Street, Melbourne, VIC 3008, |
Australia |
||
QinetiQ Solutions Sdn. Bhd. |
Malaysia |
Suite 6.01, 6th Floor, Plaza See Hoy Chan, Jalan Raja Chulan |
50200, Kuala Lumpur, W.P. Kuala Lumpur, Malaysia |
||
QinetiQ Target Services Limited |
England & Wales |
Farnborough 3 |
QinetiQ Target Systems Limited |
England & Wales |
Farnborough 3 |
QinetiQ Training and Simulation Limited |
England & Wales |
Farnborough 3 |
QinetiQ US Holdings, Inc. |
USA |
5885 Trinity Parkway, Suite 130, Centreville, |
Virginia 20120-1969, USA |
||
RubiKon Group Pty Limited |
Australia |
Level 33, 101 Collins Street, Melbourne, Victoria 3000, Australia |
TSG International LLC |
USA |
358 2nd Ave, Waltham, Massachuses MA 02451-1104, USA |
Name of company |
Country of incorporation |
Registered office |
Joint ventures 6 |
||
Avantus CTA, LLC 5 |
USA |
10440 Furnace Road Lorton, VA 22079 |
Federal Mission Solutions, LLC 5 |
USA |
58 W Main Street, Suite B, Luray, VA 22835, USA |
Houbara Defence & Security LLC 5,6 |
United Arab Emirates |
Unit 3, Zone 4, Tawazun Industrial Park, Abu Dhabi, |
United Arab Emirates, PO Box 128220 |
||
QinetiQ Dar Massader QDM Limited 5,6 |
Saudi Arabia |
Al Nakhla Tower, 3026-Prince Saud Bin Mohamed Bin Muqin Road, |
PO Box 2985, Riyadh 13321, Kingdom of Saudi Arabia |
||
Quick Services LLC 5 |
USA |
409 Chicago Drive Suite 103 in Fayeeville, NC 28306 |
Does not reflect |
|||
Distorting due to |
Distorting due to |
in-year operational |
|
irregular nature |
fluctuating nature |
performance of |
|
Item |
year on year |
(size and sign) |
continuing business |
Amortisation of intangible assets arising from acquisitions |
|
||
Pension net finance income |
|
|
|
Gains/losses on disposal of businesses, property and investments |
|
|
|
Transaction, integration and on-off remuneration costs in respect of business |
|||
acquisitions and disposals |
|
|
|
Impairment of property and goodwill |
|
||
One-off period of digital investment |
|
|
|
Costs and other impacts of group-wide restructuring programmes |
|
|
|
The tax impact of the above |
|
|
|
Other significant non-recurring tax and RDEC movements |
|
|
|
Intellectual property rights |
2–10 years |
Customer relationships |
1–16 years |
Development costs |
1–5 years |
Other |
1–14 years |
Freehold buildings |
20–25 years |
Leasehold land and buildings |
Shorter of useful |
economic life and the |
|
period of the lease |
|
Plant and machinery |
3–15 years |
Motor vehicles |
3–5 years |
Aircraft (vehicles) |
10–20 years |
Computers |
3–5 years |
Office equipment |
5–10 years |