2024 | 2023 | |
£m | £m | |
Total net debt | 14.0 | 52.4 |
Total equity | 552.3 | 527.3 |
Total capital | 566.3 | 579.7 |
Group | ||||
Auto Trader | Autorama | central | ||
segment | segment | costs | Group | |
Year to 31 March 2024 | £m | £m | £m | £m |
Total segment revenue | 529.7 | 41.2 | – | 570.9 |
People costs | (81.5) | (10.9) | (11.1) | (103.5) |
Marketing | (22.3) | (4.0) | – | (26.3) |
Costs of goods sold | – | (28.2) | – | (28.2) |
Other costs | (44.2) | (4.5) | – | (48.7) |
Depreciation & amortisation | (5.9) | (2.4) | (10.0) | (18.3) |
Total segment costs | (153.9) | (50.0) | (21.1) | (225.0) |
Share of profit from joint ventures | 2.8 | – | – | 2.8 |
Total segment operating profit/(loss) | 378.6 | (8.8) | (21.1) | 348.7 |
Finance costs – net | (3.5) | |||
Profit before tax | 345.2 |
Group | ||||
Auto Trader | Autorama | central | ||
segment | segment | costs | Group | |
Year to 31 March 2023 | £m | £m | £m | £m |
Total segment revenue | 473.0 | 27.2 | – | 500.2 |
People costs | (74.0) | (10.5) | (38.8) | (123.3) |
Marketing | (22.3) | (4.7) | – | (27.0) |
Costs of goods sold | – | (15.7) | – | (15.7) |
Other costs | (39.6) | (5.4) | – | (45.0) |
Depreciation & amortisation | (6.7) | (2.1) | (5.3) | (14.1) |
Total segment costs | (142.6) | (38.4) | (44.1) | (225.1) |
Share of profit from joint ventures | 2.5 | – | – | 2.5 |
Total segment operating profit/(loss) | 332.9 | (11.2) | (44.1) | 277.6 |
Profit on disposal of subsidiary | 19.1 | |||
Finance costs – net | (3.1) | |||
Profit before tax | 293.6 |
2024 | 2023 | |
£m | £m | |
Retailer | 450.0 | 406.8 |
Home Trader | 13.4 | 10.1 |
Other | 12.3 | 10.5 |
Trade | 475.7 | 427.4 |
Consumer Services | 39.6 | 34.5 |
Manufacturer & Agency | 14.4 | 11.1 |
Autorama | 41.2 | 27.2 |
Total revenue | 570.9 | 500.2 |
2024 | 2023 | |
£m | £m | |
Receivables, which are included in trade and other receivables | 36.0 | 31.5 |
Accrued income | 44.5 | 40.2 |
Deferred income | (15.1) | (14.0) |
2024 | 2023 | ||
Note | £m | £m | |
Staff costs | 7 | (92.2) | (84.1) |
Contractor costs | (0.2) | (0.4) | |
Depreciation of property, plant and equipment | 14 | (4.8) | (4.9) |
Amortisation of intangible assets | 13 | (13.5) | (9.2) |
(Loss)/profit on sale of property, plant and equipment | (0.3) | 0.7 |
2024 | 2023 | |
£m | £m | |
Fees payable for the audit of the Company and Consolidated | ||
financial statements | 0.2 | 0.2 |
Fees payable for other services | ||
The audit of the subsidiary undertakings pursuant to legislation | 0.3 | 0.3 |
Total | 0.5 | 0.5 |
2024 | 2023 | |
Number | Number | |
Customer operations | 646 | 566 |
Product and technology | 394 | 403 |
Corporate | 193 | 191 |
Total | 1,233 | 1,160 |
2024 | 2023 | ||
Note | £m | £m | |
Wages and salaries | 72.6 | 66.7 | |
Social security costs | 7.5 | 7.3 | |
Defined contribution pension costs | 25 | 4.1 | 3.5 |
84.2 | 77.5 | ||
Share-based payments and associated NI | 30 | 8.2 | 6.6 |
Total | 92.4 | 84.1 |
2024 | 2023 | |
£m | £m | |
Short-term employee benefits | 4.6 | 4.2 |
Share-based payments | 2.1 | 2.1 |
Pension contributions | 0.2 | 0.2 |
Total excluding NI | 6.9 | 6.5 |
Employer NI | 0.8 | 0.8 |
Total | 7.7 | 7.3 |
2024 | 2023 | |
£m | £m | |
On bank loans and overdrafts | 3.0 | 2.5 |
Amortisation of debt issue costs | 0.6 | 0.5 |
Interest unwind on lease liabilities | 0.1 | 0.2 |
Interest on vehicle stocking loan | 0.3 | 0.1 |
Interest receivable on cash and cash equivalents | (0.5) | (0.2) |
Total | 3.5 | 3.1 |
24 October | |
2022 | |
£m | |
Goodwill | 5.7 |
Property, plant and equipment | 0.6 |
Deferred taxation assets | 0.1 |
Trade and other receivables | 0.9 |
Cash and cash equivalents | 0.8 |
Lease liabilities | (0.7) |
Trade and other payables | (0.5) |
Net identifiable assets/(liabilities) disposed of | 6.9 |
Cash consideration received | 26.4 |
Net identifiable assets disposed of | (6.9) |
Realisation of cumulative currency translation difference | (0.4) |
Gain on disposal of subsidiary | 19.1 |
2024 | 2023 | |
£m | £m | |
Current taxation | ||
UK corporation taxation | 91.7 | 61.2 |
Foreign taxation | – | 0.1 |
Adjustments in respect of prior years | – | (0.2) |
Total current taxation | 91.7 | 61.1 |
Deferred taxation | ||
Origination and reversal of temporary differences | (3.0) | (1.3) |
Adjustments in respect of prior years | (0.4) | (0.1) |
Total deferred taxation | (3.4) | (1.4) |
Total taxation charge | 88.3 | 59.7 |
2024 | 2023 | |
£m | £m | |
Profit before taxation | 345.2 | 293.6 |
Tax on profit at the standard UK corporation tax rate of 25% (2023: 19%) | 86.3 | 55.8 |
Expenses not deductible for taxation purposes | 3.5 | 8.5 |
Income not taxable – gain on disposal of subsidiary | – | (3.6) |
Share of joint venture taxation | (0.7) | (0.5) |
Adjustments in respect of foreign taxation rates | – | (0.1) |
Adjustments in respect of losses not previously recognised | (0.4) | – |
Adjustments in respect of OCI group relief | – | (0.1) |
Adjustments in respect of prior years | (0.4) | (0.3) |
Total taxation charge | 88.3 | 59.7 |
Weighted average | Total | ||
number of | earnings | Pence | |
ordinary shares | £m | per share | |
Year ended 31 March 2024 | |||
Basic EPS | 912,582,172 | 256.9 | 28.15 |
Diluted EPS | 915,302,568 | 256.9 | 28.07 |
Year ended 31 March 2023 | |||
Basic EPS | 935,138,578 | 233.9 | 25.01 |
Diluted EPS | 944,144,242 | 233.9 | 24.77 |
2024 | 2023 | |
Issued ordinary shares at 1 April | 923,074,657 | 946,892,976 |
Weighted effect of ordinary shares purchased for cancellation | (11,835,430) | (7,112,698) |
Weighted effect of ordinary shares held in treasury | (4,417,849) | (4,304,401) |
Weighted effect of shares held in the ESOT | (330,294) | (348,989) |
Weighted effect of ordinary shares issued for share-based payments | 6,091,088 | 11,690 |
Weighted average number of shares for basic EPS | 912,582,172 | 935,138,578 |
Dilutive impact of share options outstanding | 2,720,396 | 9,005,664 |
Weighted average number of shares for diluted EPS | 915,302,568 | 944,144,242 |
Software and | ||||||
website | ||||||
development | Financial | |||||
Goodwill | costs | systems | Brand | Other | Total | |
£m | £m | £m | £m | £m | £m | |
Cost | ||||||
At 31 March 2022 | 457.9 | 14.4 | 13.1 | 1.2 | 25.3 | 511.9 |
Acquired through business combinations | 92.5 | 13.7 | – | 47.6 | 5.6 | 159.4 |
Additions | – | 1.0 | – | – | – | 1.0 |
Disposals | (5.7) | (1.8) | – | (0.6) | (1.2) | (9.3) |
Exchange differences | (0.1) | – | – | – | – | (0.1) |
At 31 March 2023 | 544.6 | 27.3 | 13.1 | 48.2 | 29.7 | 662.9 |
Additions | – | 0.2 | – | – | – | 0.2 |
Disposals | – | (3.0) | – | – | – | (3.0) |
At 31 March 2024 | 544.6 | 24.5 | 13.1 | 48.2 | 29.7 | 660.1 |
Accumulated amortisation and impairments | ||||||
At 31 March 2022 | 117.0 | 9.2 | 13.1 | 0.7 | 16.3 | 156.3 |
Amortisation charge | – | 2.5 | – | 4.2 | 2.5 | 9.2 |
Disposals | – | (1.8) | – | (0.6) | (1.2) | (3.6) |
At 31 March 2023 | 117.0 | 9.9 | 13.1 | 4.3 | 17.6 | 161.9 |
Amortisation charge | – | 3.0 | – | 7.9 | 2.6 | 13.5 |
Disposals | – | (3.0) | – | – | – | (3.0) |
At 31 March 2024 | 117.0 | 9.9 | 13.1 | 12.2 | 20.2 | 172.4 |
Net book value at 31 March 2024 | 427.6 | 14.6 | – | 36.0 | 9.5 | 487.7 |
Net book value at 31 March 2023 | 427.6 | 17.4 | – | 43.9 | 12.1 | 501.0 |
Net book value at 31 March 2022 | 340.9 | 5.2 | – | 0.5 | 9.0 | 355.6 |
2024 | 2023 | |
£m | £m | |
Digital | 352.3 | 351.1 |
Autorama | 144.0 | 152.8 |
2024 | 2023 | |
Terminal value growth rate | 2.5% | 2.0% |
Discount rate (pre-tax) | 12.5% | 12.8% |
2024 | |
Forecast period | 6 years |
Compound annual growth rate for revenue (from lease commissions and ancillary sales) | 32% |
Terminal value growth rate | 2.5% |
Discount rate (pre-tax) | 12.8% |
Land, buildings and leasehold improvements | ||||
Office equipment | Motor vehicles | |||
Total | ||||
£m | £m | £m | £m | |
Cost | ||||
At 31 March 2022 | 23.1 | 13.9 | 1.6 | 38.6 |
Acquired through business combinations | 4.0 | 0.3 | 1.0 | 5.3 |
Additions | 2.2 | 2.0 | 0.3 | 4.5 |
Disposals | (7.6) | (3.0) | (0.9) | (11.5) |
At 31 March 2023 | 21.7 | 13.2 | 2.0 | 36.9 |
Additions | 2.8 | 1.4 | 0.2 | 4.4 |
Disposals | (1.5) | (4.1) | (0.6) | (6.2) |
At 31 March 2024 | 23.0 | 10.5 | 1.6 | 35.1 |
Accumulated depreciation | ||||
At 31 March 2022 | 11.5 | 11.1 | 1.3 | 23.9 |
Charge for the year | 3.3 | 1.1 | 0.5 | 4.9 |
Disposals | (4.4) | (2.8) | (0.6) | (7.8) |
At 31 March 2023 | 10.4 | 9.4 | 1.2 | 21.0 |
Charge for the year | 2.9 | 1.5 | 0.4 | 4.8 |
Disposals | (1.1) | (4.1) | (0.4) | (5.6) |
At 31 March 2024 | 12.2 | 6.8 | 1.2 | 20.2 |
Net book value at 31 March 2024 | 10.8 | 3.7 | 0.4 | 14.9 |
Net book value at 31 March 2023 | 11.3 | 3.8 | 0.8 | 15.9 |
Net book value at 31 March 2022 | 11.6 | 2.8 | 0.3 | 14.7 |
2024 | 2023 | |
£m | £m | |
Net book value of property, plant and equipment owned | 9.9 | 9.4 |
Net book value of right of use assets | 5.0 | 6.5 |
14.9 | 15.9 |
Land, buildings | ||||
and leasehold | Office | Motor | ||
improvements | equipment | vehicles | Total | |
Net book value of right of use assets | £m | £m | £m | £m |
Balance at 31 March 2022 | 7.8 | 0.1 | 0.4 | 8.3 |
Acquired through business combination | 0.1 | – | 0.3 | 0.4 |
Additions | 1.5 | 0.1 | 0.3 | 1.9 |
Disposals | (1.4) | – | (0.1) | (1.5) |
Depreciation charge | (2.2) | – | (0.4) | (2.6) |
Balance at 31 March 2023 | 5.8 | 0.2 | 0.5 | 6.5 |
Additions | 0.5 | 0.1 | 0.2 | 0.8 |
Disposals | (0.1) | – | – | (0.1) |
Depreciation charge | (1.8) | (0.1) | (0.3) | (2.2) |
At 31 March 2024 | 4.4 | 0.2 | 0.4 | 5.0 |
2024 | 2023 | |
Lease liabilities in the balance sheet at 31 March | £m | £m |
Current | 2.4 | 2.5 |
Non-current | 2.4 | 4.6 |
Total | 4.8 | 7.1 |
2024 | 2023 | |
Amounts charged in the income statement | £m | £m |
Depreciation charge of right of use assets | 2.2 | 2.6 |
Interest on lease liabilities | 0.1 | 0.2 |
Gain on disposal of right of use assets | – | (0.1) |
Total amounts charged in the income statement | 2.3 | 2.7 |
2024 | 2023 | |
Cash outflow | £m | £m |
Total cash outflow for leases | 2.7 | 2.9 |
Equity | Share of post | Net investments | |
investments in | acquisition net | in joint | |
joint ventures | assets | ventures | |
£m | £m | £m | |
Carrying value | |||
As at 31 March 2022 | 40.3 | 9.4 | 49.7 |
Share of result for the year taken to the income statement | – | 2.5 | 2.5 |
Dividends received in the year | (2.9) | – | (2.9) |
As at 31 March 2023 | 37.4 | 11.9 | 49.3 |
Share of result for the year taken to the income statement | – | 2.8 | 2.8 |
Dividends received in the year | (3.9) | – | (3.9) |
As at 31 March 2024 | 33.5 | 14.7 | 48.2 |
2024 | 2023 | |
£m | £m | |
Non-current assets | 94.5 | 95.6 |
Current assets | ||
Cash and cash equivalents | 6.8 | 6.4 |
Other current assets | 2.1 | 1.3 |
Total assets | 103.4 | 103.3 |
Liabilities | ||
Current liabilities | 4.4 | 2.0 |
Total liabilities | 4.4 | 2.0 |
Net assets | 99.0 | 101.3 |
Group’s share of net assets | 48.2 | 49.3 |
2024 | 2023 | |
£m | £m | |
Revenues | 13.2 | 10.5 |
Profit for the year | 5.7 | 5.2 |
Total comprehensive income | 5.7 | 5.2 |
Group’s share of comprehensive income | 2.8 | 2.5 |
Dividends received by the Group | 3.9 | 2.9 |
2024 | 2023 | |
£m | £m | |
Investment in iAUTOS Company Limited | – | – |
Investment in protected insurance cell (Advent Insurance PCC Limited) | – | 1.1 |
Investment in protected insurance cell (Atlas Insurance PCC Limited) | 1.3 | 1.2 |
Total comprehensive income | 1.3 | 2.3 |
2024 | 2023 | |
£m | £m | |
Trade receivables (invoiced) | 32.7 | 28.5 |
Net accrued income | 42.8 | 38.7 |
Trade receivables (total) | 75.5 | 67.2 |
Prepayments | 6.8 | 5.4 |
Other receivables | 1.0 | 0.3 |
Total | 83.3 | 72.9 |
2024 | 2023 | |
£m | £m | |
Finished goods | 2.6 | 3.6 |
Inventories | 2.6 | 3.6 |
2024 | 2023 | |
£m | £m | |
Cash at bank and in hand | 18.7 | 16.6 |
Cash and cash equivalents | 18.7 | 16.6 |
2024 | 2023 | |
£m | £m | |
Trade payables | 3.9 | 8.0 |
Accruals | 17.7 | 15.8 |
Other taxes and social security | 25.2 | 16.9 |
Deferred income | 7.3 | 5.7 |
Vehicle stocking loan | 2.1 | 3.0 |
Other payables | 3.7 | 3.9 |
Accrued interest payable | 0.2 | 0.3 |
Total | 60.1 | 53.6 |
2024 | 2023 | |
Non-current | £m | £m |
Syndicated RCF gross of unamortised debt issue costs | 30.0 | 60.0 |
Unamortised debt issue costs on Syndicated RCF | (2.3) | (2.5) |
Total | 27.7 | 57.5 |
2024 | 2023 | |
Current | £m | £m |
Loan from other investment | – | 1.1 |
Total | – | 1.1 |
Total borrowings | 27.7 | 58.6 |
2024 | 2023 | |
£m | £m | |
Less than one year | – | 1.1 |
Two to five years | 30.0 | 60.0 |
Total | 30.0 | 61.1 |
2024 | 2023 | |
£m | £m | |
One month or less | 30.0 | 60.0 |
Total | 30.0 | 60.0 |
Dilapidations | Holiday pay | ||
provision | provision | Total | |
£m | £m | £m | |
At 31 March 2023 | 1.3 | 0.7 | 2.0 |
Charged to the income statement | – | 0.8 | 0.8 |
Utilised in the year | – | (0.7) | (0.7) |
Recognised under IFRS 16 | 0.4 | – | 0.4 |
Released in the year | (0.1) | – | (0.1) |
At 31 March 2024 | 1.6 | 0.8 | 2.4 |
2024 | 2023 | |
£m | £m | |
Current | 0.8 | 0.7 |
Non-current | 1.6 | 1.3 |
Total | 2.4 | 2.0 |
Accelerated | Other | |||
Share-based | capital | temporary | ||
payments | allowances | differences | Total | |
Deferred taxation assets | £m | £m | £m | £m |
At 31 March 2022 | 2.8 | 2.8 | 0.8 | 6.4 |
(Debited)/credited to the income statement | 1.1 | (0.9) | (0.5) | (0.3) |
Debited directly to equity | (0.2) | – | – | (0 . 2) |
Acquired through business combinations | – | – | 6.8 | 6.8 |
At 31 March 2023 | 3.7 | 1.9 | 7.1 | 12.7 |
(Debited)/credited to the income statement | 1.1 | (0.8) | (0.3) | – |
Debited directly to equity | (0.5) | – | – | (0.5) |
At 31 March 2024 4.3 | 1.1 | 6.8 | 12.2 |
Acquired | Other | ||
intangible | temporary | ||
assets | differences | Total | |
Deferred taxation liabilities | £m | £m | £m |
At 31 March 2022 | – | 5.0 | 5.0 |
Credited to the income statement | (1.2) | (0.5) | (1.7) |
Debited to the statement of comprehensive income | – | (1.1) | (1.1) |
Acquired through business combinations | 16.3 | – | 16.3 |
At 31 March 2023 | 15.1 | 3.4 | 18.5 |
Credited to the income statement | (3.4) | – | (3.4) |
At 31 March 2024 | 11.7 | 3.4 | 15.1 |
Net deferred tax liability at 31 March 2023 | 5.8 | ||
Net deferred tax liability at 31 March 2024 | 2.9 |
Asset volatility | The liabilities are calculated using a discount rate set with reference to corporate |
bond yields. If assets underperform this yield, this will create a deficit. The Scheme | |
previously held a significant proportion of gilt and bond assets which limits volatility | |
and risk in the short term. The allocation of assets is monitored to ensure it remains | |
appropriate given the Scheme’s long-term objectives. | |
Inflation risk | A proportion of the Scheme’s benefit obligations are linked to inflation, and higher |
inflation leads to higher liabilities (although, in most cases, caps on the level of | |
inflationary increases are in place to protect against extreme inflation). The | |
majority of the assets are either unaffected by or only loosely correlated with | |
inflation, meaning that an increase in inflation will also increase the deficit. | |
Change in | A decrease in corporate bond yields will increase the value placed on the Scheme’s |
bond yields | |
liabilities for accounting purposes, although this will be partially offset by an | |
increase in the value of the Scheme’s bond holdings. | |
Life expectancy | The majority of the Scheme’s obligations are to provide benefits for the lifetime of |
the member, so increases in life expectancy will result in an increase in the liabilities. |
2024 | 2023 | |
% | % | |
Discount rate for scheme liabilities | 4.80 | 4.70 |
CPI inflation | 2.80 | 2.85 |
RPI inflation | 3.40 | 3.55 |
Pension increases | ||
Post 1988 GMP | 2.20 | 2.20 |
Pre 2004 non GMP | 5.00 | 5.00 |
Post 2004 | 3.15 | 3.25 |
2024 | 2023 | |||
Men | Women | Men | Women | |
Years | Years | Years | Years | |
Member aged 65 (current life expectancy) | 86.1 | 88.6 | 86.7 | 89.0 |
Member aged 45 (life expectancy at age 65) | 87.9 | 90.4 | 88.4 | 90.8 |
2024 | 2023 | |
£m | £m | |
Past service cost | – | 0.5 |
Settlement cost | – | 2.2 |
Total amounts charged to the Consolidated income statement | – | 2.7 |
2024 | 2023 | |
£m | £m | |
Return on Scheme assets below that recognised in net interest | 0.5 | 5.9 |
Actuarial gains due to changes in assumptions | (0.7) | (4.8) |
Actuarial losses due to liability experience | 0.3 | 0.4 |
Effect of the surplus cap | – | – |
Deferred tax on surplus | – | (1.1) |
Total amounts recognised within the Consolidated statement | ||
of comprehensive income | 0.1 | 0.4 |
2024 | 2023 | |
£m | £m | |
Present value of funded obligations | 13.4 | 13.6 |
Fair value of plan assets | (14.0) | (14.1) |
Net asset recognised in the Consolidated balance sheet | (0.6) | (0.5) |
2024 | 2023 | |
£m | £m | |
Fair value of Scheme assets at the beginning of the year | 14.1 | 21.2 |
Interest income on Scheme assets | 0.7 | 0.5 |
Remeasurement losses on Scheme assets | (0.5) | (5.9) |
Contributions by the employer | 0.1 | 1.0 |
Settlements | – | (2.2) |
Net benefits paid | (0.4) | (0.5) |
Fair value of Scheme assets at the end of the year | 14.0 | 14.1 |
2024 | 2023 | |
£m | £m | |
Fair value of Scheme liabilities at the beginning of the year | 13.6 | 17.5 |
Past service cost | – | 0.5 |
Interest expense | 0.6 | 0.5 |
Actuarial gains on Scheme liabilities arising from changes in assumptions | (0.7) | (4.8) |
Actuarial losses on Scheme liabilities arising from experience | 0.3 | 0.4 |
Net benefits paid | (0.4) | (0.5) |
Fair value of Scheme liabilities at the end of the year | 13.4 | 13.6 |
2024 | 2023 | |
£m | £m | |
Opening post-employment benefit surplus | (0.5) | (3.7) |
Past service cost | – | 0.5 |
Settlement cost | – | 2.2 |
Contributions by the employer | (0.1) | (1.0) |
Remeasurement and experience losses | – | 1.5 |
Closing post-employment benefit surplus | (0.6) | (0.5) |
2024 | 2023 | |||
£m | % | £m | % | |
Gilts | 0.4 | 2.9 | 0.4 | 2.8 |
Cash | 0.2 | 1.4 | 0.1 | 0.7 |
Buy-in policy | 13.4 | 95.7 | 13.6 | 96.5 |
Total | 14.0 | 100.0 | 14.1 | 100.0 |
2024 | 2023 | |||
Number | Amount | Number | Amount | |
’000 | £m | ’000 | £m | |
Allotted, called-up and fully paid ordinary shares | ||||
of 1p each | ||||
At 1 April | 923,075 | 9.3 | 946,893 | 9.5 |
Purchase and cancellation of own shares | (23,711) | (0.2) | (23,831) | (0.2) |
Issue of shares | 7,850 | 0.1 | 13 | 0.0 |
Total | 907,214 | 9.2 | 923,075 | 9.3 |
ESOT shares | Treasury | ||
reserve | shares | Total | |
Own shares held – £m | £m | £m | £m |
Own shares held as at 31 March 2022 | (0.4) | (22.0) | (22.4) |
Repurchase of own shares for treasury | – | (8.7) | (8.7) |
Share-based incentives exercised | – | 5.1 | 5.1 |
Own shares held as at 31 March 2023 | (0.4) | (25.6) | (26.0) |
Repurchase of own shares for treasury | – | (11.1) | (11.1) |
Share-based incentives exercised | – | 5.8 | 5.8 |
Own shares held as at 31 March 2024 | (0.4) | (30.9) | (31.3) |
ESOT shares | Treasury | ||
reserve | shares | Total | |
Number of | Number of | Number of | |
Own shares held – number | shares | shares | shares |
Own shares held as at 31 March 2022 | 358,158 | 3,826,928 | 4,185,086 |
Transfer of shares from ESOT | (17,962) | – | (17,962) |
Repurchase of own shares for treasury | – | 1,430,372 | 1,430,372 |
Share-based incentives exercised | – | (885,795) | (885,795) |
Own shares held as at 31 March 2023 | 340,196 | 4,371,505 | 4,711,701 |
Transfer of shares from ESOT | (27,365) | – | (27,365) |
Repurchase of own shares for treasury | – | 1,496,445 | 1,496,445 |
Share-based incentives exercised | – | (968,604) | (968,604) |
Own shares held as at 31 March 2024 | 312,831 | 4,899,346 | 5,212,177 |
2024 | 2023 | |||
Pence | Pence | |||
per share | £m | per share | £m | |
2023 final dividend paid | 5.6 | 51.3 | 5.5 | 51.7 |
2024 interim dividend paid | 3.2 | 29.1 | 2.8 | 26.0 |
8.8 | 80.4 | 8.3 | 77.7 |
2024 | 2023 | |
£m | £m | |
Profit after tax | 256.9 | 233.9 |
Adjustments for: | ||
Tax charge | 88.3 | 59.7 |
Depreciation | 4.8 | 4.9 |
Amortisation | 13.5 | 9.2 |
Share-based payments charge (excluding associated NI) | 7.5 | 5.8 |
Deferred contingent consideration | 10.4 | 38.8 |
Share of profit from joint ventures | (2.8) | (2.5) |
Profit on sale of property, plant and equipment | 0.3 | (0.7) |
Net lease disposals and modifications | – | (0.1) |
Post employment expenses relating to the defined benefit scheme | – | 2.7 |
Finance costs | 3.5 | 3.1 |
R&D expenditure credit | (0.1) | (0.1) |
Profit on disposal of a subsidiary | – | (19.1) |
Changes in working capital (excluding the effects of exchange differences | ||
on consolidation): | ||
Trade and other receivables | (10.4) | (3.6) |
Trade and other payables | 6.0 | (1.9) |
Provisions | 0.1 | – |
Inventory | 1.0 | (2.7) |
Cash generated from operations | 379.0 | 327.4 |
Group | Company | |||
2024 | 2023 | 2024 | 2023 | |
£m | £m | £m | £m | |
Share Incentive Plan (‘SIP’) | – | – | – | – |
Sharesave scheme (‘SAYE’) | 0.7 | 0.5 | – | – |
Performance Share Plan (‘PSP’) | 2.1 | 1.9 | 2.1 | 1.9 |
Deferred Annual Bonus and Single Incentive Plan | 4.7 | 3.4 | 0.6 | 0.4 |
NI and apprenticeship levy on applicable schemes | 0.7 | 0.8 | 0.3 | 0.3 |
Total charge from ongoing share schemes | 8.2 | 6.6 | 3.0 | 2.6 |
Share-based payments relating to Autorama | ||||
acquisition | 10.4 | 38.8 | – | – |
Total charge | 18.6 | 45.4 | 3.0 | 2.6 |
2024 | 2023 | |
Number | Number | |
Outstanding at 1 April | 96,315 | 116,808 |
Released | (27,365) | (20,493) |
Outstanding at 31 March | 68,950 | 96,315 |
Vested and outstanding at 31 March | 68,950 | 96,315 |
Share price at | Exercise | Expected | Option life | Risk-free | Dividend | Non-vesting | Fair value per | ||
Grant date | Condition | grant date £ | price £ | volatility % | years | rate % | yield % | condition % | option £ |
16 June 2017 | TSR dependent | 4.00 | Nil | 31 | 3.0 | 0.2 | 0.0 | 0.0 | 2.17 |
16 June 2017 | OP dependent | 4.00 | Nil | N/A | 3.0 | 0.2 | 0.0 | 0.0 | 4.00 |
30 August 2017 | TSR dependent | 3.42 | Nil | 31 | 3.0 | 0.2 | 0.0 | 0.0 | 2.17 |
30 August 2017 | OP dependent | 3.42 | Nil | N/A | 3.0 | 0.2 | 0.0 | 0.0 | 3.42 |
17 August 2018 | OP dependent | 4.48 | Nil | N/A | 3.0 | 0.7 | 1.7 | 0.0 | 4.48 |
17 August 2018 | Revenue dependent | 4.48 | Nil | N/A | 3.0 | 0.7 | 1.7 | 0.0 | 4.48 |
17 June 2019 | OP dependent | 5.65 | Nil | N/A | 3.0 | 0.6 | 1.3 | 0.0 | 5.65 |
17 June 2019 | Revenue dependent | 5.65 | Nil | N/A | 3.0 | 0.6 | 1.3 | 0.0 | 5.65 |
8 July 2020 | TSR dependent | 5.27 | Nil | 32 | 3.0 | (0.1) | 0.0 | 0.0 | 2.83 |
17 June 2021 | OP dependent | 6.29 | Nil | N/A | 3.0 | 0.2 | 0.9 | 0.0 | 6.29 |
17 June 2021 | Revenue dependent | 6.29 | Nil | N/A | 3.0 | 0.2 | 0.9 | 0.0 | 6.29 |
17 June 2021 | Diversity progress dependent | 6.29 | Nil | N/A | 3.0 | 0.2 | 0.9 | 0.0 | 6.29 |
23 June 2022 | OP dependent | 5.31 | Nil | N/A | 3.0 | 2.0 | 1.3 | 0.0 | 5.31 |
23 June 2022 | Revenue dependent | 5.31 | Nil | N/A | 3.0 | 2.0 | 1.3 | 0.0 | 5.31 |
23 June 2022 | Carbon reduction dependent | 5.31 | Nil | N/A | 3.0 | 2.0 | 1.3 | 0.0 | 5.31 |
22 June 2023 | OP dependent | 6.22 | Nil | N/A | 3.0 | 4.9 | 1.4 | 0.0 | 6.22 |
22 June 2023 | Revenue dependent | 6.22 | Nil | N/A | 3.0 | 4.9 | 1.4 | 0.0 | 6.22 |
22 June 2023 | Carbon reduction dependent | 6.22 | Nil | N/A | 3.0 | 4.9 | 1.4 | 0.0 | 6.22 |
2024 | 2023 | |
Number | Number | |
Outstanding at 1 April | 1,399,984 | 1,401,701 |
Options granted in the year | 355,183 | 360,695 |
Dividend shares awarded | – | 8,319 |
Options forfeited in the year | (591,580) | (129,684) |
Options exercised in the year | (47,547) | (241,047) |
Outstanding at 31 March | 1,116,040 | 1,399,984 |
Exercisable at 31 March | 31,801 | 79,348 |
Share price | Non- | ||||||
at grant | Exercise | Risk-free | Dividend | vesting | Fair value | ||
date | price | Option life | rate | yield | condition | per option | |
Grant date £ | £ | years | % | % | % | £ | |
17 August 2018 | 4.48 | Nil | 2.0 | 0.7 | 1.7 | 0.0 | 4.48 |
17 June 2019 | 5.65 | Nil | 2.0 | 0.6 | 1.3 | 0.0 | 5.65 |
23 June 2022 | 5.31 | Nil | 2.0 | 2.0 | 1.3 | 0.0 | 5.31 |
22 June 2023 | 6.22 | Nil | 2.0 | 4.9 | 1.4 | 0.0 | 6.22 |
2024 | 2023 | |
Number | Number | |
Outstanding at 1 April | 108,704 | – |
Options granted in the year | 103,330 | 108,704 |
Outstanding at 31 March | 212,034 | 108,704 |
Exercisable at 31 March | – | – |
Share price | Non- | |||||||
at grant | Exercise | Expected | Dividend | vesting | Fair value | |||
date | price | volatility | Option life | Risk-free | yield | condition | per option | |
Grant date | £ | £ | % | years | rate % | % | % | £ |
17 August 2018 | 4.48 | Nil | N/A | 3.0 | 0.7 | 1.7 | 0.0 | 4.48 |
17 June 2019 | 5.65 | Nil | N/A | 3.0 | 0.6 | 1.3 | 0.0 | 5.65 |
8 July 2020 | 5.27 | Nil | N/A | 3.0 | (0.1) | 0.0 | 0.0 | 5.27 |
24 November 2020 | 5.52 | Nil | N/A | 3.0 | (0.1) | 0.0 | 0.0 | 5.52 |
17 June 2021 | 6.29 | Nil | N/A | 3.0 | 0.2 | 0.9 | 0.0 | 6.29 |
23 June 2022 | 5.31 | Nil | N/A | 3.0 | 2.0 | 1.3 | 0.0 | 5.31 |
22 June 2023 | 6.22 | Nil | N/A | 3.0 | 4.9 | 1.4 | 0.0 | 6.22 |
21 November 2023 | 6.25 | Nil | N/A | 3.0 | 4.5 | 1.4 | 0.0 | 6.25 |
2024 | 2023 | |
Number | Number | |
Outstanding at 1 April | 1,517,766 | 1,291,868 |
Options granted in the year | 1,667,992 | 681,586 |
Dividend shares awarded | 10,239 | 5,710 |
Options exercised in the year | (515,383) | (214,290) |
Options forfeited in the year | (167,296) | (247,108) |
Outstanding at 31 March | 2,513,318 | 1,517,766 |
Exercisable at 31 March | 473,755 | 412,346 |
Share price | ||||||||
at grant | Exercise | Expected | Dividend | Non-vesting | Fair value | |||
date | price | volatility | Option life | Risk-free | yield | condition | per option | |
Grant date | £ | £ | % | years | rate % | % | % | £ |
14 December 2018 | 4.48 | 3.49 | 29 | 3.0 | 0.7 | 1.7 | 16 | 1.29 |
13 December 2019 | 5.74 | 4.32 | 25 | 3.0 | 0.6 | 1.3 | 10 | 1.63 |
16 December 2020 | 5.75 | 4.41 | 32 | 3.0 | 0.0 | 0.5 | 10 | 1.86 |
16 December 2021 | 7.13 | 5.88 | 32 | 3.0 | 0.5 | 0.5 | 10 | 2.05 |
14 December 2022 | 5.64 | 4.56 | 34 | 3.0 | 3.2 | 1.3 | 10 | 1.87 |
2024 | 2023 | |||
Weighted average | Weighted average | |||
Number of share | exercise price | Number of share | exercise price | |
options | £ | options | £ | |
Outstanding at 1 April | 1,366,352 | 4.72 | 1,446,582 | 4.72 |
Options granted in the year | – | – | 688,115 | 4.56 |
Options exercised in the year | (407,221) | 4.40 | (406,060) | 3.86 |
Options lapsed in the year | (102,173) | 4.92 | (362,285) | 5.39 |
Outstanding at 31 March | 856,958 | 4.84 | 1,366,352 | 4.72 |
Exercisable at 31 March | 54,288 | 4.41 | 53,892 | 4.32 |
2023 | |
£m | |
Cash paid for subsidiary | 150 |
Less: cash acquired | (5.8) |
Payment for acquisition of subsidiary, net of cash acquired | 144.2 |
Fair value | |
£m | |
Intangible asset recognised on acquisition | |
Brand | 47.6 |
Technology | 13.7 |
Customer relationships | 2.9 |
Order book | 2.3 |
Deferred tax liability arising on intangible assets | (16.3) |
50.2 | |
Other non-current assets | |
Investments | 1.0 |
Property, plant and equipment | 5.3 |
Intangible assets | 0.4 |
Deferred tax asset | 6.8 |
13.5 | |
Current assets | |
Cash and cash equivalents | 5.8 |
Trade and other receivables | 4.5 |
Inventory | 0.9 |
Other debtors | 0.9 |
12.1 | |
Current liabilities | |
Trade and other payables | 11.6 |
Deferred income | 2.3 |
13.9 | |
Non-current liabilities | |
Borrowings | 4.0 |
Lease liabilities | 0.4 |
4.4 | |
Total net assets acquired | |
Goodwill on acquisition | 57.5 |
Total assets acquired | 92.5 |
Fair value of cash consideration | 150.0 |
2024 | 2023 | ||
Note | £m | £m | |
Net trade receivables (invoiced) | 18 | 32.7 | 28.5 |
Net accrued income | 18 | 42.8 | 38.7 |
Net trade receivables (total) | 18 | 75.5 | 67.2 |
Other receivables | 18 | 1.0 | 0.3 |
Cash and cash equivalents | 20 | 18.7 | 16.6 |
Total | 95.2 | 84.1 |
2024 | 2023 | |
£m | £m | |
UK | 75.5 | 67.2 |
Total | 75.5 | 67.2 |
2024 | 2023 | |
£m | £m | |
Retailers | 58.0 | 52.7 |
Manufacturer and Agency | 6.6 | 5.1 |
Other | 4.7 | 5.3 |
Autorama | 6.2 | 4.1 |
Total | 75.5 | 67.2 |
Gross | ||||
Expected | carrying | Loss | ||
credit loss | amount | allowance | Credit- | |
rate | £m | £m | impaired | |
Accrued income | 3.7% | 44.5 | (1.7) | No |
Current | 3.5% | 27.8 | (1.0) | No |
Past due 1–30 days | 9.5% | 6.0 | (0.6) | No |
Past due 31–60 days | 36.0% | 0.3 | (0.1) | No |
Past due 61–90 days | 92.8% | 0.2 | (0.2) | No |
More than 91 days past due | 81.6% | 1.7 | (1.4) | No |
80.5 | (5.0) |
Gross | ||||
Expected | carrying | Loss | ||
credit loss | amount | allowance | Credit- | |
rate | £m | £m | impaired | |
Accrued income | 3.7% | 40.2 | (1.5) | No |
Current | 2.8% | 25.4 | (0.7) | No |
Past due 1–30 days | 8.8% | 3.4 | (0.3) | No |
Past due 31–60 days | 27.8% | 0.4 | (0.1) | No |
Past due 61–90 days | 83.3% | 0.1 | (0.1) | No |
More than 91 days past due | 81.1% | 2.2 | (1.8) | No |
71.7 | (4.5) |
2024 | 2023 | ||
Note | £m | £m | |
At 1 April | 18 | 3.0 | 2.5 |
Charged during the year | 1.9 | 1.0 | |
Acquired through business combinations | – | 0.3 | |
Utilised during the year | (1.6) | (0.8) | |
At 31 March | 18 | 3.3 | 3.0 |
2024 | 2023 | ||
Note | £m | £m | |
At 1 April | 18 | 1.5 | 1.2 |
Charged during the year | 0.2 | 0.5 | |
Utilised during the year | – | (0.2) | |
At 31 March | 18 | 1.7 | 1.5 |
2024 | 2023 | |||||
As per | Future | Total | As per | Future | Total | |
balance | interest | cash | balance | interest | cash | |
sheet | cost | flows | sheet | cost | flows | |
£m | £m | £m | £m | £m | £m | |
Trade and other payables | 25.5 | – | 25.5 | 27.9 | – | 27.9 |
Vehicle stocking loan | 2.1 | – | 2.1 | 3.0 | – | 3.0 |
Borrowings (gross of debt issue costs) | 30.0 | – | 30.0 | 58.6 | – | 58.6 |
Leases | 4.8 | 0.1 | 4.9 | 7.1 | 0.3 | 7.4 |
Total | 62.4 | 0.1 | 62.5 | 96.6 | 0.3 | 96.9 |
Trade and | |||||
other | Vehicle | ||||
payables | stocking loan | Borrowings | Leases | Total | |
As at 31 March 2024 | £m | £m | £m | £m | £m |
Due within one year | 25.5 | 2.1 | – | 2.4 | 30.0 |
Due within one to two years | – | – | – | 2.0 | 2.0 |
Due within two to five years | – | – | 30.0 | 0.5 | 30.5 |
Due after more than five years | – | – | – | – | – |
Total | 25.5 | 2.1 | 30.0 | 4.9 | 62.5 |
Trade and | |||||
other | Vehicle | ||||
payables | stocking loan | Borrowings | Leases | Total | |
As at 31 March 2023 | £m | £m | £m | £m | £m |
Due within one year | 27.9 | 3.0 | 1.1 | 2.5 | 34.5 |
Due within one to two years | – | – | – | 2.4 | 2.4 |
Due within two to five years | – | – | 57.5 | 2.5 | 60.0 |
Due after more than five years | – | – | – | – | – |
Total | 27.9 | 3.0 | 58.6 | 7.4 | 96.9 |
At | At | |||
1 April | Cash | Non-cash | 31 March | |
2023 | flow | changes | 2024 | |
March 2024 | £m | £m | £m | £m |
Debt due within one year | 1.1 | (1.1) | – | – |
Debt due after more than one year | 57.5 | (30.5) | 0.7 | 27.7 |
Vehicle stocking loan | 3.0 | – | (3.0) | – |
Accrued interest | 0.3 | (3.4) | 3.3 | 0.2 |
Lease liabilities | 7.1 | (2.7) | 0.4 | 4.8 |
Total debt and lease financing | 69.0 | (37.7) | 1.4 | 32.7 |
Cash and cash equivalents | (16.6) | (2.1) | – | (18.7) |
Net debt/(cash) | 52.4 | (39.8) | 1.4 | 14.0 |
At | At | |||
1 April | Cash | Non-cash | 31 March | |
2022 | flow | changes | 2023 | |
March 2023 | £m | £m | £m | £m |
Debt due within one year | – | 1.1 | – | 1.1 |
Debt due after more than one year | – | 54.6 | 2.9 | 57.5 |
Vehicle stocking loan | – | – | 3.0 | 3.0 |
Accrued interest | 0.1 | (3.0) | 3.2 | 0.3 |
Lease liabilities | 9.5 | (2.9) | 0.5 | 7.1 |
Total debt and lease financing | 9.6 | 49.8 | 9.6 | 69.0 |
Cash and cash equivalents | (51.3) | 34.7 | – | (16.6) |
Net debt/(cash) | (41.7) | 84.5 | 9.6 | 52.4 |
Liabilities/(Assets) | Equity | |||||||
Borrowings | Vehicle | |||||||
and accrued | stocking | Lease | Share | Retained | Own | Other | ||
interest | loan | liabilities | capital | earnings | shares held | reserves | Total | |
Balance as of 1 April 2023 | 58.9 | 3.0 | 7.1 | 9.3 | 1,390.3 | (26.0) | (846.3) | 596.3 |
Changes from financing cash flows | ||||||||
Dividends paid to Company shareholders | – | – | – | – | (80.4) | – | – | (80.4) |
Drawdown of Syndicated RCF | 57.0 | – | – | – | – | – | – | 57.0 |
Repayment of Syndicated RCF | (87.0) | – | – | – | – | – | – | (87.0) |
Repayment of other debt | (1.1) | – | – | – | – | – | – | (1.1) |
Payment of refinancing fees | (0.5) | – | – | – | – | – | – | (0.5) |
Payment of interest on borrowings | (3.4) | – | – | – | – | – | – | (3.4) |
Payment of lease liabilities | – | – | (2.7) | – | – | – | – | (2.7) |
Purchase of own shares for cancellation | – | – | – | (0.2) | (158.9) | – | 0.2 | (158.9) |
Purchase of own shares for treasury | – | – | – | – | – | (11.0) | – | (11.0) |
Fees on repurchase of own shares | – | – | – | – | (0.9) | – | – | (0.9) |
Issue of ordinary shares | – | – | – | 0.1 | – | – | – | 0.1 |
Proceeds from exercise of share-based incentives | – | – | – | – | 1.8 | – | – | 1.8 |
Total changes from financing cash flows | (35.0) | – | (2.7) | (0.1) | (238.4) | (11.0) | 0.2 | (287.0) |
Other changes – liability related | ||||||||
Interest expense | 3.0 | – | 0.1 | – | – | – | – | 3.1 |
Other | 1.0 | (3.0) | 0.3 | – | – | – | – | (1.7) |
Total liability-related other changes | 4.0 | (3.0) | 0.4 | – | – | – | – | 1.4 |
Total equity-related other changes | – | – | – | – | 268.6 | 5.7 | - | 274.3 |
Balance as of 31 March 2024 | 27.9 | – | 4.8 | 9.2 | 1420.5 | (31.3) | (846.1) | 585.0 |
Liabilities/(Assets) | Equity | |||||||
Borrowings | Vehicle | |||||||
and accrued | stocking | Lease | Share | Retained | Own | Other | ||
interest | loan | liabilities | capital | earnings | shares held | reserves | Total | |
Balance as of 1 April 2022 | (1.2) | – | 9.5 | 9.5 | 1,332.4 | (22.4) | (847.0) | 480.8 |
Changes from financing cash flows | ||||||||
Dividends paid to Company shareholders | – | – | – | – | (77.7) | – | – | (77.7) |
Drawdown of Syndicated RCF | 110.0 | – | – | – | – | – | – | 110.0 |
Repayment of Syndicated RCF | (50.0) | – | – | – | – | – | – | (50.0) |
Repayment of other debt | (4.0) | – | – | – | – | – | – | (4.0) |
Proceeds from loan | 1.1 | – | – | – | – | – | – | 1.1 |
Payment of refinancing fees | (1.4) | – | – | – | – | – | – | (1.4) |
Payment of interest on borrowings | (3.0) | – | – | – | – | – | – | (3.0) |
Payment of lease liabilities | – | – | (2.9) | – | – | – | – | (2.9) |
Purchase of own shares for cancellation | – | – | – | (0.2) | (138.6) | – | 0.2 | (138.6) |
Purchase of own shares for treasury | – | – | – | – | – | (8.7) | – | (8.7) |
Fees on repurchase of own shares | – | – | – | – | (0.7) | – | – | (0.7) |
Proceeds from exercise of share-based incentives | – | – | – | – | 2.0 | – | – | 2.0 |
Total changes from financing cash flows | 52.7 | – | (2.9) | (0.2) | (215.0) | (8.7) | 0.2 | (173.9) |
Other changes – liability related | ||||||||
Interest expense | 3.1 | – | 0.2 | – | – | – | – | 3.3 |
Other | 4.3 | 3.0 | 0.3 | – | – | – | – | 7.6 |
Total liability-related other changes | 7.4 | 3.0 | 0.5 | – | – | – | – | 10.9 |
Total equity-related other changes | – | – | – | – | 272.9 | 5.1 | 0.5 | 278.5 |
Balance as of 31 March 2023 | 58.9 | 3.0 | 7.1 | 9.3 | 1,390.3 | (26.0) | (846.3) | 596.3 |
Percentage | Percentage | ||||
Subsidiary | Country of registration | Class of | owned by the | owned by the | |
undertakings | or incorporation | Principal activity | shares held | parent | Group |
Auto Trader | England and Wales | Intermediary holding | Ordinary | 100% | 100% |
Holding Limited 1 | company | ||||
Auto Trader | England and Wales | Online marketplace | Ordinary | – | 100% |
Limited 1 | |||||
Trader Licensing | England and Wales | Dormant company | Ordinary | – | 100% |
Limited 1 | |||||
Autorama UK | England and Wales | Online marketplace | Ordinary | 100% | 100% |
Limited 2 | |||||
Vanarama Limited 2 | England and Wales | Dormant company | Ordinary | – | 100% |
Autorama Holding | Malta | Investment company | Ordinary | – | 100% |
(Malta) Limited 3 | for a protected cell | ||||
company | |||||
Blue Owl Network | England and Wales | Finance platform | Ordinary | – | 100% |
Limited 1 |
Percentage | Percentage | ||||
Country of registration | Class of | owned by the | owned by the | ||
Joint ventures | or incorporation | Principal activity | shares held | parent | Group |
Dealer Auction | |||||
Limited 1 | England and Wales | Online marketplace | Ordinary | – | 49% |
Dealer Auction | |||||
(Operations) | |||||
Limited 1 | England and Wales | Dormant company | Ordinary | – | 49% |
Auto Trader | |||||
Autostock Limited 1 | England and Wales | Dormant company | Ordinary | – | 49% |
Dealer Auction | |||||
Services Limited 1 | England and Wales | Dormant company | Ordinary | – | 49% |
2024 | 2023 | ||
Note | £m | £m | |
Fixed assets | |||
Investments | 3 | 1,403.9 | 1,427.2 |
1,403.9 | 1,427.2 | ||
Current assets | |||
Debtors | 4 | 303.1 | 338.1 |
Cash and cash equivalents | 5 | 0.1 | 0.3 |
303.2 | 338.4 | ||
Creditors: amounts falling due within one year | 6 | (1,118.3) | (905.5) |
Net current assets | (815.1) | (567.1) | |
Net assets | 588.8 | 860.1 | |
Capital and reserves | |||
Called-up share capital | 9 | 9.2 | 9.3 |
Share premium | 182.6 | 182.6 | |
Own shares held | 10 | (31.3) | (26.0) |
Capital redemption reserve | 1.4 | 1.2 | |
Retained earnings | 426.9 | 693.0 | |
Total equity | 588.8 | 860.1 |
Capital | ||||||
Share | Share | Retained | Own shares | redemption | Total | |
capital | premium | earnings | held | reserve | equity | |
£m | £m | £m | £m | £m | £m | |
Balance at 31 March 2022 | 9.5 | 182.6 | 877.8 | (22.4) | 1.0 | 1,048.5 |
Loss for the year | – | – | (9.0) | – | – | (9.0) |
Total comprehensive expense, net of tax | – | – | (9.0) | – | – | (9.0) |
Transactions with owners: | ||||||
Employee share schemes – value of employee services | – | – | 44.6 | – | – | 44.6 |
Exercise of employee share schemes | – | – | (3.6) | 5.1 | – | 1.5 |
Tax impact of employee share schemes | – | – | 0.2 | – | – | 0.2 |
Purchase of own shares for treasury | – | – | – | (8.7) | – | (8.7) |
Purchase of own shares for cancellation | (0.2) | – | (139.3) | – | 0.2 | (139.3) |
Dividends paid | – | – | (77.7) | – | – | (77.7) |
Total transactions with owners recognised directly in equity | (0.2) | – | (175.8) | (3.6) | 0.2 | (179.4) |
Balance at 31 March 2023 | 9.3 | 182.6 | 693.0 | (26.0) | 1.2 | 860.1 |
Loss for the year | – | – | (39.7) | – | – | (39.7) |
Total comprehensive expense, net of tax | – | – | (39.7) | – | – | (39.7) |
Transactions with owners: | ||||||
Employee share schemes – value of employee services | – | – | 17.9 | – | – | 17.9 |
Exercise of employee share schemes | – | – | (4.0) | 5.8 | – | 1.8 |
Tax impact of employee share schemes | – | – | (0.1) | – | – | (0.1) |
Purchase of own shares for treasury | – | – | – | (11.1) | – | (11.1) |
Purchase of own shares for cancellation | (0.2) | – | (159.7) | – | 0.2 | (159.7) |
Issue of ordinary shares | 0.1 | – | (0.1) | – | – | – |
Dividends paid | – | – | (80.4) | – | – | (80.4) |
Total transactions with owners recognised directly in equity | (0.1) | – | (226.4) | (5.3) | 0.2 | (231.6) |
Balance at 31 March 2024 | 9.2 | 182.6 | 426.9 | (31.3) | 1.4 | 588.8 |