| 2025 | 2024 | ||||||
| 52 weeks | 52 weeks | ||||||
| Before | Before | ||||||
| separately | Separately | separately | Separately | ||||
| disclosed | disclosed | disclosed | disclosed | ||||
| items | items a | Total | items | items a | Total | ||
| Notes | £m | £m | £m | £m | £m | £m | |
Revenue | 2.1, 2.3 | ||||||
Operating costs before depreciation, amortisation and movements in the valuation | |||||||
of the property portfolio | 2.2, 2.3 | ( | ( | ( | ( | ( | |
Net profit arising on property disposals | 2.2, 2.3 | ||||||
EBITDA b before movements in the valuation of the property portfolio | ( | ||||||
Depreciation, amortisation and movements in the valuation of the property portfolio | 2.2, 2.3 | ( | ( | ( | ( | ( | ( |
Operating profit/(loss) | ( | ( | |||||
Finance costs | 4.2 | ( | ( | ( | ( | ||
Finance income | 4.2 | ||||||
Net pensions finance income/(charge) | 4.2, 4.5 | ( | ( | ||||
Profit/(loss) before tax | ( | ( | |||||
Tax (charge)/credit | 2.2, 2.4 | ( | ( | ( | ( | ||
Profit/(loss) for the period | ( | ( | |||||
| Earnings per ordinary share | |||||||
– Basic | 2.5 | ||||||
– Diluted | 2.5 |
| 2025 | 2024 | ||
| 52 weeks | 52 weeks | ||
| Notes | £m | £m | |
Profit for the period | |||
| Items that will not be reclassified subsequently to profit or loss: | |||
Unrealised gain on revaluation of the property portfolio | 3.1 | ||
Remeasurement of pension liability | 4.5 | ( | |
Tax relating to items not reclassified | 2.4 | ( | ( |
| Items that may be reclassified subsequently to profit or loss: | |||
| Cash flow hedges: | |||
– Gain/(losses) arising during the period | 4.3 | ( | |
– Reclassification adjustments for items included in profit or loss | 4.3 | ||
Tax relating to items that may be reclassified | 2.4 | ( | |
( | |||
Other comprehensive income after tax | |||
Total comprehensive income for the period |
| 2025 | 2024 | ||
| Notes | £m | £m | |
| Assets | |||
Goodwill and other intangible assets | 3.6 | ||
Property, plant and equipment | 3.1 | ||
Right-of-use assets | 3.2 | ||
Finance lease receivables | 3.2 | ||
Pension surplus | 4.5 | ||
Deferred tax asset | 2.4 | ||
Derivative financial instruments | 4.3 | ||
Total non-current assets | |||
Inventories | 3.4 | ||
Trade and other receivables | 3.4 | ||
Current tax asset | |||
Finance lease receivables | 3.2 | ||
Cash and cash equivalents | 4.4 | ||
Total current assets | |||
Total assets | |||
| Liabilities | |||
Pension liabilities | 4.5 | ( | ( |
Trade and other payables | 3.4 | ( | ( |
Current tax liabilities | ( | ||
Borrowings | 4.1 | ( | ( |
Lease liabilities | 3.2 | ( | ( |
Derivative financial instruments | 4.3 | ( | ( |
Total current liabilities | ( | ( | |
Pension liabilities | 4.5 | ( | ( |
Other payables | 3.4 | ( | |
Borrowings | 4.1 | ( | ( |
Lease liabilities | 3.2 | ( | ( |
Derivative financial instruments | 4.3 | ( | ( |
Deferred tax liabilities | 2.4 | ( | ( |
Provisions | 3.5 | ( | ( |
Total non-current liabilities | ( | ( | |
Total liabilities | ( | ( | |
Net assets | |||
| Equity | |||
Called up share capital | 4.7 | ||
Share premium account | 4.7 | ||
Capital redemption reserve | 4.7 | ||
Revaluation reserve | 4.7 | ||
Own shares held | 4.7 | ( | ( |
Hedging reserve | 4.7 | ( | ( |
Translation reserve | 4.7 | ||
Retained earnings | |||
Total equity |
| Called | Share | Capital | Own | ||||||
| up share | premium | redemption | Revaluation | shares | Hedging | Translation | Retained | Total | |
| capital | account | reserve | reserve | held | reserve | reserve | earnings | equity | |
| £m | £m | £m | £m | £m | £m | £m | £m | £m | |
At 30 September 2023 | ( | ( | |||||||
Profit for the period | |||||||||
Other comprehensive income/(expense) | ( | ||||||||
Total comprehensive income/(expense) | ( | ||||||||
Purchase of shares | ( | ( | |||||||
Release of shares | ( | ||||||||
Credit in respect of share-based payments | |||||||||
Tax on share-based payment | |||||||||
At 28 September 2024 | ( | ( | |||||||
Profit for the period | |||||||||
Other comprehensive income/(expense) | ( | ||||||||
Total comprehensive income | |||||||||
Share capital issued | |||||||||
Purchase of shares | ( | ( | |||||||
Release of shares | ( | ||||||||
Credit in respect of share-based payments | |||||||||
At | ( | ( |
| 2025 | 2024 | ||
| 52 weeks | 52 weeks | ||
| Notes | £m | £m | |
| Cash flow from operations | |||
Operating profit | |||
| Add back/(deduct): | |||
Movement in the valuation of the property portfolio | 2.2 | ||
Net profit arising on property disposals | 2.2 | ( | ( |
Depreciation of property, plant and equipment | 2.3 | ||
Amortisation of intangibles | 2.3 | ||
Depreciation of right-of-use assets | 2.3 | ||
Cost charged in respect of share-based payments | 4.6 | ||
Administrative pension costs | 4.5 | ||
Amendment of past service cost in relation to the defined benefit obligation | 2.2 | ||
Utilisation of pension surplus for DC contributions | |||
Operating cash flow before movements in working capital and additional pension contributions | |||
Decrease/(increase) in inventories | ( | ||
Decrease in trade and other receivables | |||
(Decrease)/increase in trade and other payables | ( | ||
Decrease in provisions | ( | ( | |
Pension contributions | 4.5 | ( | ( |
Cash flow from operations | |||
Interest payments a | ( | ( | |
Interest (payments)/receipts on interest rate swaps a | ( | ||
Interest receipts on cross currency swap a | |||
Interest payments on cross currency swap a | ( | ( | |
Other interest paid – lease liabilities | 4.4 | ( | ( |
Borrowing facility fees paid | ( | ||
Interest received | |||
Tax paid | ( | ( | |
Net cash from operating activities | |||
| Investing activities | |||
Acquisition of Pesto Restaurants Limited | 5.1 | ( | |
Purchases of property, plant and equipment | ( | ( | |
Purchases of intangible assets | ( | ( | |
Proceeds from sale of property, plant and equipment | |||
Finance lease principal repayments received | |||
Net cash used in investing activities | ( | ( | |
| Financing activities | |||
Issue of ordinary share capital | |||
Purchase of own shares | 4.7 | ( | ( |
Repayment of principal in respect of securitised debt b | 4.4 | ( | ( |
Principal receipts on currency swap b | 4.4 | ||
Principal payments on currency swap b | 4.4 | ( | ( |
Cash payments for the principal portion of lease liabilities | 4.4 | ( | ( |
Repayment of other borrowings | ( | ||
Short term financing of employee advances | |||
Net cash used in financing activities | ( | ( | |
Net increase in cash and cash equivalents | |||
Cash and cash equivalents at the beginning of the period | 4.4 | ||
Foreign exchange movements | ( | ||
Cash and cash equivalents at the end of the period | 4.4 |
Accounting standard | Effective date |
| Amendments to IFRS 16 Leases | 1 January 2024 |
(Lease Liability in a Sale and Leaseback) | |
| Amendments to IAS 1 Presentation | 1 January 2024 |
| of Financial Statements | |
| (Classification of liabilities as Current | |
| or Non-Current and Non-current | |
| Liabilities with Covenants) | |
Amendments to IAS 7 Statement of Cash Flows and IFRS 7 Financial | 1 January 2024 |
| Instruments (Disclosures – Supplier | |
| Finance Arrangements) |
Accounting standard | Effective date | |
| Amendments to IAS 21 The Effects | 1 January 2025 | |
| of Changes in Foreign Exchange | ||
| Rates (Lack of Exchangeability) | ||
| Amendments to IFRS 9 Financial | 1 January 2026 | |
| Instruments and IFRS 7 Financial | ||
| Instruments: Disclosures | ||
| (Amendments to the Classification | ||
| and Measurement of Financial | ||
| Instruments) | ||
| Annual Improvements to IFRS | 1 January 2026 | |
| Accounting Standards – | ||
| Amendments to: | ||
• | IFRS 1 First-time Adoption of | |
| International Financial Reporting | ||
| Standards; | ||
• | IFRS 7 Financial Instruments: | |
| Disclosures and its | ||
| accompanying Guidance on | ||
| implementing IFRS 7; | ||
• | IFRS 9 Financial Instruments; | |
• | IFRS 10 Consolidated Financial | |
| Statements; and | ||
• | IAS 7 Statement of Cash flows | |
| IFRS 18 Presentation and Disclosure | 1 January 2027 | |
| in Financial Statements |
UK | Germany | Total | ||||
| 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | |
| 52 weeks | 52 weeks | 52 weeks | 52 weeks | 52 weeks | 52 weeks | |
| £m | £m | £m | £m | £m | £m | |
Revenue – sales to third parties | 2,598 | 2,493 | 113 | 117 | 2,711 | 2,610 |
Segment non-current assets a | 4,868 | 4,706 | 56 | 51 | 4,924 | 4,757 |
| 2025 | 2024 | ||
| 52 weeks | 52 weeks | ||
| Notes | £m | £m | |
| Separately disclosed items | |||
Remeasurement of contingent consideration | a | (3) | – |
Amendment of past service cost in relation to the defined benefit obligation | b | (3) | – |
Total separately disclosed items recognised within operating costs | (6) | – | |
Net profit arising on property disposals | 1 | 2 | |
| Movement in the valuation of the property portfolio: | |||
– Impairment reversal arising from the revaluation of freehold and long leasehold properties | c | 11 | 4 |
– Net impairment of short leasehold and unlicensed properties | d | (5) | – |
– Net impairment of right-of-use assets | e | (8) | (17) |
– Net impairment of computer software | f | – | (1) |
– Net impairment of goodwill | g | (1) | – |
Net movement in the valuation of the property portfolio | (3) | (14) | |
Total separately disclosed items before tax | (8) | (12) | |
Tax credit relating to above items | 1 | 4 | |
Total separately disclosed items after tax | (7) | (8) |
| 2025 | 2024 | |
| 52 weeks | 52 weeks | |
| £m | £m | |
Food | 1,440 | 1,385 |
Drink | 1,172 | 1,132 |
Services | 99 | 93 |
2,711 | 2,610 |
| 2025 | 2024 | |
| 52 weeks | 52 weeks | |
| £m | £m | |
Raw materials and food and drink consumables recognised as an expense a | 681 | 670 |
Changes in inventory of finished goods and work in progress | 1 | (2) |
Employee costs | 1,023 | 946 |
Hire of plant and machinery | 24 | 23 |
Property operating lease costs b | 9 | 11 |
Utility costs | 103 | 107 |
Business rates | 79 | 77 |
Other pub costs | 266 | 271 |
Other central costs | 60 | 65 |
Operating costs before depreciation and amortisation and other separately disclosed items | 2,246 | 2,168 |
Other separately disclosed items (note 2.2) | 6 | – |
2,252 | 2,168 | |
Net profit arising on property disposals | (1) | (2) |
Depreciation of property, plant and equipment (note 3.1) | 96 | 92 |
Depreciation of right-of-use assets (note 3.2) | 36 | 34 |
Amortisation of intangible assets (note 3.6) | 3 | 4 |
Net movement in the valuation of the property portfolio (note 2.2) | 3 | 14 |
Depreciation, amortisation and movements in the valuation of the property portfolio | 138 | 144 |
Total operating costs | 2,389 | 2,310 |
| 2025 | 2024 | |
| 52 weeks | 52 weeks | |
| £m | £m | |
Wages and salaries | 907 | 852 |
Share-based payments (note 4.6) | 9 | 7 |
Social security costs | 86 | 68 |
Pensions (note 4.5) | 21 | 19 |
Total employee costs | 1,023 | 946 |
| 2025 | 2024 | |
| 52 weeks | 52 weeks | |
| £m | £m | |
| Fees payable to the Group’s auditor for the: | ||
– audit of the consolidated financial statements | 0.4 | 0.4 |
– audit of the Company’s subsidiaries’ financial statements | 0.6 | 0.6 |
Total audit fees a | 1.0 | 1.0 |
Total fees | 1.0 | 1.0 |
| 2025 | 2024 | |
| 52 weeks | 52 weeks | |
| £m | £m | |
| Current tax: | ||
– Corporation tax | (22) | (16) |
Total current tax charge | (22) | (16) |
| Deferred tax: | ||
– Origination and reversal of temporary differences | (40) | (33) |
– Amounts over/(under)-provided in prior periods | 1 | (1) |
Total deferred tax charge | (39) | (34) |
Total tax charge in the Group income statement | (61) | (50) |
| Further analysed as tax relating to: | ||
Profit before separately disclosed items | (62) | (54) |
Separately disclosed items | 1 | 4 |
Total tax charge in the Group income statement | (61) | (50) |
| 2025 | 2024 | |
| 52 weeks | 52 weeks | |
| £m | £m | |
Profit before tax | 238 | 199 |
Taxation charge at the UK standard rate of corporation tax of 25.0% (2024 25.0%) | (59) | (50) |
Expenses not deductible | (4) | (3) |
Permanent benefits | 1 | 4 |
Adjustments in respect of prior periods | 1 | (1) |
Total tax charge in the Group income statement | (61) | (50) |
| 2025 | 2024 | |
| 52 weeks | 52 weeks | |
| £m | £m | |
| Deferred tax in the Group income statement: | ||
Accelerated capital allowances | (12) | (14) |
Tax losses – UK | (22) | (15) |
Tax losses – Interest restriction | (5) | (7) |
Retirement benefit obligations | 3 | 1 |
Share-based payments | – | 1 |
Unrealised gains on revaluations | (3) | – |
Depreciated non-qualifying assets | 1 | – |
Right of use assets | (1) | – |
Total deferred tax charge in the Group income statement | (39) | (34) |
| 2025 | 2024 | |
| 52 weeks | 52 weeks | |
| £m | £m | |
| Deferred tax: | ||
| Items that will not be reclassified subsequently to profit or loss: | ||
– Unrealised gains due to revaluations – revaluation reserve | (22) | (62) |
– Unrealised gains due to revaluations – retained earnings | 5 | (12) |
– Remeasurement of pension liability | 4 | (42) |
(13) | (116) | |
| Items that may be reclassified subsequently to profit or loss: | ||
– Cash flow hedges | (4) | 6 |
Total tax charge recognised in other comprehensive income | (17) | (110) |
| 2025 | 2024 | |
| 52 weeks | 52 weeks | |
| £m | £m | |
| Deferred tax: | ||
– Tax credit related to share-based payments | – | 1 |
| 2025 | 2024 | |
| £m | £m | |
| Deferred tax assets: | ||
Derivative financial instruments | 4 | 8 |
Tax losses – UK | 6 | 28 |
Share-based payments | 4 | 4 |
Right-of-use assets | 5 | 6 |
Tax losses – Interest restriction | 1 | 6 |
Total deferred tax assets | 20 | 52 |
| Deferred tax liabilities: | ||
Accelerated capital allowances | (98) | (86) |
Rolled over and held over gains | (164) | (164) |
Unrealised gains on revaluations | (271) | (251) |
Depreciated non-qualifying assets | (3) | (4) |
Retirement benefit obligation (note 4.5) | (28) | (35) |
Total deferred tax liabilities | (564) | (540) |
Total | (544) | (488) |
| 2025 | 2024 | |
| £m | £m | |
Deferred tax assets (after offsetting) | 2 | 3 |
Deferred tax liabilities (after offsetting) | (546) | (491) |
Net deferred tax liability | (544) | (488) |
| 2025 | 2024 | |
| 52 weeks | 52 weeks | |
| £m | £m | |
Profit for the period | 177 | 149 |
Separately disclosed items, net of tax | 7 | 8 |
Adjusted profit for the period a | 184 | 157 |
| 2025 | 2024 | |
| 52 weeks | 52 weeks | |
| million | million | |
Basic weighted average number of ordinary shares | 595 | 595 |
| Effect of dilutive potential ordinary shares: | ||
– Contingently issuable shares | 5 | 5 |
– Other share options | 1 | – |
Diluted weighted average number of shares | 601 | 600 |
| 2025 | 2024 | |
| 52 weeks | 52 weeks | |
| pence | pence | |
| Basic earnings per share | ||
Basic earnings per share | 29.7p | 25.0p |
Separately disclosed items net of tax per share | 1.2p | 1.4p |
Adjusted basic earnings per share a | 30.9p | 26.4p |
| Diluted earnings per share | ||
Diluted earnings per share | 29.5p | 24.8 p |
Adjusted diluted earnings per share a | 30.6p | 26.2 p |
| Land and | Fixtures, fittings | ||
| buildings | and equipment | Total | |
| £m | £m | £m | |
| Cost or valuation | |||
At 30 September 2023 | 3,699 | 942 | 4,641 |
Acquired through business combinations (note 5.1) | 7 | – | 7 |
Additions | 32 | 131 | 163 |
Disposals a | (2) | (108) | (110) |
Net increase from property revaluation | 258 | – | 258 |
Net impairment of short leasehold properties | 3 | (3) | – |
Exchange differences | (1) | (1) | (2) |
At 28 September 2024 | 3,996 | 961 | 4,957 |
Additions | 34 | 143 | 177 |
Disposals a | (10) | (101) | (111) |
Net increase from property revaluation | 99 | – | 99 |
Net impairment of short leasehold properties | (2) | (3) | (5) |
Exchange differences | – | 1 | 1 |
At 27 September 2025 | 4,117 | 1,001 | 5,118 |
| Accumulated depreciation | |||
At 30 September 2023 | 80 | 475 | 555 |
Provided during the period | 4 | 88 | 92 |
Disposals a | (2) | (106) | (108) |
Exchange differences | – | (1) | (1) |
At 28 September 2024 | 82 | 456 | 538 |
Provided during the period | 4 | 92 | 96 |
Disposals a | (8) | (99) | (107) |
At 27 September 2025 | 78 | 449 | 527 |
| Net book value | |||
At 27 September 2025 | 4,039 | 552 | 4,591 |
At 28 September 2024 | 3,914 | 505 | 4,419 |
At 30 September 2023 | 3,619 | 467 | 4,086 |
| 2025 | 2024 | |
| 52 weeks | 52 weeks | |
| £m | £m | |
| Group income statement | ||
Revaluation deficit charged as an impairment | (63) | (120) |
Reversal of past revaluation deficits | 74 | 124 |
Total impairment reversal arising from the revaluation | 11 | 4 |
Impairment of short leasehold and unlicensed properties (note 3.3) | (7) | (7) |
Reversal of past impairments of short leasehold and unlicensed properties (note 3.3) | 2 | 7 |
Net impairment of short leaseholds and unlicensed properties | (5) | – |
Total impairment reversal recognised in the income statement | 6 | 4 |
| Group statement of other comprehensive income | ||
Unrealised revaluation surplus | 165 | 356 |
Reversal of past revaluation surplus | (77) | (102) |
Total movement recognised in other comprehensive income | 88 | 254 |
Net increase in property, plant and equipment | 94 | 258 |
| Fixtures, | ||||
| Land and | fittings and | Net book | ||
| a | ||||
| buildings | equipment | value | ||
| Number of pubs | £m | £m | £m | |
| 27 September 2025 | ||||
Freehold properties | 1,338 | 3,688 | 433 | 4,121 |
Long leasehold properties | 90 | 253 | 33 | 286 |
Total revalued properties | 1,428 | 3,941 | 466 | 4,407 |
Short leasehold properties | 76 | 62 | 138 | |
Unlicensed properties | 16 | 2 | 18 | |
Other non-pub assets | 2 | 7 | 9 | |
Assets under construction | 4 | 15 | 19 | |
Total property, plant and equipment | 4,039 | 552 | 4,591 |
| Fixtures, | ||||
| Land and | fittings and | Net book | ||
| Number of | buildings | equipment | value a | |
| pubs | £m | £m | £m | |
| 28 September 2024 | ||||
Freehold properties | 1,336 | 3,572 | 399 | 3,971 |
Long leasehold properties | 92 | 257 | 32 | 289 |
Total revalued properties | 1,428 | 3,829 | 431 | 4,260 |
Short leasehold properties | 65 | 57 | 122 | |
Unlicensed properties | 15 | 2 | 17 | |
Other non-pub assets | 1 | 5 | 6 | |
Assets under construction | 4 | 10 | 14 | |
Total property, plant and equipment | 3,914 | 505 | 4,419 |
| Valuation multiple applied to fair maintainable trade | ||||||
Over 10 times | 9 to 10 times | 8 to 9 times | 7 to 8 times | Under 7 times | Total | |
| 27 September 2025 | ||||||
| Number of pubs in each fair maintainable trade banding: | ||||||
< £200k p.a. | 115 | 56 | 129 | 141 | 26 | 467 |
£200k to £360k p.a. | 7 | 59 | 147 | 74 | 41 | 328 |
> £360k p.a. | 54 | 135 | 279 | 86 | 79 | 633 |
176 | 250 | 555 | 301 | 146 | 1,428 |
| Valuation multiple applied to fair maintainable trade | ||||||
Over 10 times | 9 to 10 times | 8 to 9 times | 7 to 8 times | Under 7 times | Total | |
| 28 September 2024 | ||||||
| Number of pubs in each fair maintainable trade banding: | ||||||
< £200k p.a. | 129 | 52 | 141 | 139 | 22 | 483 |
£200k to £360k p.a. | 12 | 87 | 163 | 76 | 29 | 367 |
> £360k p.a. | 53 | 126 | 265 | 78 | 56 | 578 |
194 | 265 | 569 | 293 | 107 | 1,428 |
| 2025 | 2024 | |
| £m | £m | |
Contracts placed for expenditure on property, plant and equipment not provided for in the consolidated financial statements | 25 | 18 |
| Land and | |||
| buildings | Cars | Total | |
| £m | £m | £m | |
| Cost | |||
At 30 September 2023 | 592 | 10 | 602 |
Acquired through business combinations (note 5.1) | 7 | – | 7 |
Additions a | 26 | 4 | 30 |
Disposals | (15) | (2) | (17) |
Foreign currency movements | (2) | – | (2) |
At 28 September 2024 | 608 | 12 | 620 |
Additions a | 25 | 4 | 29 |
Disposals | (16) | (1) | (17) |
Foreign currency movements | 3 | – | 3 |
At 27 September 2025 | 620 | 15 | 635 |
| Accumulated depreciation and impairment | |||
At 30 September 2023 | 271 | 4 | 275 |
Provided during the period | 32 | 2 | 34 |
Disposals | (10) | (2) | (12) |
Impairment | 17 | – | 17 |
Foreign currency movements | (1) | – | (1) |
At 28 September 2024 | 309 | 4 | 313 |
Provided during the period | 33 | 3 | 36 |
Disposals | (13) | (1) | (14) |
Impairment | 8 | – | 8 |
Foreign currency movements | 1 | – | 1 |
At 27 September 2025 | 338 | 6 | 344 |
| Net book value | |||
At 27 September 2025 | 282 | 9 | 291 |
At 28 September 2024 | 299 | 8 | 307 |
At 30 September 2023 | 321 | 6 | 327 |
| 2025 | 2024 | |
| £m | £m | |
| Amounts payable under lease liabilities | ||
Due within one year | 58 | 50 |
Due between one and two years | 50 | 50 |
Due between two and three years | 54 | 46 |
Due between three and four years | 42 | 49 |
Due between four and five years | 33 | 40 |
Due between five and ten years | 165 | 166 |
Due between ten and fifteen years | 79 | 103 |
Due between fifteen and twenty years | 59 | 56 |
Due between twenty and twenty five years | 16 | 16 |
Due between twenty five and thirty years | 11 | 11 |
Due after thirty years | 78 | 78 |
Total undiscounted lease liabilities | 645 | 665 |
Less: impact of discounting | (211) | (218) |
Present value of lease liabilities | 434 | 447 |
| Analysed as: | ||
Current lease liabilities – principal amounts due within twelve months | 42 | 33 |
Non-current lease liabilities – principal amounts due after twelve months | 392 | 414 |
434 | 447 |
| 2025 | 2024 | |
| £m | £m | |
| Amounts receivable under finance leases | ||
Due within one year | 2 | 1 |
Due between one and two years | 1 | 1 |
Due between two and three years | 1 | 1 |
Due between three and four years | 1 | 1 |
Due between four and five years | 1 | 1 |
Due after five years | 7 | 9 |
Total undiscounted lease payments receivable | 13 | 14 |
Less: unearned finance income | (2) | (2) |
Present value of lease payments receivable | 11 | 12 |
| Net investment in the leases is analysed as: | ||
Current finance lease receivables – amounts due within twelve months | 1 | 1 |
Non-current finance lease receivables – amounts due after twelve months | 10 | 11 |
11 | 12 |
| 2025 | 2024 | |
| £m | £m | |
Due within one year | 7 | 7 |
Due between one and two years | 5 | 6 |
Due between two and three years | 5 | 5 |
Due between three and four years | 4 | 4 |
Due between four and five years | 4 | 4 |
Due after five years | 17 | 18 |
42 | 44 |
| Impairment | Impairment | Net | |||
| Carrying value | charges | reversals | impairment | ||
| 2025 | 2025 | 2025 | 2025 | ||
| Note | £m | £m | £m | £m | |
Short leasehold properties | 3.1 | 138 | (7) | 2 | (5) |
Right-of-use assets | 3.2 | 291 | (18) | 10 | (8) |
Software | 3.6 | 16 | – | – | – |
Goodwill | 3.6 | 6 | (1) | – | (1) |
451 | (26) | 12 | (14) |
| Impairment | Impairment | Net | |||
| Carrying value | charges | reversals | impairment | ||
| 2024 | 2024 | 2024 | 2024 | ||
| Note | £m | £m | £m | £m | |
Short leasehold properties | 3.1 | 122 | (7) | 7 | – |
Right-of-use assets | 3.2 | 307 | (29) | 12 | (17) |
Software | 3.6 | 6 | (1) | – | (1) |
Goodwill | 3.6 | 7 | – | – | – |
442 | (37) | 19 | (18) |
| 2025 | 2024 | |
| £m | £m | |
Goods held for resale | 26 | 27 |
| 2025 | 2024 | |
| £m | £m | |
Trade receivables | 15 | 13 |
Other receivables | 13 | 16 |
Prepayments | 23 | 27 |
Other financial assets a | 28 | 30 |
Defined benefit pension blocked accounts b | – | 12 |
Total trade and other receivables | 79 | 98 |
| 2025 | 2024 | |
| £m | £m | |
Trade payables | 111 | 114 |
Other taxation and social security | 81 | 99 |
Accrued charges | 183 | 186 |
Deferred income a | 39 | 34 |
Other payables | 20 | 19 |
Other – contingent consideration b | 11 | – |
Other financial liabilities c | 28 | 30 |
Total trade and other payables | 473 | 482 |
| 2025 | 2024 | |
| £m | £m | |
Other contingent consideration b | – | 8 |
| Onerous property | Dilapidation | Total property | |
| provisions | provisions | provisions | |
| £m | £m | £m | |
At 30 September 2023 | 2 | 7 | 9 |
Provided in the period | 2 | 4 | 6 |
Utilised in the period | (2) | – | (2) |
Released in the period | – | (1) | (1) |
At 28 September 2024 | 2 | 10 | 12 |
Provided in the period | 1 | 4 | 5 |
Utilised in the period | (1) | (2) | (3) |
Released in the period | – | (1) | (1) |
At 27 September 2025 | 2 | 11 | 13 |
| Computer | ||||
| Goodwill | Brands | software | Total | |
| £m | £m | £m | £m | |
| Cost | ||||
At 30 September 2023 | 8 | 5 | 18 | 31 |
Acquired through business combinations (note 5.1) | 5 | 2 | – | 7 |
Additions | – | – | 2 | 2 |
Disposals | – | – | (3) | (3) |
At 28 September 2024 | 13 | 7 | 17 | 37 |
Additions | – | – | 12 | 12 |
Disposals | – | – | (3) | (3) |
At 27 September 2025 | 13 | 7 | 26 | 46 |
| Accumulated amortisation and impairment | ||||
At 30 September 2023 | 6 | – | 8 | 14 |
Amortisation during the period | – | – | 4 | 4 |
Impairment | – | – | 1 | 1 |
Disposals | – | – | (2) | (2) |
At 28 September 2024 | 6 | – | 11 | 17 |
Amortisation during the period | – | 1 | 2 | 3 |
Impairment | 1 | – | – | 1 |
Disposals | – | – | (3) | (3) |
At 27 September 2025 | 7 | 1 | 10 | 18 |
| Net book value | ||||
At 27 September 2025 | 6 | 6 | 16 | 28 |
At 28 September 2024 | 7 | 7 | 6 | 20 |
At 30 September 2023 | 2 | 5 | 10 | 17 |
| 2025 | 2024 | |
| £m | £m | |
| Current | ||
Securitised debt a,b | 137 | 130 |
Unsecured revolving credit facilities c | – | (1) |
Overdrafts d | 35 | 12 |
Other borrowings e | 2 | 2 |
Total current | 174 | 143 |
| Non-current | ||
Securitised debt a,b | 900 | 1,041 |
Total borrowings | 1,074 | 1,184 |
| 2025 | 2024 | |
| £m | £m | |
| Analysis by year of repayment | ||
Due within one year or on demand | 174 | 143 |
Due between one and two years | 160 | 157 |
Due between two and five years | 463 | 458 |
Due after five years | 277 | 426 |
Total borrowings | 1,074 | 1,184 |
| Initial | Principal | Effective | Principal outstanding | ||||
| principal | repayment | interest | 27 September | 28 September | |||
| borrowed | period (all by | rate | 2025 | 2024 | Expected | ||
| Tranche | £m | Interest | instalments) | % | £m | WAL a | |
| £m | |||||||
A1N | 200 | Floating | 2011 to 2028 | 6.61 b | 48 | 62 | 2 years |
A2 | 550 | Fixed – 5.57% | 2003 to 2028 | 5.72 | 87 | 112 | 2 years |
A3N | 250 | Floating | 2011 to 2028 | 6.69 b | 60 c | 77 c | 2 years |
A4 | 170 | Floating | 2016 to 2028 | 6.37 b | 59 | 75 | 2 years |
AB | 325 | Floating | 2020 to 2032 | 6.28 b | 244 | 260 | 5 years |
B1 d | 350 | Fixed – 5.97% | 2003 to 2023 | 6.12 | – | – | 0 years |
B2 | 350 | Fixed – 6.01% | 2015 to 2028 | 6.12 | 163 | 205 | 2 years |
C1 | 200 | Fixed – 6.47% | 2029 to 2030 | 6.56 | 200 | 200 | 4 years |
C2 | 50 | Floating | 2033 to 2034 | 6.47 b | 50 | 50 | 8 years |
D1 | 110 | Floating | 2034 to 2036 | 6.68 b | 110 | 110 | 10 years |
2,555 | 1,021 | 1,151 |
| 2025 | 2024 | |
| £m | £m | |
Principal outstanding | 1,021 | 1,151 |
A3N US$ notes exchange difference | 15 | 19 |
Principal outstanding at spot rate | 1,036 | 1,170 |
Deferred issue costs | (1) | (1) |
Accrued interest | 2 | 2 |
Carrying value at end of period | 1,037 | 1,171 |
Tranche | Interest | Margin |
A1N | 3 month SONIA | 0.57% |
A3N | 3 month SOFR | 0.71% |
A4 | 3 month SONIA | 0.69% |
AB | 3 month SONIA | 0.72% |
C2 | 3 month SONIA | 1.99% |
D1 | 3 month SONIA | 2.24% |
| 2025 | 2024 | |
| £m | £m | |
Principal outstanding at beginning of period | 1,170 | 1,308 |
Principal repaid during the period | (134) | (128) |
Net principal receipts on cross currency swap | 4 | 5 |
Exchange on translation of dollar loan notes | (4) | (15) |
Principal outstanding at end of period | 1,036 | 1,170 |
Deferred issue costs | (1) | (1) |
Accrued interest | 2 | 2 |
Carrying value at end of period | 1,037 | 1,171 |
| 2025 | 2024 | |
| 52 weeks | 52 weeks | |
| £m | £m | |
| Finance costs | ||
Interest on securitised debt | (72) | (79) |
Interest on other borrowings | (11) | (13) |
Interest on lease liabilities | (17) | (17) |
Total finance costs | (100) | (109) |
| Finance income | ||
Interest receivable – cash | 9 | 10 |
Net pensions finance income/(charge) (note 4.5) | 7 | (2) |
| Within | One to | Two to | Three to | Four to | More than | ||
| one year | two years | three years | four years | five years | five years | Total | |
| £m | £m | £m | £m | £m | £m | £m | |
| 27 September 2025 | |||||||
Securitised debt – loan notes | (199) | (198) | (198) | (192) | (169) | (326) | (1,282) |
Derivative financial liabilities (settled net) | (4) | (4) | (3) | (2) | (2) | (6) | (21) |
Derivative financial asset receipts | 24 | 24 | 25 | 6 | – | – | 79 |
Derivative financial asset payments | (20) | (20) | (20) | (5) | – | – | (65) |
Fixed rate: Securitised debt | (199) | (198) | (196) | (193) | (171) | (332) | (1,289) |
Lease liabilities (note 3.2) | (58) | (50) | (54) | (42) | (33) | (408) | (645) |
Trade payables (note 3.4) | (111) | – | – | – | – | – | (111) |
Other payables (note 3.4) | (20) | – | – | – | – | – | (20) |
Accrued charges (note 3.4) | (183) | – | – | – | – | – | (183) |
Other financial liabilities (note 3.4) | (28) | – | – | – | – | – | (28) |
Other contingent consideration (note 3.4) | (11) | – | – | – | – | – | (11) |
| 28 September 2024 | |||||||
Securitised debt – loan notes | (201) | (198) | (198) | (198) | (192) | (496) | (1,483) |
Derivative financial liabilities (settled net) | (2) | (4) | (4) | (3) | (2) | (7) | (22) |
Derivative financial asset receipts | 24 | 24 | 24 | 24 | 6 | – | 102 |
Derivative financial asset payments | (20) | (20) | (20) | (20) | (5) | – | (85) |
Fixed rate: Securitised debt | (199) | (198) | (198) | (197) | (193) | (503) | (1,488) |
Lease liabilities (note 3.2) | (50) | (50) | (46) | (49) | (40) | (430) | (665) |
Trade payables (note 3.4) | (114) | – | – | – | – | – | (114) |
Other payables (note 3.4) | (19) | (9) | – | – | – | – | (28) |
Accrued charges (note 3.4) | (186) | – | – | – | – | – | (186) |
Other financial liabilities (note 3.4) | (30) | – | – | – | – | – | (30) |
| 12-month | Lifetime | |||
| FVTPL | ECL | ECL | Total | |
| £m | £m | £m | £m | |
| 27 September 2025: | ||||
Cash and cash equivalents a | – | 181 | – | 181 |
Trade receivables b | – | – | 15 | 15 |
Other receivables b | – | 13 | – | 13 |
Other financial assets | – | 28 | – | 28 |
Finance lease receivables c | – | 1 | 10 | 11 |
Derivatives | 15 | – | – | 15 |
| 28 September 2024: | ||||
Cash and cash equivalents a | – | 164 | – | 164 |
Trade receivables b | – | – | 13 | 13 |
Other receivables b | – | 16 | – | 16 |
Other financial assets | – | 30 | – | 30 |
Defined benefit pension blocked account | – | 12 | – | 12 |
Finance lease receivables c | – | 1 | 11 | 12 |
Derivatives | 19 | – | – | 19 |
| 2025 | 2024 | |
| £m | £m | |
Net debt excluding leases (note 4.4) | 843 | 989 |
Total equity | 2,816 | 2,566 |
Total capital | 3,659 | 3,555 |
| 2025 | 2024 | |
| £m | £m | |
Interest income a | 1 | 1 |
Interest expense b | – | – |
Profit impact | 1 | 1 |
Derivative financial instruments (fair values) c | 24 | 40 |
Total equity | 25 | 41 |
| 2025 | 2024 | |
| 52 weeks | 52 weeks | |
| £m | £m | |
Gains/(losses) arising during the period | 10 | (34) |
Reclassification adjustments for items included in profit or loss within finance costs | 5 | 11 |
15 | (23) |
| Carrying amount of | Changes in fair | |||
| Nominal amount | hedging instrument | value used for | ||
| of hedging | calculating hedge | |||
| instrument | Assets | Liabilities | ineffectiveness | |
| £m | £m | £m | £m | |
| 2025 | ||||
| Interest rate risk | ||||
– 10 interest rate swaps | 571 | – | (15) | 14 |
| Foreign exchange risk | ||||
– Cross currency swap | 60 | 15 | – | (4) |
| 2024 | ||||
| Interest rate risk | ||||
– 10 interest rate swaps | 633 | – | (29) | (22) |
| Foreign exchange risk | ||||
– Cross currency swap | 77 | 19 | – | (16) |
| Positions that | |||||
| could be net in | |||||
| Positions netted | Balance sheet | balance sheet | Overall net | ||
| Gross position | in balance sheet | position | but are not | exposure | |
| £m | £m | £m | £m | £m | |
Counterparty A – interest rate swaps | (6) | – | (6) | – | (6) |
Counterparty B – interest rate swaps | (9) | – | (9) | 15 | 6 |
Net interest rate swaps | (15) | – | (15) | 15 | – |
Counterparty B – cross currency swap liability | (61) | 61 | – | – | – |
Counterparty B – cross currency swap asset | 76 | (61) | 15 | (15) | – |
Net cross currency swap | 15 | – | 15 | (15) | – |
Total | – | – | – | – | – |
| Positions that | |||||
| could be net in | |||||
| Positions netted | Balance sheet | balance sheet | Overall net | ||
| Gross position | in balance sheet | position | but are not | exposure | |
| £m | £m | £m | £m | £m | |
Counterparty A – interest rate swaps | (13) | – | (13) | – | (13) |
Counterparty B – interest rate swaps | (16) | – | (16) | 19 | 3 |
Net interest rate swaps | (29) | – | (29) | 19 | (10) |
Counterparty B – cross currency swap liability | (78) | 78 | – | – | – |
Counterparty B – cross currency swap asset | 97 | (78) | 19 | (19) | – |
Net cross currency swap | 19 | – | 19 | (19) | – |
Total | (10) | (10) | – | (10) |
| Derivative financial instruments – fair value | |||||
| Non-current | Current | Current | Non-current | ||
| assets | assets | liabilities | liabilities | Total | |
| £m | £m | £m | £m | £m | |
| Derivatives at fair value designated in cash flow hedges: | |||||
– Interest rate swaps | – | – | (4) | (11) | (15) |
– Cross currency swap | 15 | – | – | – | 15 |
27 September 2025 | 15 | – | (4) | (11) | – |
28 September 2024 | 19 | – | (2) | (27) | (10) |
| At | At | |||
| 28 September | Cash | Fair value | 27 September | |
| 2024 | movements | movements | 2025 | |
| £m | £m | £m | £m | |
Cash flow hedges | (10) | – | 10 | – |
Total derivatives | (10) | – | 10 | – |
| At | At | |||
| 30 September | Cash | Fair value | 28 September | |
| 2023 | movements | movements | 2024 | |
| £m | £m | £m | £m | |
Cash flow hedges | 28 | (4) | (34) | (10) |
Total derivatives | 28 | (4) | (34) | (10) |
2025 | 2024 | |||
| Carrying value | Fair value | Carrying value | Fair value | |
| £m | £m | £m | £m | |
| Financial assets at amortised cost: | ||||
– Cash and cash equivalents (note 4.4) | 216 | 216 | 176 | 176 |
– Trade receivables (note 3.4) | 15 | 15 | 13 | 13 |
– Other receivables (note 3.4) | 13 | 13 | 16 | 16 |
– Other financial assets (note 3.4) | 28 | 28 | 30 | 30 |
– Defined benefit pension blocked account (note 3.4) | – | – | 12 | 12 |
– Finance lease receivables (note 3.2) | 11 | 11 | 12 | 12 |
283 | 283 | 259 | 259 | |
| Financial assets – derivatives at FVTPL: | ||||
– Derivative instruments in designated hedge accounting relationships (note 4.3) | 15 | 15 | 19 | 19 |
15 | 15 | 19 | 19 | |
| Financial liabilities at amortised cost: | ||||
– Borrowings (note 4.1) | (1,074) | (1,038) | (1,184) | (1,084) |
– Lease liabilities (note 3.2) | (434) | (434) | (447) | (447) |
– Trade payables (note 3.4) | (111) | (111) | (114) | (114) |
– Accrued charges (note 3.4) | (183) | (183) | (186) | (186) |
– Other payables (note 3.4) | (20) | (20) | (27) | (27) |
– Other – contingent consideration (note 3.4) | (11) | (11) | (8) | (8) |
– Other financial liabilities (note 3.4) | (28) | (28) | (30) | (30) |
(1,861) | (1,825) | (1,996) | (1,896) | |
| Financial liabilities – derivatives at FVTPL: | ||||
– Derivative instruments in designated hedge accounting relationships (note 4.3) | (15) | (15) | (29) | (29) |
| Level 1 | Level 2 | Level 3 | Total | |
| Fair value at 27 September 2025 | £m | £m | £m | £m |
| Financial assets: | ||||
Currency swaps | – | 15 | – | 15 |
| Financial liabilities: | ||||
Interest rate swaps | – | (15) | – | (15) |
– | – | – | – |
| Level 1 | Level 2 | Level 3 | Total | |
| Fair value at 28 September 2024 | £m | £m | £m | £m |
| Financial assets: | ||||
Currency swaps | – | 19 | – | 19 |
| Financial liabilities: | ||||
Interest rate swaps | – | (29) | – | (29) |
– | (10) | – | (10) |
| 2025 | 2024 | ||
| Note | £m | £m | |
Cash and cash equivalents | 216 | 176 | |
Overdraft | 4.1 | (35) | (12) |
Cash and cash equivalents as presented in the cash flow statement a | 181 | 164 | |
Securitised debt | 4.1 | (1,037) | (1,171) |
Unsecured revolving credit facility | 4.1 | – | 1 |
Derivatives hedging securitised debt b | 4.1 | 15 | 19 |
Short-term financing of employee advances c | 4.1 | (2) | (2) |
Net debt excluding leases | (843) | (989) | |
Lease liabilities | 3.2 | (434) | (447) |
Net debt including leases | (1,277) | (1,436) |
| 2025 | 2024 | |
| 52 weeks | 52 weeks | |
| £m | £m | |
Net increase in cash and cash equivalents | 16 | 62 |
| Add back cash flows in respect of other components of net debt: | ||
Principal repayments on securitised debt | 134 | 128 |
Principal receipts on cross currency swap | (21) | (21) |
Principal payments on cross currency swap | 17 | 16 |
Short term financing of employee advances | – | (2) |
Decrease in net debt arising from cash flows | 146 | 183 |
Movement in capitalised debt issue costs net of accrued interest | (1) | (1) |
Decrease in net debt excluding leases | 145 | 182 |
Opening net debt excluding leases | (989) | (1,170) |
Foreign exchange movements on cash | 1 | (1) |
Closing net debt excluding leases | (843) | (989) |
| 2025 | 2024 | |
| 52 weeks | 52 weeks | |
| £m | £m | |
Opening lease liabilities | (447) | (463) |
Acquired through business combinations (note 5.1) | – | (5) |
Additions a | (26) | (28) |
Interest charged during the period (note 4.2) | (17) | (17) |
Repayment of principal | 39 | 41 |
Payment of interest | 14 | 17 |
Disposals | 5 | 7 |
Foreign currency movements | (2) | 1 |
Closing lease liabilities | (434) | (447) |
| At | Cash flow | Non-cash | Foreign | At | |
| 28 September | movements | movements | currency | 27 September | |
| 2024 | in the period | in the period | movements | 2025 | |
| £m | £m | £m | £m | £m | |
Securitised debt a | (1,171) | 134 | – | – | (1,037) |
Derivatives hedging securitised debt | 19 | (4) | – | – | 15 |
(1,152) | 130 | – | – | (1,022) | |
Revolving credit facilities | 1 | 1 | (2) | – | – |
Short-term financing | (2) | – | – | – | (2) |
Lease liabilities b | (447) | 53 | (38) | (2) | (434) |
Total liabilities arising from financing activities | (1,600) | 184 | (40) | (2) | (1,458) |
Cash and cash equivalents | 164 | 16 | – | 1 | 181 |
Net debt including leases | (1,436) | 200 | (40) | (1) | (1,277) |
| At | Cash flow | Non-cash | Foreign | At | |
| 30 September | movements | movements | currency | 28 September | |
| 2023 | in the period | in the period | movements | 2024 | |
| £m | £m | £m | £m | £m | |
Securitised debt a | (1,309) | 128 | – | 10 | (1,171) |
Derivatives hedging securitised debt | 34 | (5) | – | (10) | 19 |
(1,275) | 123 | – | – | (1,152) | |
Revolving credit facilities | 2 | – | (1) | – | 1 |
Short-term financing | – | (2) | – | – | (2) |
Lease liabilities b | (463) | 58 | (43) | 1 | (447) |
Total liabilities arising from financing activities | (1,736) | 179 | (44) | 1 | (1,600) |
Cash and cash equivalents | 103 | 62 | – | (1) | 164 |
Net debt including leases | (1,633) | 241 | (44) | – | (1,436) |
| Main plan and | Main plan and | ||
| MABETUS | MABETUS | Executive plan | |
| 2025 | 2024 | 2024 | |
Discount rate | 5.9% | 5.1% | 5.1% |
Pensions increases – RPI max 5% | 3.0% | 3.0% | 3.0% |
Inflation rate – RPI | 3.1% | 3.2% | 3.2% |
2025 | 2024 | ||||
| Main plan | MABETUS | Main plan | Executive plan | MABETUS | |
| years | years | years | years | years | |
Male member aged 65 (current life expectancy) | 21.0 | 22.7 | 20.9 | 22.9 | 24.3 |
Male member aged 45 (life expectancy at 65) | 22.4 | 24.1 | 22.3 | 24.3 | 25.9 |
Female member aged 65 (current life expectancy) | 23.9 | 26.3 | 23.8 | 24.7 | 27.7 |
Female member aged 45 (life expectancy at 65) | 25.3 | 27.6 | 25.2 | 26.1 | 28.9 |
| 2025 | 2024 | |
| 52 weeks | 52 weeks | |
| Group income statement | £m | £m |
| Operating profit: | ||
Employer contributions (defined contribution plans) (note 2.3) | (21) | (19) |
Administrative costs (defined benefit plans) | (4) | (5) |
Charge to operating profit before separately disclosed items | (25) | (24) |
Past service cost (see note 2.2) | (3) | – |
Charge to operating profit | (28) | (24) |
| Finance costs: | ||
Net pensions finance income on actuarial surplus | 7 | 6 |
Additional pensions finance charge due to asset ceiling | – | (8) |
Net finance income/(charge) in respect of pensions | 7 | (2) |
Total charge | (21) | (26) |
| 2025 | 2024 | |
| 52 weeks | 52 weeks | |
| Group statement of comprehensive income | £m | £m |
(Loss)/return on scheme assets and effects of changes in assumptions | (18) | 16 |
Movement in pension liabilities recognised due to asset ceiling | – | 150 |
Remeasurement of pension liabilities | (18) | 166 |
| 2025 | 2024 | |
| Group balance sheet | £m | £m |
Pension surplus (MABPP) | 132 | 164 |
Current pension liability (MABETUS) | (1) | (1) |
Non-current pension liability (MABETUS) | (21) | (24) |
Net actuarial surplus | 110 | 139 |
Associated deferred tax liability | (28) | (35) |
| 2025 | 2024 | |
| Actuarial surplus | £m | £m |
Fair value of scheme’s assets | 1,123 | 1,238 |
Present value of scheme’s liabilities | (1,013) | (1,099) |
Net actuarial surplus | 110 | 139 |
| Schemes’ assets | ||
| 2025 | 2024 | |
| £m | £m | |
Fair value of schemes’ assets at beginning of period | 1,238 | 1,434 |
Interest income | 62 | 79 |
| Remeasurement (loss)/gain: | ||
– (Loss)/gain on schemes’ assets (excluding amounts included in net finance charge) | (98) | 100 |
Utilisation of pension surplus | (12) | – |
Employer contributions to MABETUS | 1 | 1 |
Benefits paid | (64) | (84) |
Administration costs | (4) | (5) |
Settlements | – | (287) |
At end of period | 1,123 | 1,238 |
| Defined benefit obligation | ||
| 2025 | 2024 | |
| £m | £m | |
Present value of defined benefit obligation at beginning of period | (1,099) | (1,313) |
Interest cost | (55) | (72) |
Past service cost | (3) | – |
Benefits paid | 64 | 84 |
| Remeasurement gains/(losses): | ||
– Effect of changes in demographic assumptions | 1 | (1) |
– Effect of changes in financial assumptions | 102 | (81) |
– Effect of experience adjustments | (23) | (3) |
Settlements | – | 287 |
At end of period a | (1,013) | (1,099) |
| 2025 | 2024 | |
| £m | £m | |
Cash and equivalents | 94 | 82 |
| Pooled investment funds: | ||
– Real estate debt | 11 | 16 |
| Debt instruments: | ||
– Secured income debt | 67 | 82 |
MABPP insurance policies | 951 | 1,058 |
Fair value of assets | 1,123 | 1,238 |
| Increase/ | |
| (decrease) in | |
| actuarial surplus | |
| 2025 | |
| £m | |
| 2025 | |
0.5% increase in discount rate | 1 |
0.2% increase in inflation rate | (1) |
Additional one year decrease to life expectancy | 1 |
| Increase/ | |
| (decrease) in | |
| actuarial surplus | |
| 2024 | |
| £m | |
| 2024 | |
0.5% increase in discount rate | 2 |
0.2% increase in inflation rate | (1) |
Additional one year decrease to life expectancy | 1 |
2025 | 2024 | |
Share Incentive Plan | 283.0p | 282.5p |
Short Term Deferred Incentive Plan | 253.5p | 229.0p |
Performance Share Plan | 253.5p | 260.2p |
| 2025 | 2024 | |
| Sharesave | Sharesave | |
| Plan | Plan | |
Valuation model | Black-Scholes | Black-Scholes |
Weighted average share price | 283.0p | 282.5p |
Exercise price | 272.0p | 278.0p |
Expected dividend yield | – | – |
Risk-free interest rate | 3.3% | 4.13% |
Volatility a | 36.1% | 43.1% |
Expected life (years) b | 3.3 | 3.5 |
Weighted average fair value of grants during the period | 92.0p | 110.2p |
| Weighted average | ||||
| Number of shares | exercise price | |||
| 2025 | 2024 | 2025 | 2024 | |
| Sharesave Plan | m | m | p | p |
Outstanding at the beginning of the period | 6.6 | 5.6 | 235.4 | 219.5 |
Granted | 1.5 | 1.8 | 272.0 | 278.0 |
Exercised | (0.5) | – | 243.6 | – |
Forfeited | (0.8) | (0.7) | 240.2 | 220.8 |
Expired | (0.6) | (0.1) | 251.7 | 223.2 |
Outstanding at the end of the period | 6.2 | 6.6 | 241.1 | 235.4 |
Exercisable at the end of the period | – | – | – | – |
| Number of shares | ||
| 2025 | 2024 | |
| Share Incentive Plan | m | m |
Outstanding at the beginning of the period | 2.3 | 2.2 |
Granted | 0.3 | 0.3 |
Exercised | (0.2) | (0.2) |
Outstanding at the end of the period | 2.4 | 2.3 |
Exercisable at the end of the period | 1.3 | 1.5 |
| Number of shares | ||
| 2025 | 2024 | |
| Restricted Share Plan | m | m |
Outstanding at the beginning of the period | 3.7 | 4.8 |
Exercised | (1.2) | (1.0) |
Forfeited | (0.2) | (0.1) |
Outstanding at the end of the period | 2.3 | 3.7 |
Exercisable at the end of the period | – | – |
| Number of shares | ||
| 2025 | 2024 | |
| Performance Share Plan | m | m |
Outstanding at the beginning of the period | 2.7 | – |
Granted | 3.0 | 2.7 |
Outstanding at the end of the period | 5.7 | 2.7 |
Exercisable at the end of the period | – | – |
| Number of shares | ||
| 2025 | 2024 | |
| STDIP | m | m |
Outstanding at the beginning of the period | 0.4 | 0.1 |
Granted | 0.4 | 0.3 |
Exercised | (0.2) | – |
Outstanding at the end of the period | 0.6 | 0.4 |
Exercisable at the end of the period | – | – |
2025 | 2024 | ||||
| Number of | Number of | ||||
| Called up share capital | shares | £m | shares | £m | |
| Allotted, called up and fully paid | |||||
Ordinary shares of 8 13 ⁄ | p each | ||||
At start of period | 598,057,671 | 51 | 597,726,859 | 51 | |
Share capital issued a | 806,728 | – | 330,812 | – | |
At end of period | 598,864,399 | 51 | 598,057,671 | 51 |
| Fair value on | |
| acquisition | |
| £m | |
Land and buildings | 7 |
Right-of-use assets | 7 |
Brand intangible | 2 |
Cash and cash equivalents | 2 |
Trade and other payables | (3) |
Lease liabilities | (5) |
Borrowings | (1) |
Deferred tax liability | (2) |
Net identifiable assets of Pesto Restaurants Ltd | 7 |
Goodwill | 5 |
Fair value of assets and liabilities | 12 |
| Consideration: | |
Initial cash consideration | 4 |
Contingent consideration | 8 |
Total consideration | 12 |
Initial cash consideration | 4 |
Less: cash and cash equivalents acquired | (2) |
Net cash outflow on acquisition | 2 |
| 2025 | 2024 | |
| 52 weeks | 52 weeks | |
| £m | £m | |
Short-term employee benefits | 6 | 7 |
Share-based payments | 4 | – |
10 | 7 |
| Fatboy Pub Company Limited | ||
| 2025 | 2024 | |
| 52 weeks | 52 weeks | |
| £000 | £000 | |
Rent charged | 122 | 128 |
Sales of goods and services | 13 | 12 |
135 | 140 |
| Country of | Registration | ||
| Name of subsidiary | incorporation | Number | Nature of business |
| Principal operating subsidiaries | |||
Mitchells & Butlers Retail Limited | England and Wales | 00024542 | Leisure retailing |
Mitchells & Butlers Retail (No. 2) Limited | England and Wales | 03959664 | Leisure retailing |
Ha Ha Bar & Grill Limited | England and Wales | 06295359 | Leisure retailing |
Orchid Pubs & Dining Limited | England and Wales | 06754332 | Leisure retailing |
ALEX Gaststätten Gesellschaft mbH & Co KG | Germany | Leisure retailing | |
Pesto Restaurants Ltd | England and Wales | 05162378 | Leisure retailing |
Midco 1 Limited | England and Wales | 05835640 | Property leasing company |
Mitchells & Butlers Leisure Retail Limited | England and Wales | 01001181 | Service company |
Mitchells & Butlers Germany GmbH a,c | Germany | Service company | |
Mitchells & Butlers Finance plc | England and Wales | 04778667 | Finance company |
| Other subsidiaries | |||
Mitchells & Butlers (Property) Limited b | England and Wales | 01299745 | Property management |
Standard Commercial Property Developments Limited b | England and Wales | 00056525 | Property development |
Mitchells & Butlers Holdings (No.2) Limited a,b | England and Wales | 06475790 | Holding company |
Mitchells & Butlers Holdings Limited b | England and Wales | 03420338 | Holding company |
Mitchells & Butlers Leisure Holdings Limited b | England and Wales | 02608173 | Holding company |
Mitchells & Butlers Retail Holdings Limited | England and Wales | 04887979 | Holding company |
Ego Restaurants Holdings Limited | England and Wales | 06425958 | Non-trading |
Old Kentucky Restaurants Limited | England and Wales | 00465905 | Trademark ownership |
Mitchells & Butlers (IP) Limited b | England and Wales | 04885717 | Dormant |
Mitchells & Butlers Retail Property Limited a,b | England and Wales | 06301758 | Non-trading |
Mitchells and Butlers Healthcare Trustee Limited b | England and Wales | 04659443 | Healthcare trustee |
ALEX Gaststätten Immobiliengesellschaft mbH c | Germany | Property management | |
ALL BAR ONE Gaststätten Betriebsgesellschaft mbH c | Germany | Leisure retailing | |
ALEX Alsterpavillon Immobilien GmbH & Co KG c | Germany | Property management | |
ALEX Alsterpavillon Management GmbH c | Germany | Management company | |
ALEX Gaststätten Management GmbH c | Germany | Management company | |
Miller & Carter Gaststätten Betriebsgesellschaft mbH c | Germany | Leisure retailing | |
Browns Restaurant (Brighton) Limited d | England and Wales | 01564302 | Dormant |
Browns Restaurant (Bristol) Limited d | England and Wales | 02351724 | Dormant |
Browns Restaurant (Cambridge) Limited d | England and Wales | 01237917 | Dormant |
Browns Restaurant (London) Limited d | England and Wales | 00291996 | Dormant |
Browns Restaurant (Oxford) Limited d | England and Wales | 01730727 | Dormant |
Browns Restaurants Limited d | England and Wales | 01001320 | Dormant |
Lander & Cook Limited d | England and Wales | 11160005 | Dormant |
3Sixty Restaurants Limited b | England and Wales | 07540663 | Holding company |
Mitchells & Butlers (Guestwise Parent) Limited b | England and Wales | 16171261 | Holding company |
Mitchells & Butlers (Guestwise Holdco) Limited b | England and Wales | 16172904 | Non-trading |
| Country of | Proportion of | |||||
| incorporation and | ownership | Proportion of voting | ||||
Name of associate | Registered office | operation | Country of operation | Nature of business | interest % | power interest % |
| Fatboy Pub Company | 5 Stratford Place, | England and | ||||
| Limited | London W1C 1AX | Wales | United Kingdom | Leisure retailing | 25 | 25 |