2024 | 2023 | ||||||
| 2024 | 2024 | Reported | 2023 | 2023 | Reported | ||
| Adjusted | Adjustments | Total | Adjusted | Adjustments | Total | ||
| Note | £m | £m | £m | £m | £m | £m | |
Revenue | 1 | ||||||
Cost of sales | ( | ( | ( | ( | |||
Gross profit | |||||||
Operating costs | 2 | ( | ( | ( | ( | ( | ( |
Operating profit | 3 | ( | ( | ||||
Financial costs | 4 | ( | ( | ( | ( | ||
Financial income | 4 | ||||||
Profit before tax | ( | ( | |||||
Tax | 5 | ( | ( | ( | ( | ||
Profit after tax for the year | ( | ( | |||||
Attributable to: | |||||||
Non-controlling interests | |||||||
Owners of the parent | ( | ( | |||||
( | ( |
Earnings per 10.61p ordinary share | Pence | Pence | Pence | Pence | |
Basic | 7 | ||||
Diluted | 7 |
2024 | 2023 | ||
| Note | £m | £m | |
Profit after tax for the year | |||
Other comprehensive income/(expense): | |||
Items that will not be reclassified subsequently to profit or loss: | |||
Remeasurements of post-retirement benefit obligations | 11 | ( | |
Tax on items that will not be reclassified | 5 | ( | |
( | |||
Items that have been or may be reclassified subsequently to profit or loss: | |||
Currency translation | ( | ( | |
Cash flow hedging | 20 | ( | |
( | ( | ||
Other comprehensive expense for the year | ( | ( | |
Total comprehensive income for the year | |||
Attributable to: | |||
Non-controlling interests | |||
Owners of the parent | |||
Arising from: | |||
Continuing operations |
2024 | 2023 | ||
| Note | £m | £m | |
Assets | |||
Non-current assets | |||
Intangible assets | 12 | ||
Property, plant and equipment | 13 | ||
Right of use assets | 14 | ||
Investments | 16 | ||
Deferred tax assets | 6 | ||
Retirement benefit assets | 11 | ||
Current assets | |||
Inventories | 17 | ||
Trade and other receivables | 18 | ||
Cash and cash equivalents | 20 | ||
Total assets |
2024 | 2023 | ||
| Note | £m | £m | |
Liabilities | |||
Current liabilities | |||
Trade and other payables | 19 | ( | ( |
Borrowings and other financial liabilities | 20 | ( | ( |
Lease liabilities | 14 | ( | ( |
Provisions | 21 | ( | ( |
Current tax liabilities | ( | ( | |
( | ( | ||
Net current assets | |||
Non-current liabilities | |||
Borrowings and other financial liabilities | 20 | ( | ( |
Lease liabilities | 14 | ( | ( |
Other payables | 19 | ( | ( |
Retirement benefit liabilities | 11 | ( | ( |
Provisions | 21 | ( | ( |
Deferred tax liabilities | 6 | ( | ( |
( | ( | ||
Net assets | |||
Equity | |||
Ordinary Share capital | 22 | ||
Share premium account | |||
Reserves | |||
Equity attributable to owners of the parent | |||
Non-controlling interests in equity | 25 | ||
Total equity |
2024 | 2023 | ||
| Note | £m | £m | |
Cash generated from operating activities | |||
Cash generated by operations | i | ||
Interest paid | ( | ( | |
Tax paid | ( | ( | |
Net cash generated from operating activities | |||
Cash flows from investing activities | |||
Acquisition of subsidiaries, net of cash acquired | 27 | ( | |
Payment of contingent consideration | ( | ||
Purchase of property, plant and equipment | 13 | ( | ( |
Receipt of government grants | |||
Purchase of other intangible assets | 12 | ( | ( |
Proceeds from sale of property, plant and equipment | |||
Tax paid on business disposals | ( | ( | |
Settlement of acquisition-related FX derivatives | ( | ||
Cash paid against non-operating provisions | 21 | ( | ( |
Interest received | |||
Net cash used in investing activities | ( | ( |
2024 | 2023 | ||
| Note | £m | £m | |
Cash flows from financing activities | |||
New borrowings | |||
Repayment of borrowings | ( | ( | |
Payment of lease liabilities | 14 | ( | ( |
Net transactions in own shares | ( | ( | |
Dividends paid to equity shareholders | 8 | ( | ( |
Dividends paid to non-controlling interests | ( | ||
Net cash used in financing activities | ( | ( | |
Net movement in cash and cash equivalents | ii, iii | ( | ( |
Cash and cash equivalents brought forward | |||
Exchange differences | iii | ( | ( |
Cash and cash equivalents carried forward | |||
Cash and cash equivalents carried forward comprise: | |||
Cash at bank and in hand | |||
Bank overdrafts | ( | ( | |
Share | Share premium | Other | Retained | Non-controlling | Total | ||
| capital | account | reserves | earnings | interests | equity | ||
| Note | £m | £m | £m | £m | £m | £m | |
At 1 January 2023 | |||||||
Profit after tax for the year | |||||||
Other comprehensive expense | ( | ( | ( | ( | |||
Total comprehensive (expense)/income for the year | ( | ||||||
Hedging losses transferred to cost of goodwill | 20 | ||||||
Transactions with owners: | |||||||
Dividends on equity shares | 8 | ( | ( | ||||
Share-based payments | |||||||
Transactions in own shares | ( | ( | |||||
Total transactions with owners | ( | ( | |||||
Total equity at 31 December 2023 | ( | ||||||
At 1 January 2024 | ( | ||||||
Profit after tax for the year | |||||||
Other comprehensive (expense)/income | ( | ( | ( | ||||
Total comprehensive (expense)/income for the year | ( | ||||||
Transactions with owners: | |||||||
Dividends on equity shares | 8 | ( | ( | ||||
Share-based payments | |||||||
Transactions in own shares | ( | ( | |||||
Total transactions with owners | ( | ( | |||||
Changes in ownership interests: | |||||||
Dividends paid to non-controlling interests | 25 | ( | ( | ||||
Total changes in ownership interests | ( | ( | |||||
Total equity at 31 December 2024 | ( |
2024 | 2023 | |
£m | £m | |
Income statement | ||
Revenue | ||
Consumer Care | 920.0 | 886.1 |
Life Sciences | 504.3 | 602.3 |
Industrial Specialties | 203.8 | 206.1 |
Total Group revenue | 1,628.1 | 1,694.5 |
Adjusted operating profit | ||
Consumer Care | 160.2 | 160.3 |
Life Sciences | 104.0 | 150.3 |
Industrial Specialties | 15.5 | 9.4 |
Total Group operating profit (before exceptional items and amortisation of intangible assets arising on acquisition) | 279.7 | 320.0 |
Exceptional items and amortisation of intangible assets arising on acquisition 1 | (52.2) | (72.5) |
Total Group operating profit | 227.5 | 247.5 |
| Europe, Middle | North | Latin | Asia | Total | |
| East & Africa | America | America | |||
£m | £m | £m | £m | £m | |
Revenue 2024 | |||||
Consumer Care | 383.2 | 188.7 | 100.7 | 247.4 | 920.0 |
Life Sciences | 173.5 | 156.1 | 72.5 | 102.2 | 504.3 |
Industrial Specialties | 75.5 | 37.5 | 7.3 | 83.5 | 203.8 |
Total Group revenue | 632.2 | 382.3 | 180.5 | 433.1 | 1,628.1 |
Revenue 2023 | |||||
Consumer Care | 375.1 | 189.7 | 89.4 | 231.9 | 886.1 |
Life Sciences | 245.9 | 167.6 | 87.7 | 101.1 | 602.3 |
Industrial Specialties | 69.2 | 39.3 | 8.3 | 89.3 | 206.1 |
Total Group revenue | 690.2 | 396.6 | 185.4 | 422.3 | 1,694.5 |
2024 | 2023 | |
£m | £m | |
Depreciation and amortisation (before amortisation of intangible assets | ||
arising on acquisition) | ||
Consumer Care | 51.0 | 45.7 |
Life Sciences | 34.6 | 32.6 |
Industrial Specialties | 13.0 | 11.2 |
Total Group | 98.6 | 89.5 |
2024 | 2023 | |
£m | £m | |
Analysis of net operating expenses by function: | ||
Distribution costs | 79.2 | 77.2 |
Administrative expenses | 427.2 | 405.3 |
506.4 | 482.5 |
2024 | 2023 | |
| £m | £m | |
The Group profit for the year is stated after charging/(crediting): | ||
Depreciation and amortisation (notes 12, 13 & 14) | 135.8 | 126.2 |
Goodwill impairment (exceptional) (note 12) | – | 20.8 |
Property, plant and equipment impairment (non-exceptional) (note 13) | – | 1.2 |
Staff costs (note 9) | 379.1 | 340.8 |
Redundancy costs (non-exceptional) (note 9) | 0.6 | 0.6 |
Redundancy costs (exceptional) (note 9) | 3.0 | 5.4 |
Net-monetary adjustment arising from application of IAS 29 | ||
‘Hyperinflation’ | 5.0 | 6.3 |
Impairment of investment (non-exceptional) (note 16) | – | 1.5 |
Inventories – cost recognised as expense in cost of sales (note 17) | 894.2 | 964.5 |
Inventories – provision movement in the year | (6.2) | 11.6 |
Research and development | 63.6 | 62.3 |
Net foreign exchange | 1.8 | 7.0 |
Bad debt charge (note 18) | 2.0 | 1.4 |
2024 | 2023 | |
£m | £m | |
Adjustments: | ||
Exceptional items – operating profit | ||
Business acquisition costs (note 27) | – | (9.6) |
Restructuring costs (note 21) | (3.0) | (5.4) |
Business transformation costs | (3.5) | – |
Environmental provision (note 21) | (8.5) | – |
Goodwill impairment (note 12) | – | (20.8) |
Exceptional items | (15.0) | (35.8) |
Amortisation of intangible assets arising on acquisition | (37.2) | (36.7) |
Total adjustments | (52.2) | (72.5) |
2024 | 2023 | |
| £m | £m | |
Services provided by the Group’s auditor | ||
Audit services | ||
Fees payable to the Group’s auditor for the audit of Parent Company | ||
| and consolidated financial statements | 0.6 | 0.6 |
Fees payable to the Group’s auditor and its associates for the audit of the Company’s subsidiaries | 2.1 | 1.9 |
Other audit services | ||
Audit-related assurance and other services including fees payable in relation to the Group's interim review | 0.3 | 0.3 |
3.0 | 2.8 |
2024 | 2023 | ||
£m | £m | ||
Financial costs | |||
US$100m 3.75% fixed rate 10 year note | 2.9 | 3.0 | |
2019 | Club facility due 2026 | 11.8 | 9.9 |
2024 | Club facility due 2029 | 4.5 | – |
€30m 1.08% fixed rate 7 year note | – | 0.1 | |
€70m 1.43% fixed rate 10 year note | 0.8 | 0.9 | |
£30m 2.54% fixed rate 7 year note | – | 0.4 | |
£70m 2.80% fixed rate 10 year note | 2.0 | 2.0 | |
€50m 1.18% fixed rate 8 year note | 0.5 | 0.5 | |
£65m 2.46% fixed rate 8 year note | 1.6 | 1.6 | |
US$60m 3.70% fixed rate 10 year note | 1.7 | 1.8 | |
Interest on lease liabilities | 2.8 | 2.6 | |
Other bank loans and overdrafts | 2.3 | 3.1 | |
Preference share dividend | 0.1 | 0.1 | |
31.0 | 26.0 | ||
Financial income | |||
Bank interest receivable and similar income | (6.9) | (9.4) | |
Net interest on post-retirement benefits | (4.4) | (5.4) | |
(11.3) | (14.8) | ||
Net financial costs | 19.7 | 11.2 |
2024 | 2023 | |
£m | £m | |
(a) Analysis of tax charge for the year | ||
UK current corporate tax 1 | (0.8) | (1.5) |
Overseas current corporate taxes | 60.8 | 62.1 |
Global minimum top-up tax | 1.2 | – |
Current tax | 61.2 | 60.6 |
Deferred tax (note 6) | (13.0) | 3.6 |
48.2 | 64.2 | |
1. The UK has a current year tax credit, which is offset against a higher deferred | ||
| tax charge, due to the impact of capital allowance claims | ||
(b) Tax on items charged/(credited) to other comprehensive income or equity | ||
Deferred tax on remeasurement of post-retirement benefits (OCI) | 3.9 | (5.5) |
Deferred tax on share-based payments (equity) | 0.1 | 0.5 |
Deferred tax on provisions (OCI) | 0.3 | (0.2) |
4.3 | (5.2) | |
(c) Factors affecting the tax charge for the year | ||
Profit before tax | 207.8 | 236.3 |
Tax at the standard rate of corporation tax in the UK, 25.0% (2023: 23.5%) | 52.0 | 55.5 |
Effect of: | ||
Tax rate changes | (0.1) | 0.5 |
Prior year over-provisions | (7.5) | (10.9) |
Tax cost of remitting overseas income to the UK | 2.1 | 3.7 |
Expenses and write-offs not deductible for tax purposes | 1.9 | 11.3 |
Tax incentives | (4.8) | (2.6) |
Effect of overseas tax rates | (1.7) | 5.4 |
Movement in temporary differences | 5.1 | 1.3 |
Global minimum top-up tax | 1.2 | – |
48.2 | 64.2 |
2024 | 2023 | |
£m | £m | |
The deferred tax balances included in these accounts are attributable to the following: | ||
Deferred tax assets | ||
Retirement benefit liabilities | 3.7 | 4.5 |
Provisions | 49.8 | 46.6 |
Gross deferred tax asset | 53.5 | 51.1 |
Offset with deferred tax liabilities | (38.8) | (36.7) |
Net deferred tax asset | 14.7 | 14.4 |
Deferred tax liabilities | ||
Accelerated capital allowances | 109.3 | 110.8 |
Acquired intangibles | 76.3 | 87.9 |
Retirement benefit assets | 30.3 | 26.3 |
Other | 3.8 | 4.5 |
Gross deferred tax liability | 219.7 | 229.5 |
Offset with deferred tax assets | (38.8) | (36.7) |
Net deferred tax liability | 180.9 | 192.8 |
The movement on deferred tax balances during the year is summarised | ||
as follows: | ||
Deferred tax credited/(charged) through the income statement | ||
Continuing operations before adjustments | 3.8 | (12.0) |
Adjustments and exceptional items | 9.3 | 8.4 |
Deferred tax (credited)/charged directly to other comprehensive income | ||
or equity (note 5(b)) | (4.3) | 5.2 |
Acquisitions | – | (21.2) |
Exchange differences | 3.4 | 3.8 |
12.2 | (15.8) | |
Net balance brought forward | (178.4) | (162.6) |
Net balance carried forward | (166.2) | (178.4) |
Deferred tax credited/(charged) through the income statement relates | ||
to the following: | ||
Retirement benefit obligations | (0.8) | (2.2) |
Accelerated capital allowances | 0.1 | (7.7) |
Provisions | 7.4 | 0.3 |
Other | 6.3 | 6.0 |
13.0 | (3.6) |
2024 | 2023 | |
£m | £m | |
Adjusted profit after tax for the year attributable to owners of the parent | 199.1 | 234.0 |
Exceptional items and amortisation of intangible assets | (52.2) | (72.5) |
Tax impact of exceptional items and amortisation of intangible assets | 11.6 | 9.5 |
Profit after tax for the year attributable to owners of the parent | 158.5 | 171.0 |
Number | Number | |
m | m | |
Weighted average number of 10.61p (2023: 10.61p) ordinary shares in issue for basic calculation | 139.6 | 139.6 |
Deemed issue of potentially dilutive shares | 0.1 | 0.2 |
Average number of 10.61p (2023: 10.61p) ordinary shares for diluted | ||
calculation | 139.7 | 139.8 |
Pence | Pence | |
Basic earnings per share | 113.5 | 122.5 |
Adjusted basic earnings per share | 142.6 | 167.6 |
Diluted earnings per share | 113.5 | 122.3 |
Adjusted diluted earnings per share | 142.5 | 167.4 |
Pence per | 2024 | Pence per | 2023 | |
share | £m | share | £m | |
Ordinary | ||||
Interim | ||||
2023 interim, paid October 2023 | – | – | 47.0 | 65.6 |
2024 interim, paid October 2024 | 47.0 | 65.6 | – | – |
Final | ||||
2022 final, paid May 2023 | – | – | 61.0 | 85.1 |
2023 final, paid May 2024 | 62.0 | 86.6 | – | – |
109.0 | 152.2 | 108.0 | 150.7 |
2024 | 2023 | |
£m | £m | |
Group employment costs including Directors | ||
Wages and salaries | 297.5 | 269.2 |
Share-based payment charges (note 23) | 6.3 | 1.7 |
Social security costs | 56.6 | 51.7 |
Post-retirement benefit costs | 18.7 | 18.2 |
Redundancy costs | 3.6 | 6.0 |
382.7 | 346.8 |
2024 | 2023 | |
Number | Number | |
Average employee numbers by function | ||
Production | 3,685 | 3,650 |
Selling and distribution | 1,405 | 1,307 |
Administration | 871 | 898 |
5,855 |
2024 | 2023 | |
£m | £m | |
Key management compensation including Directors | ||
Short-term employee benefits | 6.7 | 6.9 |
Post-retirement benefit costs | 0.1 | 0.1 |
Share-based payment charge | 1.8 | 1.0 |
8.6 | 8.0 |
Net balance sheet assets/(liabilities) for: | ||
Defined pension benefits | 116.2 | 99.8 |
Post-employment medical benefits | (11.9) | (13.1) |
104.3 | 86.7 | |
Income statement charge included in profit before tax for: | ||
Defined pension benefits | 4.8 | 3.9 |
Post-employment medical benefits | 0.9 | 0.7 |
5.7 | 4.6 | |
Remeasurements included in other comprehensive income for: | ||
Defined pension benefits | (13.3) | 20.9 |
Post-employment medical benefits | (2.2) | 2.4 |
(15.5) | 23.3 |
2024 | 2023 | |
| £m | £m | |
Present value of funded obligations | ||
UK pension scheme | (653.9) | (735.5) |
US pension scheme | (99.7) | (105.3) |
Rest of world | (19.8) | (18.4) |
(773.4) | (859.2) | |
Fair value of schemes’ assets | ||
UK pension scheme | 774.9 | 840.8 |
US pension scheme | 106.9 | 111.9 |
Rest of world | 15.8 | 14.4 |
897.6 | 967.1 | |
Net asset in respect of funded schemes | 124.2 | 107.9 |
Present value of unfunded obligations | (8.0) | (8.1) |
Net asset in Group balance sheet (excluding post-employment medical | ||
benefits) | 116.2 | 99.8 |
2024 | 2023 | |
£m | £m | |
Movement in present value of retirement benefit obligations in the year: | ||
Opening balance | 867.3 | 858.4 |
Current service cost | 9.8 | 9.8 |
Acquisitions | – | 2.9 |
Interest cost | 37.5 | 39.5 |
Remeasurements | ||
Change in demographic assumptions | (18.3) | (11.7) |
Change in financial assumptions | (72.5) | 18.4 |
Experience gains/(losses) | 1.6 | (1.3) |
Contributions paid in Employee | 2.9 | 2.8 |
Benefits paid | (46.9) | (45.0) |
Exchange differences on overseas schemes | – | (6.5) |
781.4 | 867.3 | |
Movement in fair value of schemes’ assets in the year: | ||
Opening balance | 967.1 | 969.3 |
Interest income | 42.5 | 45.4 |
Remeasurements | ||
Return on scheme assets, excluding amounts included | ||
| in financial expenses | (75.9) | (15.5) |
Contributions paid in Employee | 2.9 | 2.8 |
Employer | 7.1 | 14.2 |
Acquisitions | – | 2.5 |
Benefits paid out | (46.9) | (45.0) |
Exchange differences on overseas schemes | 0.8 | (6.6) |
897.6 | 967.1 |
2024 | 2024 | 2023 | 2023 | |
| UK | US | UK | US | |
Discount rate | 5.5% | 5.5% | 4.5% | 5.0% |
Inflation rate – RPI | 3.3% | 3.0% | 3.0% | 3.0% |
Inflation rate – CPI | 2.8% | n/a | 2.5% | n/a |
Rate of increase in salaries | 4.8% | 4.0% | 4.5% | 4.0% |
Rate of increase for pensions in payment | 3.1% | n/a | 2.9% | n/a |
Duration of liabilities (i.e. life expectancy) (years) | 13.3 | 8.7 | 14.3 | 9.6 |
Remaining working life | 9.3 | 10.2 | 9.3 | 10.2 |
Age 65 in | ||||
| Current age 65 | 20 years | |||
UK | US | UK | US | |
Male | 19.6 | 21.0 | 20.9 | 22.2 |
Female | 22.9 | 23.0 | 24.3 | 24.1 |
Impact on retirement benefit obligation | |||
Sensitivity | Of increase | Of decrease | |
Discount rate | 0.5% | 5.8% | 6.4% |
Inflation rate | 0.5% | 3.9% | 3.9% |
Mortality (assumes a one-year change in life expectancy) | 1 year | 3.8% | 3.8% |
2024 | 2024 | 2023 | 2023 | |
| £m | % | £m | % | |
Quoted | ||||
Equities | 133.7 | 15% | 74.4 | 8% |
Government bonds | 331.3 | 37% | 394.5 | 40% |
Corporate bonds | 135.2 | 15% | 57.5 | 6% |
Other quoted securities | 23.1 | 3% | 22.8 | 2% |
Unquoted | ||||
Cash and cash equivalents | 66.5 | 7% | 61.0 | 6% |
Real estate (pooled investment vehicles) | 55.3 | 6% | 40.1 | 4% |
Derivatives | (1.6) | – | 5.7 | 1% |
Infrastructure funds | 154.1 | 17% | 159.6 | 17% |
Other | – | – | 151.5 | 16% |
897.6 | 100% | 967.1 | 100% |
2024 | 2023 | |
| £m | £m | |
Present value of unfunded obligations | ||
US scheme | 11.9 | 13.1 |
2024 | 2023 | |
| £m | £m | |
Movement in present value of retirement benefit obligations | ||
in the year: | ||
Opening balance | 13.1 | 10.8 |
Current service cost | 0.3 | 0.2 |
Interest cost | 0.6 | 0.5 |
Remeasurements – change in financial assumptions | (2.2) | 3.3 |
Remeasurements – experience gains | – | (0.9) |
Benefits paid | (0.2) | (0.2) |
Exchange differences on overseas schemes | 0.3 | (0.6) |
11.9 | 13.1 |
Less than | Between | Between | Beyond | ||
| a year | 1–2 years | 2–5 years | 5 years | Total | |
| £m | £m | £m | £m | £m | |
Pension benefits | 45.5 | 45.6 | 145.7 | 544.6 | 781.4 |
Post-employment medical benefits | 0.5 | 0.5 | 1.8 | 9.1 | 11.9 |
46.0 | 46.1 | 147.5 | 553.7 | 793.3 |
2024 | 2023 | |
| £m | £m | |
Contributions paid charged to operating profit | 8.6 | 8.2 |
| Technology | Customer | Trade names | Other | ||||
| Goodwill | Software | processes | relationships | and brands | intangibles | Total | |
| £m | £m | £m | £m | £m | £m | £m | |
Cost | |||||||
At 1 January 2023 | 879.2 | 34.4 | 149.9 | 241.9 | 95.0 | 6.7 | 1,407.1 |
Exchange differences | (14.5) | (0.6) | (3.0) | (6.1) | (2.3) | (0.2) | (26.7) |
Additions | – | 3.4 | – | – | – | 5.4 | 8.8 |
Acquisitions | 129.5 | – | 96.2 | 7.7 | – | 0.4 | 233.8 |
Disposals and write-offs | – | – | – | – | – | (1.0) | (1.0) |
Reclassifications from property, plant and equipment | 0.4 | 0.3 | – | – | – | (0.5) | 0.2 |
At 31 December 2023 | 994.6 | 37.5 | 243.1 | 243.5 | 92.7 | 10.8 | 1,622.2 |
At 1 January 2024 | 994.6 | 37.5 | 243.1 | 243.5 | 92.7 | 10.8 | 1,622.2 |
Exchange differences | (40.2) | (1.2) | (16.5) | (8.9) | (3.4) | (0.3) | (70.5) |
Additions | – | 3.4 | – | – | – | – | 3.4 |
Disposals and write-offs | – | (7.4) | – | – | – | (1.0) | (8.4) |
Reclassifications from property, plant and equipment | – | 3.3 | – | – | – | – | 3.3 |
At 31 December 2024 | 954.4 | 35.6 | 226.6 | 234.6 | 89.3 | 9.5 | 1,550.0 |
Accumulated amortisation and impairment losses | |||||||
At 1 January 2023 | 34.6 | 17.9 | 46.7 | 38.8 | 13.3 | 2.6 | 153.9 |
Exchange differences | 0.9 | (0.4) | (1.2) | (0.9) | (0.3) | (0.1) | (2.0) |
Charge for the year (note 3) | – | 3.6 | 18.0 | 13.6 | 5.3 | 0.5 | 41.0 |
Reclassifications | 0.4 | 0.4 | – | – | – | (0.8) | – |
Impairments | 20.8 | – | – | – | – | – | 20.8 |
At 31 December 2023 | 56.7 | 21.5 | 63.5 | 51.5 | 18.3 | 2.2 | 213.7 |
At 1 January 2024 | 56.7 | 21.5 | 63.5 | 51.5 | 18.3 | 2.2 | 213.7 |
Exchange differences | (1.9) | (1.0) | (3.3) | (2.1) | (0.9) | – | (9.2) |
Charge for the year (note 3) | – | 4.1 | 17.8 | 14.4 | 5.2 | 0.8 | 42.3 |
Disposals and write-offs | – | (7.3) | – | – | – | (1.0) | (8.3) |
Reclassifications from property, plant and equipment | – | 0.9 | – | – | – | – | 0.9 |
At 31 December 2024 | 54.8 | 18.2 | 78.0 | 63.8 | 22.6 | 2.0 | 239.4 |
Net carrying amount | |||||||
At 31 December 2024 | 899.6 | 17.4 | 148.6 | 170.8 | 66.7 | 7.5 | 1,310.6 |
At 31 December 2023 | 937.9 | 16.0 | 179.6 | 192.0 | 74.4 | 8.6 | 1,408.5 |
At 1 January 2023 | 844.6 | 16.5 | 103.2 | 203.1 | 81.7 | 4.1 | 1,253.2 |
2024 | 2023 | |||
| Carrying | Remaining | Carrying | Remaining | |
| value | period | value | period | |
£m | Years | £m | Years | |
Avanti technology | 16.1 | 10 | 17.3 | 11 |
Avanti customer relationships | 37.9 | 15 | 39.7 | 16 |
Avanti brand | 14.2 | 15 | 14.9 | 16 |
Incotec customer relationships | 13.2 | 10 | 15.1 | 11 |
Fragrances technology | 19.3 | 4 | 25.5 | 5 |
Flavours technology | 12.7 | 5 | 16.1 | 6 |
Fragrances customer relationships | 70.2 | 16 | 78.4 | 17 |
Flavours customer relationships | 26.9 | 16 | 30.1 | 17 |
Fragrances trade name & brand | 41.2 | 16 | 46.1 | 17 |
Croda Korea Ltd (formerly ‘Solus Biotech’) | ||||
technology | 69.1 | 18 | 82.3 | 19 |
2024 | 2023 | |||||
Standalone | Allocated | Standalone | Allocated | |||
| CGUs | goodwill | Total | CGUs | goodwill | Total | |
| £m | £m | £m | £m | £m | £m | |
Consumer Care | 338.8 | 306.9 | 645.7 | 461.7 | 215.2 | 676.9 |
Life Sciences | – | 253.9 | 253.9 | 190.6 | 70.4 | 261.0 |
338.8 | 560.8 | 899.6 | 652.3 | 285.6 | 937.9 |
2024 | 2023 | |
| £m | £m | |
Fragrances & Flavours | 338.8 | n/a |
Incotec | n/a | 70.0 |
Biosector | n/a | 25.5 |
Sipo | n/a | – |
Avanti | n/a | 62.6 |
Fragrances | n/a | 264.8 |
Flavours | n/a | 92.8 |
Alban Muller | n/a | 6.5 |
Croda Korea Ltd (formerly ‘Solus Biotech’) | n/a | 130.1 |
338.8 | 652.3 |
Terminal value | Pre-tax | |||
| growth rate | discount rate | |||
2024 | 2023 | 2024 | 2023 | |
Fragrances & Flavours | 3.0% | n/a | 11.6% | n/a |
Incotec | n/a | 3.0% | n/a | 14.5% |
Biosector | n/a | 3.0% | n/a | 13.8% |
Sipo | n/a | 3.0% | n/a | 12.8% |
Avanti | n/a | 3.0% | n/a | 13.5% |
Fragrances | n/a | 3.0% | n/a | 12.3% |
Flavours | n/a | 3.0% | n/a | 12.3% |
Alban Muller | n/a | 3.0% | n/a | 13.9% |
Croda Korea Ltd (formerly ‘Solus Biotech’) | n/a | 3.0% | n/a | 13.1% |
Land and | Plant and | ||
| buildings | equipment | Total | |
£m | £m | £m | |
Cost | |||
At 1 January 2023 | 305.2 | 1,117.4 | 1,422.6 |
Exchange differences | (12.9) | (49.6) | (62.5) |
Additions | 25.6 | 155.5 | 181.1 |
Acquisitions | 2.3 | 6.9 | 9.2 |
Other disposals and write-offs | (1.8) | (11.5) | (13.3) |
Reclassifications to intangible assets | 2.0 | (2.2) | (0.2) |
At 31 December 2023 | 320.4 | 1,216.5 | 1,536.9 |
Exchange differences | (4.9) | (17.0) | (21.9) |
Additions | 32.1 | 100.0 | 132.1 |
Other disposals and write-offs | (1.0) | (21.9) | (22.9) |
Reclassifications | (3.4) | 3.4 | – |
Reclassifications to intangible assets and right of use assets | – | (3.4) | (3.4) |
At 31 December 2024 | 343.2 | 1,277.6 | 1,620.8 |
Accumulated depreciation and impairment losses | |||
At 1 January 2023 | 78.5 | 379.6 | 458.1 |
Exchange differences | (3.9) | (21.2) | (25.1) |
Charge for the year (note 3) | 11.9 | 57.8 | 69.7 |
Other disposals and write-offs | (0.5) | (10.5) | (11.0) |
Reclassifications | 0.1 | (0.1) | – |
Impairments | – | 1.2 | 1.2 |
At 31 December 2023 | 86.1 | 406.8 | 492.9 |
Exchange differences | (1.7) | (8.1) | (9.8) |
Charge for the year (note 3) | 12.5 | 64.8 | 77.3 |
Other disposals and write-offs | (1.0) | (20.6) | (21.6) |
Reclassifications | 0.1 | (0.1) | – |
Reclassifications to intangible assets | – | (0.9) | (0.9) |
At 31 December 2024 | 96.0 | 441.9 | 537.9 |
Net book amount | |||
At 31 December 2024 | 247.2 | 835.7 | 1,082.9 |
At 31 December 2023 | 234.3 | 809.7 | 1,044.0 |
At 1 January 2023 | 226.7 | 737.8 | 964.5 |
2024 | 2023 | |
£m | £m | |
Assets under construction | ||
Land and buildings | 38.5 | 21.4 |
Plant and equipment | 206.4 | 219.9 |
244.9 | 241.3 |
Land and | Plant and | ||
| buildings | equipment | Total | |
| £m | £m | £m | |
Cost | |||
At 1 January 2023 | 118.7 | 20.3 | 139.0 |
Exchange differences | (4.4) | (0.6) | (5.0) |
Additions | 7.1 | 1.8 | 8.9 |
Remeasurements | 0.5 | 0.8 | 1.3 |
Acquisitions | 0.8 | 0.1 | 0.9 |
Other disposals and write-offs | (5.6) | (1.3) | (6.9) |
At 31 December 2023 | 117.1 | 21.1 | 138.2 |
Exchange differences | (3.3) | (0.5) | (3.8) |
Additions | 5.0 | 3.3 | 8.3 |
Remeasurements | 7.0 | 0.4 | 7.4 |
Other disposals and write-offs | (2.4) | (1.9) | (4.3) |
Reclassifications from property, plant and equipment | 0.1 | – | 0.1 |
At 31 December 2024 | 123.5 | 22.4 | 145.9 |
Accumulated depreciation and impairment losses | |||
At 1 January 2023 | 35.3 | 6.8 | 42.1 |
Exchange differences | (1.5) | (0.3) | (1.8) |
Charge for the year (note 3) | 12.3 | 3.2 | 15.5 |
Other disposals and write-offs | (4.0) | (1.1) | (5.1) |
At 31 December 2023 | 42.1 | 8.6 | 50.7 |
Exchange differences | (1.7) | (0.2) | (1.9) |
Charge for the year (note 3) | 12.8 | 3.4 | 16.2 |
Other disposals and write-offs | (2.3) | (1.8) | (4.1) |
At 31 December 2024 | 50.9 | 10.0 | 60.9 |
Net book amount | |||
At 31 December 2024 | 72.6 | 12.4 | 85.0 |
At 31 December 2023 | 75.0 | 12.5 | 87.5 |
At 1 January 2023 | 83.4 | 13.5 | 96.9 |
| 2024 | 2023 | |
| £m | £m | |
Lease liabilities included in the Group balance sheet | ||
Current | 13.2 | 13.7 |
Non-current | 70.7 | 71.3 |
83.9 | 85.0 |
2024 | 2023 | |
£m | £m | |
Interest on lease liabilities | 2.8 | 2.6 |
Expenses relating to short-term leases | 0.4 | 0.4 |
Expenses relating to low value leases, excluding short-term leases of low | ||
value assets | 0.2 | 0.2 |
Expenses relating to variable lease components | 0.6 | 0.6 |
Depreciation of right of use assets | 16.2 | 15.5 |
20.2 | 19.3 |
2024 | 2023 | |
£m | £m | |
Payment of lease liabilities | 17.5 | 17.0 |
Payment of short-term, low value and variable lease components | 1.2 | 1.2 |
18.7 | 18.2 |
2024 | 2023 | |
£m | £m | |
Group capital projects | ||
At 31 December the Directors had authorised the following expenditure, excluding grant income, on capital projects: | ||
Contracted, but not provided for Property, plant and equipment | 41.0 | 85.1 |
Intangible assets | 0.4 | 4.7 |
Authorised, but not contracted for Property, plant and equipment | 124.6 | 161.5 |
Intangible assets | 8.1 | 4.0 |
174.1 | 255.3 |
2024 | 2023 | |
£m | £m | |
Other investments | 1.9 | 1.9 |
2024 | 2023 | |
| £m | £m | |
Raw materials | 88.6 | 98.3 |
Work in progress | 44.9 | 35.6 |
Finished goods | 234.4 | 207.3 |
367.9 | 341.2 |
2024 | 2023 | |
£m | £m | |
Amounts falling due within one year | ||
Trade receivables | 283.5 | 324.8 |
Less: provision for impairment of receivables | (6.6) | (6.8) |
Trade receivables – net | 276.9 | 318.0 |
Value added taxes | 36.2 | 41.5 |
Other receivables | 21.3 | 24.3 |
Prepayments | 15.1 | 11.9 |
349.5 | 395.7 |
2024 | 2023 | |
| £m | £m | |
Not impaired | ||
Less than three months | 42.2 | 49.9 |
Three to six months | 7.4 | 7.1 |
Over six months | 4.4 | 8.0 |
54.0 | 65.0 |
2024 | 2023 | |
| £m | £m | |
Sterling | 15.5 | 18.2 |
US Dollar | 102.0 | 152.5 |
Euro | 98.5 | 105.5 |
Other | 133.5 | 119.5 |
349.5 | 395.7 |
2024 | 2023 | |
| £m | £m | |
At 1 January | 6.8 | 5.8 |
Exchange differences | (0.5) | 0.1 |
Charged to the income statement | 2.0 | 1.4 |
Net write-off of uncollectible receivables | (1.7) | (0.5) |
At 31 December | 6.6 | 6.8 |
2024 | 2023 | |
| £m | £m | |
Trade payables | 126.7 | 125.8 |
Taxation and social security | 13.0 | 12.2 |
Other payables | 32.9 | 34.2 |
Accruals and deferred income | 102.5 | 80.9 |
275.1 | 253.1 |
2024 | 2023 | ||
£m | £m | ||
Assets | |||
Non-current assets – Investments | 1.9 | 1.9 | |
Current assets – Trade and other receivables (excluding prepayments) | 334.4 | 383.8 | |
336.3 | 385.7 | ||
Current liabilities | |||
Trade and other payables (excluding taxation, social security, accruals and deferred income) | 158.5 | 158.9 | |
Unsecured bank loans and overdrafts due within one year or on demand | 32.8 | 28.4 | |
Other loans | 2.2 | 8.3 | |
Lease liabilities | 13.2 | 13.7 | |
206.7 | 209.3 | ||
Non-current liabilities | |||
2019 | Club facility due 2026 | – | 216.8 |
2024 | Club facility due 2029 | 208.4 | – |
US$100m 3.75% fixed rate 10 year note | 79.9 | 78.5 | |
€70m 1.43% fixed rate 10 year note | 57.9 | 60.8 | |
£70m 2.80% fixed rate 10 year note | 70.0 | 70.0 | |
€50m 1.18% fixed rate 8 year note | 41.3 | 43.5 | |
£65m 2.46% fixed rate 8 year note | 65.0 | 65.0 | |
US$60m 3.70% fixed rate 10 year note | 47.9 | 47.1 | |
Other secured bank loans | 2.9 | 5.6 | |
Other unsecured bank loans | 5.8 | – | |
Preference share capital | 1.1 | 1.1 | |
Lease liabilities | 70.7 | 71.3 | |
650.9 | 659.7 |
2024 | 2023 | |
£m | £m | |
Maturity profile of financial liabilities | ||
Repayments fall due as follows: | ||
Within one year | ||
Bank loans and overdrafts | 32.8 | 28.4 |
Other loans | 2.2 | 8.3 |
35.0 | 36.7 | |
Lease liabilities | 13.2 | 13.7 |
48.2 | 50.4 | |
After more than one year | ||
Loans repayable | ||
Within one to two years | 131.6 | 2.7 |
Within two to five years | 365.2 | 459.0 |
Five years and over | 82.3 | 125.6 |
579.1 | 587.3 | |
Preference share capital | 1.1 | 1.1 |
Lease liabilities | 70.7 | 71.3 |
650.9 | 659.7 | |
The minimum lease payments under lease liabilities fall due as follows: | ||
Within one year | 15.5 | 15.5 |
Within one to two years | 13.9 | 12.9 |
Within two to five years | 26.3 | 25.4 |
Five years and over | 45.0 | 47.6 |
100.7 | 101.4 | |
Future finance charges on lease liabilities | (16.8) | (16.4) |
Present value of lease liabilities | 83.9 | 85.0 |
2024 | 2023 | |
£m | £m | |
Undiscounted maturity analysis of financial liabilities | ||
Within one year | ||
Bank loans and overdrafts | 34.3 | 30.1 |
Other loans | 2.3 | 8.6 |
Lease liabilities | 15.5 | 15.5 |
52.1 | 54.2 | |
After more than one year | ||
Loans repayable | ||
Within one to two years | 154.6 | 25.0 |
Within two to five years | 427.5 | 502.2 |
Five years and over Lease liabilities | 85.8 | 133.1 |
Within one to two years | 13.9 | 12.9 |
Within two to five years | 26.3 | 25.4 |
Five years and over | 45.0 | 47.6 |
753.1 | 746.2 |
Fixed rate | |||||
| weighted average | |||||
Total | Fixed | Floating | Interest rate | Fixed period | |
£m | £m | £m | % | Years | |
Sterling | 377.6 | 135.0 | 242.6 | 2.64 | 2.0 |
US Dollar | 162.6 | 127.8 | 34.8 | 3.73 | 4.9 |
Euro | 106.6 | 99.2 | 7.4 | 1.33 | 1.9 |
Other | 52.3 | – | 52.3 | – | – |
At 31 December 2024 | 699.1 | 362.0 | 337.1 | 2.67 | 3.0 |
Sterling | 345.9 | 135.0 | 210.9 | 2.64 | 3.0 |
US Dollar | 186.3 | 125.6 | 60.7 | 3.73 | 5.9 |
Euro | 132.9 | 104.3 | 28.6 | 1.33 | 2.9 |
Other | 45.0 | – | 45.0 | – | – |
At 31 December 2023 | 710.1 | 364.9 | 345.2 | 2.64 | 4.0 |
Book | Fair | Book | Fair | ||
| value | value | value | value | ||
| 2024 | 2024 | 2023 | 2023 | ||
| £m | £m | £m | £m | ||
Cash deposits | 166.8 | 166.8 | 172.5 | 172.5 | |
Other investments | 1.9 | 1.9 | 1.9 | 1.9 | |
2019 | Club facility due 2026 | – | – | (216.8) | (216.8) |
2024 | Club facility due 2029 | (208.4) | (208.4) | – | – |
US$100m 3.75% fixed rate 10 year note | (79.9) | (71.2) | (78.5) | (71.5) | |
€70m 1.43% fixed rate 10 year note | (57.9) | (56.6) | (60.8) | (58.2) | |
£70m 2.80% fixed rate 10 year note | (70.0) | (67.2) | (70.0) | (66.1) | |
€50m 1.18% fixed rate 8 year note | (41.3) | (39.6) | (43.5) | (40.9) | |
£65m 2.46% fixed rate 8 year note | (65.0) | (60.3) | (65.0) | (59.8) | |
US$60m 3.70% fixed rate 10 year note | (47.9) | (44.3) | (47.1) | (43.7) | |
Other bank borrowings | (41.5) | (41.5) | (34.0) | (34.0) | |
Other loans | (2.2) | (2.2) | (8.3) | (8.3) | |
Preference share capital | (1.1) | (1.1) | (1.1) | (1.1) |
2024 | 2023 | ||||
| £m | £m | ||||
The authorised, issued and fully paid preference share capital comprises: | |||||
615,562 | 5.9% preference shares of £1 | (2023: | 615,562) | 0.6 | 0.6 |
498,434 | 6.6% preference shares of | £1 | (2023: 498,434) | 0.5 | 0.5 |
21,900 | 7.5% | preference shares of £1 (2023: 21,900) | – | – | |
1.1 | 1.1 |
| Environmental | Restructuring | Site restoration | Other | Total | |
£m | £m | £m | £m | £m | |
At 1 January 2024 | 5.0 | 4.4 | 7.6 | 2.1 | 19.1 |
Exchange differences | (0.1) | – | (0.1) | 0.1 | (0.1) |
Released to the income statement | (0.5) | – | – | (0.1) | (0.6) |
Charged to the income statement | 9.0 | 3.3 | 0.1 | 1.6 | 14.0 |
Cash paid against provisions and utilised | (1.3) | (6.8) | – | (0.5) | (8.6) |
At 31 December 2024 | 12.1 | 0.9 | 7.6 | 3.2 | 23.8 |
2024 | 2023 | |
| £m | £m | |
Current | 6.5 | 8.6 |
Non-current | 17.3 | 10.5 |
23.8 | 19.1 |
2024 | 2023 | |
Ordinary shares of 10.61p (2023: 10.61p) | £m | £m |
Allotted, called up and fully paid | ||
At 1 January and 31 December – 142,536,884 (2023: 142,536,884) | ||
ordinary shares | 15.1 | 15.1 |
Year | ||||
| option | Number of | |||
| granted | shares | Price | Options exe rcisable from | |
Croda International Plc Sharesave | ||||
Scheme | 2021 | 8,007 | 7327p | 1 Nov 2024 to 30 Apr 2025 |
2022 | 23,563 | 5509p | 1 Nov 2025 to 30 Apr 2026 | |
2023 | 76,073 | 3977p | 1 Nov 2026 to 30 Apr 2027 | |
2024 | 127,136 | 3131p | 1 Nov 2027 to 30 Apr 2028 | |
Croda International Plc | ||||
Performance Share Plan (2014) | 2022 | 108,463 | Nil | 22 Mar 2025 |
2023 | 128,643 | Nil | 17 Mar 2026 | |
2023 | 2,691 | Nil | 02 May 2026 | |
2024 | 163,541 | Nil | 27 Mar 2027 | |
2024 | 4,496 | Nil | 29 Apr 2027 | |
Croda International Plc Deferred | ||||
Bonus Share Plan | 2022 | 17,916 | Nil | 22 Mar 2025 |
2023 | 22,928 | Nil | 17 Mar 2026 | |
Croda International Plc Restricted | ||||
Share Plan | 2022 | 6,060 | Nil | 29 Mar 2025 |
2023 | 8,056 | Nil | 21 Mar 2026 | |
2024 | 8,567 | Nil | 19 Mar 2027 | |
Croda International Plc Free Share | ||||
Plan | 2024 | 7,300 | Nil | 02 May 2025 |
2024 | 2023 | |
| £m | £m | |
Analysis of amounts recognised in the income statement: | ||
Charged in respect of equity settled share-based payment transactions | 4.1 | 1.8 |
Charged/(credited) in respect of cash settled share-based payment | ||
transactions | 2.2 | (0.1) |
6.3 | 1.7 | |
Analysis of amounts recognised in the balance sheet: | ||
Liability in respect of cash settled share-based payment transactions | 3.3 | 2.5 |
2024 | 2023 | |
Grant date | 11 Sep 2024 | 14 Sep 2023 |
Share price at grant date | 3909p | 5006p |
Exercise price | 3131p | 3977p |
Number of employees | 579 | 678 |
Shares under option | 130,814 | 120,988 |
Vesting period | Three years | Three years |
Expected volatility | 29% | 27% |
Option life | Six months | Six months |
Risk free rate | 3.5% | 4.5% |
Dividend yield | 2.8% | 2.2% |
Possibility of forfeiture | 7.5% p.a. | 7.5% p.a. |
Fair value per option at grant date | 1105.9p | 1518.8p |
Option pricing model | Black | Black |
Scholes | Scholes |
2024 | 2023 | |||
Weighted | Weighted | |||
| average | average | |||
Number | exercise price | Number | exercise price | |
Outstanding at 1 January | 222,322 | 4687p | 155,551 | 5592p |
Granted | 130,814 | 3131p | 120,988 | 3977p |
Forfeited | (110,252) | 4748p | (48,349) | 5899p |
Exercised | (8,105) | 4814p | (5,868) | 4049p |
Outstanding at 31 December | 234,779 | 3787p | 222,322 | 4687p |
Exercisable at 31 December | 8,007 | 7327p | 36,725 | 4802p |
For options exercised in year, weighted | ||||
average share price at date of exercise | 5102p | 6555p | ||
Weighted average remaining life at 31 | ||||
December (years) | 2.5 | 2.3 |
2024 | 2023 | |
Grant date | 11 Sep 2024 | 14 Sep 2023 |
Share price at grant date | 3909p | 5006p |
Exercise price | 3131p | 3977p |
Number of employees | 2,223 | 2,870 |
Shares under option | 420,788 | 430,668 |
Vesting period | Three years | Three years |
Expected volatility | 30% | 28% |
Option life | One month | One month |
Risk free rate | 4.2% | 3.5% |
Dividend yield | 3.2% | 2.1% |
Possibility of forfeiture | 7.5% p.a. | 7.5% p.a. |
Fair value per option at 31 December | 751.8p | 1480.0p |
Option pricing model | Black | Black |
| Scholes | Scholes |
2024 | 2023 | |||
Weighted | Weighted | |||
| average | average | |||
| Number | exercise price | Number | exercise price | |
Outstanding at 1 January | 701,270 | 4842p | 547,706 | 5778p |
Granted | 420,788 | 3131p | 430,668 | 3977p |
Forfeited | (298,333) | 5355p | (274,528) | 5225p |
Exercised | (1,147) | 3953p | (2,576) | 4881p |
Outstanding at 31 December | 822,578 | 3777p | 701,270 | 4842p |
For options exercised in year, weighted | ||||
average share price at date of exercise | 4394p | 6099p | ||
Weighted average remaining life at 31 | ||||
December (years) | 2.2 | 2.3 |
| 2024 | ||||
Market | Non-market | Market | Non-market | |
condition | condition | condition | condition | |
Grant date | 29 Apr 2024 | 29 Apr 2024 | 27 Mar 2024 | 27 Mar 2024 |
Share price at grant date | 4625p | 4625p | 4853p | 4853p |
Number of employees | 2 | 2 | 61 | 61 |
Shares under conditional award | 1,574 | 2,922 | 59,151 | 109,851 |
Vesting period | Three years | Three years | Three years | Three years |
Expected volatility | 29% | 29% | 29% | 29% |
Dividend yield | 2.4% | 2.4% | 2.3% | 2.3% |
Possibility of forfeiture | 3.45% p.a. | 3.45% p.a. | 3.45% p.a. | 3.45% p.a. |
Fair value per option at grant date | 2289p | 4307p | 2402p | 4540p |
Closed form | Closed form | Closed form | Closed form | |
Option pricing model | valuation | valuation | valuation | valuation |
2023 | ||||
Market | Non-market | Market | Non-market | |
condition | condition | condition | condition | |
Grant date | 02 May 2023 | 02 May 2023 | 17 Mar 2023 | 17 Mar 2023 |
Share price at grant date | 6962p | 6962p | 6401p | 6401p |
Number of employees | 2 | 2 | 68 | 68 |
Shares under conditional award | 1,599 | 2,970 | 55,367 | 102,825 |
Vesting period | Three years | Three years | Three years | Three years |
Expected volatility | 27% | 27% | 27% | 27% |
Dividend yield | 1.6% | 1.6% | 1.8% | 1.8% |
Possibility of forfeiture | 3.45% p.a. | 3.45% p.a. | 3.45% p.a. | 3.45% p.a. |
Fair value per option at grant date | 3558p | 6647p | 3119p | 5800p |
Option pricing model | Closed form | Closed form | Closed form | Closed form |
valuation | valuation | valuation | valuation |
2024 | 2023 | |||
Weighted | Weighted | |||
| average | average | |||
Number | exercise price | Number | exercise price | |
Outstanding at 1 January | 395,204 | – | 399,115 | – |
Granted | 173,498 | – | 162,761 | – |
Forfeited | (119,036) | – | (19,961) | – |
Exercised | (41,832) | – | (146,711) | – |
Outstanding at 31 December | 407,834 | – | 395,204 | – |
For options exercised in year, weighted | ||||
average share price at date of exercise | 5020p | 6641p | ||
Weighted average remaining life at 31 | ||||
December (years) | 1.4 | 1.3 |
2024 | 2023 | |
Grant date | – | 17 Mar 2023 |
Share price at grant date | – | 6401p |
Number of employees | – | 10 |
Shares under conditional award | – | 21,951 |
Vesting period | – | Three years |
2024 | 2023 | |||
Weighted | Weighted | |||
| average | average | |||
Number | exercise price | Number | exercise price | |
Outstanding at 1 January | 39,851 | – | 17,160 | – |
Granted | – | – | 21,951 | – |
Dividend enhancement | 993 | – | 740 | – |
Outstanding at 31 December | 40,844 | – | 39,851 | – |
For options exercised in year, weighted | ||||
average share price at date of exercise | – | – | ||
Weighted average remaining life at 31 | ||||
December (years) | 0.8 | 1.8 |
2024 | 2023 | |
Grant date | 19 Mar 2024 | 21 Mar 2023 |
Share price at grant date | 4724p | 6412p |
Number of employees | 50 | 38 |
Shares under conditional award | 8,843 | 8,513 |
Vesting period | Three years | Three years |
Dividend yield | 2.3% | 1.7% |
Possibility of forfeiture | 3.45% p.a. | 3.45% p.a. |
Fair value per option at grant date | 4412p | 6110p |
Option pricing model | Closed form | Closed form |
| valuation | valuation |
2024 | 2023 | |||
Weighted | Weighted | |||
| average | average | |||
Number | exercise price | Number | exercise price | |
Outstanding at 1 January | 21,524 | – | 19,894 | – |
Granted | 8,843 | – | 8,513 | – |
Forfeited | (1,031) | – | (825) | – |
Exercised | (6,653) | – | (6,058) | – |
Outstanding at 31 December | 22,683 | – | 21,524 | – |
For options exercised in year, weighted | ||||
average share price at date of exercise | 4711p | 6482p | ||
Weighted average remaining life at 31 December (years) | 1.4 | 1.3 |
| 2024 | |
Grant date | 06 Sep 2024 |
Share price at grant date | 3868p |
Number of employees | 5,165 |
Shares under conditional award | 51,650 |
Vesting period | One year |
Dividend yield | 2.8% |
Possibility of forfeiture | 7.5% p.a. |
Fair value per option at grant date | 3797p |
Option pricing model | Closed form |
valuation |
2024 | 2023 | |||
Weighted | Weighted | |||
| average | average | |||
| Number | exercise price | Number | exercise price | |
Outstanding at 1 January | – | – | 49,390 | – |
Granted | 51,650 | – | – | – |
Forfeited | (1,760) | – | (2,280) | – |
Exercised | – | – | (47,110) | – |
Outstanding at 31 December | 49,890 | – | – | – |
For options exercised in year, weighted average | ||||
share price at date of exercise | – | 6962p | ||
Weighted average remaining life at 31 December | ||||
(years) | 0.3 | – |
2024 | 2023 | |
£m | £m | |
At 1 January | 15.6 | 15.5 |
Exchange differences | (0.2) | (1.0) |
Profit for the year | 1.1 | 1.1 |
Dividends paid to non-controlling interests | (2.1) | – |
At 31 December | 14.4 | 15.6 |