• Leasehold land and buildings |
life of lease |
• Leasehold improvements |
life of lease |
• Plant and equipment |
3–10 years |
2026 |
2025 |
|
£m |
£m |
|
Total net debt/(funds) |
188.3 |
(12.7) |
Total equity |
407.1 |
569.4 |
Total capital |
595.4 |
556.7 |
Group |
||||
Autotrader |
Autorama |
central |
||
segment |
segment |
costs |
Group |
|
Year to 31 March 2026 |
£m |
£m |
£m |
£m |
Total segment revenue |
585.3 |
39.0 |
– |
624.3 |
People costs |
(93.6) |
(6.8) |
– |
(100.4) |
Marketing |
(21.9) |
(1.4) |
– |
(23.3) |
Costs of goods sold |
– |
(29.9) |
– |
(29.9) |
Digital Services Tax |
(10.6) |
– |
– |
(10.6) |
Other costs |
(45.9) |
(2.2) |
– |
(48.1) |
Depreciation & amortisation |
(9.4) |
(0.7) |
(13.3) |
(23.4) |
Total segment costs |
(181.4) |
(41.0) |
(13.3) |
(235.7) |
Share of profit from joint ventures |
4.1 |
– |
– |
4.1 |
Total segment operating profit/(loss) |
408.0 |
(2.0) |
(13.3) |
392.7 |
Finance costs – net |
(3.9) |
|||
Profit before tax |
388.8 |
Group |
||||
Autotrader |
Autorama |
central |
||
segment |
segment |
costs |
Group |
|
Year to 31 March 2025 |
£m |
£m |
£m |
£m |
Total segment revenue |
564.8 |
36.3 |
– |
601.1 |
People costs |
(92.8) |
(7.4) |
– |
(100.2) |
Marketing |
(24.6) |
(2.7) |
– |
(27.3) |
Costs of goods sold |
– |
(26.2) |
– |
(26.2) |
Digital Services Tax |
(10.2) |
– |
– |
(10.2) |
Other costs |
(40.5) |
(2.8) |
– |
(43.3) |
Depreciation & amortisation |
(6.3) |
(1.5) |
(12.9) |
(20.7) |
Total segment costs |
(174.4) |
(40.6) |
(12.9) |
(227.9) |
Share of profit from joint ventures |
3.6 |
– |
– |
3.6 |
Total segment operating profit/(loss) |
394.0 |
(4.3) |
(12.9) |
376.8 |
Finance costs – net |
(1.1) |
|||
Profit before tax |
375.7 |
2026 |
2025 |
|
Revenue |
£m |
£m |
Retailer |
501.1 |
480.0 |
Home Trader |
16.7 |
16.1 |
Other |
13.5 |
13.0 |
Trade |
531.3 |
509.1 |
Consumer Services |
38.8 |
42.4 |
Manufacturer & Agency |
15.2 |
13.3 |
Autorama |
39.0 |
36.3 |
Total revenue |
624.3 |
601.1 |
2026 |
2025 |
|
£m |
£m |
|
Receivables, which are included in trade and other receivables |
33.3 |
33.4 |
Accrued income |
44.8 |
46.0 |
Deferred income |
(11.5) |
(12.5) |
2026 |
2025 |
||
Note |
£m |
£m |
|
Staff costs |
7 |
(100.4) |
(100.0) |
Contractor costs |
– |
(0.2) |
|
Depreciation of property, plant and equipment |
13 |
(8.2) |
(5.2) |
Amortisation of intangible assets |
12 |
(15.2) |
(15.5) |
Profit on sale of property, plant and equipment |
0.6 |
– |
2026 |
2025 |
|
£m |
£m |
|
Fees payable for the audit of the Company and Consolidated |
||
financial statements |
0.3 |
0.3 |
Fees payable for other services |
||
The audit of the subsidiary undertakings pursuant to legislation |
0.4 |
0.3 |
Total |
0.7 |
0.6 |
2026 |
2025 |
|
£m |
£m |
|
Customer operations |
647 |
675 |
Product and technology |
405 |
402 |
Corporate |
192 |
190 |
Total |
1,244 |
1,267 |
2026 |
2025 |
||
Note |
£m |
£m |
|
Wages and salaries |
76.8 |
76.3 |
|
Social security costs |
9.1 |
7.5 |
|
Defined contribution pension costs |
24 |
4.8 |
4.7 |
90.7 |
88.5 |
||
Share-based payments and associated NI |
29 |
9.7 |
11.7 |
Total |
100.4 |
100.2 |
2026 |
2025 |
|
£m |
£m |
|
Directors’ remuneration |
2.5 |
2.7 |
Amounts receivable under long-term incentive schemes |
3.1 |
4.0 |
Company contributions to money purchase pension schemes |
0.1 |
0.1 |
5.7 |
6.8 |
|
Gain on exercise of share options |
2.3 |
3.1 |
2026 |
2025 |
|
£m |
£m |
|
Short-term employee benefits |
5.9 |
5.3 |
Share-based payments |
3.5 |
5.0 |
Pension contributions |
0.3 |
0.3 |
Total excluding NI |
9.7 |
10.6 |
Employer NI |
1.6 |
1.0 |
Total |
11.3 |
11.6 |
2026 |
2025 |
|
£m |
£m |
|
On bank loans and overdrafts |
2.8 |
1.1 |
Amortisation of debt issue costs |
0.4 |
0.5 |
Interest unwind on lease liabilities |
1.7 |
0.1 |
Interest on vehicle stocking loan |
0.3 |
0.3 |
Interest receivable on cash and cash equivalents |
(1.3) |
(0.9) |
Total |
3.9 |
1.1 |
2026 |
2025 |
|
£m |
£m |
|
Current taxation |
||
UK corporation taxation |
95.1 |
96.5 |
Adjustments in respect of prior years |
0.1 |
0.4 |
Total current taxation |
95.2 |
96.9 |
Deferred taxation |
||
Origination and reversal of temporary differences |
(0.1) |
(3.4) |
Adjustments in respect of prior years |
(0.2) |
(0.4) |
Total deferred taxation |
(0.3) |
(3.8) |
Total taxation charge |
94.9 |
93.1 |
2026 |
2025 |
|
£m |
£m |
|
Profit before taxation |
388.8 |
375.7 |
Tax on profit at the standard UK corporation tax rate of 25% (2025: 25%) |
97.2 |
93.9 |
Expenses not deductible for taxation purposes |
0.1 |
0.4 |
Share of joint venture taxation |
(1.1) |
(0.9) |
Impact of property disposal |
(0.9) |
– |
Adjustments in respect of OCI group relief |
(0.3) |
(0.3) |
Adjustments in respect of prior years |
(0.1) |
– |
Total taxation charge |
94.9 |
93.1 |
Weighted average |
Total |
||
number of |
earnings |
Pence |
|
ordinary shares |
£m |
per share |
|
Year ended 31 March 2026 |
|||
Basic EPS |
860,235,092 |
293.9 |
34.17 |
Diluted EPS |
862,666,250 |
293.9 |
34.07 |
Year ended 31 March 2025 |
|||
Basic EPS |
892,418,234 |
282.6 |
31.66 |
Diluted EPS |
895,392,458 |
282.6 |
31.56 |
2026 |
2025 |
|
Issued ordinary shares at 1 April |
884,700,426 |
907,213,454 |
Weighted effect of ordinary shares purchased for cancellation |
(19,302,233) |
(9,986,345) |
Weighted effect of ordinary shares held in treasury |
(4,875,126) |
(4,507,565) |
Weighted effect of shares held in the ESOT |
(287,975) |
(301,310) |
Weighted average number of shares for basic EPS |
860,235,092 |
892,418,234 |
Dilutive impact of share options outstanding |
2,431,158 |
2,974,224 |
Weighted average number of shares for diluted EPS |
862,666,250 |
895,392,458 |
Software |
||||||
and website |
||||||
development |
Financial |
|||||
Goodwill |
costs |
systems |
Brand |
Other |
Total |
|
£m |
£m |
£m |
£m |
£m |
£m |
|
Cost |
||||||
At 31 March 2024 |
544.6 |
24.5 |
13.1 |
48.2 |
29.7 |
660.1 |
Disposals |
– |
(2.6) |
– |
– |
– |
(2.6) |
At 31 March 2025 |
544.6 |
21.9 |
13.1 |
48.2 |
29.7 |
657.5 |
Transferred from work in progress |
– |
0.1 |
– |
– |
– |
0.1 |
Disposals |
– |
(1.4) |
– |
– |
– |
(1.4) |
At 31 March 2026 |
544.6 |
20.6 |
13.1 |
48.2 |
29.7 |
656.2 |
Accumulated amortisation and impairments |
||||||
At 31 March 2024 |
117.0 |
9.9 |
13.1 |
12.2 |
20.2 |
172.4 |
Amortisation charge |
– |
2.7 |
– |
11.2 |
1.6 |
15.5 |
Disposals |
– |
(2.6) |
– |
– |
– |
(2.6) |
At 31 March 2025 |
117.0 |
10.0 |
13.1 |
23.4 |
21.8 |
185.3 |
Amortisation charge |
– |
2.5 |
– |
11.2 |
1.5 |
15.2 |
Disposals |
– |
(1.4) |
– |
– |
– |
(1.4) |
At 31 March 2026 |
117.0 |
11.1 |
13.1 |
34.6 |
23.3 |
199.1 |
Net book value at 31 March 2026 |
427.6 |
9.5 |
– |
13.6 |
6.4 |
457.1 |
Net book value at 31 March 2025 |
427.6 |
11.9 |
– |
24.8 |
7.9 |
472.2 |
Net book value at 31 March 2024 |
427.6 |
14.6 |
– |
36.0 |
9.5 |
487.7 |
2026 |
2025 |
|
£m |
£m |
|
Digital |
392.3 |
353.1 |
Autorama |
118.1 |
132.6 |
2026 |
2025 |
|
Terminal value growth rate |
2.5% |
2.5% |
Discount rate (pre-tax) |
13.8% |
12.6% |
2026 |
2025 |
|
Forecast period |
5 years |
5 years |
Car delivery 1 compound growth rate |
44% |
81% |
Starts at 10%, rising 4% |
Starts at 7%, rising 6% |
|
Car market share increase |
annually to 26% in year 5 |
annually to 33% in year 5 |
Terminal value growth rate |
2.5% |
2.5% |
Discount rate (pre-tax) |
12.5% |
12.6% |
Land, buildings | |||||
and leasehold | Office | Motor | Work in | ||
improvements | equipment | vehicles | progress | Total | |
£m | £m | £m | £m | £m | |
Cost | |||||
At 31 March 2024 | 23.0 | 10.5 | 1.6 | – | 35.1 |
Additions | 0.2 | 1.2 | 0.3 | 2.6 | 4.3 |
Disposals | (0.2) | (2.9) | (1.0) | – | (4.1) |
At 31 March 2025 | 23.0 | 8.8 | 0.9 | 2.6 | 35.3 |
Additions | 48.2 | 1.2 | 0.1 | 23.3 | 72.8 |
Transferred from work in progress into use | 21.1 | 3.9 | – | (25.1) | (0.1) |
Disposals | (19.4) | (0.6) | (0.2) | (0.8) | (21.0) |
At 31 March 2026 | 72.9 | 13.3 | 0.8 | – | 87.0 |
Accumulated depreciation | |||||
At 31 March 2024 | 12.2 | 6.8 | 1.2 | – | 20.2 |
Charge for the year | 3.4 | 1.5 | 0.3 | – | 5.2 |
Disposals | (0.2) | (2.5) | (0.8) | – | (3.5) |
At 31 March 2025 | 15.4 | 5.8 | 0.7 | – | 21.9 |
Charge for the year | 6.5 | 1.6 | 0.1 | – | 8.2 |
Disposals | (15.4) | (0.5) | (0.2) | – | (16.1) |
At 31 March 2026 | 6.5 | 6.9 | 0.6 | – | 14.0 |
Net book value at 31 March 2026 | 66.4 | 6.4 | 0.2 | – | 73.0 |
Net book value at 31 March 2025 | 7.6 | 3.0 | 0.2 | 2.6 | 13.4 |
Net book value at 31 March 2024 | 10.8 | 3.7 | 0.4 | – | 14.9 |
2026 | 2025 | |
£m | £m | |
Net book value of property, plant and equipment owned | 30.6 | 10.6 |
Net book value of right of use assets | 42.4 | 2.8 |
73.0 | 13.4 |
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 2024 | 4.4 | 0.2 | 0.4 | 5.0 |
Additions | – | 0.1 | 0.2 | 0.3 |
Disposals | – | – | (0.2) | (0.2) |
Depreciation charge | (2.0) | (0.1) | (0.2) | (2.3) |
At 31 March 2025 | 2.4 | 0.2 | 0.2 | 2.8 |
Additions | 44.3 | 0.2 | – | 44.5 |
Disposals | (0.2) | – | – | (0.2) |
Depreciation charge | (4.5) | (0.1) | (0.1) | (4.7) |
At 31 March 2026 | 42.0 | 0.3 | 0.1 | 42.4 |
2026 | 2025 | |
Lease liabilities in the balance sheet at 31 March | £m | £m |
Current | 0.6 | 2.1 |
Non-current | 42.0 | 0.4 |
Total | 42.6 | 2.5 |
2026 |
2025 |
|
Amounts charged in the income statement |
£m |
£m |
Depreciation charge of right of use assets |
4.7 |
2.3 |
Interest on lease liabilities |
1.7 |
0.1 |
Total amounts charged in the income statement |
6.4 |
2.4 |
2026 |
2025 |
|
Cash outflow |
£m |
£m |
Total cash outflow for leases |
1.8 |
2.5 |
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 2024 |
33.5 |
14.7 |
48.2 |
Share of result for the year taken to the income statement |
– |
3.6 |
3.6 |
Dividends received in the year |
(4.4) |
– |
(4.4) |
As at 31 March 2025 |
29.1 |
18.3 |
47.4 |
Share of result for the year taken to the income statement |
– |
4.1 |
4.1 |
Dividends received in the year |
(4.9) |
– |
(4.9) |
As at 31 March 2026 |
24.2 |
22.4 |
46.6 |
2026 |
2025 |
|
£m |
£m |
|
Non-current assets |
92.2 |
93.3 |
Current assets |
||
Cash and cash equivalents |
6.4 |
6.5 |
Other current assets |
1.6 |
2.1 |
Total assets |
100.2 |
101.9 |
Liabilities |
||
Current liabilities |
4.4 |
4.6 |
Total liabilities |
4.4 |
4.6 |
Net assets |
95.8 |
97.3 |
Group’s share of net assets |
46.6 |
47.7 |
2026 |
2025 |
|
£m |
£m |
|
Revenues |
18.4 |
16.3 |
Profit for the year |
8.5 |
7.3 |
Total comprehensive income |
8.5 |
7.3 |
Group’s share of comprehensive income |
4.1 |
3.6 |
Dividends received by the Group |
4.9 |
4.4 |
2026 |
2025 |
|
£m |
£m |
|
Investment in iAUTOS Company Limited |
– |
– |
Investment in protected insurance cell (Atlas Insurance PCC Limited) |
1.3 |
1.3 |
Total |
1.3 |
1.3 |
2026 |
2025 |
|
£m |
£m |
|
Trade receivables (invoiced) |
30.3 |
30.3 |
Net accrued income |
43.7 |
44.4 |
Trade receivables (total) |
74.0 |
74.7 |
Prepayments |
7.4 |
10.0 |
Other receivables |
0.7 |
– |
Total |
82.1 |
84.7 |
2026 |
2025 |
|
£m |
£m |
|
Finished goods |
4.3 |
2.0 |
Inventories |
4.3 |
2.0 |
2026 |
2025 |
|
£m |
£m |
|
Cash at bank and in hand |
18.2 |
15.3 |
Cash and cash equivalents |
18.2 |
15.3 |
2026 |
2025 |
|
£m |
£m |
|
Trade payables |
1.7 |
2.6 |
Accruals |
14.7 |
13.9 |
Other taxes and social security |
20.3 |
22.6 |
Deferred income |
4.9 |
5.3 |
Digital Services Tax |
10.7 |
10.2 |
Vehicle stocking loan |
5.0 |
1.0 |
Other payables |
2.3 |
2.2 |
Accrued interest payable |
0.5 |
0.1 |
Total |
60.1 |
57.9 |
2026 |
2025 |
|
Non-current |
£m |
£m |
Syndicated RCF gross of unamortised debt issue costs |
165.0 |
– |
Unamortised debt issue costs on Syndicated RCF |
(1.6) |
– |
Total borrowings |
163.4 |
– |
2026 |
2025 |
|
£m |
£m |
|
Less than one year |
– |
– |
Two to five years |
165.0 |
– |
Total |
165.0 |
– |
2026 |
2025 |
|
£m |
£m |
|
One month or less |
165.0 |
– |
Total |
165.0 |
– |
Dilapidations |
Holiday pay |
||
provision |
provision |
Total |
|
£m |
£m |
£m |
|
At 31 March 2025 |
1.6 |
1.0 |
2.6 |
Charged to the income statement |
– |
1.2 |
1.2 |
Utilised in the year |
(1.0) |
(1.0) |
(2.0) |
Recognised under IFRS 16 |
3.6 |
– |
3.6 |
Released in the year |
(0.5) |
– |
(0.5) |
At 31 March 2026 |
3.7 |
1.2 |
4.9 |
2026 |
2025 |
|
£m |
£m |
|
Current |
1.2 |
1.0 |
Non-current |
3.7 |
1.6 |
Total |
4.9 |
2.6 |
Accelerated |
Other |
|||
Share-based |
capital |
temporary |
||
payments |
allowances |
differences |
Total |
|
Deferred taxation assets |
£m |
£m |
£m |
£m |
At 31 March 2024 |
4.3 |
1.1 |
6.8 |
12.2 |
(Debited)/credited to the income statement |
0.3 |
(0.3) |
(0.1) |
(0.1) |
Debited directly to equity |
0.2 |
– |
– |
0.2 |
At 31 March 2025 |
4.8 |
0.8 |
6.7 |
12.3 |
(Debited)/credited to the income statement |
0.2 |
(0.8) |
(0.1) |
(0.7) |
Debited/(credited) directly to equity |
(2.0) |
– |
– |
(2.0) |
At 31 March 2026 |
3.0 |
– |
6.6 |
9.6 |
Acquired |
Accelerated |
Other |
||
intangible |
capital |
temporary |
||
assets |
allowances |
differences |
Total |
|
Deferred taxation liabilities |
£m |
£m |
£m |
£m |
At 31 March 2024 |
11.7 |
– |
3.4 |
15.1 |
Credited to the income statement |
(2.8) |
– |
(1.1) |
(3.9) |
At 31 March 2025 |
8.9 |
– |
2.3 |
11.2 |
Debited/(credited) to the income statement |
(4.3) |
3.7 |
(0.5) |
(1.1) |
(Debited)/credited to other comprehensive income |
– |
– |
0.1 |
0.1 |
At 31 March 2026 |
4.6 |
3.7 |
1.9 |
10.2 |
Net deferred tax asset at 31 March 2025 |
1.1 |
|||
Net deferred tax liability at 31 March 2026 |
0.6 |
2026 |
2025 |
|
% % |
||
Discount rate for scheme liabilities |
5.85 |
5.80 |
CPI inflation |
2.75 |
2.80 |
RPI inflation |
3.25 |
3.30 |
Pension increases |
||
Post 1988 GMP |
2.15 |
2.20 |
Pre 2004 non GMP |
5.00 |
5.00 |
Post 2004 |
3.00 |
3.05 |
2026 |
2025 |
|||
Men |
Women |
Men |
Women |
|
Years |
Years |
Years |
Years |
|
Member aged 65 (current life expectancy) |
86.0 |
88.5 |
86.0 |
88.5 |
Member aged 45 (life expectancy at age 65) |
87.8 |
90.4 |
87.8 |
90.4 |
2026 |
2025 |
|
£m |
£m |
|
Return on Scheme assets below that recognised in net interest |
0.2 |
2.2 |
Actuarial gains due to changes in assumptions |
– |
(1.5) |
Actuarial losses due to liability experience |
– |
(0.1) |
Deferred tax on surplus |
(0.1) |
(0.1) |
Total amounts recognised within the Consolidated statement |
||
of comprehensive income |
0.1 |
0.5 |
2026 |
2025 |
|
£m |
£m |
|
Present value of funded obligations |
– |
11.3 |
Fair value of plan assets |
– |
(11.5) |
Net asset recognised in the Consolidated balance sheet |
– |
(0.2) |
2026 |
2025 |
|
£m |
£m |
|
Fair value of Scheme assets at the beginning of the year |
11.5 |
14.0 |
Interest income on Scheme assets |
0.3 |
0.7 |
Remeasurement losses on Scheme assets |
(0.2) |
(2.2) |
Contributions by the employer |
0.5 |
0.1 |
Settlements |
(11.6) |
– |
Administration expenses |
(0.1) |
– |
Net benefits paid |
(0.4) |
(1.1) |
Fair value of Scheme assets at the end of the year |
– |
11.5 |
2026 |
2025 |
|
£m |
£m |
|
Fair value of Scheme liabilities at the beginning of the year |
11.3 |
13.4 |
Administration expenses |
0.1 |
– |
Interest expense |
0.3 |
0.6 |
Actuarial gains on Scheme liabilities arising from changes in assumptions |
– |
(1.5) |
Actuarial (gains)/losses on Scheme liabilities arising from experience |
– |
(0.1) |
Net benefits paid |
(0.5) |
(1.1) |
Settlements |
(11.2) |
– |
Fair value of Scheme liabilities at the end of the year |
– |
11.3 |
2026 |
2025 |
|
£m |
£m |
|
Opening post-employment benefit surplus |
(0.2) |
(0.6) |
Past service cost |
– |
– |
Settlement cost |
0.4 |
– |
Administration expenses |
0.1 |
– |
Contributions by the employer |
(0.5) |
(0.1) |
Remeasurement and experience losses |
0.2 |
0.5 |
Closing post-employment benefit surplus |
– |
(0.2) |
2026 |
2025 |
|||
£m |
% |
£m |
% |
|
Gilts |
– |
– |
– |
– |
Cash |
0.2 |
100.0 |
0.2 |
2.0 |
Buy-in policy |
– |
– |
11.3 |
98.0 |
Total |
0.2 |
100.0 |
11.5 |
100.0 |
2026 |
2025 |
|||
Number |
Amount |
Number |
Amount |
|
Share capital |
’000 |
£m |
’000 |
£m |
Allotted, called-up and fully paid ordinary shares |
||||
of 1p each |
||||
At 1 April |
884,701 |
8.9 |
907,214 |
9.2 |
Purchase and cancellation of own shares |
(57,198) |
(0.6) |
(22,513) |
(0.3) |
Total |
827,503 |
8.3 |
884,701 |
8.9 |
ESOT shares |
Treasury |
||
reserve |
shares |
Total |
|
Own shares held – £m |
£m |
£m |
£m |
Own shares held as at 31 March 2024 |
(0.4) |
(30.9) |
(31.3) |
Repurchase of own shares for treasury |
– |
(10.8) |
(10.8) |
Share-based incentives exercised |
– |
10.5 |
10.5 |
Own shares held as at 31 March 2025 |
(0.4) |
(31.2) |
(31.6) |
Repurchase of own shares for treasury |
– |
(10.7) |
(10.7) |
Share-based incentives exercised |
– |
10.4 |
10.4 |
Own shares held as at 31 March 2026 |
(0.4) |
(31.5) |
(31.9) |
ESOT shares |
Treasury shares |
Total |
|
reserve |
Number |
Number |
|
Own shares held – number |
Number of shares |
of shares |
of shares |
Own shares held as at 31 March 2024 |
312,831 |
4,899,346 |
5,212,177 |
Transfer of shares from ESOT |
(18,231) |
– |
(18,231) |
Repurchase of own shares for treasury |
– |
1,360,000 |
1,360,000 |
Share-based incentives exercised |
– |
(1,658,449) |
(1,658,449) |
Own shares held as at 31 March 2025 |
294,600 |
4,600,897 |
4,895,497 |
Transfer of shares from ESOT |
(12,211) |
– |
(12,211) |
Repurchase of own shares for treasury |
– |
1,295,147 |
1,295,147 |
Share-based incentives exercised |
– |
(1,483,962) |
(1,483,962) |
Own shares held as at 31 March 2026 |
282,389 |
4,412,082 |
4,694,471 |
2026 |
2025 |
|||
Pence |
Pence |
|||
per share |
£m |
per share |
£m |
|
2025 final dividend paid |
7.1 |
62.0 |
6.4 |
57.3 |
2026 interim dividend paid |
3.8 |
32.1 |
3.5 |
31.1 |
10.9 |
94.1 |
9.9 |
88.4 |
|
2026 |
2025 |
|
£m |
£m |
|
Profit after tax |
293.9 |
282.6 |
Adjustments for: |
||
Tax charge |
94.9 |
93.1 |
Depreciation |
8.2 |
5.2 |
Amortisation |
15.2 |
15.5 |
Share-based payments charge (excluding associated NI) |
9.2 |
9.7 |
Share of profit from joint ventures |
(4.1) |
(3.6) |
Profit on sale of property, plant and equipment |
(0.6) |
– |
Finance costs |
3.9 |
1.1 |
R&D expenditure credit |
(0.8) |
(2.3) |
Post employment expenses relating to the defined benefit scheme |
0.6 |
– |
Dilapidation provision release |
(0.5) |
– |
Changes in working capital: |
||
Trade and other receivables |
(0.5) |
0.6 |
Trade and other payables |
0.7 |
(3.0) |
Provisions |
0.2 |
0.2 |
Inventory |
(2.3) |
0.6 |
Cash generated from operations |
418.0 |
399.7 |
Group |
Company |
|||
2026 |
2025 |
2026 |
2025 |
|
£m |
£m |
£m |
£m |
|
Share Incentive Plan (‘SIP’) |
– |
– |
– |
– |
Sharesave scheme (‘SAYE’) |
0.6 |
0.7 |
– |
– |
Performance Share Plan (‘PSP’) |
0.8 |
2.1 |
0.8 |
2.1 |
Deferred Annual Bonus and Single Incentive Plan |
7.8 |
6.9 |
0.3 |
0.6 |
NI and apprenticeship levy on applicable schemes |
0.5 |
2.0 |
– |
0.6 |
Total charge |
9.7 |
11.7 |
1.1 |
3.3 |
2026 |
2025 |
|
Number |
Number |
|
Outstanding at 1 April |
50,719 |
68,950 |
Released |
(12,211) |
(18,231) |
Outstanding at 31 March |
38,508 |
50,719 |
Vested and outstanding at 31 March |
38,508 |
50,719 |
Share price | Risk- | Non- | Fair | ||||||
at grant | Exercise | Expected | Option | free | Dividend | vesting | value per | ||
date | price | volatility | life | rate | yield | condition | option | ||
Grant date | Condition | £ | £ | % | years | % | % | % | £ |
23 Jun 2022 | OP | 5.31 | Nil | N/A | 3.0 | 2.0 | 1.3 | 0.0 | 5.31 |
23 Jun 2022 | Revenue | 5.31 | Nil | N/A | 3.0 | 2.0 | 1.3 | 0.0 | 5.31 |
23 Jun 2022 | Carbon reduction | 5.31 | Nil | N/A | 3.0 | 2.0 | 1.3 | 0.0 | 5.31 |
22 Jun 2023 | OP | 6.22 | Nil | N/A | 3.0 | 4.9 | 1.4 | 0.0 | 6.22 |
22 Jun 2023 | Revenue | 6.22 | Nil | N/A | 3.0 | 4.9 | 1.4 | 0.0 | 6.22 |
22 Jun 2023 | Carbon reduction | 6.22 | Nil | N/A | 3.0 | 4.9 | 1.4 | 0.0 | 6.22 |
20 Sep 2024 | EPS | 7.44 | Nil | N/A | 3.0 | 4.3 | 1.4 | 0.0 | 7.44 |
20 Sep 2024 | Revenue | 7.44 | Nil | N/A | 3.0 | 4.3 | 1.4 | 0.0 | 7.44 |
20 Sep 2024 | Carbon reduction | 7.44 | Nil | N/A | 3.0 | 4.3 | 1.4 | 0.0 | 7.44 |
25 Jun 2025 | EPS | 8.12 | Nil | N/A | 3.0 | 3.7 | 1.4 | 0.0 | 8.12 |
25 Jun 2025 | Revenue | 8.12 | Nil | N/A | 3.0 | 3.7 | 1.4 | 0.0 | 8.12 |
25 Jun 2025 | Cultural KPIs | 8.12 | Nil | N/A | 3.0 | 3.7 | 1.4 | 0.0 | 8.12 |
2026 | 2025 | |
Number | Number | |
Outstanding at 1 April | 1,174,581 | 1,116,040 |
Options granted in the year | 419,343 | 457,203 |
Dividend shares awarded | 10,591 | 14,018 |
Options forfeited in the year | (374,168) | (11,421) |
Options exercised in the year | (278,586) | (401,259) |
Outstanding at 31 March | 951,761 | 1,174,581 |
Exercisable at 31 March | 1,500 | 1,500 |
Share price | Non- | ||||||
at grant | Exercise | Risk-free | Dividend | vesting | Fair value | ||
date | price | Option life | rate | yield | condition | per option | |
Grant date | £ | £ | years | % | % | % | £ |
22 June 2023 | 6.22 | Nil | 2.0 | 4.9 | 1.4 | 0.0 | 6.22 |
22 June 2024 | 7.44 | Nil | 2.0 | 4.1 | 1.4 | 0.0 | 7.44 |
25 June 2025 | 8.12 | Nil | 2.0 | 3.7 | 1.4 | 0.0 | 8.12 |
2026 | 2025 | |
Number | Number | |
Outstanding at 1 April | 218,831 | 212,034 |
Options granted in the year | 56,284 | 115,501 |
Dividend shares awarded | 2,684 | 2,992 |
Options forfeited in the year | (41,462) | – |
Options exercised in the year | (106,014) | (111,696) |
Outstanding at 31 March | 130,323 | 218,831 |
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 |
26 June 2024 | 7.44 | Nil | N/A | 3.0 | 4.1 | 1.4 | 0.0 | 7.44 |
28 November 2024 | 8.53 | Nil | N/A | 3.0 | 4.1 | 1.4 | 0.0 | 8.53 |
25 June 2025 | 8.12 | Nil | N/A | 3.0 | 3.7 | 1.4 | 0.0 | 8.12 |
28 November 2025 | 6.39 | Nil | N/A | 3.0 | 3.6 | 1.4 | 0.0 | 6.39 |
2026 | 2025 | |
Number | Number | |
Outstanding at 1 April | 2,813,386 | 2,513,318 |
Options granted in the year | 1,423,439 | 1,403,395 |
Dividend shares awarded | 18,293 | 12,273 |
Options exercised in the year | (689,223) | (166,066) |
Options forfeited in the year | (496,248) | (949,534) |
Outstanding at 31 March | 3,069,647 | 2,813,386 |
Exercisable at 31 March | 364,626 | 140,567 |
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 % |
% |
% |
£ |
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 |
23 July 2024 |
8.04 |
6.37 |
27 |
3.0 |
4.0 |
1.3 |
10 |
2.56 |
22 July 2025 |
8.28 |
6.46 |
25 |
3.0 |
3.7 |
1.4 |
10 |
2.57 |
2026 |
2025 |
|||
Weighted average |
Weighted average |
|||
Number of share |
exercise price |
Number of share |
exercise price |
|
options |
£ |
options |
£ |
|
Outstanding at 1 April |
1,088,842 |
5.40 |
856,958 |
4.84 |
Options granted in the year |
338,640 |
6.46 |
489,713 |
6.37 |
Options exercised in the year |
(410,139) |
4.70 |
(194,413) |
5.48 |
Options cancelled in the year |
(231,846) |
6.27 |
(33,013) |
5.16 |
Options lapsed in the year |
(29,932) |
6.27 |
(30,403) |
5.16 |
Outstanding at 31 March |
755,565 |
5.95 |
1,088,842 |
5.40 |
Exercisable at 31 March |
188,859 |
4.56 |
42,965 |
5.81 |
2026 |
2025 |
||
Note |
£m |
£m |
|
Net trade receivables (invoiced) |
17 |
30.3 |
30.3 |
Net accrued income |
17 |
43.7 |
44.4 |
Net trade receivables (total) |
17 |
74.0 |
74.7 |
Other receivables |
17 |
0.7 |
– |
Cash and cash equivalents |
19 |
18.2 |
15.3 |
Total |
92.9 |
90.0 |
2026 |
2025 |
|
£m |
£m |
|
UK |
74.0 |
74.7 |
Total |
74.0 |
74.7 |
2026 |
2025 |
|
£m |
£m |
|
Retailers |
60.9 |
62.5 |
Manufacturer & Agency |
5.3 |
4.9 |
Other |
5.4 |
5.9 |
Autorama |
2.4 |
1.4 |
Total |
74.0 |
74.7 |
Gross |
||||
Expected |
carrying |
Loss |
||
credit loss |
amount |
allowance |
Credit- |
|
rate |
£m |
£m |
impaired |
|
Accrued income |
2.7% |
44.9 |
(1.2) |
No |
Current |
3.2% |
28.3 |
(0.9) |
No |
Past due 1–30 days |
6.9% |
2.9 |
(0.2) |
No |
Past due 31–60 days |
50.0% |
0.4 |
(0.2) |
No |
Past due 61–90 days |
100.0% |
0.3 |
(0.3) |
No |
More than 91 days past due |
100.0% |
1.4 |
(1.4) |
No |
78.2 |
(4.2) |
Gross |
||||
Expected |
carrying |
Loss |
||
credit loss |
amount |
allowance |
Credit- |
|
rate |
£m |
£m |
impaired |
|
Accrued income |
3.5% |
46.0 |
(1.6) |
No |
Current |
3.2% |
28.0 |
(0.9) |
No |
Past due 1–30 days |
6.5% |
3.1 |
(0.2) |
No |
Past due 31–60 days |
40.0% |
0.5 |
(0.2) |
No |
Past due 61–90 days |
100.0% |
0.3 |
(0.3) |
No |
More than 91 days past due |
100.0% |
1.5 |
(1.5) |
No |
79.4 |
(4.7) |
2026 |
2025 |
||
Note |
£m |
£m |
|
At 1 April |
17 |
3.1 |
3.3 |
Charged during the year |
1.8 |
1.3 |
|
Utilised during the year |
(1.9) |
(1.5) |
|
At 31 March |
17 |
3.0 |
3.1 |
2026 |
2025 |
||
Note |
£m |
£m |
|
At 1 April |
17 |
1.6 |
1.7 |
Charged during the year |
– |
– |
|
Released during the year |
(0.4) |
(0.1) |
|
At 31 March |
17 |
1.2 |
1.6 |
| 2026 |
2025 |
|||||
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 |
19.2 |
– |
19.2 |
18.8 |
– |
18.8 |
Vehicle stocking loan |
5.0 |
– |
5.0 |
1.0 |
– |
1.0 |
Borrowings (gross of debt issue costs) |
165.0 |
– |
165.0 |
– |
– |
– |
Leases |
42.6 |
19.1 |
61.7 |
2.5 |
– |
2.5 |
Total |
231.8 |
19.1 |
250.9 |
22.3 |
– |
22.3 |
Trade and |
|||||
other |
Vehicle |
||||
payables |
stocking loan |
Borrowings |
Leases |
Total |
|
As at 31 March 2026 |
£m |
£m |
£m |
£m |
£m |
Due within one year |
19.2 |
5.0 |
– |
0.6 |
24.8 |
Due within one to two years |
– |
– |
– |
0.1 |
0.1 |
Due within two to five years |
– |
– |
165.0 |
15.1 |
180.1 |
Due after more than five years |
– |
– |
– |
45.9 |
45.9 |
Total |
19.2 |
5.0 |
165.0 |
61.7 |
250.9 |
Trade and |
|||||
other |
Vehicle |
||||
payables |
stocking loan |
Borrowings |
Leases |
Total |
|
As at 31 March 2025 |
£m |
£m |
£m |
£m |
£m |
Due within one year |
18.8 |
1.0 |
– |
2.1 |
21.9 |
Due within one to two years |
– |
– |
– |
0.3 |
0.3 |
Due within two to five years |
– |
– |
– |
0.1 |
0.1 |
Due after more than five years |
– |
– |
– |
– |
– |
Total |
18.8 |
1.0 |
– |
2.5 |
22.3 |
At |
At |
|||
1 April |
Cash |
Non-cash |
31 March |
|
2025 |
flow |
changes |
2026 |
|
March 2026 |
£m |
£m |
£m |
£m |
Debt due within one year |
– |
– |
– |
– |
Debt due after more than one year |
– |
165.0 |
(1.6) |
163.4 |
Accrued interest |
0.1 |
(2.8) |
3.2 |
0.5 |
Lease liabilities |
2.5 |
(1.8) |
41.9 |
42.6 |
Total debt and lease financing |
2.6 |
160.4 |
43.5 |
206.5 |
Cash and cash equivalents |
(15.3) |
(2.9) |
– |
(18.2) |
Net debt/(cash) |
(12.7) |
157.5 |
43.5 |
188.3 |
At |
At |
|||
1 April |
Cash |
Non-cash |
31 March |
|
2024 |
flow |
changes |
2025 |
|
March 2025 |
£m |
£m |
£m |
£m |
Debt due within one year |
– |
– |
– |
– |
Debt due after more than one year |
27.7 |
(30.3) |
2.6 |
– |
Accrued interest |
0.2 |
(1.2) |
1.1 |
0.1 |
Lease liabilities |
4.8 |
(2.5) |
0.2 |
2.5 |
Total debt and lease financing |
32.7 |
(34.0) |
3.9 |
2.6 |
Cash and cash equivalents |
(18.7) |
3.4 |
– |
(15.3) |
Net debt/(cash) |
14.0 |
(30.6) |
3.9 |
(12.7) |
Liabilities/(Assets) | Equity | ||||||
Borrowings | |||||||
and accrued | Lease | Share | Retained | Own | Other | ||
interest | liabilities | capital | earnings | shares held | reserves | Total | |
Balance as of 1 April 2025 | 0.1 | 2.5 | 8.9 | 1,437.9 | (31.6) | (845.8) | 572.0 |
Changes from financing cash flows | |||||||
Dividends paid to Company shareholders | – | – | – | (94.1) | – | – | (94.1) |
Drawdown of Syndicated RCF | 165.0 | – | – | – | – | – | 165.0 |
Payment of interest on borrowings | (2.8) | – | – | – | – | – | (2.8) |
Payment of lease liabilities | – | (1.8) | – | – | – | – | (1.8) |
Purchase of own shares for cancellation | – | – | (0.6) | (358.4) | – | 0.6 | (358.4) |
Purchase of own shares for treasury | – | – | – | – | (10.7) | – | (10.7) |
Fees on repurchase of own shares | – | – | – | (1.9) | – | – | (1.9) |
Proceeds from exercise of share-based incentives | – | – | – | 2.0 | – | – | 2.0 |
Total changes from financing cash flows | 162.2 | (1.8) | (0.6) | (452.4) | (10.7) | 0.6 | (302.7) |
Other changes – liability related | |||||||
Interest expense | 3.2 | 1.7 | – | – | – | – | 4.9 |
Lease addition | – | 40.5 | – | – | – | – | 40.5 |
Other | (1.6) | (0.3) | – | – | – | – | (1.9) |
Total liability-related other changes | 1.6 | 41.9 | – | – | – | – | 43.5 |
Total equity-related other changes | – | – | – | 290.4 | 10.4 | – | 300.8 |
Balance as of 31 March 2026 | 163.9 | 42.6 | 8.3 | 1,275.9 | (31.9) | (845.2) | 613.6 |
Liabilities/(Assets) |
Equity |
||||||
Borrowings |
|||||||
and accrued |
Lease |
Share |
Own |
Other |
|||
interest |
liabilities |
capital |
Retained earnings |
shares held |
reserves |
Total |
|
Balance as of 1 April 2024 |
27.9 |
4.8 |
9.2 |
1,420.5 |
(31.3) |
(846.1) |
585.0 |
Changes from financing cash flows |
|||||||
Dividends paid to Company shareholders |
– |
– |
– |
(88.4) |
– |
– |
(88.4) |
Repayment of Syndicated RCF |
(30.0) |
– |
– |
– |
– |
– |
(30.0) |
Payment of refinancing fees |
(0.3) |
– |
– |
– |
– |
– |
(0.3) |
Payment of interest on borrowings |
(1.2) |
– |
– |
– |
– |
– |
(1.2) |
Payment of lease liabilities |
– |
(2.5) |
– |
– |
– |
– |
(2.5) |
Purchase of own shares for cancellation |
– |
– |
(0.3) |
(176.6) |
– |
0.3 |
(176.6) |
Purchase of own shares for treasury |
– |
– |
– |
– |
(10.7) |
– |
(10.7) |
Fees on repurchase of own shares |
– |
– |
– |
(0.9) |
– |
– |
(0.9) |
Proceeds from exercise of share-based incentives |
– |
– |
– |
1.1 |
– |
– |
1.1 |
Total changes from financing cash flows |
(31.5) |
(2.5) |
(0.3) |
(264.8) |
(10.7) |
0.3 |
(309.5) |
Other changes – liability related |
|||||||
Interest expense |
1.1 |
0.1 |
– |
– |
– |
– |
1.2 |
Other |
2.6 |
0.1 |
– |
– |
– |
– |
2.7 |
Total liability-related other changes |
3.7 |
0.2 |
– |
– |
– |
– |
3.9 |
Total equity-related other changes |
– |
– |
– |
282.2 |
10.4 |
– |
292.6 |
Balance as of 31 March 2025 |
0.1 |
2.5 |
8.9 |
1,437.9 |
(31.6) |
(845.8) |
572.0 |
Percentage |
Percentage |
||||
Subsidiary |
Country of registration |
Class of |
owned by the |
owned by the |
|
undertakings |
or incorporation |
Principal activity |
shares held |
parent |
Group |
Autotrader Holding |
England and Wales |
Intermediary holding |
Ordinary |
100% |
100% |
Limited 1 |
company |
||||
Autotrader Limited 1 |
England and Wales |
Online marketplace |
Ordinary |
– |
100% |
Trader Licensing |
England and Wales |
Dormant company |
Ordinary |
– |
100% |
Limited 1 |
|||||
Autotrader Leasing |
England and Wales |
Online marketplace |
Ordinary |
– |
100% |
Limited 1,2 |
|||||
Vanarama Limited 1 |
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 |
||||
Subsidiary |
Country of registration |
Class of |
owned by the |
owned by the |
|
undertakings |
or incorporation |
Principal activity |
shares held |
parent |
Group |
Dealer Auction |
England and Wales |
Online marketplace |
Ordinary |
– |
49% |
Limited 1 |
2026 |
2025 |
||
Note |
£m |
£m |
|
Fixed assets |
|||
Investments |
3 |
1,248.0 |
1,240.0 |
1,248.0 |
1,240.0 |
||
Current assets |
|||
Debtors |
4 |
1,457.3 |
1,503.2 |
Cash at bank and in hand |
5 |
0.7 |
0.2 |
1,458.0 |
1,503.4 |
||
Creditors: amounts falling due within one year |
6 |
(1,640.7) |
(1,221.5) |
Net current assets |
(182.7) |
281.9 |
|
Net assets |
1,065.3 |
1,521.9 |
|
Capital and reserves |
|||
Called-up share capital |
9 |
8.3 |
8.9 |
Share premium |
182.6 |
182.6 |
|
Own shares held |
10 |
(31.9) |
(31.6) |
Capital redemption reserve |
2.3 |
1.7 |
|
Profit and loss account |
904.0 |
1,360.3 |
|
Total equity |
1,065.3 |
1,521.9 |
Capital |
||||||
Share |
Share |
Profit and |
Own shares |
redemption |
Total |
|
capital |
premium |
loss account |
held |
reserve |
equity |
|
£m |
£m |
£m |
£m |
£m |
£m |
|
Balance at 31 March 2024 |
9.2 |
182.6 |
426.9 |
(31.3) |
1.4 |
588.8 |
Profit for the year |
– |
– |
1,198.8 |
– |
– |
1,198.8 |
Total comprehensive expense, net of tax |
– |
– |
1,198.8 |
– |
– |
1,198.8 |
Transactions with owners: |
||||||
Employee share schemes – value of employee services |
– |
– |
9.7 |
– |
– |
9.7 |
Exercise of employee share schemes |
– |
– |
(9.4) |
10.5 |
– |
1.1 |
Tax impact of employee share schemes |
– |
– |
0.1 |
– |
– |
0.1 |
Purchase of own shares for treasury |
– |
– |
– |
(10.8) |
– |
(10.8) |
Purchase of own shares for cancellation |
(0.3) |
– |
(177.4) |
– |
0.3 |
(177.4) |
Dividends paid |
– |
– |
(88.4) |
– |
– |
(88.4) |
Total transactions with owners recognised directly in equity |
(0.3) |
– |
(265.4) |
(0.3) |
0.3 |
(265.7) |
Balance at 31 March 2025 |
8.9 |
182.6 |
1,360.3 |
(31.6) |
1.7 |
1,521.9 |
Loss for the year |
– |
– |
(2.0) |
– |
– |
(2.0) |
Total comprehensive income, net of tax |
– |
– |
(2.0) |
– |
– |
(2.0) |
Transactions with owners: |
||||||
Employee share schemes – value of employee services |
– |
– |
9.2 |
– |
– |
9.2 |
Exercise of employee share schemes |
– |
– |
(8.5) |
10.4 |
– |
1.9 |
Tax impact of employee share schemes |
– |
– |
(0.6) |
– |
– |
(0.6) |
Purchase of own shares for treasury |
– |
– |
– |
(10.7) |
– |
(10.7) |
Purchase of own shares for cancellation |
(0.6) |
– |
(360.3) |
– |
0.6 |
(360.3) |
Dividends paid |
– |
– |
(94.1) |
– |
– |
(94.1) |
Total transactions with owners recognised directly in equity |
(0.6) |
– |
(454.3) |
(0.3) |
0.6 |
(454.6) |
Balance at 31 March 2026 |
8.3 |
182.6 |
904.0 |
(31.9) |
2.3 |
1,065.3 |