| 2025 | 2024 | ||
| 52 weeks | 52 weeks | ||
| Note | £’m | £’m | |
Revenue | 1 | ||
Cost of sales | ( | ( | |
Gross profit | |||
Other operating income | |||
Operating costs | 2 | ( | ( |
Operating profit | 3 | ||
Finance income | 5 | ||
Finance costs | 5 | ( | ( |
Profit before taxation | |||
Taxation | 6 | ( | ( |
Profit for the period | |||
Earnings per Ordinary Share — basic | 8 | ||
Earnings per Ordinary Share — diluted | 8 |
| 2025 | 2024 | ||
| 52 weeks | 52 weeks | ||
| Note | £’m | £’m | |
Profit for the period | |||
| Other comprehensive (expense)/income: | |||
| Items that may be subsequently reclassified to profit or loss: | |||
Movement in fair value of cash flow hedges | 18 | ( | |
Deferred tax on hedging movements | 13 | ( | |
Other comprehensive expense for the period, net of tax | ( | ( | |
Total comprehensive income for the period |
| 28 June | 29 June | ||
| 2025 | 2024 | ||
| Note | £’m | £’m | |
| Non-current assets | |||
Intangible assets | 9 | ||
Property, plant and equipment | 10 | ||
Right-of-use assets | 11 | ||
Investment property | 12 | ||
Deferred tax assets | 13 | ||
Derivative financial instruments | 18 | ||
Total non-current assets | |||
| Current assets | |||
Inventories | 14 | ||
Trade and other receivables | 15 | ||
Derivative financial instruments | 18 | ||
Current tax asset | |||
Cash and cash equivalents | 16 | ||
Total current assets | |||
Total assets | |||
| Current liabilities | |||
Trade and other payables | 17 | ( | ( |
Lease liabilities | 11 | ( | ( |
Current tax liability | ( | ||
Derivative financial instruments | 18 | ( | ( |
Total current liabilities | ( | ( | |
| Non-current liabilities | |||
Bank loans | 19 | ( | ( |
Lease liabilities | 11 | ( | ( |
Provisions | 20 | ( | ( |
Derivative financial instruments | 18 | ( | ( |
Total non-current liabilities | ( | ( | |
Total liabilities | ( | ( | |
Net assets |
| 28 June | 29 June | ||
| 2025 | 2024 | ||
| Note | £’m | £’m | |
| Equity | |||
Issued share capital | 21 | ||
Share premium account | |||
Capital redemption reserve | |||
Hedging reserve | ( | ( | |
Retained earnings | |||
Total equity attributable to equity holders of the Parent |
| 2025 | 2024 | ||
| 52 weeks | 52 weeks | ||
| Note | £’m | £’m | |
| Cash flows from operating activities | |||
Profit before taxation | |||
Net financial expense | 5 | ||
Operating profit | |||
Depreciation and amortisation of investment property, property, plant and equipment and intangible assets | 9,10,12 | ||
Depreciation of right-of-use assets | 11 | ||
Loss on disposal and impairment of property, plant and equipment and intangible assets | 9,10 | ||
Impairment of right-of-use assets | 11 | ||
Share-based payments expense | |||
Operating cash flows before movements in working capital | |||
(Increase) in inventories | ( | ( | |
(Increase) in trade and other receivables | ( | ( | |
Increase/(decrease) in trade and other payables | ( | ||
Net movement in working capital | ( | ( | |
Tax paid | ( | ( | |
Net cash generated from operating activities | |||
| Cash flows from investing activities | |||
Acquisition of intangible assets | ( | ( | |
Acquisition of property, plant and equipment | ( | ( | |
Acquisition of Investment Property | ( | ( | |
Acquisition of subsidiary, net of cash | ( | ||
Interest received | |||
Net cash used in investing activities | ( | ( |
| 2025 | 2024 | ||
| 52 weeks | 52 weeks | ||
| Note | £’m | £’m | |
| Cash flows from financing activities | |||
Proceeds from issue of treasury shares and Ordinary Shares | 22 | ||
Purchase of treasury shares | 22 | ( | |
Drawdowns on Revolving Credit Facility | |||
Repayments of Revolving Credit Facility | ( | ( | |
Interest paid and loan transaction costs | ( | ( | |
Interest paid on lease liabilities | 11 | ( | ( |
Repayment of principal element of lease liabilities | ( | ( | |
Dividends paid | 7 | ( | ( |
Net cash used in financing activities | ( | ( | |
Net increase/(decrease) in cash and cash equivalents | ( | ||
Foreign exchange revaluations | ( | ||
Cash and cash equivalents at the beginning of the period | 16 | ||
Cash and cash equivalents at the end of the period | 16 |
| Total equity | |||||||
| attributable | |||||||
| Issued | Share | Capital | to equity | ||||
| share | premium | redemption | Hedging | Retained | holders of | ||
| capital | account | reserve | reserve | earnings | the Parent | ||
| Note | £’m | £’m | £’m | £’m | £’m | £’m | |
As at 1 July 2023 | ( | ||||||
Profit for the period | |||||||
Movement in fair value of cash flow hedges | 18 | ||||||
| Deferred tax on hedging | |||||||
movements | 13 | ( | ( | ||||
Total comprehensive income for the period | ( | ||||||
Proceeds from issue of treasury shares | 22 | ||||||
Purchase of treasury shares | 22 | ||||||
Share-based payments | 23 | ||||||
| Deferred tax on share-based | |||||||
payments | 13 | ( | ( | ||||
| Current tax on share options | |||||||
exercised | |||||||
| Movement on cash flow | |||||||
hedges transferred to inventory | 18 | ||||||
Dividends paid | 7 | ( | ( | ||||
Total transactions with owners, recorded directly | |||||||
in equity | ( | ( |
| Total equity | |||||||
| attributable | |||||||
| Issued | Share | Capital | to equity | ||||
| share | premium | redemption | Hedging | Retained | holders of | ||
| capital | account | reserve | reserve | earnings | the Parent | ||
| Note | £’m | £’m | £’m | £’m | £’m | £’m | |
As at 29 June 2024 | ( | ||||||
Profit for the period | |||||||
Movement in fair value of cash flow hedges | 18 | ( | ( | ||||
| Deferred tax on hedging | |||||||
movements | 13 | ||||||
Total comprehensive income for the period | ( | ||||||
Proceeds from issue of treasury shares | 22 | ||||||
Purchase of treasury shares | 22 | ( | ( | ||||
Share-based payments | 23 | ||||||
| Deferred tax on share-based | |||||||
payments | 13 | ||||||
| Current tax on share options | |||||||
exercised | |||||||
| Movement on cash flow | |||||||
hedges transferred to inventory | 18 | ||||||
Dividends paid | 7 | ( | ( | ||||
Total transactions with owners, recorded directly | |||||||
in equity | ( | ( | |||||
As at 28 June 2025 | ( |
| 2025 | 2024 | |
| 52 weeks | 52 weeks | |
| £’m | £’m | |
Selling and distribution costs | 560.5 | 528.6 |
Tech and Support expenses | 150.5 | 141.4 |
711.0 | 670.0 |
| 2025 | 2024 | |
| 52 weeks | 52 weeks | |
| £’m | £’m | |
Cost of inventories included in cost of sales | 831.6 | 812.3 |
Amortisation of intangible assets | 2.3 | 4.1 |
Depreciation of owned property, plant and equipment | 28.7 | 26.3 |
Depreciation of Investment Property | 0.3 | — |
Depreciation of right-of-use assets | 50.9 | 50.2 |
Loss on disposal and impairment of property, plant and equipment and intangible assets | 0.5 | 0.5 |
Impairment of right-of-use assets | 0.7 | 0.9 |
Expense related to short-term leases | 4.7 | 3.7 |
| 2025 | 2024 | |
| 52 weeks | 52 weeks | |
| £’000 | £’000 | |
Fees payable to the Group’s auditor for the audit of the Parent and consolidated annual financial statements | 43 | 37 |
| Fees payable to the Group’s auditor and its associates for other services | ||
| to the Group | ||
— Audit of the Company’s subsidiaries pursuant to legislation | 352 | 322 |
— Other assurance services (See Audit and Risk Committee report on page 85 for further information) | 67 | 50 |
| 2025 | 2025 | 2024 | 2024 | |
| 52 weeks | 52 weeks | 52 weeks | 52 weeks | |
| Number | Full time | Number | Full time | |
| of heads | equivalents | of heads | equivalents | |
Selling | 9,973 | 5,420 | 9,591 | 5,258 |
Distribution | 1,139 | 1,105 | 1,148 | 1,110 |
Administration | 1,196 | 1,178 | 1,170 | 1,153 |
12,308 | 7,703 | 11,909 | 7,521 |
| 2025 | 2024 | |
| 52 weeks | 52 weeks | |
| £’m | £’m | |
Wages and salaries | 275.4 | 248.0 |
Social security costs | 21.2 | 17.6 |
Share-based payment expense (note 23) | 5.5 | 4.3 |
Other pension costs | 7.3 | 6.9 |
309.4 | 276.8 |
| 2025 | 2024 | |
| 52 weeks | 52 weeks | |
| £’m | £’m | |
| Finance income | ||
Interest on bank deposits | 1.4 | 1.6 |
Net foreign exchange gains | — | 0.4 |
1.4 | 2.0 | |
| Finance costs | ||
Interest on bank borrowings | (4.1) | (3.0) |
Net foreign exchange losses | (0.4) | — |
Amortisation of issue costs of bank loans | (0.6) | (0.8) |
Interest on lease liabilities | (7.3) | (6.1) |
(12.4) | (9.9) | |
Net finance expense | (11.0) | (7.9) |
| 2025 | 2024 | |
| 52 weeks | 52 weeks | |
| £’m | £’m | |
| Current taxation | ||
UK corporation tax charge for the period | 53.2 | 51.8 |
Adjustments in respect of prior periods | (1.4) | (0.4) |
51.8 | 51.4 | |
| Deferred taxation | ||
Origination of temporary differences | 2.9 | 2.9 |
Adjustments in respect of prior periods | — | (0.1) |
2.9 | 2.8 | |
Total tax expense | 54.7 | 54.2 |
| 2025 | 2024 | |
| 52 weeks | 52 weeks | |
| £’m | £’m | |
Profit before taxation | 211.0 | 205.4 |
UK corporation tax at standard rate of 25.0% (2024: 25.0%) | 52.8 | 51.4 |
| Factors affecting the charge in the period: | ||
Non-deductible expenses | 3.3 | 3.2 |
Adjustments in respect of prior periods | (1.4) | (0.5) |
Profit on disposal of ineligible assets | — | 0.1 |
Tax expense | 54.7 | 54.2 |
| 2025 | 2024 | |||
| Pence per | 52 weeks | 52 weeks | ||
Dividend type | In respect of period ended | share | £’m | £’m |
Final | 1 July 2023 | 27.0 | — | 54.5 |
Interim | 29 June 2024 | 16.0 | — | 32.3 |
Special | 29 June 2024 | 35.0 | — | 70.8 |
Final | 29 June 2024 | 27.5 | 55.6 | — |
Interim | 28 June 2025 | 16.5 | 33.4 | — |
Special | 28 June 2025 | 35.0 | 70.4 | — |
159.4 | 157.6 |
| 2025 | 2024 | |
| 52 weeks | 52 weeks | |
| £’m | £’m | |
Profit for the period | 156.3 | 151.2 |
| 2025 | 2024 | |
| 52 weeks | 52 weeks | |
| ’000 | ’000 | |
Weighted average number of shares in issue during the period | 202,366 | 202,355 |
Impact of share options | 1,019 | 893 |
Number of shares for diluted earnings per share | 203,385 | 203,248 |
| 2025 | 2024 | |
| 52 weeks | 52 weeks | |
| Earnings per Ordinary Share | £p | £p |
Basic (pence) | 77.2 | 74.7 |
Diluted (pence) | 76.8 | 74.4 |
| Rights to | |||
| Software | brands and | ||
| development | customer | ||
| and licences | lists | Total | |
| £’m | £’m | £’m | |
| Cost | |||
At 1 July 2023 | 52.0 | 11.5 | 63.5 |
Additions | 2.6 | — | 2.6 |
Disposals | (0.2) | — | (0.2) |
At 29 June 2024 | 54.4 | 11.5 | 65.9 |
Additions | 2.3 | 7.0 | 9.3 |
At 28 June 2025 | 56.7 | 18.5 | 75.2 |
| Accumulated amortisation | |||
At 1 July 2023 | 47.1 | 11.1 | 58.2 |
Charge for the financial period | 4.0 | 0.1 | 4.1 |
Disposals | (0.2) | — | (0.2) |
At 29 June 2024 | 50.9 | 11.2 | 62.1 |
Charge for the financial period | 2.1 | 0.2 | 2.3 |
At 28 June 2025 | 53.0 | 11.4 | 64.4 |
| Net book value | |||
At 1 July 2023 | 4.9 | 0.4 | 5.3 |
At 29 June 2024 | 3.5 | 0.3 | 3.8 |
At 28 June 2025 | 3.7 | 7.1 | 10.8 |
| Freehold | Leasehold | Fixtures, | |||
| land and | land and | Leasehold | fittings and | ||
| buildings | buildings | improvements | equipment | Total | |
| £’m | £’m | £’m | £’m | £’m | |
| Cost | |||||
At 1 July 2023 | 107.0 | — | 167.2 | 140.3 | 414.5 |
Transfer | (0.2) | — | 0.2 | — | — |
Additions | 0.3 | — | 13.4 | 15.8 | 29.5 |
Disposals | — | — | (6.8) | (4.3) | (11.1) |
At 29 June 2024 | 107.1 | — | 174.0 | 151.8 | 432.9 |
Transfer | — | — | 0.2 | (0.2) | — |
Additions | 8.9 | 0.2 | 10.7 | 15.1 | 34.9 |
Disposals | (0.1) | — | (1.2) | (1.3) | (2.6) |
At 28 June 2025 | 115.9 | 0.2 | 183.7 | 165.4 | 465.2 |
| Accumulated depreciation | |||||
At 1 July 2023 | 21.8 | — | 105.1 | 117.7 | 244.6 |
Charge for the financial period | 1.8 | — | 14.0 | 10.5 | 26.3 |
Disposals | — | — | (6.7) | (4.1) | (10.8) |
Impairment | — | — | (0.1) | (0.1) | (0.2) |
At 29 June 2024 | 23.6 | — | 112.3 | 124.0 | 259.9 |
Charge for the financial period | 2.7 | — | 13.9 | 12.1 | 28.7 |
Disposals | (0.1) | — | (0.2) | (0.4) | (0.7) |
Impairment | — | — | (0.6) | (0.8) | (1.4) |
At 28 June 2025 | 26.2 | — | 125.4 | 134.9 | 286.5 |
| Net book value | |||||
At 1 July 2023 | 85.2 | — | 62.1 | 22.6 | 169.9 |
At 29 June 2024 | 83.5 | — | 61.7 | 27.8 | 173.0 |
At 28 June 2025 | 89.7 | 0.2 | 58.3 | 30.5 | 178.7 |
| 2025 | ||||
| Motor | ||||
| 2025 | vehicles, | |||
| Land and | plant and | 2025 | 2024 | |
| buildings | equipment | Total | Total | |
| £’m | £’m | £’m | £’m | |
At the beginning of the period | 201.7 | 21.2 | 222.9 | 231.3 |
Additions | 40.0 | 9.9 | 49.9 | 44.6 |
Disposals | (0.1) | — | (0.1) | (1.9) |
Impairment | (0.7) | — | (0.7) | (0.9) |
Depreciation | (44.6) | (6.3) | (50.9) | (50.2) |
At the end of the period | 196.3 | 24.8 | 221.1 | 222.9 |
| 2025 | ||||
| Motor | ||||
| 2025 | vehicles, | |||
| Land and | plant and | 2025 | 2024 | |
| buildings | equipment | Total | Total | |
| £’m | £’m | £’m | £’m | |
At the beginning of the period | (228.1) | (21.5) | (249.6) | (258.2) |
Additions | (42.4) | (9.5) | (51.9) | (46.2) |
Disposals | 0.1 | — | 0.1 | 1.9 |
Interest | (6.2) | (1.1) | (7.3) | (6.1) |
Repayment of lease liabilities | 54.7 | 6.5 | 61.2 | 59.0 |
At the end of the period | (221.9) | (25.6) | (247.5) | (249.6) |
| 2025 | 2024 | |
| £’m | £’m | |
Current | (53.1) | (52.1) |
Non-current | (194.4) | (197.5) |
(247.5) | (249.6) |
| 2025 | 2024 | |
| £’m | £’m | |
Less than one year | (62.7) | (59.2) |
One to two years | (53.8) | (50.9) |
Two to five years | (116.8) | (104.1) |
Five to ten years | (55.8) | (63.2) |
More than ten years | (0.8) | (1.7) |
Total undiscounted lease liability | (289.9) | (279.1) |
| 2025 | ||||
| 52 weeks | ||||
| 2025 | Motor | |||
| 52 weeks | vehicles, | 2025 | 2024 | |
| Land and | plant and | 52 weeks | 52 weeks | |
| buildings | equipment | Total | Total | |
| £’m | £’m | £’m | £’m | |
Depreciation of right-of-use assets | 44.6 | 6.3 | 50.9 | 50.2 |
Impairment of right-of-use assets | 0.7 | — | 0.7 | 0.9 |
Interest expenses (included in financial expenses) | 6.2 | 1.1 | 7.3 | 6.1 |
Expense relating to short-term leases | 3.4 | 1.3 | 4.7 | 3.7 |
| Investment | |
| Properties | |
| £’m | |
| Cost | |
At 29 June 2024 | 7.5 |
Additions | 22.3 |
At 28 June 2025 | 29.8 |
| Accumulated amortisation/depreciation | |
At 29 June 2024 | — |
Charge for the financial period | 0.3 |
At 28 June 2025 | 0.3 |
| Net book value | |
At 29 June 2024 | 7.5 |
At 28 June 2025 | 29.5 |
Assets | Liabilities | Net assets/(liabilities) | ||||
| 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | |
| £’m | £’m | £’m | £’m | £’m | £’m | |
Property, plant and equipment | 0.3 | — | (5.3) | (2.7) | (5.0) | (2.7) |
Share-based payments | 3.7 | 3.0 | — | — | 3.7 | 3.0 |
Hedging | 4.3 | 1.3 | — | — | 4.3 | 1.3 |
Other temporary differences | 0.4 | 0.4 | (0.2) | (0.2) | 0.2 | 0.2 |
8.7 | 4.7 | (5.5) | (2.9) | 3.2 | 1.8 |
Assets | Liabilities | Net assets/(liabilities) | ||||
| 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | |
| £’m | £’m | £’m | £’m | £’m | £’m | |
| Deferred tax recoverable/ | ||||||
(payable) after more than 12 months | 0.6 | 1.9 | (5.5) | (2.9) | (4.9) | (1.0) |
| Deferred tax recoverable/ | ||||||
(payable) within 12 months | 8.1 | 2.8 | — | — | 8.1 | 2.8 |
8.7 | 4.7 | (5.5) | (2.9) | 3.2 | 1.8 |
| Balance at | Balance at | |||
| 1 July | Recognised | Recognised | 29 June | |
| 2023 | in income | in equity 2024 | ||
| £’m | £’m | £’m | £’m | |
Property, plant and equipment | (0.8) | (1.9) | — | (2.7) |
Share-based payments | 5.1 | (0.8) | (1.3) | 3.0 |
Hedging | 2.3 | — | (1.0) | 1.3 |
Other temporary differences | 0.3 | (0.1) | — | 0.2 |
6.9 | (2.8) | (2.3) | 1.8 | |
| Balance at | Balance at | |||
| 29 June | Recognised | Recognised | 28 June | |
| 2024 | in income | in equity 2025 | ||
| £’m | £’m | £’m | £’m | |
Property, plant and equipment | (2.7) | (2.6) | 0.3 | (5.0) |
Share-based payments | 3.0 | (0.3) | 1.0 | 3.7 |
Hedging | 1.3 | — | 3.0 | 4.3 |
Other temporary differences | 0.2 | — | — | 0.2 |
1.8 | (2.9) | 4.3 | 3.2 | |
| 2025 | 2024 | |
| £’m | £’m | |
Raw materials | 0.9 | 1.3 |
Work in progress | 0.1 | 0.1 |
Goods for resale | 225.3 | 221.6 |
226.3 | 223.0 |
| 2025 | 2024 | |
| £’m | £’m | |
Trade receivables | 9.6 | 3.7 |
Other receivables | 3.6 | 0.4 |
Prepayments | 13.8 | 11.6 |
Accrued income | 13.1 | 10.5 |
40.1 | 26.2 |
| 2025 | 2024 | |
| £’m | £’m | |
Cash at bank and in hand | 30.0 | 23.4 |
| 2025 | 2024 | |
| £’m | £’m | |
Trade payables | 93.7 | 92.3 |
Accruals | 79.6 | 67.3 |
Deferred income | 15.8 | 12.5 |
Taxation and social security | 30.8 | 32.3 |
Other payables | 0.1 | 0.6 |
220.0 | 205.0 |
| 2025 | 2024 | |
| £’m | £’m | |
Opening balance | 1.3 | 1.1 |
Issued in the year | 16.6 | 5.6 |
Released to income statement | (14.7) | (5.4) |
Closing balance | 3.2 | 1.3 |
| 2025 | 2024 | |
| £’m | £’m | |
| Current | ||
Cash and cash equivalents | 30.0 | 23.4 |
Trade and other receivables | 13.2 | 4.1 |
Accrued income | 13.1 | 10.2 |
Derivative financial instruments | — | 0.3 |
Total current financial assets | 56.3 | 38.0 |
| Non-current | ||
Derivative financial instruments | — | 0.1 |
Total financial assets | 56.3 | 38.1 |
| 2025 | 2024 | |
| £’m | £’m | |
Total borrowings (note 19) | 132.0 | 79.0 |
Less: cash and cash equivalents (note 16) | (30.0) | (23.4) |
Net debt | 102.0 | 55.6 |
Less: unamortised debt issue costs (note 19) | (1.8) | (2.0) |
Net debt including unamortised debt issue costs | 100.2 | 53.6 |
Total equity | 118.8 | 137.9 |
Total capital | 219.0 | 191.5 |
Gearing ratio | 45.8% | 28.0% |
| 2025 | 2024 | |
| 52 weeks | 52 weeks | |
| £’m | £’m | |
Operating profit | 222.0 | 213.3 |
| Add: Depreciation and amortisation of property, plant and equipment | ||
and intangible assets (note 3) | 31.0 | 30.4 |
| Add: Loss on disposal and impairment of property, plant and equipment | ||
and intangible assets (note 3) | 0.5 | 0.5 |
Adjusted EBITDA | 253.5 | 244.2 |
Leverage ratio | 0.40 | 0.22 |
Adjusted EBITDA | 253.5 | 244.2 |
Add: RoUA depreciation | 50.9 | 50.2 |
Add: RoUA impairment | 0.7 | 0.9 |
EBITDA | 305.1 | 295.3 |
Add: Rent | 6.9 | 4.3 |
EBITDAR | 312.0 | 299.6 |
Net interest (note 5) | 11.0 | 7.9 |
Rent plus RoUA depreciation | 57.8 | 54.5 |
Fixed charges | 68.8 | 62.4 |
Fixed charge cover | 4.5 | 4.8 |
| 2025 | 2024 | |
| £’m | £’m | |
| Foreign currency forwards | ||
Carrying amount of liability | (17.3) | (5.1) |
Notional amount | 329.9 | 295.5 |
| July 2025— | July 2024— | |
| Maturity date | March 2027 | April 2026 |
Hedge ratio | 1:1 | 1:1 |
| Change in value of hedged item used to determine | ||
hedge effectiveness | £21.5m | £0.2m |
Change in the value of hedging instruments | £(21.5)m | £(0.2)m |
| Weighted average hedged rate for the year | ||
(including forward points) | £1:US$1.2508 £1:US$1.2445 |
| Financial | Financial | |||
| assets at | liabilities at | Derivatives | ||
| amortised | amortised | used for | ||
| cost | cost | hedging | Total | |
| At 29 June 2024 | £’m | £’m | £’m | £’m |
Cash and cash equivalents | 23.4 | — | — | 23.4 |
Trade and other receivables | 4.1 | — | — | 4.1 |
Accrued income | 10.2 | — | — | 10.2 |
Derivative financial instruments | — | — | 0.4 | 0.4 |
Total financial assets | 37.7 | — | 0.4 | 38.1 |
Trade and other payables | — | (92.9) | — | (92.9) |
Accruals | — | (67.3) | — | (67.3) |
Lease liabilities | — | (249.6) | — | (249.6) |
Bank loans | — | (77.0) | — | (77.0) |
Derivative financial instruments | — | — | (5.5) | (5.5) |
Total financial liabilities | — | (486.8) | (5.5) | (492.3) |
Net financial assets/(liabilities) | 37.7 | (486.8) | (5.1) | (454.2) |
| Financial | Financial | |||
| assets at | liabilities at | Derivatives | ||
| amortised | amortised | used for | ||
| cost | cost | hedging | Total | |
| At 28 June 2025 | £’m | £’m | £’m | £’m |
Cash and cash equivalents | 30.0 | — | — | 30.0 |
Trade and other receivables | 13.2 | — | — | 13.2 |
Accrued income | 13.1 | — | — | 13.1 |
Total financial assets | 56.3 | — | — | 56.3 |
Trade and other payables | — | (93.8) | — | (93.8) |
Accruals | — | (79.6) | — | (79.6) |
Lease liabilities | — | (247.5) | — | (247.5) |
Bank loans | — | (130.2) | — | (130.2) |
Derivative financial instruments | — | — | (17.3) | (17.3) |
Total financial liabilities | — | (551.1) | (17.3) | (568.4) |
Net financial assets/(liabilities) | 56.3 | (551.1) | (17.3) | (512.1) |
| 2025 | 2024 | |
| £’m | £’m | |
Sterling | 29.6 | 22.2 |
US dollar | 0.1 | 0.9 |
Euro | 0.3 | 0.3 |
30.0 | 23.4 |
| 2025 | 2024 | |
| £’m | £’m | |
Total borrowings | 132.0 | 79.0 |
Less: unamortised debt issue costs | (1.8) | (2.0) |
Net borrowings | 130.2 | 77.0 |
| 2025 | 2024 | |
| 52 weeks | 52 weeks | |
| £’m | £’m | |
Net debt at 30 June 2024 and 2 July 2023 | (55.6) | (30.7) |
| Net Increase/(decrease) in cash and cash equivalents (excluding foreign | ||
exchange revaluations) | 7.0 | (23.3) |
Effect of foreign exchange (note 5) | (0.4) | 0.4 |
Repayments of Revolving Credit Facility | 99.0 | 108.0 |
Drawdowns of Revolving Credit Facility | (152.0) | (110.0) |
Movement in net debt | (46.4) | (24.9) |
Net debt represented by Cash and cash equivalents (note 16) | 30.0 | 23.4 |
Non-current borrowings (note 19) | (132.0) | (79.0) |
Net debt at 28 June 2025 and 29 June 2024 | (102.0) | (55.6) |
Lease liabilities (note 11) | (247.5) | (249.6) |
Net debt at 28 June 2025 and 29 June 2024 (including lease liabilities) | (349.5) | (305.2) |
| Balance at | |||||
| Balance at | Utilised in | Created in | Released in | 28 June | |
| 29 June 2024 | the period | the period | the period | 2025 | |
| £’m | £’m | £’m | £’m | £’m | |
Property related | 5.5 | (0.1) | 1.2 | (1.1) | 5.5 |
Legal related and other | — | — | 2.2 | — | 2.2 |
5.5 | (0.1) | 3.4 | (1.1) | 7.7 |
| 2025 | 2024 | |
| Number of | Number of | |
| Ordinary Shares | Ordinary Shares | |
| of 1p each | of 1p each | |
In issue at the start of the period | 203,426,835 | 203,426,835 |
In issue at the end of the period | 203,426,835 | 203,426,835 |
| 2025 | 2024 | |||
| Number of | 2025 | Number of | 2024 | |
| shares | £’m | shares | £’m | |
| Ordinary shares of 1p each: | ||||
Authorised | 500,000,000 | 5.0 | 500,000,000 | 5.0 |
Allotted, called up and fully paid | 203,426,835 | 2.0 | 203,426,835 | 2.0 |
| 2025 | 2024 | |||
| Number of | 2025 | Number of | 2024 | |
| shares | £’m | shares | £’m | |
Outstanding at the beginning of the period | 1,226,461 | 11.5 | 1,712,790 | 16.0 |
Purchased during the period | 1,500,000 | 14.7 | — | — |
| Reissued during the period in respect of share | ||||
option schemes | (582,449) | (5.6) | (486,329) | (4.5) |
Outstanding at the end of the period | 2,144,012 | 20.6 | 1,226,461 | 11.5 |
| 2025 | 2024 | |||
| Weighted | Weighted | |||
| 2025 | average | 2024 | average | |
| No. of | exercise | No. of | exercise | |
| Sharesave Plans | options | price (p) | options | price (p) |
Outstanding at beginning of period | 2,435,045 | 735.95 | 2,214,266 | 717.67 |
Granted | 459,799 | 929.00 | 614,293 | 810.00 |
Exercised | (78,695) | 932.51 | (22,174) | 658.94 |
Forfeited | (373,250) | 867.83 | (371,340) | 754.03 |
Outstanding at end of period | 2,442,899 | 745.81 | 2,435,045 | 735.95 |
Exercisable at end of period | 2,044 | 1,046.00 | 78,984 | 1,167.00 |
| 2025 | 2024 | |||
| Weighted | Weighted | |||
| average | average | |||
| 2025 | remaining | 2024 | remaining | |
| No. of | contractual | No. of | contractual | |
| Sharesave Plans | options | life (years) | options | life (years) |
| Exercise price (pence): | ||||
667.00 | 1,536,869 | 1.0 | 1,683,046 | 2.0 |
810.00 | 445,636 | 2.0 | 537,082 | 3.0 |
929.00 | 390,610 | 3.0 | — | — |
1,046.00 | 69,784 | — | 135,195 | 1.0 |
1,167.0 0 | — | — | 79,722 | — |
2,442,899 | 1.5 | 2,435,045 | 2.1 |
| 2025 | 2024 | |
| No. of | No. of | |
| LTIP awards | options | options |
Outstanding at beginning of period | 1,991,911 | 1,897,942 |
Granted | 656,910 | 579,517 |
Dividend equivalent awarded in the period | 96,169 | 67,275 |
Exercised | (349,808) | (348,727) |
Forfeited | (132,369) | (204,096) |
Outstanding at end of period | 2,262,813 | 1,991,911 |
Exercisable at end of period | 4,717 | 4,717 |
| 2025 | 2024 | |
| No. of | No. of | |
| Restricted Stock Awards | options | options |
Outstanding at beginning of period | 334,747 | 316,446 |
Granted | 336,113 | 155,032 |
Dividend equivalent awarded in the period | 16,377 | 9,928 |
Exercised | (153,786) | (115,428) |
Forfeited | (20,033) | (31,231) |
Outstanding at end of period | 513,418 | 334,747 |
Exercisable at end of period | 35,239 | 12,437 |
| 2025 | 2024 | |
| No. of | No. of | |
| Bonus Deferred Shares Award | options | options |
Outstanding at beginning of period | 2,709 | 2,783 |
Dividend equivalent awarded in the period | — | — |
Exercised | — | — |
Forfeited | — | (74) |
Outstanding at end of period | 2,709 | 2,709 |
Exercisable at end of period | 2,709 | 2,709 |
Sharesave plans | 2025 | 2024 |
Share price at date of grant | 1,161.00p | 1,086.00p |
Exercise price | 929.00p | 810.00p |
Volatility | 31.42% | 34.55% |
Expected life | 3 years | 3 years |
Risk-free rate | 4.13% | 3.31% |
Dividend yield | 3.90% | 3.88% |
Fair value per option | 359.70p | 342.80p |
LTIP awards | 2025 | 2024 |
Share price at date of grant | 1,078.00p—1,161.00p | 1,086.00p |
Exercise price | 0.00p | 0.00p |
Volatility | 31.80%—31.97% | 34.55% |
Expected life | 3 years | 3 years |
Risk-free rate | 4.13% | 3.93% |
Dividend yield | 3.90% | 3.88% |
Fair value per option | 544.0p—988.0p | 736.90p |
Restricted Stock awards | 2025 | 2024 |
Share price at date of grant | 1,161.00p | 1,086.00p—1,111.00p |
Exercise price | 0.00p | 0.00p |
Volatility | 28.90%—31.80% | 27.43%—34.55% |
Expected life | 1—3 years | 1—2 years |
Risk-free rate | 4.13% | 3.93%—3.97% |
Dividend yield | 3.90% | 3.88% |
Fair value per option | 786.10—1,116.50p | 736.90—1,086.20p |
| 2025 | 2024 | |
| 52 weeks | 52 weeks | |
| £’m | £’m | |
Wages and salaries | 4.0 | 3.7 |
Termination benefits | — | — |
Short-term employee benefits | 2.9 | 2.0 |
Post-employment benefits | 0.1 | 0.1 |
Share-based payments (including NI) | 2.1 | 1.0 |
9.1 | 6.8 |