FY25 | FY24 | ||||||
Specific | Specific | ||||||
| adjusting | adjusting | ||||||
All figures in £ million | Note | Underlying * | Items | Total | Underlying * | Items | Total |
Rev enue | 2, 3 | ||||||
O perating costs excluding depreciation and amortisation | ( | ( | ( | ( | ( | ( | |
Other income | 2 | ||||||
EBITDA (earnings before interest, tax, depreciation | |||||||
and amortisation) | ( | ( | |||||
Depreciation and impairment of property, plant and equipment | 3, 15 | ( | ( | ( | ( | ( | ( |
Impairment of goodwill | 13 | ( | ( | ||||
Amortisation and impairment of intangible assets | 3, 4, 14 | ( | ( | ( | ( | ( | ( |
O perating profit/(loss) | 3 | ( | ( | ( | |||
Finance income | 7 | ||||||
Finance expense | 7 | ( | ( | ( | ( | ||
Profit /(loss) before tax | 8 | ( | ( | ( | |||
Taxation (expense)/income | 9 | ( | ( | ( | ( | ( | |
Profit /(loss) for the year | ( | ( | ( | ||||
Earnings /(loss) per share for profit/(loss) attributable to the owners of the parent company | FY25 | FY24 | |||||
All figures in pence | Note | Underlying * | Total | Underlying * | Total | ||
Basic | 10 | ( ) | |||||
Diluted | 10 | ( |
All figures in £ million | Note | FY25 | FY24 |
| (Loss)/profit for the year | ( | ||
Items that will not be reclassified to profit or loss: | |||
Actuarial gain/(loss) recognised in defined benefit pension schemes | 27 | ( | |
Tax on items that will not be reclassified to profit and loss | 17 | ( | |
Total items that will not be reclassified to profit or loss | ( | ||
Items that may be reclassified to profit or loss: | |||
| Foreign currency translation losses on foreign operations | ( | ( | |
Movement in deferred tax on foreign currency translation | |||
(Decrease)/increase in the fair value of hedging derivatives | ( | ||
Movement in deferred tax on hedging derivatives | |||
| Total items that may be reclassified to profit or loss | ( | ( | |
Other comprehensive expense for the year, net of tax | ( | ( | |
| Total comprehensive (expense)/income for the year | ( |
Capital | |||||||
| Share | redemption | Share | Hedge Translation | Retained | |||
| All figures in £ million | capital | reserve | premium | reserve | reserve | earnings | Total |
Note | 28 | ||||||
| At 1 April 2024 | ( | ||||||
Total comprehensive expense | |||||||
Loss for the year | ( | ( | |||||
Other comprehensive (expense)/income for the year, net of tax | ( | ( | ( | ||||
Total comprehensive expense for the year | ( | ( | ( | ( | |||
Purchase of own shares | ( | ( | ( | ||||
Share-based payment | |||||||
Tax on share-based payments (note 9) | |||||||
Dividends | ( | ( | |||||
| At 31 March 2025 | ( | ||||||
At 1 April 2023 | ( | ||||||
Total comprehensive income/(expense) | |||||||
| Profit for the year | |||||||
Other comprehensive income/(expense) for the year, net of tax | ( | ( | ( | ||||
| Total comprehensive income/(expense) for the year | ( | ||||||
Purchase of own shares | ( | ( | ( | ||||
Share-based payments | |||||||
Tax on share-based payments (note 9) | |||||||
Dividends | ( | ( | |||||
At 31 March 2024 | ( |
31 March | 31 March | ||
All figures in £ million | Note | 2025 | 2024 |
Non-current assets | |||
Goodwill | 13 | ||
Intangible assets | 14 | ||
Property, plant and equipment | 15 | ||
Other financial assets | 23 | ||
Equity accounted investments | 16 | ||
Net pension asset | 27 | ||
Deferred tax asset | 17 | ||
| Current assets | |||
Inventories | 19 | ||
Other financial assets | 23 | ||
Trade and other receivables | 20 | ||
Current tax asset | 18 | ||
Cash and cash equivalents | 23 | ||
| Total assets | |||
| Current liabilities | |||
Trade and other payables | 21 | ( | ( |
Current tax payable | 18 | ( | ( |
Provisions | 22 | ( | ( |
Other financial liabilities | 23 | ( | ( |
( | ( | ||
Non-current liabilities | |||
Deferred tax liability | 17 | ( | ( |
Provisions | 22 | ( | ( |
Borrowings and other financial liabilities | 23 | ( | ( |
Other payables | 21 | ( | ( |
| ( | ( | ||
Total liabilities | ( | ( | |
Net assets | |||
| Equity | |||
Ordinary shares | 28 | ||
Capital redemption reserve | |||
| Share premium account | |||
Hedging reserve | |||
Translation reserve | ( | ( | |
Retained earnings | |||
| Total equity |
FY25 | FY24 | ||
Underlying net cash inflow from operations | 24 | ||
Less: specific adjusting items | 24 | ( | ( |
Net cash inflow from operations | 24 | ||
| Tax paid | ( | ( | |
Interest received | |||
| Interest paid | ( ) | ( | |
| Net cash inflow from operating activities | |||
Purchases of intangible assets | 14 | ( | ( |
Purchases of property, plant and equipment | 15 | ( | ( |
Proceeds from sale of property | |||
| Proceeds from sale of plant and equipment | |||
| Dividends from joint ventures and associates | |||
Acquisition of businesses | 12 | ( | |
Net cash inflow/(outflow) from investing activities | ( | ||
Purchase of own shares | ( | ( | |
Dividends paid to shareholders | 11 | ( | ( |
| Capital element of lease payments | ( | ( | |
Cash flow relating to intercompany loan hedges | |||
| Net cash outflow from financing activities | ( ) | ( | |
Increase in cash and cash equivalents | |||
Effect of foreign exchange changes on cash and cash equivalents | ( ) | ( | |
Cash and cash equivalents at beginning of the year | |||
| Cash and cash equivalents at end of the year | 23 |
All figures in £ million | Note | FY25 | FY24 |
Increase in cash and cash equivalents in the year | |||
Add back net cash flows not impacting net debt | |||
Movement in net debt resulting from cash flows | |||
Net increase in lease obligations | ( | ( | |
Net movement in derivative financial instruments | ( | ( | |
Other movements including foreign exchange | ( | ( | |
Movement in net debt as defined by the Group | |||
Net debt as defined by Group at the beginning of the year | ( | ( | |
Net debt as defined by the Group at the end of the year | 23 | ( | ( |
Less: borrowings | 23 | ||
Less: total net derivative financial instruments, capitalised borrowing costs and lease liabilities | 23 | ||
| Total cash and cash equivalents | 23 |
All figures in £ million | FY25 | FY24 |
Services contracts with customers | 1,810.9 | 1,811.2 |
Sale of goods contracts with customers | 110.6 | 95.7 |
Royalties and licences | 10.1 | 5.2 |
Total revenue | 1,931.6 | 1,912.1 |
Adjust to constant prior year exchange rates | 10.9 | - |
Total revenue on an organic, constant currency basis * | 1,942.5 | 1,912.1 |
Organic revenue growth at constant currency * | 2% | 14% |
All figures in £ million | FY25 | FY24 |
Share of joint ventures’ profit after tax | 0.3 | 0.8 |
Research and development expenditure credits (RDEC) | 30.0 | 27.2 |
Other income | 8.9 | 12.1 |
Underlying other income | 39.2 | 40.1 |
| Specific adjusting item: gain on sale of property (note 4) | - | 2.1 |
Total other income | 39.2 | 42.2 |
All figures in £ million | FY25 | FY24 |
United Kingdom (UK) | 1,311.0 | 1,265.8 |
United States of America (US) | 348.4 | 401.9 |
Australia | 147.9 | 130.6 |
Home countries | 1,807.3 | 1,798.3 |
Europe | 64.7 | 52.8 |
| Rest of world | 59.6 | 61.0 |
| Total revenue | 1,931.6 | 1,912.1 |
Home countries revenue % | 94% | 94% |
International (non-UK) revenue % | 32% | 34% |
All figures in £ million | FY25 | FY24 |
UK government | 1,205.3 | 1,184.9 |
US government | 338.1 | 389.3 |
Other | 388.2 | 337.9 |
Total revenue | 1,931.6 | 1,912.1 |
All figures in £ million | FY26 | FY27 | FY28 | FY29+ | Total |
| Total forecast revenue allocated to unsatisfied performance obligations | 1,393.3 | 645.8 | 453.0 | 353.0 | 2,845.1 |
All figures in £ million | FY25 | FY26 | FY27 | FY28+ | Total |
| Total forecast revenue allocated to unsatisfied performance obligations | 1,304.6 | 621.0 | 401.9 | 545.5 | 2,873.0 |
FY25 | FY24 | ||||
Revenue | Underlying | Revenue | Underlying | ||
from external | operating from external | operating | |||
All figures in £ million | customers | profit 1,2 | customers | profit 1,2 | |
EMEA Services | 1,477.7 | 169.0 | 1,417.4 | 163.4 | |
Global Solutions | 453.9 | 16.4 | 494.7 | 51.8 | |
Revenue/Operating profit from segments 1,2 | 1,931.6 | 185.4 | 1,912.1 | 215.2 | |
Research and development expenditure credits (RDEC) | 30.0 | 27.2 | |||
Underlying operating profit 2 | 215.4 | 242.4 | |||
Operating profit margin from segments 2 | 9.6% | 11.3% | |||
All figures in £ million | Note | FY25 | FY24 |
Operating profit from segments 1,2 | 185.4 | 215.2 | |
Research and development expenditure credits (RDEC) | 30.0 | 27.2 | |
UUnnddeerrllyyiinngg ooppeerraattiinngg pprrooffiit 2 | 215.4 | 242.4 | |
Specific adjusting items operating loss | 4 | (305.9) | (49.9) |
| Operating (loss)/profit | (90.5 ) | 192.5 | |
Net finance expense | 7 | (15.8) | (9.8) |
| (Loss)/profit before tax | (106.3 ) | 182.7 | |
Taxation expense | 9 | (79.4 ) | (43.1) |
(Loss)/profit for the year | (185.7) | 139.6 |
Rest of | ||||||
All figures in £ million | UK | US | Australia | Germany | world | Total |
| As at year ended 31 March 2025 | 508.3 | 392.1 | 39.8 | 65.8 | 11.0 | 1,017.0 |
As at year ended 31 March 2024 | 576.1 | 572.8 | 46.5 | 46.3 | 13.3 | 1,255.0 |
EMEA | Global | ||
| All figures in £ million | Services | Solutions | Total |
Underlying depreciation and impairment of property, plant and equipment | 63.1 | 7.5 | 70.6 |
Underlying amortisation and impairment of purchased or internally developed intangible assets | 7.5 | 8.2 | 15.7 |
70.6 | 15.7 | 86.3 |
EMEA | Global | ||
All figures in £ million | Services | Solutions | Total |
Underlying depreciation and impairment of property, plant and equipment | 50.8 | 7.3 | 58.1 |
Underlying amortisation and impairment of purchased or internally developed intangible assets | 4.2 | 3.2 | 7.4 |
55.0 | 10.5 | 65.5 |
I | |||
I | |||
All figures in £ million | FY25 | FY24 |
Underlying profit after tax | 147.0 | 169.6 |
Total specific adjusting items loss after tax | (332.7) | (30.0) |
Total (loss)/profit for the year | (185.7) | 139.6 |
As at 31 March | Monthly average | |||
2025 | 2024 | FY25 | FY24 | |
Number | Number | Number | Number | |
EMEA Services | 6,903 | 6,936 | 6,955 | 6,735 |
Global Solutions | 1,500 | 1,652 | 1,575 | 1,724 |
Total employees | 8,403 | 8,588 | 8,530 | 8,459 |
A ll figures in £ million | Note | FY25 | FY24 |
Wages and salaries | 569.4 | 562.1 | |
Social security costs | 54.5 | 55.7 | |
Other pension costs | 73.4 | 65.0 | |
Share-based payments costs | 29 | 9.8 | 10.2 |
Total employee costs | 707.1 | 693.0 |
All figures in £ million | FY25 | FY24 |
Short-term employee remuneration including benefits | 6.9 | 9.1 |
Post-employment benefits | 0.1 | 0.1 |
Share -based payments costs | 3.3 | 2.1 |
Total | 10.3 | 11.3 |
All figures in £ million | FY25 | FY24 |
Bank interest receivable | 6.6 | 5.3 |
Finance income before specific adjusting items | 6.6 | 5.3 |
Amortisation of deferred financing costs | (1.4) | (1.2) |
Bank interest and commitment fees | (17.8 ) | (16.6) |
Lease expense | (4.2) | (2.8) |
Unwinding of discount on financial liabilities | - | (0.1) |
Finance expense | (23.4) | (20.7) |
Underlying net finance expense | (16.8) | (15.4) |
Specific adjusting item: defined benefit pension scheme net finance income | 1.0 | 5.6 |
Net finance expense | (15.8) | (9.8) |
All figures in £ million | FY25 | FY24 |
Cost of inventories expensed - underlying | 53.8 | 59.4 |
Cost of inventories written down - specific adjusting item (restructuring costs and associated impacts) | 18.5 | - |
| Owned assets: depreciation | 57.2 | 49.3 |
| Leased assets: depreciation | 10.9 | 8.8 |
Foreign exchange loss | 0.4 | 0.6 |
Research and development expenditure – customer funded contracts | 332.9 | 315.4 |
Research and development expenditure – Group funded | 12.0 | 12.8 |
All figures in £ million | FY25 | FY24 |
| Fees payable to the auditors and its associates: | ||
Audit of the Group’s annual accounts | 1.0 | 1.0 |
| Audit of the accounts of subsidiaries of the Company | 0.9 | 0.8 |
Total audit fees | 1.9 | 1.8 |
Audit-related assurance services (Interim financial statements) | 0.1 | 0.1 |
Other assurance services | 0.1 | 0.1 |
Total non-audit fees | 0.2 | 0.2 |
Total auditors’ remuneration | 2.1 | 2.0 |
FY25 | FY24 | ||||||
Specific | Specific | ||||||
| adjusting | adjusting | ||||||
| All figures in £ million | Underlying | items | Total | Underlying | Items | Total | |
Analysis of charge | |||||||
Current UK tax expense/(income) | 51.0 | (6.2) | 44.8 | 41.9 | (4.1) | 37.8 | |
Current UK tax in respect of prior years | 2.2 | - | 2.2 | (0.8) | (0.7) | (1.5) | |
Overseas corporation tax | |||||||
Current year | 3.5 | (0.9) | 2.6 | 1.7 | - | 1.7 | |
In respect of prior years | 1.0 | - | 1.0 | 0.6 | (0.6) | - | |
Current tax expense/(income) | 57.7 | (7.1) | 50.6 | 43.4 | (5.4) | 38.0 | |
Deferred tax (income)/expense | (5.0) | 5.3 | 0.3 | 17.2 | (7.6) | 9.6 | |
Deferred tax impact of change in rates | - | - | - | 0.1 | 0.2 | 0.3 | |
| Deferred tax impact of de-recognition of prior year US | deferred tax | - | 29.6 | 29.6 | - | - | - |
asset | |||||||
| Deferred tax in respect of prior years | (1.1) | - | (1.1) | (3.3) | (1.5) | (4.8) | |
| Deferred tax (income)/expense | (6.1) | 34.9 | 28.8 | 14.0 | (8.9) | 5.1 | |
Taxation expense/(income) | 51.6 | 27.8 | 79.4 | 57.4 | (14.3) | 43.1 | |
| Factors affecting tax expense in the year | |||||||
| Principal factors reducing the Group’s current year tax charge | |||||||
| below the UK statutory rate are explained below: | |||||||
| Profit/(loss) before tax | 198.6 | (304.9) | (106.3 ) | 227.0 | (44.3) | 182.7 | |
Tax on profit/(loss) before tax at 25% (FY24: 25%) | 49.7 | (76.2) | (26.5) | 56.8 | (11.1) | 45.7 | |
Effect of: | |||||||
Expenses not deductible for tax purposes and non-taxable items | 0.8 | 1.2 | 2.0 | 3.5 | 0.1 | 3.6 | |
De-recognition of US deferred tax asset | - | 45.0 | 45.0 | - | - | - | |
Non-deductible US goodwill impairment | - | 36.0 | 36.0 | - | - | - | |
Non-recognition of deductible restructuring impacts | - | 13.1 | 13.1 | - | - | - | |
Non-deductible loss on sale of property | - | 9.1 | 9.1 | - | - | - | |
Tax in respect of prior years | 2.0 | - | 2.0 | (3.5) | (2.8) | (6.3) | |
Deferred tax impact of change in rates | - | - | - | 0.1 | 0.2 | 0.3 | |
Different tax rates in overseas jurisdictions | (0.9) | (0.4) | (1.3) | 0.5 | (0.7) | (0.2) | |
| Taxation expense/(income) | 51.6 | 27.8 | 79.4 | 57.4 | (14.3) | 43.1 | |
Effective tax rate | 26.0% | (74.7)% | 25.3% | 23.6% |
FY25 | FY24 | ||
| Weighted average number of shares | Million | 563.4 | 577.0 |
Effect of dilutive securities | Million | 7.4 | 8.7 |
Diluted number of shares | Million | 570.8 | 585.7 |
| FY25 | FY24 | ||
(Loss)/profit attributable to the owners of the Company | £ million | (185.7) | 139.6 |
Remove loss after tax in respect of specific adjusting items | £ million | 332.7 | 30.0 |
Underlying profit after taxation | £ million | 147.0 | 169.6 |
Weighted average number of shares | Million | 563.4 | 577.0 |
Underlying basic EPS | Pence | 26.1 | 29.4 |
Diluted number of shares | Million | 570.8 | 585.7 |
Underlying diluted EPS | Pence | 25.8 | 29.0 |
FY25 | FY24 | ||
(Loss)/profit attributable to the owners of the Company | £ million | (185.7 ) | 139.6 |
Weighted average number of shares | Million | 563.4 | 577.0 |
| Basic EPS | Pence | (33.0 ) | 24.2 |
Diluted number of shares | Million | 563.4 | 585.7 |
Diluted EPS | Pence | (33.0) | 23.8 |
I | |||
I | |||
I | ||
I | |||
| All figures % | US Sector* | Target | Inzpire | QinetiQ | Air Affairs | QinetiQ | QinetiQ Training & | Naimuri | ||||||||
| 31 March 2025: (2024) | Systems | Australia PTY | Australia | Germany | Simulation | |||||||||||
Terminal growth rate | 2.3 | (2.3) | 2.3 | (2.2) | 2.3 | (2.2) | 2.3 | (2.4) | 2.3 | (2.4) | 2.4 | (2.2) | 2.3 | (2.2) | 2.3 | (2.2) |
Discount rate* | 9.4 | (9.0) | 12.2 | (11.1) | 12.1 | (11.1) | 13.8 | (13.0) | 13.6 | (12.8) | 9.4 | (8.8) | 12.2 | (11.1) | 12.1 | (11.0) |
Acquired intangibles | |||||
Other | |||||
| Customer | Other | Development | internally | ||
A ll figures in £ million | relationships | acquired | costs | generated 1 | Total |
Cost | |||||
At 1 April 2024 | 303.8 | 92.6 | 51.1 | 80.4 | 527.9 |
Reclassifications from PPE | - | - | 8.1 | 0.6 | 8.7 |
Reclassifications between categories | - | - | 0.1 | (0.1) | - |
Additions – internally developed 2 | - | - | 2.5 | 9.0 | 11.5 |
Additions – purchased 2 | - | - | 1.2 | 0.4 | 1.6 |
Disposals | - | - | (0.7) | (14.3) | (15.0) |
Foreign exchange | (5.9) | (1.7) | (0.4) | (0.7) | (8.7) |
At 31 March 2025 | 297.9 | 90.9 | 61.9 | 75.3 | 526.0 |
Accumulated a mortisation and impairment | |||||
At 1 April 2024 | (79.6) | (65.6) | (24.1) | (36.8) | (206.1) |
Amortisation charge for year | (18.6) | (5.6) | (6.2) | (5.5) | (35.9) |
Disposals | - | - | 0.6 | 10.2 | 10.8 |
Impairment | - | - | (4.0) | - | (4.0) |
Foreign exchange | 1.6 | 1.4 | 0.1 | - | 3.1 |
At 31 March 2025 | (96.6) | (69.8) | (33.6) | (32.1) | (232.1) |
Net book value at 31 March 2025 | 201.3 | 21.1 | 28.3 | 43.2 | 293.9 |
Acquired intangibles | |||||
Other | |||||
| Customer | Other | Development | internally | ||
A ll figures in £ million | relationships | acquired | costs | generated | Total |
Cost | |||||
At 1 April 2023 | 308.5 | 96.0 | 37.3 | 82.5 | 524.3 |
Reclassifications from PPE | - | - | 7.4 | (0.2) | 7.2 |
Reclassifications between categories | - | - | 1.5 | (1.5) | - |
Additions – internally developed* | - | - | 6.1 | 1.1 | 7.2 |
Additions – purchased* | - | - | 0.8 | 3.3 | 4.1 |
Disposals | - | - | (2.0) | (4.1) | (6.1) |
Foreign exchange | (4.7) | (3.4) | - | (0.7) | (8.8) |
At 31 March 2024 | 303.8 | 92.6 | 51.1 | 80.4 | 527.9 |
Accumulated amortisation and impairment | |||||
At 1 April 2023 | (59.4) | (63.1) | (22.3) | (36.5) | (181.3) |
Amortisation charge for year | (19.0) | (6.2) | (3.5) | (3.9) | (32.6) |
Reclassifications between categories | - | - | - | - | - |
Disposals | - | - | 1.7 | 3.5 | 5.2 |
Foreign exchange | (1.2) | 3.7 | - | 0.1 | 2.6 |
At 31 March 2024 | (79.6) | (65.6) | (24.1) | (36.8) | (206.1) |
Net book value at 31 March 2024 | 224.2 | 27.0 | 27.0 | 43.6 | 321.8 |
I | ||||||||
I | ||||||||
31 March 2025 | 31 March 2024 | |||
Joint | Group net | Joint | Group net | |
| Ventures’ | share of | Ventures’ | share of | |
| financial | Joint | financial | Joint | |
| All figures in £ million | results | Ventures | results | Ventures |
Non-current assets | 0.9 | 0.5 | 1.1 | 0.6 |
Current assets | 3.4 | 2.4 | 5.9 | 3.7 |
4.3 | 2.9 | 7.0 | 4.3 | |
Current liabilities | (0.3) | (0.1) | (0.3) | (0.1) |
Non-current liabilities | (1.5) | (0.7) | (4.1) | (2.0) |
(1.8) | (0.8) | (4.4) | (2.1) | |
Net assets of joint ventures | 2.5 | 2.1 | 2.6 | 2.2 |
Carried | |||||
Short- term | forward | ||||
timing | interest | Lease | Tax | ||
| All figures in £ million | differences | expense | liabilities | losses | Total |
At 1 April 2024 | 20.1 | 1.0 | 8.9 | 35.9 | 65.9 |
Charged to income statement | (8.8) | 1.1 | - | (30.7) | (38.4) |
Credited to other comprehensive income | 1.8 | - | - | - | 1.8 |
Foreign exchange | (1.0) | - | (0.1) | (0.4) | (1.5) |
Gross deferred tax asset at 31 March 2025 | 12.1 | 2.1 | 8.8 | 4.8 | 27.8 |
Less: liability available for offset | (17.1) | ||||
Net deferred tax asset at 31 March 2025 | 10.7 |
Owned | |||||
property, | |||||
| Pension | plant & | Right of use | Acquisition | ||
| All figures in £ million | surplus | equipment | assets | intangibles | Total |
At 1 April 2024 | (9.6) | (80.4) | (7.6) | (26.0) | (123.6) |
Credited to income statement | (0.6) | (2.4) | - | 12.6 | 9.6 |
Charged to other comprehensive income | (4.4) | - | - | - | (4.4) |
Foreign exchange | - | - | (0.2) | 0.5 | 0.3 |
Gross deferred tax liability at 31 March 2025 | (14.6) | (82.8) | (7.8) | (12.9) | (118.1) |
| Less: asset available for offset | 17.1 | ||||
Net deferred tax liability at 31 March 2025 | 101.0 |
Carried | |||||
Short- term | forward | ||||
timing | interest | Lease | Tax | ||
| All figures in £ million | differences | expense | liabilities | losses | Total |
At 1 April 2023 | 17.5 | - | 7.4 | 30.6 | 55.5 |
Credited to income statement | 6.4 | 1.0 | 1.5 | 6.0 | 14.9 |
Charged to other comprehensive income | 0.1 | - | - | - | 0.1 |
Reclassification to right of use assets | (3.2) | - | - | - | (3.2) |
| Foreign exchange | (0.7) | - | - | (0.7) | (1.4) |
| Gross deferred tax asset at 31 March 2024 | 20.1 | 1.0 | 8.9 | 35.9 | 65.9 |
| Less: liability available for offset | (29.2) | ||||
| Net deferred tax asset at 31 March 2024 | 36.7 |
Owned | |||||
property, | |||||
| Pension | plant & | Right of use | Acquisition | ||
| All figures in £ million | surplus | equipment | assets | intangibles | Total |
At 1 April 2023 | (35.4) | (65.7) | (9.7) | (24.1) | (134.9) |
Charged to income statement | (1.4) | (14.8) | (1.4) | (2.4) | (20.0) |
Credited to other comprehensive income | 27.2 | - | - | - | 27.2 |
Reclassification from short-term timing differences | - | - | 3.2 | - | 3.2 |
Foreign exchange | - | 0.1 | 0.3 | 0.5 | 0.9 |
| Gross deferred tax liability at 31 March 2024 | (9.6) | (80.4) | (7.6) | (26.0) | (123.6) |
Less: asset available for offset | 29.2 | ||||
| Net deferred tax liability at 31 March 2024 | (94.4) |
31 March | 31 March | |
| All figures in £ million | 2025 | 2024 |
Current tax receivable | 1.6 | 5.8 |
Current tax payable | (3.6 ) | (6.6) |
| Net current tax payable | (2.0) | (0.8) |
31 March | 31 March | |
| All figures in £ million | 2025 | 2024 |
Raw materials | 28.7 | 46.2 |
Work in progress | 8.7 | 6.5 |
| Finished goods | 33.3 | 36.5 |
| Total inventories | 70.7 | 89.2 |
| 31 March | 31 March | |
| All figures in £ million | 2025 | 2024 |
Trade receivables | 148.9 | 179.5 |
Contract assets | 154.5 | 171.6 |
Other receivables | 48.1 | 58.1 |
Prepayments | 36.9 | 47.6 |
| Total trade and other receivables | 388.4 | 456.8 |
Current Up to 30 days | 30-120 days | >120 days | Total | ||
| past due | past due | past due | |||
Gross carrying amount - trade receivables (£m) | 120.1 | 23.1 | 2.4 | 4.7 | 150.3 |
Gross carrying amount - contract assets (£m) | 154.5 | - | - | - | 154.5 |
Expected loss rate (%) | 0.0% | 0.0% | 0.0% | 29.8% | 0.5% |
Loss allowance (£m) | - | - | - | 1.4 | 1.4 |
Current Up to 30 days | 30-120 days | >120 days | Total | ||
past due | past due | past due | |||
Gross carrying amount - trade receivables (£m) | 141.9 | 24.8 | 9.6 | 4.9 | 181.2 |
Gross carrying amount - contract assets (£m) | 171.6 | - | - | - | 171.6 |
Expected loss rate (%) | - | - | - | 34.7% | 0.5% |
Loss allowance (£m) | - | - | - | 1.7 | 1.7 |
I | ||||
31 March | 31 March | |
| All figures in £ million | 2025 | 2024 |
Trade payables | 152.1 | 175.9 |
Other tax and social security | 56.7 | 50.4 |
Contract liabilities | 207.0 | 212.6 |
| Accrued expenses and other payables | 181.7 | 215.8 |
| Total current trade and other payables | 597.5 | 654.7 |
Contract liabilities | 6.4 | 10.2 |
Other payables | 2.0 | 1.4 |
| Total non-current trade and other payables | 8.4 | 11.6 |
| Total trade and other payables | 605.9 | 666.3 |
| All figures in £ million | Property | Other | Total |
| At 1 April 2024 | 2.5 | 17.0 | 19.5 |
Created in year | 24.3 | 21.7 | 46.0 |
| Released in year | - | (1.2 ) | (1.2 ) |
Utilised in year | (2.0 ) | (2.5) | (4.5 ) |
Foreign exchange | - | (0.1) | (0.1) |
| At 31 March 2025 | 24.8 | 34.9 | 59.7 |
Current liability | 23.0 | 33.2 | 56.2 |
| Non-current liability | 1.8 | 1.7 | 3.5 |
| At 31 March 2025 | 24.8 | 34.9 | 59.7 |
| All figures in £ million | Property | Other | Total |
| At 1 April 2023 | 6.6 | 20.2 | 26.8 |
Created in year | 0.4 | 0.8 | 1.2 |
| Released in year | (3.2) | (0.2) | (3.4) |
Unwinding of discount | 0.1 | - | 0.1 |
| Reclassified | (0.9) | - | (0.9) |
| Utilised in year | (0.5) | (3.7) | (4.2) |
Foreign exchange | - | (0.1) | (0.1) |
| At 31 March 2024 | 2.5 | 17.0 | 19.5 |
Current liability | - | 15.3 | 15.3 |
Non-current liability | 2.5 | 1.7 | 4.2 |
| At 31 March 2024 | 2.5 | 17.0 | 19.5 |
31 March 2025 | 31 March 2024 | |||||
All figures in £ million | Assets | Liabilities | Net | Assets | Liabilities | Net |
Current financial assets/(liabilities) | ||||||
Deferred financing costs | 1.3 | - | 1.3 | 1.0 | - | 1.0 |
Lease liabilities | - | (13.3) | (13.3) | - | (8.1) | (8.1) |
Derivative financial instruments | 3.6 | (1.8) | 1.8 | 5.2 | (1.1) | 4.1 |
Total current financial assets/(liabilities) | 4.9 | (15.1) | (10.2) | 6.2 | (9.2) | (3.0) |
Non -current assets/(liabilities) | ||||||
Deferred financing costs | 1.0 | - | 1.0 | 1.1 | - | 1.1 |
Borrowings – Term loan | - | (335.0) | (335.0) | - | (336.3) | (336.3) |
Lease liabilities | - | (80.6) | (80.6) | - | (47.4) | (47.4) |
Derivative financial instruments | 2.0 | (1.0) | 1.0 | 3.8 | (0.4) | 3.4 |
Total non -current financial assets/(liabilities) | 3.0 | (416.6) | (413.6) | 4.9 | (384.1) | (379.2) |
Total financial assets/(liabilities) | 7.9 | (431.7) | (423.8) | 11.1 | (393.3) | (382.2) |
Cash | 120.2 | - | 120.2 | 109.5 | - | 109.5 |
Cash equivalents | 170.4 | - | 170.4 | 121.5 | - | 121.5 |
Total cash and cash equivalents | 290.6 | - | 290.6 | 231.0 | - | 231.0 |
Total net debt as defined by the Group | (133.2) | (151.2) |
All figures in £ million | FY25 | FY24 |
(Loss)/ profit after tax for the year | (185.7 ) | 139.6 |
Adjustments for: | ||
Taxation expense | 79.4 | 43.1 |
Net finance expense | 15.8 | 9.8 |
Impairment of Goodwill | 143.9 | - |
Loss/(gain) on sale of property | 36.6 | (2.1) |
Loss on disposal of plant and equipment | 4.6 | - |
Loss on disposal of intangibles | 4.2 | 0.9 |
Impairment of property | 1.0 | 0.7 |
Amortisation of purchased or internally developed intangible assets | 15.7 | 7.4 |
Amortisation of intangible assets arising from acquisitions | 24.2 | 25.2 |
Depreciation of property, plant and equipment | 70.6 | 58.1 |
Share of post-tax profit of equity accounted entities | (0.3) | (0.8) |
Share-based payments charge | 9.8 | 9.4 |
Retirement benefit contributions in excess of income statement expense | (2.3) | (1.9) |
Net movement in provisions | 19.4 | (5.1) |
236.9 | 284.3 | |
Decrease/(increase) in inventories | 16.5 | (21.4) |
Decrease/(increase) in receivables | 56.3 | (10.0) |
(Decrease)/increase in payables | (23.0) | 41.2 |
Changes in working capital | 49.8 | 9.8 |
Net cash inflow from operations | 286.7 | 294.1 |
FY25 | FY24 | |
Underlying EBITDA – £ million | 301.7 | 307.9 |
Underlying net cash flow from operations – £ million | 316.2 | 320.2 |
Underlying cash conversion ratio – % | 105% | 104% |
All figures in £ million | FY25 | FY24 |
Net cash flow from operations | 286.7 | 294.1 |
Specific adjusting items: | ||
Add back specific adjusting item: digital investment | 20.8 | 16.9 |
Add back specific adjusting item: restructuring costs | 3.4 | - |
Add back specific adjusting item: acquisition integration and remuneration costs | 4.2 | 6.5 |
Add back specific adjusting item: acquisition and disposal costs | 1.1 | 2.7 |
Total specific adjusting items | 29.5 | 26.1 |
Underlying net cash flow from operations | 316.2 | 320.2 |
Less: tax and net interest payments | (65.4) | (51.0) |
Less: net purchases of intangible assets and property plant and equipment | (108.4) | (96.1) |
| Free cash flow | 142.4 | 173.1 |
| 31 March | 31 March | |
All figures in £ million | 2025 | 2024 |
Within one year | 1.0 | 5.2 |
In the second to fifth years inclusive | 2.3 | 6.6 |
Greater than five years | 0.4 | 1.7 |
Total future minimum lease payments | 3.7 | 13.5 |
31 March | 31 March | |
All figures in £ million | 2025 | 2024 |
| Land and buildings | 59.2 | 48.0 |
Plant, machinery and vehicles | 2.2 | 0.2 |
Total right of use assets net book value | 61.4 | 48.2 |
31 March | 31 March | |
All figures in £ million | 2025 | 2024 |
Current | 13.3 | 8.1 |
Non-current | 80.6 | 47.4 |
| Total lease liabilities | 93.9 | 55.5 |
All figures in £ million | FY25 | FY24 |
Depreciation charge | ||
Land and buildings | 10.6 | 8.7 |
Plant, machinery and vehicles | 0.3 | 0.1 |
Total depreciation charge (see note 15) | 10.9 | 8.8 |
Interest expense (included in finance cost - see note 7) | 4.2 | 2.8 |
Expense relating to short-term leases (included in operating costs) | 0.8 | 0.6 |
Expense relating to low value leases (included in operating costs) | 0.4 | 0.3 |
Total lease expense charged to profit before tax | 16.3 | 12.5 |
31 March | 31 March | |
| All figures in £ million | 2025 | 2024 |
Within one year | 13.3 | 8.1 |
In the second to fifth years inclusive | 54.8 | 25.4 |
Greater than five years | 25.8 | 22.0 |
Total future minimum lease payment commitments | 93.9 | 55.5 |
All figures in £ million | Note | Level 1 | Level 2 | Level 3 | Total |
| Assets | |||||
Current derivative financial instruments | 23 | - | 3.6 | - | 3.6 |
Non-current derivative financial instruments | 23 | - | 2.0 | - | 2.0 |
Liabilities | |||||
Current derivative financial instruments | 23 | - | (1.8) | - | (1.8) |
Non-current derivative financial instruments | 23 | - | (1.0) | - | (1.0) |
| Total | - | 2.8 | - | 2.8 |
All figures in £ million | Note | Level 1 | Level 2 | Level 3 | Total |
| Assets | |||||
Current derivative financial instruments | 23 | - | 5.2 | - | 5.2 |
Non-current derivative financial instruments | 23 | - | 3.8 | - | 3.8 |
| Liabilities | |||||
Current derivative financial instruments | 23 | - | (1.1) | - | (1.1) |
Non-current derivative financial instruments | 23 | - | (0.4) | - | (0.4) |
| Total | - | 7.5 | - | 7.5 |
Financial | Financial | Financial | Total | ||||
assets at fair | assets at | liabilities at | Derivatives | carrying | |||
value profit | amortised | amortised | used as | value and | |||
All figures in £ million | Note | and loss | cost | cost | hedges | Other | fair value |
Financial assets | |||||||
| Non-current | |||||||
Derivative financial instruments | 23 | - | - | - | 2.0 | - | 2.0 |
Deferred financing costs | 23 | - | 1.0 | - | - | - | 1.0 |
Current | |||||||
Trade receivables and similar items | - | 161.0 | - | - | - | 161.0 | |
Derivative financial instruments | 23 | - | - | - | 3.6 | - | 3.6 |
Deferred financing costs | 23 | - | 1.3 | - | - | - | 1.3 |
Cash and cash equivalents | 23 | 290.6 | - | - | - | - | 290.6 |
| Total financial assets | 290.6 | 163.3 | - | 5.6 | - | 459.5 | |
| Financial liabilities | |||||||
Non-current | |||||||
Bank borrowings | 23 | - | - | (335.0) | - | - | (335.0) |
Derivative financial instruments | 23 | - | - | - | (1.0) | - | (1.0) |
Lease liabilities | 23 | - | - | - | - | (80.6) | (80.6) |
| Current | |||||||
Trade payables and similar items | - | - | (302.5) | - | - | (302.5) | |
Derivative financial instruments | 23 | - | - | - | (1.8) | - | (1.8) |
Lease liabilities | 23 | - | - | - | - | (13.3) | (13.3) |
Total financial liabilities | - | - | (637.5) | (2.8) | (93.9) | (734.2) | |
Total | 290.6 | 163.3 | (637.5) | 2.8 | (93.9) | (274.7) |
| Financial | Financial | Financial | Total | ||||
| assets at fair | assets at | liabilities at | Derivatives | carrying | |||
| value profit | amortised | amortised | used as | value and | |||
A ll figures in £ million | Note | and loss | cost | cost | hedges | Other | fair value |
Financial assets | |||||||
Non-current | |||||||
Derivative financial instruments | 23 | - | - | - | 3.8 | - | 3.8 |
Deferred financing costs | 23 | - | 1.1 | - | - | - | 1.1 |
Current | |||||||
Trade receivables and similar items | - | 192.3 | - | - | - | 192.3 | |
Derivative financial instruments | 23 | - | - | - | 5.2 | - | 5.2 |
Deferred financing costs | 23 | - | 1.0 | - | - | - | 1.0 |
Cash and cash equivalents | 23 | 231.0 | - | - | - | - | 231.0 |
Total financial assets | 231.0 | 194.4 | - | 9.0 | - | 434.4 | |
Financial liabilities | |||||||
Non -current | |||||||
Bank borrowings | 23 | - | - | (336.3) | - | - | (336.3) |
Derivative financial instruments | 23 | - | - | - | (0.4) | - | (0.4) |
Lease liabilities | 23 | - | - | - | - | (47.4) | (47.4) |
Current | |||||||
Trade payables and similar items | - | - | (322.5) | - | - | (322.5) | |
Irrevocable share buyback | - | - | (34.0) | - | - | (34.0) | |
Derivative financial instruments | 23 | - | - | - | (1.1) | - | (1.1) |
Lease liabilities | 23 | - | - | - | - | (8.1) | (8.1) |
Total financial liabilities | - | - | (692.8) | (1.5) | (55.5) | (749.8) | |
Total | 231.0 | 194.4 | (692.8) | 7.5 | (55.5) | (315.4) |
Financial assets | Financial liabilities | |||||
| Fixed or | Non-interest | Fixed or | Non-interest | |||
All figures in £ million | capped | Floating | bearing | capped | Floating | bearing |
Sterling | 4.2 | 226.9 | 1.4 | (63.8) | (273.3) | (2.6) |
US dollar | - | 45.2 | - | (19.5) | (61.7) | - |
Euro | - | 3.0 | - | (1.8) | - | - |
Australian dollar | - | 13.2 | - | (8.8) | - | - |
Other | - | 2.3 | - | (0.2) | - | - |
Total | 4.2 | 290.6 | 1.4 | (94.1) | (335.0) | (2.6) |
Financial assets | Financial liabilities | |||||
| Fixed or | Non-interest | Fixed or | Floating | Non-interest | ||
All figures in £ million | capped | Floating | bearing | capped | bearing | |
Sterling | 8.5 | 173.6 | 0.5 | (24.0) | (273.3) | (35.5) |
US dollar | - | 37.4 | - | (19.5) | (63.0) | - |
Euro | - | 1.3 | - | - | - | - |
Australian dollar | - | 14.9 | - | (11.6) | - | - |
Other | - | 3.8 | - | (0.4) | - | - |
Total | 8.5 | 231.0 | 0.5 | (55.5) | (336.3) | (35.5) |
31 March 2025 | 31 March 2024 | |||||
Weighted | Weighted | |||||
| Fixed or | average | Weighted | Fixed or | average | Weighted | |
| capped | interest rate average years | capped | interest rate | average years | ||
£m | % | to maturity | £m | % | to maturity | |
FFiinnaanncciiaall aasssseettss:: | ||||||
Sterling | 4.2 | 3.5 | 2.4 | 8.5 | 3.1 | 2.2 |
F i n a n c i a l l i a b i l i t i i e s : | ||||||
Sterling | (63.8) | 7.0 | 8.0 | (24.0) | 5.4 | 2.0 |
US dollar | (19.5) | 5.1 | 5.1 | (19.5) | 5.9 | 11.4 |
Euro | (1.8) | 2.6 | 4.7 | - | - | - |
Australian dollar | (8.8) | 4.7 | 4.4 | (11.6) | 4.7 | 5.2 |
Other | (0.2) | 4.6 | 1.9 | (0.4) | 4.8 | 2.8 |
Total financial liabilities | (94.1) | 6.3 | 7.0 | (55.5) | 4.9 | 6.2 |
Net foreign currency monetary assets/(liabilities) | |||||
All figures in £ millions | US$ | Euro | A$ | Other | Total |
31 March 2025 – Sterling | 14.4 | (2.3) | 2.8 | 7.6 | 22.5 |
31 March 2024– Sterling | 0.6 | (0.3) | 1.1 | (0.5) | 0.9 |
Counterparty credit rating | 31 March 2025 | 31 March 2024 |
| AAA to AA- | 78% | 69% |
A+ to A- | 22% | 30% |
BBB+ to BBB- | - | 1% |
Interest rate: | ||||
| Reference | Total | Drawn | Undrawn | |
rate* plus | £m | £m | £m | |
| As at 31 March 2025 | ||||
Committed facilities – RCF | 0.60% | 290.0 | - | 290.0 |
Committed facilities – term loan | 1.00% | 335.0 | 335.0 | - |
Freely available cash and cash equivalents | 289.9 | |||
Available funds 31 March 2025 | 579.9 | |||
| As at 31 March 2024 | ||||
Committed facilities – RCF | 0.53% | 275.0 | - | 275.0 |
Committed facilities – term loan | 1.00% | 336.3 | 336.3 | - |
Freely available cash and cash equivalents | 229.5 | |||
Available funds 31 March 2024 | 504.5 |
Contractual | 1 year | More than | ||||
All figures in £ million | Book value | cash flows | or less | 1–2 years | 2–5 years | 5 years |
Non-derivative financial liabilities | ||||||
Term loan | (336.3) | (356.8) | (7.4) | (8.8) | (340.6) | - |
Revolving credit facility | - | - | - | - | - | - |
Trade payables and similar items | (322.5) | (322.5) | (322.5) | - | - | - |
Irrevocable share buyback | (34.0) | (34.0) | (34.0) | - | - | - |
Leases | (55.5) | (70.4) | (10.8) | (9.7) | (23.0) | (26.9) |
Derivative financial liabilities | ||||||
Forward foreign currency contracts – cash flow hedges | (1.5) | (1.5) | (1.1) | (0.1) | (0.3) | - |
Interest rate swaps | - | - | - | - | - | - |
Total | (749.8) | (785.2) | (375.8) | (18.6) | (363.9) | (26.9) |
Contractual | 1 year | More than | ||||
All figures in £ million | Book value | cash flows | or less | 1–2 years | 2–5 years | 5 years |
Non-derivative financial liabilities | ||||||
Term loan | (335.0) | (375.8) | (15.7) | (15.7) | (344.4) | - |
Revolving credit facility | - | - | - | - | - | - |
| Trade payables and similar items | (302.5 ) | (302.5 ) | (302.5) | - | - | - |
Leases | (93.9) | (120.0) | (18.7) | (18.1) | (39.6) | (43.6) |
Derivative financial liabilities | ||||||
Forward foreign currency contracts – cash flow hedges | (2.6) | (2.6) | (1.8) | (0.6) | (0.2) | - |
Interest rate swaps | (0.2) | (0.2) | - | (0.1) | (0.1) | - |
Total | (734.2) | (801.1) | (338.7) | (34.5) | (384.3) | (43.6) |
31 March 2025 | 31 March 2024 | |||||
| Asset | Liability | Asset | Liability | |||
All figures in £ million | gains | losses | Net | gains | losses | Net |
Forward foreign currency contracts – cash flow hedges | 1.4 | (2.6) | (1.2) | 0.5 | (1.5) | (1.0) |
Interest rate swaps | 4.2 | (0.2) | 4.0 | 8.5 | - | 8.5 |
Derivative assets/(liabilities) at the end of the year | 5.6 | (2.8) | 2.8 | 9.0 | (1.5) | 7.5 |
31 March 2025 | 31 March 2024 | |||||
| Asset | Liability | Asset | Liability | |||
All figures in £ million | gains | losses | Net | gains | losses | Net |
Expected to be recognised: | ||||||
In one year or less | 3.6 | (1.8) | 1.8 | 5.2 | (1.1) | 4.1 |
Between one and two years | 1.3 | (0.7) | 0.6 | 2.7 | (0.1) | 2.6 |
More than two years | 0.7 | (0.3) | 0.4 | 1.1 | (0.3) | 0.8 |
Derivative assets/(liabilities) at the end of the year | 5.6 | (2.8) | 2.8 | 9.0 | (1.5) | 7.5 |
| 31 March 2025 | 31 March 2024 | |||||
Cash flow | Interest rate | Cash flow | Interest rate | |||
| All figures in £ million | hedges | swaps | Total | hedges | swaps | Total |
Notional amount (gross) | 515.8 | 310.0 | 825.8 | 410.3 | 270.0 | 680.3 |
Carrying value (current and non-current assets and (liabilities)) | (1.2) | 4.0 | 2.8 | (1.0) | 8.5 | 7.5 |
Maturity date | 2025-2028 | 2025-2027 | 2025-2028 | 2024-2027 | 2025-2027 | 2024-2027 |
Hedge ratio | 1:1 | 1:1 | 1:1 | 1:1 | 1:1 | 1:1 |
| Change in fair value of outstanding hedging instruments in the year | (0.2) | (4.5) | (4.7) | (1.1) | 0.6 | (0.5) |
Change in value of hedged item used to determine hedge effectiveness | (0.2) | (4.5) | (4.7) | (1.1) | 0.6 | (0.5) |
Weighted average hedged rate for the year* | 1.29% | 3.5% | 1.26% | 3.1% |
Trade | Bank | ||||
| payables and | borrowings | Derivative | |||
| similar items | and loan | financial | Lease | ||
| All figures in £ million | payables | notes | instruments | liabilities | Total |
Due in one year or less | 302.5 | - | 1.8 | 13.3 | 317.6 |
Due in more than one year but not more than two years | - | - | 0.7 | 13.5 | 14.2 |
| Due in more than two years but not more than five years | - | 335.0 | 0.3 | 41.3 | 376.6 |
| Due in five years or more | - | - | - | 25.8 | 25.8 |
Total | 302.5 | 335.0 | 2.8 | 93.9 | 734.2 |
Trade | Bank | ||||
| payables and | borrowings | Derivative | |||
| similar items | and loan | financial | Lease | ||
| All figures in £ million | payables* | notes | instruments | liabilities | Total |
Due in one year or less | 356.5 | - | 1.1 | 8.1 | 365.7 |
Due in more than one year but not more than two years | - | - | 0.1 | 7.4 | 7.5 |
Due in more than two years but not more than five years | - | 336.3 | 0.3 | 18.0 | 354.6 |
Due in five years or more | - | - | - | 22.0 | 22.0 |
Total | 356.5 | 336.3 | 1.5 | 55.5 | 749.8 |
| 1% decrease in | 10% weakening | |||
| interest rates | in Sterling | |||
Profit before | Profit before | |||
All figures in £ million | Equity * | tax | Equity | tax |
Sterling | - | 0.5 | - | - |
US dollar | - | 0.2 | (4.0) | 0.9 |
Other | - | (0.2) | 0.7 | - |
1% increase in | 10% strengthening | |||
interest rates | in Sterling | |||
Profit before | Profit before | |||
All figures in £ million | Equity * | tax | Equity | tax |
Sterling | - | (0.5) | - | - |
US dollar | - | (0.2) | 3.2 | 0.1 |
Other | - | 0.2 | (0.4) | - |
1% decrease in | 10% weakening | |||
interest rates | in Sterling | |||
Profit before | Profit before | |||
All figures in £ million | Equity | tax | Equity | tax |
Sterling | (0.1) | 1.0 | - | - |
US dollar | - | 0.3 | 1.6 | 0.4 |
Other | - | (0.2) | 1.1 | - |
| 1% increase in | 10% strengthening | |||
interest rates | in Sterling | |||
Profit before | Profit before | |||
All figures in £ million | Equity | tax | Equity | tax |
Sterling | 0.1 | (1.0) | - | - |
US dollar | - | (0.3) | (1.2) | (0.4) |
Other | - | 0.2 | (1.0) | - |
31 March | 31 March | |
| All figures in £ million | 2025 | 2024 |
| Total market value of assets – see table below for analysis by category of asset | 1,176.7 | 1,316.2 |
Present value of Scheme liabilities | (1,137.3) | (1,297.8) |
Net pension asset before deferred tax | 39.4 | 18.4 |
Deferred tax liability | (14.6) | (9.6) |
Net pension asset after deferred tax | 24.8 | 8.8 |
All figures in £ million | FY25 | FY24 |
Net finance income | 1.0 | 5.6 |
Administrative expenses | (1.2) | (1.5) |
Total net (expense)/income recognised in the income statement (excluding tax) | (0.2) | 4.1 |
All figures in £ million | FY25 | FY24 |
Opening net pension asset | 18.4 | 119.8 |
Net finance income | 1.0 | 5.6 |
Net actuarial gain/loss & asset re-measurement gain/loss | 17.7 | (108.9) |
Administrative expenses | (1.2) | (1.5) |
Contributions by the employer | 3.5 | 3.4 |
Closing net pension asset | 39.4 | 18.4 |
31 March 2025 | 31 March 2024 | |||||||
| Not quoted | in | Not quoted | in | |||||
an active | an active | |||||||
All figures in £ million | Quoted | market | Total | Quoted | market | Total | ||
Equities | - | 11.2 | 11.2 | - | 21.8 | 21.8 | ||
Liability Driven Investment | 351.1 | - | 351.1 | 414.9 | - | 414.9 | ||
Asset backed security investments | 75.0 | - | 75.0 | 35.5 | - | 35.5 | ||
Alternative bonds 1 | - | 228.1 | 228.1 | - | 253.8 | 253.8 | ||
Corporate bonds 2 | - | 98.6 | 98.6 | 31.1 | 120.6 | 151.7 | ||
Cash and cash equivalents | - | 46.1 | 46.1 | - | 36.5 | 36.5 | ||
Equity derivative financial instruments 3 | (0.9) | - | (0.9) | 15.8 | - | 15.8 | ||
Corporate credit derivative financial instruments 4 | 1.8 | - | 1.8 | 2.2 | - | 2.2 | ||
Other derivatives (forward FX contracts) 5 | 10.0 | - | 10.0 | 1.6 | - | 1.6 | ||
Insurance buy-in policies | - | 450.7 | 450.7 | - | 507.4 | 507.4 | ||
Borrowings 6 | - | (95.0) | (95.0) | - | (125.0) | (125.0) | ||
Total market value of assets | 437.0 | 739.7 | 1,176.7 | 501.1 | 815.1 | 1,316.2 |
All figures in £ million | FY25 | FY24 |
Opening fair value of Scheme assets | 1,316.2 | 1,355.2 |
Interest income on Scheme assets | 62.0 | 62.6 |
Re-measurement loss on Scheme assets | (149.0) | (49.6) |
Contributions by the employer | 3.5 | 3.4 |
Net benefits paid out and transfers | (54.8) | (53.9) |
Administrative expenses | (1.2) | (1.5) |
Closing fair value of Scheme assets | 1,176.7 | 1,316.2 |
All figures in £ million | FY25 | FY24 |
Opening present value of Scheme liabilities | (1,297.8) | (1,235.4) |
Interest cost | (61.0) | (57.0) |
Actuarial gain/(loss) on Scheme liabilities based on: | ||
Change in demographic assumptions | 17.4 | (9.5) |
Change in financial assumptions | 149.6 | 28.1 |
Experience losses | (0.3) | (77.9) |
Net benefits paid out and transfers | 54.8 | 53.9 |
Cl osing present value of Scheme liabilities | (1,137.3 ) | (1,297.8) |
31 March 2025 | 31 March 2024 | |||
Insured | Uninsured | Insured | Uninsured | |
A ll figures in £ million | members | members | members | members |
Discount rate applied to Scheme liabilities | 5.70% | 5.75% | 4.80% | 4.80% |
CPI inflation assumption | 2.45% | 2.50% | 2.55% | 2.60% |
Net rate (discount rate less inflation) | 3.25% | 3.25% | 2.25% | 2.20% |
Assumed life expectancies in years: | ||||
At 60 for males currently aged 40 | n/a | 27.8 | n/a | 28.3 |
At 60 for females currently aged 40 | n/a | 30.3 | n/a | 30.7 |
At 60 for males currently aged 60 | n/a | 26.5 | n/a | 26.7 |
At 60 for females currently aged 60 | n/a | 28.9 | n/a | 29.1 |
At 65 for males currently aged 65 | 22.1 | n/a | 22.3 | n/a |
At 65 for females currently aged 65 | 24.6 | n/a | 24.8 | n/a |
Assumption | Indicative impact on Scheme assets | Indicative impact on Scheme liabilities | Indicative impact on net pension asset |
De crease discount rate by 0.25% | Increase by £10.2m | Increase by £33.1m | Decrease by £22.9m |
I ncrease rate of inflation by 0.25% | Increase by £9.9m | Increase by £32.6m | Decrease by £22.7m |
Increase life expectancy by one year | Increase by £10.9m | Increase by £26.8m | Decrease by £15.9m |
Volatility in market conditions | Results under IAS 19 can change dramatically depending on market conditions. The present value of Scheme liabilities |
is linked to yields on corporate bonds, while many of the assets of the Scheme are invested in various forms of assets | |
subject to fluctuati ng valuations. Changing markets in conjunction with discount rate volatility will lead to volatility in | |
the net pension asset on the Group’s balance sheet and in other comprehensive income. To a lesser extent this will | |
also lead to volatility in the IAS 19 pension net finance income in the Group’s income statement. | |
Choice of accounting | The calculation of the present value of Scheme liabilities involves projecting future cash flows from the Scheme many |
assumptions | years into the future. This means that the assumptions used can have a material impact on the balance sheet position |
and profit and loss c harge. In practice future experience within the Scheme may not be in line with the assumptions | |
adopted. For example, members could live longer than foreseen or inflation could be higher or lower than allowed for in | |
the calculation of the liabilities. |
| Ordinary shares | Special Share | |||||
of 1p each (equity) | of £1 (non-equity) | Total | ||||
£ | Number | £ | Number | £ | Number | |
As at 1 April 2024 | 5,743,959 | 574,395,891 | 1 | 1 | 5,743,960 | 574,395,892 |
Cancellation of shares | (208,654) | (20,865,436) | - | - | (208,654) | (20,865,436) |
At 31 March 2025 | 5,535,305 | 553,530,455 | 1 | 1 | 5,535,306 | 553,530,456 |
Ordinary shares | Special Share | |||||
of 1p each (equity) | of £1 (non-equity) | Total | ||||
£ | Number | £ | Number | £ | Number | |
As at 1 April 2023 | 5,787,571 | 578,757,121 | 1 | 1 | 5,787,572 | 578,757,122 |
Cancellation of shares | (43,612) | (4,361,230) | - | - | (43,612) | (4,361,230) |
At 31 March 2024 | 5,743,959 | 574,395,891 | 1 | 1 | 5,743,960 | 574,395,892 |
FY25 | FY24 | |
Number of | Number of | |
matching | matching | |
| shares | shares | |
Outstanding at start of the year | 753,447 | 745,986 |
Awarded during the year | 256,966 | 295,731 |
Exercised during the year | (262,526) | (243,681) |
| Forfeited during the year | (40,053) | (44,589) |
| Outstanding at end of the year | 707,834 | 753,447 |
FY25 | FY24 | |
Number of | Number of | |
awards | awards | |
Outstanding at start of the year | 892,416 | 892,416 |
Granted during the year | - | - |
Exercised during the year | (833,623) | - |
Forfeited during the year | (58,793) | - |
| Outstanding at end of the year | - | 892,416 |
FY25 | FY24 | |
| Number of | Number of | |
| awards | awards | |
Outstanding at start of the year | 6,274,618 | 6,968,721 |
Granted during the year | 9,795 | - |
Lapsed during the year | (502,662) | (142,194) |
Exercised during the year | (2,021,364) | (551,909) |
Outstanding at end of the year | 3,760,387 | 6,274,618 |
FY25 | FY24 | |
Number of | Number of | |
| awards | awards | |
Outstanding at start of the year | 7,306,172 | - |
Granted during the year | 6,519,447 | 7,556,268 |
Exercised during the year | - | - |
Lapsed during the year | (1,693,863 ) | (250,096) |
Outstanding at end of the year | 12,131,756 | 7,306,172 |
| FY25 | FY24 | |
Number of | Number of | |
| awards | awards | |
Outstanding at start of the year | 797,371 | 941,348 |
Granted during the year | 263,186 | 213,277 |
Exercised during the year | (488,374) | (135,292) |
Lapsed during the year | (98,127 ) | (221,962) |
| Outstanding at end of the year | 474,056 | 797,371 |
FY25 | FY24 | |
Number of | Number of | |
awards | awards | |
Outstanding at start of the year | - | 175,099 |
Forfeited during the year | - | (175,099) |
| Outstanding at end of the year | - | - |
FY25 | FY24 | |
Number of | Number of | |
awards | awards | |
Outstanding at start of the year | - | 1,323,331 |
Granted during the year | - | 13,041 |
Exercised during the year | - | (1,336,372) |
Lapsed during the year | - | - |
| Outstanding at end of the year | - | - |
FY25 | FY24 | |
Number of | Number of | |
awards | awards | |
Outstanding at start of the year | 292,067 | - |
| Difference between actual awards in year and amount provisionally awarded in prior year | (64,891) | - |
Lapsed during the year | - | - |
Exercised during the year | - | - |
Provisionally awarded during the year | - | 292,067 |
Outstanding at end of the year | 227,176 | 292,067 |
31 March | 31 March | |
All figures in £ million | 2025 | 2024 |
Total c ontracted | 51.3 | 57.8 |
Name of company | Country of incorporation | Registered office | |
Subsidiaries 1,6 | |||
Aerospace Training Services Pty Ltd* | Australia | Tower 4, Level 10, 727 Collins Street, Melbourne, VIC 3008 Australia | |
Air Affairs (Australia) Pty Ltd | Australia | Tower 4, Level 10, 727 Collins Street, Melbourne, VIC 3008 Australia | |
Air Affairs Aviation Pty Ltd. | Australia | Tower 4, Level 10, 727 Collins Street, Melbourne, VIC 3008 Australia | |
Air Target Services Pty Ltd. | Australia | Tower 4, Level 10, 727 Collins Street, Melbourne, VIC 3008 Australia | |
Astra Aerospace Pty Ltd. | Australia | Tower 4, Level 10, 727 Collins Street, Melbourne, VIC 3008 Australia | |
Avantus Federal LLC | USA | 1800 | Tysons Blvd, Ste 750, McLean, VA 22102, USA |
Avantus Federal Services LLC | USA | 1800 | Tysons Blvd, Ste 750, McLean, VA 22102, USA |
Avantus National Security Solutions LLC | USA | 1800 | Tysons Blvd, Ste 750, McLean, VA 22102, USA |
cueSim Limited | England & Wales | C/O FRP Advisory Trading Limited Kings Orchard, 1 Queen Street, | |
Bristol, BS2 0HQ | |||
E3 Federal Solutions PR LLC | USA | 1800 | Tysons Blvd, Ste 750, McLean, VA 22102, USA |
Far Ridgeline Engagements LLC | USA | 1800 | Tysons Blvd, Ste 750, McLean, VA 22102, USA |
Foster-Miller Inc 2 | USA | 350 2 nd Avenue, Waltham, Massachusetts, MA 02451, USA | |
Hirose Holdings Pty Ltd. | Australia | Tower 4, Level 10, 727 Collins Street, Melbourne, VIC 3008 Australia | |
Inzpire Group Limited | England & Wales | C/O FRP Advisory Trading Limited Kings Orchard, 1 Queen Street, | |
Bristol, BS2 0HQ | |||
Inzpire Holdings Limited | England & Wales | C/O FRP Advisory Trading Limited Kings Orchard, 1 Queen Street, | |
Bristol, BS2 0HQ | |||
Inzpire Limited | England & Wales | C/O FRP Advisory Trading Limited Kings Orchard, 1 Queen Street, | |
Bristol, BS2 0HQ | |||
Lucid Perspectives LLC | USA | 1800 | Tysons Blvd, Ste 750, McLean, VA 22102, USA |
Metrix UK Limited | England & Wales | C/O FRP Advisory Trading Limited Kings Orchard, 1 Queen Street, | |
Bristol, BS2 0HQ | |||
Naimuri Limited | England & Wales | Farnborough 3 | |
Occam’s Razor Technologies LLC | USA | 1800 | Tysons Blvd, Ste 750, McLean, VA 22102, USA |
Operational Intelligence LLC | USA | 1800 | Tysons Blvd, Ste 750, McLean, VA 22102, USA |
Precis (2187) Limited | England & Wales | C/O FRP Advisory Trading Limited Kings Orchard, 1 Queen Street, | |
Bristol, BS2 0HQ | |||
Qinetic Limited | England & Wales | Farnborough 3 | |
QinetiQ Aerostructures Pty Ltd | Australia | Tower 4, Level 10, 727 Collins Street, Melbourne, VIC 3008 Australia | |
QinetiQ Australia Pty Ltd | Australia | Tower 4, Level 10, 727 Collins Street, Melbourne, VIC 3008 Australia | |
QinetiQ Consulting Pty Ltd | Australia | Tower 4, Level 10, 727 Collins Street, Melbourne, VIC 3008 Australia | |
QinetiQ Estates Limited | England & Wales | Farnborough 3 | |
QinetiQ GmbH | Germany | Flughafenstraße 65, 41066, Mönchengladbach, Germany | |
QinetiQ GP Limited | Scotland | 50 Lothian Road, Festival Square, Edinburgh, EH3 9WJ, Scotland | |
QinetiQ Group Canada Inc. 2 | Canada | 5300 | Commerce Court West, 199 Bay Street, Toronto ON M5L 1A9, |
Canada | |||
QinetiQ Group Holdings Limited | England & Wales | Farnborough 3 | |
QinetiQ Holdings Limited | England & Wales | Farnborough 3 | |
QinetiQ Inc 2, | USA | 1800 | Tysons Blvd, Ste 750, McLean, VA 22102, USA |
QinetiQ Insurance PCC Limited | Guernsey | Mill Court, La Charroterie, St Peter Port, GY1 4ET Guernsey | |
QinetiQ Limited | England & Wales | Farnborough 3 | |
QinetiQ Novare Pty Ltd | Australia | Tower 4, Level 10, 727 Collins Street, Melbourne, VIC 3008 Australia | |
QinetiQ Overseas Holdings Limited | England & Wales | Farnborough 3 | |
QinetiQ Overseas Trading Limited | England & Wales | Farnborough 3 | |
Name of company | Country of incorporation | Registered office | ||
QinetiQ Pension Scheme Trustee Limited | England & Wales | Farnborough 3 | ||
QinetiQ PFP Limited Partnership 4 | Scotland | 50 Lothian Road, Festival Square, Edinburgh, EH3 9WJ, Scotland | ||
QinetiQ Philippines Company, Inc | Philippines | 22 nd Floor Corporate Centre, 139 Valero Street, Salcedo Village, | ||
Makati City, Philippines | ||||
QinetiQ Pty Ltd | Australia | Tower 4, Level 10, 727 Collins Street, Melbourne, VIC 3008 Australia | ||
QinetiQ Services Holdings Pty Ltd | Australia | Tower 4, Level 10, 727 Collins Street, Melbourne, VIC 3008 Australia | ||
QinetiQ Solutions Sdn. Bhd. | Malaysia | Suite 6.01, 6 th Floor, Plaza See Hoy Chan, Jalan Raja Chulan 50200, | ||
Kuala Lumpur, W.P. Kuala Lumpur, Malaysia | ||||
QinetiQ Sweden AB | Sweden | c/o MAQS Advokatbyra, Stureplan 19, 111 45 Stockholm Sweden | ||
QinetiQ Target Services Limited | England & Wales | Farnborough 3 | ||
QinetiQ Target Systems Limited | England & Wales | Farnborough 3 | ||
QinetiQ Training and Simulation Limited | England & Wales | Farnborough 3 | ||
QinetiQ US Holdings, Inc. | USA | 5885 | Trinity Parkway, Suite 130, Centreville, Virginia 20120-1969, USA | |
RubiKon Group Pty Limited | Australia | Level 33, 101 | Collins Street, Melbourne, Victoria 3000, Australia | |
TSG International LLC | USA | 350 2 nd Avenue, Waltham, Massachusetts 02451, USA | ||
Name of company | Country of incorporation | Registered office | ||
Joint ventures 6 | ||||
Avantus CTA, LLC 5 | USA | 1800 | Tysons Blvd, Ste 750, McLean, VA 22102, USA | |
Federal Mission Solutions, LLC 5 | USA | 58 W Main Street, Suite B, Luray, VA 22835 USA | ||
Houbara Defence & Security LLC 5,6 | United Arab Emirates | Emirates, PO Box 128220 | Unit 3, Zone 4, Tawazun Industrial Park, Abu Dhabi, United Arab | |
QinetiQ Dar Massader QDM Limited 5,6 | Saudi Arabia | Al Nakhla Tower, 3026-Prince Saud Bin Mohamed Bin Muqin Road, PO | ||
Box 2985, | Riyadh 13321, | Kingdom of Saudi Arabia | ||
Quick Services LLC 5 | USA | 409 | Chicago Drive Suite 103 in Fayetteville, NC 28306 | |
Distorting due to | Distorting due to | Does not reflect in-year | |
irregular nature | fluctuating nature | operational performance | |
Item | year on year | (size and sign) | of continuing business |
Amortisation of intangible assets arising from acquisitions | P | ||
Pension net finance income | P | P | |
Gains/losses on disposal of businesses, property and investments | P | P | P |
| Transaction, integration and on-off remuneration costs in respect of business | |||
acquisitions and disposals | P | P | |
Impairment of property and goodwill | P | ||
One-off period of digital investment | P | P | P |
Costs and other impacts of group-wide restructuring programmes | P | P | |
The tax impact of the above | P | P | P |
Other significant non-recurring tax and RDEC movements | P | P | P |