52 weeks ended | 53 weeks ended | ||
29 March | 30 March | ||
2025 | 2024 | ||
Period ended | Note | £’m | £’m |
Revenue | 2 | ||
Cost of sales | ( | ( | |
Gross profit | |||
Administrative expenses | ( | ( | |
Operating profit | 5 | ||
Share of profits/(losses) in associates | 12 | ( | |
Profit on ordinary activities before net finance costs and tax | |||
Finance costs on lease liabilities | 6 | ( | ( |
Other finance costs | 6 | ( | ( |
Finance income | 6 | ||
Profit on ordinary activities before tax | |||
Income tax expense | 10 | ( | ( |
Profit for the period | 2 | ||
Other comprehensive income for the period | |||
Items which may be reclassified to profit and loss: | |||
Exchange differences on retranslation of subsidiary and associate investments | ( | ( | |
Fair value movement as recorded in the hedging reserve | ( | ( | |
Tax effect of other comprehensive income | 10 | ( | |
Total other comprehensive income | ( | ( | |
Total comprehensive income for the period | |||
Earnings per share | |||
Basic earnings per share attributable to ordinary equity holders (pence) | 11 | ||
Diluted earnings per share attributable to ordinary equity holders (pence) | 11 |
29 March | 30 March | ||
2025 | 2024 | ||
As at Non-current assets | Note | £’m | £’m |
Goodwill | 13 | ||
Intangible assets | 13 | ||
Property, plant and equipment | 14 | ||
Right-of-use assets | 15 | ||
Investments in associates | 12 | ||
Other receivables | 17 | ||
Other financial assets | 20 | ||
Deferred tax asset | 10 | ||
Current assets | |||
Cash at bank and in hand | 18 | ||
Inventories | 16 | ||
Trade and other receivables | 17 | ||
Income tax receivable | |||
Other financial assets | 20 | ||
Total assets | |||
Equity | |||
Share capital | 23 | ( | ( |
Share premium | ( | ( | |
Retained earnings | ( | ( | |
Hedging reserve | |||
Legal reserve | ( | ( | |
Merger reserve | |||
Foreign exchange reserve | ( | ( | |
( | ( | ||
Non-current liabilities | |||
Interest-bearing loans and borrowings | 21 | ( | ( |
Lease liabilities | 15 | ( | ( |
Deferred tax liabilities | 10 | ( | ( |
Other financial liabilities | 20 | ( | ( |
Provisions | 22 | ( | ( |
( | ( | ||
Current liabilities | |||
Interest-bearing loans and borrowings | 21 | ( | ( |
Trade and other payables | 19 | ( | ( |
Lease liabilities | 15 | ( | ( |
Other financial liabilities | 20 | ( | ( |
Income tax payable | ( | ( | |
Provisions | 22 | ( | ( |
( | ( | ||
Total liabilities | ( | ( | |
Total equity and liabilities | ( | ( |
Foreign | ||||||||
Share | Share | Retained | Hedging | Legal | Merger | exchange | Total | |
capital | premium | earnings | reserve | reserve | reserve | reserve | equity | |
£’m | £’m | £’m | £’m | £’m | £’m | £’m | £’m | |
Balance at 25 March 2023 | ( | ( | ||||||
Ordinary dividends declared | ( | ( | ||||||
Special dividends declared | ( | ( | ||||||
Effect of share options | ||||||||
Total transactions with owners | ( | ( | ||||||
Profit for the period | ||||||||
Other comprehensive income | ( | ( | ( | |||||
Total comprehensive income for the period | ( | ( | ||||||
Hedging gains & losses reclassified | ||||||||
as inventory | ||||||||
Hedging gains & losses reclassified | ||||||||
as finance costs | ||||||||
Balance at 30 March 2024 | ( | ( | ||||||
Ordinary dividends declared | ( | ( | ||||||
Special dividends declared | ( | ( | ||||||
Effect of share options | ||||||||
Total transactions with owners | ( | ( | ||||||
Profit for the period | ||||||||
Other comprehensive income | ( | ( | ( | ( | ||||
Total comprehensive income for the period | ( | ( | ||||||
Hedging gains & losses reclassified | ||||||||
as inventory | ||||||||
Hedging gains & losses reclassified | ||||||||
as finance costs | ||||||||
Balance at 29 March 2025 | ( | ( |
52 weeks ended | 53 weeks ended | ||
29 March | 30 March | ||
2025 | 2024 | ||
Period ended | Note | £’m | £’m |
Cash flows from operating activities | |||
Cash generated from operations | 24 | ||
Income tax paid | ( | ( | |
Net cash flows from operating activities | |||
Cash flows from investing activities | |||
Purchase of property, plant and equipment | 14 | ( | ( |
Purchase of intangible assets | 13 | ( | ( |
Proceeds from sale of property, plant and equipment | |||
Deposits into short-term money market investments | 20 | ( | |
Finance income received | 6 | ||
Dividend income from associates | 12 | ||
Net cash flows from investing activities | ( | ( | |
Cash flows from financing activities | |||
Net (repayment)/receipt of Group revolving credit facilities | 21 | ( | |
Repayment of old bank loan facilities | 21 | ( | |
Receipt of new bank loan facilities | 21 | ||
Repayment of corporate bonds | 21 | ( | |
Receipt due to newly issued corporate bonds | 21 | ||
Receipt of loan facilities held in France | 21 | ||
Repayment of loan facilities held in France | 21 | ( | |
Repayment of the principal in relation to lease liabilities | 15 | ( | ( |
Payment of interest in relation to right-of-use assets | 15 | ( | ( |
Fees on refinancing | 21 | ( | ( |
Other finance costs paid | 6 | ( | ( |
Dividends paid to owners of the parent | 30 | ( | ( |
Net cash flows from financing activities | ( | ( | |
Effects of exchange rate changes on cash and cash equivalents | ( | ( | |
Net increase/(decrease) in cash and cash equivalents | ( | ||
Cash and cash equivalents at the beginning of the period | |||
Cash and cash equivalents at the end of the period | |||
Cash and cash equivalents comprise: | |||
Cash at bank and in hand | 18 | ||
Standard | Summary of changes | EU endorsement status |
Amendments to IFRS 9 | The amendments provide an exception for the derecognition of financial liabilities, | Not yet endorsed. |
Recognition of a Financial | allowing companies to derecognise its trade payable before the settlement date, | |
Asset or Financial Liability | when it uses an electronic payment system that meets all of the exception criteria. |
Standard | Summary of changes | EU endorsement status |
IFRS 18 Presentation | The standard requires the presentation of two new defined subtotals in the | Not yet endorsed. |
and Disclosure in | income statement – operating profit and profit before financing and income taxes | |
Financial Statements | and defined categories (operating, investing and financing). The disclosure of APMs | |
that are not subtotalled in the financial statements must be specified. |
UK | UK | France | |||
B&M | Heron | B&M | Corporate | Total | |
52 week period to 29 March 2025 | £’m | £’m | £’m | £’m | £’m |
Revenue | 4,483 | 546 | 542 | – | 5,571 |
EBITDA (note 3) | 737 | 39 | 91 | (27) | 840 |
Depreciation and amortisation | (207) | (23) | (43) | – | (273) |
Profit/(loss) before interest and tax | 530 | 16 | 48 | (27) | 567 |
Net finance expense | (51) | (2) | (16) | (67) | (136) |
Income tax (charge)/credit | (123) | (3) | (8) | 22 | (112) |
Segment profit/(loss) | 356 | 11 | 24 | (72) | 319 |
Total assets | 3,265 | 280 | 436 | 26 | 4,007 |
Total liabilities | (1,601) | (120) | (321) | (1,213) | (3,255) |
Capital expenditure* | (103) | (14) | (16) | – | (133) |
UK | UK | France | |||
B&M | Heron | B&M | Corporate | Total | |
53 week period to 30 March 2024 | £’m | £’m | £’m | £’m | £’m |
Revenue | 4,410 | 560 | 514 | – | 5,484 |
EBITDA (note 3) | 743 | 50 | 89 | (17) | 865 |
Depreciation and amortisation | (195) | (23) | (40) | – | (258) |
Profit/(loss) before interest and tax | 548 | 27 | 49 | (17) | 607 |
Net finance expense | (48) | (1) | (14) | (46) | (109) |
Income tax (charge)/credit | (127) | (6) | (9) | 11 | (131) |
Segment profit/(loss) | 373 | 20 | 26 | (52) | 367 |
Total assets | 2,905 | 284 | 413 | 23 | 3,625 |
Total liabilities | (1,491) | (119) | (307) | (974) | (2,891) |
Capital expenditure* | (97) | (15) | (14) | – | (126) |
52 weeks ended | 53 weeks ended | |
29 March | 30 March | |
2025 | 2024 | |
Period to | £’m | £’m |
Revenue due from UK operations | 5,029 | 4,970 |
Revenue due from French operations | 542 | 514 |
Overall revenue | 5,571 | 5,484 |
29 March | 30 March | |
2025 | 2024 | |
As at | £’m | £’m |
UK operations | 2,381 | 2,315 |
French operations | 271 | 254 |
Luxembourg operations | 7 | 5 |
Overall non-current assets | 2,659 | 2,574 |
52 weeks ended | 53 weeks ended | |
29 March | 30 March | |
2025 | 2024 | |
Period to | £’m | £’m |
Revenue due to sales made in stores | 5,541 | 5,454 |
Revenue due to wholesale activities | 30 | 30 |
Overall revenue | 5,571 | 5,484 |
52 weeks ended | 53 weeks ended | |
29 March | 30 March | |
2025 | 2024 | |
Period to | £’m | £’m |
Profit on ordinary activities before interest and tax | 567 | 607 |
Add back depreciation and amortisation | 273 | 258 |
EBITDA | 840 | 865 |
Costs in relation to significant property transactions | 5 | 9 |
Costs in relation to significant infrastructure projects | 4 | – |
Group trading director settlement | 12 | – |
Non-underlying impact of foreign exchange | 3 | (2) |
Adjusted EBITDA | 864 | 872 |
Depreciation and amortisation | (273) | (258) |
Adjusted operating profit | 591 | 614 |
Interest costs related to lease liabilities (note 6) | (77) | (69) |
Net other finance costs (note 6) | (59) | (44) |
Adjusted profit before tax | 455 | 501 |
Adjusted tax | (118) | (132) |
Adjusted profit for the period | 337 | 369 |
52 weeks ended | 53 weeks ended | |
29 March | 30 March | |
2025 | 2024 | |
Period to | £’m | £’m |
EBITDA (above) | 840 | 865 |
Remove effects of IFRS 16 on EBITDA | (245) | (243) |
EBITDA (pre-IFRS 16) | 595 | 622 |
Adjusting items (above) | 25 | 7 |
Adjusted EBITDA (pre-IFRS 16) | 620 | 629 |
Pre-IFRS 16 depreciation and amortisation | (92) | (82) |
Adjusted operating profit (pre-IFRS 16) | 528 | 547 |
Net other finance costs | (59) | (44) |
Adjusted profit before tax (pre-IFRS 16) | 469 | 503 |
Adjusted tax | (122) | (133) |
Adjusted profit (pre-IFRS 16) for the period | 347 | 370 |
Statutory | Adjusting | Adjusted | Impact of | Adjusted | |
figures | items | figures | IFRS 16 | (pre-IFRS 16) | |
52-week period to 29 March 2025 | £’m | £’m | £’m | £’m | £’m |
Revenue | 5,571 | – | 5,571 | – | 5,571 |
Cost of sales | (3,479) | – | (3,479) | – | (3,479) |
Gross profit | 2,092 | – | 2,092 | – | 2,092 |
Depreciation and amortisation | (273) | – | (273) | 181 | (92) |
Other administrative expenses | (1,253) | 24 | (1,229) | (244) | (1,473) |
Operating profit | 566 | 24 | 590 | (63) | 527 |
Share of profits in associates | 1 | – | 1 | – | 1 |
Profit before interest and tax | 567 | 24 | 591 | (63) | 528 |
Finance costs relating to right-of-use assets | (77) | – | (77) | 77 | – |
Other finance costs | (66) | – | (66) | (0) | (66) |
Finance income | 7 | – | 7 | – | 7 |
Profit before tax | 431 | 24 | 455 | 14 | 469 |
Income tax expense | (112) | (6) | (118) | (4) | (122) |
Profit for the period | 319 | 18 | 337 | 10 | 347 |
Statutory | Adjusting | Adjusted | Impact of | Adjusted | |
figures | items | figures | IFRS 16 | (pre-IFRS 16) | |
53-week period to 30 March 2024 | £’m | £’m | £’m | £’m | £’m |
Revenue | 5,484 | – | 5,484 | – | 5,484 |
Cost of sales | (3,449) | – | (3,449) | – | (3,449) |
Gross profit | 2,035 | – | 2,035 | – | 2,035 |
Depreciation and amortisation | (258) | – | (258) | 176 | (82) |
Other administrative expenses | (1,169) | 7 | (1,162) | (243) | (1,405) |
Operating profit | 608 | 7 | 615 | (67) | 548 |
Share of losses in associates | (1) | – | (1) | – | (1) |
Profit before interest and tax | 607 | 7 | 614 | (67) | 547 |
Finance costs relating to right-of-use assets | (69) | – | (69) | 69 | – |
Other finance costs | (50) | 1 | (49) | – | (49) |
Finance income | 10 | (5) | 5 | – | 5 |
Profit before tax | 498 | 3 | 501 | 2 | 503 |
Income tax expense | (131) | (1) | (132) | (1) | (133) |
Profit for the period | 367 | 2 | 369 | 1 | 370 |
UK | UK | France | |||
B&M | Heron | B&M | Corporate | Total | |
52-week period to 29 March 2025 | £’m | £’m | £’m | £’m | £’m |
Profit/(loss) before interest and tax | 530 | 16 | 48 | (27) | 567 |
Adjusting items (above) | – | – | – | 24 | 24 |
Adjusted operating profit/(loss) | 530 | 16 | 48 | (3) | 591 |
Depreciation and amortisation (pre-IFRS 16) | 66 | 14 | 12 | – | 92 |
Impact of IFRS 16 | (51) | (0) | (12) | 0 | (63) |
Adjusted EBITDA (pre-IFRS 16) | 545 | 30 | 48 | (3) | 620 |
UK | UK | France | |||
B&M | Heron | B&M | Corporate | Total | |
53-week period to 30 March 2024 | £’m | £’m | £’m | £’m | £’m |
Profit/(loss) before interest and tax | 548 | 27 | 49 | (17) | 607 |
Adjusting items (above) | – | – | – | 7 | 7 |
Adjusted operating profit/(loss) | 548 | 27 | 49 | (10) | 614 |
Depreciation and amortisation (pre-IFRS 16) | 59 | 13 | 10 | – | 82 |
Impact of IFRS 16 | (51) | (4) | (12) | – | (67) |
Adjusted EBITDA (pre-IFRS 16) | 556 | 36 | 47 | (10) | 629 |
UK | UK | France | |||
B&M | Heron | B&M | Corporate | Total | |
52-week period to 29 March 2025 | £’m | £’m | £’m | £’m | £’m |
Profit/(loss) before interest and tax | 530 | 16 | 48 | (27) | 567 |
Add back depreciation and amortisation | 207 | 23 | 43 | – | 273 |
EBITDA | 737 | 39 | 91 | (27) | 840 |
Adjusting items (above) | – | – | – | 24 | 24 |
Adjusted EBITDA | 737 | 39 | 91 | (3) | 864 |
UK | UK | France | |||
B&M | Heron | B&M | Corporate | Total | |
53-week period to 30 March 2024 | £’m | £’m | £’m | £’m | £’m |
Profit/(loss) before interest and tax | 548 | 27 | 49 | (17) | 607 |
Add back depreciation and amortisation | 195 | 23 | 40 | – | 258 |
EBITDA | 743 | 50 | 89 | (17) | 865 |
Adjusting items (above) | – | – | – | 7 | 7 |
Adjusted EBITDA | 743 | 50 | 89 | (10) | 872 |
52 weeks ended | 53 weeks ended | |
29 March | 30 March | |
2025 | 2024 | |
Period ended | £’m | £’m |
Cash flows from operating activities | 784 | 862 |
Income tax paid | (109) | (116) |
Purchase of property, plant and equipment | (131) | (123) |
Purchase of intangible assets | (2) | (3) |
Proceeds from sale of property, plant and equipment | 22 | 2 |
Repayment of the principal in relation to lease liabilities | (176) | (171) |
Payment of interest in relation to right-of-use assets | (77) | (69) |
Post-tax free cash flow | 311 | 382 |
52 weeks ended | 52 weeks ended | 53 weeks ended | ||
29 March | 23 March | 30 March | ||
2025 | 2024 | Week 53 | 2024 | |
Adjusted | £’m | £’m | £’m | £’m |
Revenue | 5,571 | 5,372 | 112 | 5,484 |
Cost of sales | (3,479) | (3,379) | (70) | (3,449) |
Gross profit | 2,092 | 1,993 | 42 | 2,035 |
Operating costs | (1,472) | (1,377) | (29) | (1,406) |
Adjusted EBITDA (pre-IFRS 16) | 620 | 616 | 13 | 629 |
Depreciation and amortisation (pre-IFRS 16) | (92) | (80) | (2) | (82) |
Operating impact of IFRS 16 | 63 | 66 | 1 | 67 |
Adjusted operating profit | 591 | 602 | 12 | 614 |
Adjusting items | (24) | (7) | (0) | (7) |
Profit before interest and tax | 567 | 595 | 12 | 607 |
Finance costs relating to right-of-use assets | (77) | (68) | (1) | (69) |
Other net finance costs | (59) | (39) | (1) | (40) |
Profit before tax | 431 | 488 | 10 | 498 |
52 weeks ended | 53 weeks ended | |
29 March | 30 March | |
2025 | 2024 | |
Period ended | £’m | £’m |
Auditor’s remuneration | 1 | 1 |
Payments to auditors in respect of non-audit services: | ||
Other assurance services | 0 | 0 |
Cost of inventories recognised as an expense (included in cost of sales) | 3,479 | 3,449 |
Depreciation of owned property, plant and equipment | 88 | 79 |
Amortisation (included within administration costs) | 2 | 2 |
Depreciation of right-of-use assets | 183 | 177 |
Impairment of right-of-use assets | 3 | 5 |
Operating lease rentals | 4 | 3 |
Sublet income | (2) | (2) |
Other operational income | (9) | (6) |
(Profit)/loss on sale of property, plant and equipment | (0) | 1 |
Profits on sale and leasebacks | (0) | – |
Loss on foreign exchange | 1 | 7 |
52 weeks ended | 53 weeks ended | |
29 March | 30 March | |
2025 | 2024 | |
Period ended | £’m | £’m |
Interest on debt and borrowings | (63) | (47) |
Ongoing amortisation of finance fees | (2) | (2) |
Interest rate swap derivative | (1) | (0) |
Total adjusted finance expense | (66) | (49) |
Release of remaining unamortised fees on previous facilities | – | (1) |
Total other finance expense | (66) | (50) |
Finance costs on lease liabilities | (77) | (69) |
Total finance expense | (143) | (119) |
52 weeks ended | 53 weeks ended | |
29 March | 30 March | |
2025 | 2024 | |
Period ended | £’m | £’m |
Cash | ||
Finance costs paid in relation to debt and borrowings | 56 | 41 |
Finance costs paid in relation to lease liabilities | 77 | 69 |
Fees paid in relation to refinancing | 4 | 15 |
Finance costs paid | 137 | 125 |
Non-cash | ||
Movement of accruals in relation to debt and borrowings | 7 | 6 |
Capitalisation of paid fees in relation to new facilities | (4) | (15) |
Release of remaining unamortised fees on previous facilities | – | 1 |
Ongoing amortisation of finance fees | 2 | 2 |
Interest rate swap derivative | 1 | (0) |
Total finance expense | 143 | 119 |
52 weeks ended | 53 weeks ended | |
29 March | 30 March | |
2025 | 2024 | |
Period ended | £’m | £’m |
Interest income on loans and bank accounts | 7 | 4 |
Interest income on overpaid corporation tax | – | 1 |
Total adjusted finance income | 7 | 5 |
Gain on tender of corporate bonds | – | 5 |
Total finance income | 7 | 10 |
52 weeks ended | 53 weeks ended | |
29 March | 30 March | |
2025 | 2024 | |
Period ended | £’m | £’m |
Total adjusted finance expense | (66) | (49) |
Total adjusted finance income | 7 | 5 |
Total net adjusted finance costs | (59) | (44) |
52 weeks ended | 53 weeks ended | |
29 March | 30 March | |
2025 | 2024 | |
Period ended | £’m | £’m |
Wages and salaries | 719 | 657 |
Social security costs | 56 | 47 |
Share-based payment expense | 3 | 3 |
Pensions – defined contribution plans | 12 | 10 |
Total remuneration | 790 | 717 |
52 weeks ended | 53 weeks ended | |
29 March | 30 March | |
Period ended | 2025 | 2024 |
Sales staff | 39,347 | 39,928 |
Administration | 1,294 | 1,187 |
Total staff | 40,641 | 41,115 |
52 weeks ended | 53 weeks ended | |
29 March | 30 March | |
2025 | 2024 | |
Period ended | £’m | £’m |
Directors’ remuneration: | ||
Short-term employee benefits | 4 | 4 |
Termination payments | 1 | – |
Benefits accrued under the share option scheme | 0 | 1 |
Pension | – | 0 |
Total | 5 | 5 |
Key management expense (includes Directors’ remuneration): | ||
Short-term employee benefits | 13 | 14 |
Termination payments | 7 | – |
Benefits accrued under the share option scheme | 1 | 1 |
Pension | 0 | 0 |
Other long-term benefits | 1 | – |
Total | 22 | 15 |
Amounts in respect of the highest paid director emoluments: | ||
Short-term employee benefits | 2 | 3 |
Termination payments | 1 | – |
Benefits accrued under the share option scheme | 0 | 0 |
Pension | – | 0 |
Total | 3 | 3 |
Award | EPS as at | 50% paid at | 42.5% paid at | 12.5% paid at | ||
LTIP 2018A | March-21 | 28.0p | N/A | 23.0p | ||
LTIP 2019A | March-22 | 33.0p | N/A | 27.0p | ||
LTIP 2020A | March-23 | 30.0p | N/A | 25.0p | ||
LTIP 2021A | March-24 | 45.0p | N/A | 37.0p | ||
LTIP 2 | 02 | 2A | March-25 | 50.0p | N/A | 42.0p |
LTIP 2023A | March-26 | 43.9p | N/A | 37.9p | ||
LTIP 2024A | March-27 | 47.4p | 42.3p | 38.3p |
Original options | Fair value of | Expected life | |||||
Scheme | Date of grant | granted | each option | Risk free rate | (years) | Volatility | |
201 | 8A-TSR | 7 Aug 17 | 40,610 | 272p | 0.52% | 5 | 32% |
201 | 8A-EPS | 7 Aug 17 | 40,610 | 351p | 0.52% | 5 | 32% |
201 | 9A-TSR | 22 Aug 19 | 275,640.5 | 251p | 0.37% | 5 | 31% |
201 | 9A-EPS | 22 Aug 19 | 275,640.5 | 361p | 0.37% | 5 | 31% |
2020A | -TSR | 30 Jul 20 | 141,718 | 409p | -0.11% | 5 | 48% |
2020A | -EPS | 30 Jul 20 | 141,718 | 464p | -0.11% | 5 | 48% |
20 | 21A-TSR | 3 Aug 21 | 218,861 | 354p | 0.23% | 5 | 37% |
20 | 21A-EPS | 3 Aug 21 | 218,861 | 560p | 0.23% | 5 | 37% |
20 | 22A-TSR | 17 Nov 22 | 309,342 | 124p | 3.16% | 5 | 31% |
2022 | A-EPS | 17 Nov 22 | 309,342 | 386p | 3.16% | 5 | 31% |
20 | 23A-TSR | 1 Aug 23 | 224,422 | 409p | 4.75% | 5 | 32% |
2023 | A-EPS | 1 Aug 23 | 224,422 | 548p | 4.75% | 5 | 32% |
202 | 4A-TSR | 1 Aug 24 | 342,624 | 174p | 4.04% | 5 | 31% |
202 | 4A-EPS | 1 Aug 24 | 342,625 | 456p | 4.04% | 5 | 31% |
2020/B1 | 30 Jul 20 | 303,092 | 463p | -0.12% | 3 | 39% | |
2021/B1 | 3 Aug 21 | 281,950 | 560p | 0.12% | 3 | 42% | |
2022/B1 | 3 Aug 22 | 396,877 | 437p | 1.75% | 3 | 32% | |
2022/B2 | 15 Dec 22 | 3,641 | 412p | 1.75% | 3 | 32% | |
2023/B1 | 1 Aug 23 | 414,833 | 548p | 4.77% | 3 | 31% | |
2024/B1 | 1 Aug 24 | 554,001 | 455p | 3.77% | 3 | 31% |
Options at | Options at | |||||||
Scheme | 30 Mar 24 | Granted | Dividend credit | Forfeited | Exercised | 29 Mar 25 | ||
2 | 01 | 9A-TSR | 312,583* | – | 6,467 | – | (319,050) | – |
20 | 19A-EPS | 312,583* | – | 6,467 | – | (319,050) | – | |
2020A- | TSR | 197,369* | – | 17,023 | – | – | 214,392* | |
2020A-E | PS | 197,369* | – | 17,023 | – | – | 214,392* | |
2021A- | TSR | 191,790 | – | 14,537 | (23,247) | – | 183,080* | |
2021A-E | PS | 191,790 | – | 8,013 | (98,887) | – | 100,916* | |
2022A-TSR | 349,537 | – | 30,148 | – | – | 379,685 | ||
2022A- | EPS | 349,537 | – | 30,148 | – | – | 379,685 | |
2023A- | TSR | 235,204 | – | 20,286 | (57,073) | – | 198,417 | |
2023A-E | PS | 235,204 | – | 20,286 | (57,072) | – | 198,418 | |
2024A- | TSR | – | 342,624 | 22,005 | (17 7,332) | – | 187,297 | |
2024A-E | PS | – | 342,625 | 22,005 | ( 177,332) | – | 187,298 | |
2021/B1 | 251,134 | – | 5,031 | (2,182) | (248,414) | 5,569 | ||
2022/B1 | 380,862 | – | 32,183 | (27,299) | – | 385,746 | ||
2022/B2 | 4,061 | – | 350 | – | – | 4,411 | ||
2023/B1 | 387,478 | – | 32,344 | (59,714) | – | 360,108 | ||
2024/B1 | – | 554,001 | 35,053 | (96,397) | – | 492,657 |
Options at | Options at | ||||||
Scheme | 25 Mar 23 | Granted | Dividend credit | Forfeited | Exercised | 30 Mar 24 | |
201 | 8A-TSR | 230,321* | – | 3,978 | – | (234,299) | – |
201 | 8A-EPS | 297,452* | – | 5,138 | – | (302,590) | – |
201 | 9A-TSR | 293,188* | – | 19,395 | – | – | 312,583* |
201 | 9A-EPS | 293,188* | – | 19,395 | – | – | 312,583* |
2020A | -TSR | 185,124 | – | 12,245 | – | – | 197,369* |
2020A | -EPS | 185,124 | – | 12,245 | – | – | 197,369* |
20 | 21A-TSR | 251,037 | – | 11,899 | (71,146) | – | 191,790 |
20 | 21A-EPS | 251,037 | – | 11,899 | (71,146) | – | 191,790 |
20 | 22A-TSR | 327,851 | – | 21,686 | – | – | 349,537 |
2022 | A-EPS | 327,851 | – | 21,686 | – | – | 349,537 |
20 | 23A-TSR | – | 224,422 | 10,782 | – | – | 235,204 |
2023 | A-EPS | – | 224,422 | 10,782 | – | – | 235,204 |
2020/B1 | 302,339 | – | 4,789 | (2,817) | (304,311) | – | |
2021/B1 | 257,138 | – | 15,921 | (21,925) | – | 251,134 | |
2022/B1 | 408,264 | – | 24,705 | (52,107) | – | 380,862 | |
2022/B2 | 3,809 | – | 252 | – | – | 4,061 | |
2023/B1 | – | 414,833 | 18,058 | (45,413) | – | 387,478 |
Options at | Options at | ||||||
Scheme | 30 Mar 24 | Granted | Dividend credit | Forfeited | Exercised | 29 Mar 25 | |
2021 | Bonus allocation | 104,359 | – | 2,160 | – | (106,519) | – |
2022 | Bonus allocation | 324,517 | – | 27,990 | – | – | 352,507 |
2023 | Bonus allocation | 165,640 | – | 14,289 | – | – | 179,929 |
2024 | Bonus allocation | – | 244,969 | 21,127 | – | – | 266,096 |
Options at | Options at | ||||||
Scheme | 25 Mar 23 | Granted | Dividend credit | Forfeited | Exercised | 30 Mar 24 | |
2020 | Bonus allocation | 59,673 | – | 1,031 | – | (60,704) | – |
2021 | Bonus allocation | 97,885 | – | 6,474 | – | – | 104,359 |
2022 | Bonus allocation | 304,382 | – | 20,135 | – | – | 324,517 |
2023 | Bonus allocation | – | 155,365 | 10,275 | – | – | 165,640 |
Options at | Options at | |||||
Scheme | 30 Mar 24 | Granted | Dividend credit | Forfeited | Exercised | 29 Mar 25 |
Buy-out Nov-24 | 36,601 | – | 1,341 | – | (37,942) | – |
Options at | Options at | |||||
Scheme | 25 Mar 23 | Granted | Dividend credit | Forfeited | Exercised | 30 Mar 24 |
Buy-out Nov-23 | 34,330 | – | 927 | – | (35,257) | – |
Buy-out Nov-24 | 34,330 | – | 2,271 | – | – | 36,601 |
29 March | 30 March | |
Period ended | 2025 | 2024 |
Share options outstanding at the start of the year | 4,227,618 | 4,144,323 |
Share options granted during the year (including via dividend credit) | 1,870,495 | 1,285,010 |
Share options forfeited or lapsed during the year | (776,535) | (264,554) |
Share options exercised in the year | (1,030,975) | (937,161) |
Share options outstanding at the end of the year | 4,290,603 | 4,227,618 |
Of which; | ||
Share options that are not vested | 2,773,722 | 2,576,597 |
Share options that are in holding | 1,511,312 | 1,651,021 |
Share options that are vested and eligible for exercise | 5,569 | – |
52 weeks ended | 53 weeks ended | |
29 March | 30 March | |
2025 | 2024 | |
Period ended | £’m | £’m |
Current tax expense | 105 | 122 |
Deferred tax charge | 7 | 9 |
Total tax expense recorded in profit and loss | 112 | 131 |
Current tax credit in other comprehensive income | (0) | (1) |
Deferred tax charge/(credit) in other comprehensive income | 1 | (0) |
Total tax charge/(credit) recorded in other comprehensive income | 1 | (1) |
Result for the year before tax | 431 | 498 |
Expected tax charge at the standard tax rate | 108 | 124 |
Effect of: | ||
Expenses not deductible for tax purposes | 5 | 6 |
Income not taxable | (0) | (1) |
Lease accounting | (1) | (0) |
Foreign operations taxed at local rates | 1 | 1 |
Changes in the rate of corporation tax | – | 0 |
Adjustment in respect of prior years | (1) | 0 |
Hold over gains on fixed assets | 1 | (0) |
Relating to share options | 0 | – |
Other | (1) | 1 |
Actual tax expense | 112 | 131 |
29 March | 30 March | |
2025 | 2024 | |
Statement of financial position | £’m | £’m |
Accelerated tax depreciation | (24) | (17) |
Relating to intangible brand assets | (27) | (27) |
Fair valuing of assets and liabilities (asset) | 3 | 2 |
Fair valuing of assets and liabilities (liability) | (2) | (2) |
Temporary differences relating to the tax accounting for leases (asset) | 92 | 90 |
Temporary differences relating to the tax accounting for leases (liability) | (70) | (68) |
Movement in provision | 0 | 1 |
Relating to share options | 2 | 4 |
Held over gains on fixed assets | (4) | (4) |
Other temporary differences | 0 | 0 |
Net deferred tax liability | (30) | (21) |
Analysed as; | ||
Deferred tax asset | 5 | 4 |
Deferred tax liability | (35) | (25) |
52 weeks ended | 53 weeks ended | |
29 March | 30 March | |
2025 | 2024 | |
Statement of comprehensive income | £’m | £’m |
Accelerated tax depreciation | (7) | (7) |
Relating to intangible brand assets | – | (0) |
Fair valuing of assets and liabilities | 1 | (2) |
Temporary differences relating to the tax accounting for leases | 0 | (1) |
Movement in provision | (0) | 0 |
Relating to share options | (2) | 1 |
Held over gains on fixed assets | (0) | – |
Other temporary differences | 0 | (0) |
Net deferred tax charge | (8) | (9) |
Analysed as; | ||
Total deferred tax charge in profit or loss | (7) | (9) |
Total deferred tax (charge)/credit in other comprehensive income | (1) | 0 |
29 March | 30 March | |
2025 | 2024 | |
Period ended | £’m | £’m |
Profit for the period attributable to owners of the parent | 319 | 367 |
Adjusted profit for the period attributable to owners of the parent | 337 | 369 |
Adjusted (pre-IFRS 16) profit for the period attributable to owners of the parent | 347 | 370 |
Thousands | Thousands | |
Weighted average number of ordinary shares for basic earnings per share | 1,003,386 | 1,002,392 |
Dilutive effect of employee share options | 1,869 | 2,282 |
Weighted average number of ordinary shares adjusted for the effect of dilution | 1,005,255 | 1,004,674 |
Pence | Pence | |
Basic earnings per share | 31.8 | 36.6 |
Diluted earnings per share | 31.8 | 36.5 |
Adjusted basic earnings per share | 33.6 | 36.8 |
Adjusted diluted earnings per share | 33.5 | 36.7 |
Adjusted (pre-IFRS 16) basic earnings per share | 34.6 | 36.9 |
Adjusted (pre-IFRS 16) diluted earnings per share | 34.5 | 36.8 |
29 March | 30 March | |
2025 | 2024 | |
Period ended | £’m | £’m |
Net book value | ||
Carrying value at the start of the period | 5 | 8 |
Dividends received | – | (1) |
Share of profits/(losses) in associates since the prior year valuation exercise | 1 | (1) |
Effect of foreign exchange on translation | (0) | (1) |
Carrying value at the end of the period | 6 | 5 |
29 March | 30 March | |
2025 | 2024 | |
Period ended | £’m | £’m |
Multi-lines | ||
Non-current assets | 19 | 13 |
Current assets | 56 | 76 |
Non-current liabilities | – | – |
Current liabilities | (71) | (86) |
Net assets | 4 | 3 |
Revenue | 301 | 242 |
Profit/(loss) | 1 | (3) |
29 March | 30 March | |
2025 | 2024 | |
Period ended | £’m | £’m |
Centz | ||
Non-current assets | 9 | 11 |
Current assets | 28 | 27 |
Non-current liabilities | (6) | (11) |
Current liabilities | (11) | (9) |
Net assets | 20 | 18 |
Revenue | 65 | 64 |
Profit | 3 | 2 |
Goodwill | Software | Brands | Other | Total | |
£’m | £’m | £’m | £’m | £’m | |
Cost or valuation | |||||
At 25 March 2023 | 921 | 10 | 114 | 1 | 1,046 |
Additions | – | 3 | – | – | 3 |
Disposals | – | (0) | – | – | (0) |
Remeasure | – | – | 0 | – | 0 |
Effect of retranslation | (0) | (0) | – | (0) | (0) |
At 30 March 2024 | 921 | 13 | 114 | 1 | 1,049 |
Additions | – | 2 | – | – | 2 |
Disposals | – | (0) | – | – | (0) |
Effect of retranslation | (1) | (0) | – | (0) | (1) |
At 29 March 2025 | 920 | 15 | 114 | 1 | 1,050 |
Accumulated amortisation/impairment | |||||
At 25 March 2023 | – | 5 | 0 | – | 5 |
Charge for the year | – | 2 | 0 | – | 2 |
Disposals | – | (0) | – | – | (0) |
Effect of retranslation | – | (0) | – | – | (0) |
At 30 March 2024 | – | 7 | 0 | – | 7 |
Charge for the year | – | 2 | 0 | – | 2 |
Disposals | – | (0) | – | – | (0) |
Effect of retranslation | – | 1 | – | – | 1 |
At 29 March 2025 | – | 10 | 0 | – | 10 |
Net book value at 29 March 2025 | 920 | 5 | 114 | 1 | 1,040 |
Net book value at 30 March 2024 | 921 | 6 | 114 | 1 | 1,042 |
29 March 2025 | 29 March 2025 | 30 March 2024 | 30 March 2024 | |
Goodwill | Brand | Goodwill | Brand | |
£’m | £’m | £’m | £’m | |
UK B&M | 807 | 99 | 807 | 99 |
UK Heron | 88 | 14 | 88 | 14 |
France B&M | 25 | – | 26 | – |
29 March | 30 March | |
As at | 2025 | 2024 |
Discount rate (B&M UK) | 11.3% | 10.2% |
Discount rate (Heron) | 13.1% | 11.2% |
Discount rate (B&M France) | 10.9% | 12.4% |
Inflation rate for costs (B&M UK and Heron) | 2.8%/2.0%* | 3.0%/2.0%* |
Inflation rate for costs (B&M France) | 1.5% | 3.0%/2.0%* |
Like-for-like sales growth (B&M UK) | 2.0% | 1.5%/2.0%* |
Like-for-like sales growth (Heron) | 3.0%/2.0%* | 4.0%/2.0%* |
Like-for-like sales growth (B&M France) | 3.5% | 6.5%/2.0%* |
Gross margin (all) | ±0bps | ±0bps |
Terminal growth rate (B&M UK) | 1.0% | 1.0% |
Terminal growth rate (Heron) | 1.7% | 1.7% |
Terminal growth rate (B&M France) | 1.4% | 1.4% |
29 March | 30 March | |
2025 | 2024 | |
B&M UK | ||
Discount rate | 30.8% | 32.5% |
Inflation rate for expenses | 60.6% | 73.6% |
Like-for-like sales | (19.8)% | (23.9)% |
Gross margin | (793)bps | (916)bps |
Terminal growth rate | (35.3)% | (46.1%) |
B&M France | ||
Discount rate | 47.0% | 53.8% |
Inflation rate for expenses | 88.9% | 81.1% |
Like-for-like sales | (23.8)% | (19.0)% |
Gross margin | (1,190)bps | (1,063)bps |
Terminal growth rate | (40.8)% | (55.9)% |
Heron | ||
Discount rate | 19.5% | 24.1% |
Inflation rate for expenses | 14.8% | 30.7% |
Like-for-like sales | (3.5)% | (9.9)% |
Gross margin | (197)bps | (418)bps |
Terminal growth rate | (6.4)% | (17.7)% |
Plant, | ||||
Land and | fixtures and | |||
buildings | Motor vehicles | equipment | Total | |
£’m | £’m | £’m | £’m | |
Cost or valuation | ||||
At 25 March 2023 | 99 | 26 | 542 | 667 |
Additions | 8 | 13 | 102 | 123 |
Disposals | (0) | (3) | (6) | (9) |
Remeasure | (0) | 0 | 0 | 0 |
Effect of retranslation | – | (0) | (1) | (1) |
At 30 March 2024 | 107 | 36 | 637 | 780 |
Additions | 6 | 20 | 105 | 131 |
Disposals | (7) | (14) | (3) | (24) |
Effect of retranslation | (0) | (0) | (2) | (2) |
At 29 March 2025 | 106 | 42 | 737 | 885 |
Accumulated depreciation and impairment charges | ||||
At 25 March 2023 | 17 | 16 | 254 | 287 |
Charge for the period | 5 | 4 | 70 | 79 |
Disposals | (0) | (2) | (4) | (6) |
Remeasure | – | 0 | 0 | 0 |
Effect of retranslation | – | (0) | (1) | (1) |
At 30 March 2024 | 22 | 18 | 319 | 359 |
Charge for the period | 5 | 6 | 77 | 88 |
Disposals | (1) | (5) | (3) | (9) |
Effect of retranslation | – | (0) | (1) | (1) |
At 29 March 2025 | 26 | 19 | 392 | 437 |
Net book value at 29 March 2025 | 80 | 23 | 345 | 448 |
Net book value at 30 March 2024 | 85 | 18 | 318 | 421 |
Plant, | ||||
Land and | fixtures and | |||
buildings | Motor vehicles | equipment | Total | |
£’m | £’m | £’m | £’m | |
Net book value | ||||
As at 25 March 2023 | 1,044 | 6 | 6 | 1,056 |
Additions | 231 | 2 | 6 | 239 |
Modifications | 28 | – | – | 28 |
Disposals | (35) | (0) | (0) | (35) |
Impairment | (5) | – | – | (5) |
Depreciation | (170) | (4) | (3) | (177) |
Foreign exchange | (5) | (0) | (0) | (5) |
As at 30 March 2024 | 1,088 | 4 | 9 | 1,101 |
Additions | 228 | 14 | 9 | 251 |
Modifications | 24 | – | – | 24 |
Disposals | (26) | (0) | (0) | (26) |
Impairment | (3) | – | – | (3) |
Depreciation | (176) | (4) | (3) | (183) |
Foreign exchange | (5) | (0) | 0 | (5) |
As at 29 March 2025 | 1,130 | 14 | 15 | 1,159 |
29 March | 30 March | |
2025 | 2024 | |
£’m | £’m | |
Lease liabilities brought forward | 1,357 | 1,301 |
Cash | ||
Repayment of the principal in relation to right-of-use assets | (176) | (171) |
Payment of interest in relation to right-of-use assets | (77) | (69) |
Non-cash | ||
Interest charge | 77 | 69 |
Effects on lease liability relating to lease additions, modifications and disposals | 254 | 232 |
Effects of foreign exchange | (5) | (5) |
Total cash movement in the year | (253) | (240) |
Total non-cash movement in the year | 326 | 296 |
Movement in the year | 73 | 56 |
Lease liabilities carried forward | 1,430 | 1,357 |
Of which current | 188 | 170 |
Of which non-current | 1,242 | 1,187 |
29 March | 30 March | |
2025 | 2024 | |
Weighted average discount rate | ||
Property | 5.5% | 5.2% |
Equipment | 5.5% | 7.3% |
All right-of-use assets | 5.5% | 5.2% |
Effect on finance costs with a change of 50bps to the discount rate | £’m | £’m |
Property | 7 | 7 |
Equipment | 0 | 0 |
All right-of-use assets | 7 | 7 |
29 March | |
2025 | |
£’m | |
Consideration received | 11 |
Net book value of the assets disposed | (6) |
Costs of sale when specifically recognised | – |
Profit per pre-IFRS 16 accounting standards | 5 |
Opening adjustment to the right-of-use asset | (5) |
Profit recognised in the statement of comprehensive income | 0 |
Initial right-of-use asset recognised | 6 |
Initial lease liability recognised | (11) |
29 March | 30 March | |
2025 | 2024 | |
As at | £’m | £’m |
Goods for resale | 883 | 776 |
29 March | 30 March | |
2025 | 2024 | |
£’m | £’m | |
Non-current | ||
Other receivables | 6 | 5 |
Total non-current receivables | 6 | 5 |
Current | ||
Trade receivables | 7 | 9 |
Deposits on account | 5 | 3 |
Provision for impairment | (0) | (2) |
Net trade receivables to non-related parties | 12 | 10 |
Prepayments | 37 | 32 |
Related party receivables | 3 | 2 |
Other tax | 9 | 10 |
Other receivables | 18 | 22 |
Total current receivables | 79 | 76 |
29 March | 30 March | |
2025 | 2024 | |
Period ended | £’m | £’m |
Provision for impairment at the start of the period | (2) | (2) |
Impairment during the period | (0) | (1) |
Utilised/released during the period | 2 | 1 |
Balance at the period end | (0) | (2) |
29 March | 30 March | |
2025 | 2024 | |
As at | £’m | £’m |
Current | 5 | 6 |
1-30 days past due | 1 | 1 |
31-90 days past due | 1 | 0 |
Over 90 days past due | 0 | 2 |
Balance at the period end | 7 | 9 |
29 March | 30 March | |
2025 | 2024 | |
As at | £’m | £’m |
Cash at bank and in hand | 217 | 182 |
Cash and cash equivalents | 217 | 182 |
29 March | 30 March | |
2025 | 2024 | |
As at Current | £’m | £’m |
Trade payables | 395 | 380 |
Other tax and social security payments | 81 | 37 |
Accruals and deferred income | 105 | 101 |
Related party trade payables | 7 | 33 |
Other payables | 30 | 21 |
Total current payables | 618 | 572 |
29 March | 30 March | |
2025 | 2024 | |
As at Current financial assets at fair value through profit and loss: | £’m | £’m |
Foreign exchange forward contracts | 2 | 2 |
Current financial assets held at amortised cost: | ||
Money market deposit | 150 | – |
Current financial assets at fair value through other comprehensive income: | ||
Foreign exchange forward contracts | 1 | 2 |
Total current other financial assets | 153 | 4 |
Non-current financial assets at fair value through profit and loss: | ||
Foreign exchange forward contracts | – | 0 |
Non-current financial assets at fair value through other comprehensive income: | ||
Foreign exchange forward contracts | – | 1 |
Total non-current other financial assets | – | 1 |
Total other financial assets | 153 | 5 |
29 March | 30 March | |
2025 | 2024 | |
As at Current financial liabilities at fair value through profit and loss: | £’m | £’m |
Foreign exchange forward contracts | 7 | 4 |
Current financial liabilities at fair value through other comprehensive income: | ||
Foreign exchange forward contracts | 6 | 6 |
Total current other financial liabilities | 13 | 10 |
Non-current financial liabilities at fair value through profit and loss: | ||
Foreign exchange forward contracts | 0 | 0 |
Non-current financial liabilities at fair value through profit and loss: | ||
Foreign exchange forward contracts | 0 | 0 |
Total non-current other financial liabilities | 0 | 0 |
Total other financial liabilities | 13 | 10 |
Total | Level 1 | Level 2 | Level 3 | |
£’m | £’m | £’m | £’m | |
29 March 2025 | ||||
Foreign exchange contracts | (10) | – | (10) | – |
30 March 2024 | ||||
Foreign exchange contracts | (5) | – | (5) | – |
29 March | 30 March | |
2025 | 2024 | |
As at Current | £’m | £’m |
High yield bond notes | 155 | – |
Revolving facility bank loan | – | 25 |
B&M France loan facilities | 5 | 4 |
Total | 160 | 29 |
Non-current | ||
High yield bond notes | 742 | 650 |
Term facility bank loan | 222 | 221 |
B&M France loan facilities | 13 | 10 |
Total | 977 | 881 |
29 March | 30 March | |||
Interest rate | 2025 | 2024 | ||
% | Maturity | £’m | £’m | |
Revolving facility loan | 1.75% + SONIA | N/A | – | 25 |
Term facility bank loan A | 2.00% + SONIA | Mar-30 | 225 | 225 |
High yield bond notes (2020) | 3.625% | Jul-25 | 156 | 156 |
High yield bond notes (2021) | 4.000% | Nov-28 | 250 | 250 |
High yield bond notes (2023) | 8.125% | Nov-30 | 250 | 250 |
High yield bond notes (2024) | 6.500% | Nov-31 | 250 | – |
B&M France – BNP Paribas | 3.30-3.97% | Feb-28 to Aug-29 | 8 | 5 |
B&M France – Caisse d’Épargne | 2.60% | Nov-29 | 1 | 1 |
B&M France – CIC | 0.71-2.75% | Jun-25 to Dec-29 | 4 | 1 |
B&M France – Crédit Agricole | 0.39-0.81% | Sep-25 to Jan-28 | 0 | 1 |
B&M France – Crédit Lyonnais | 0.69-3.65% | Apr-25 to Mar-29 | 4 | 5 |
Total | 1,148 | 919 |
29 March | 30 March | |
2025 | 2024 | |
As at | £’m | £’m |
Borrowings brought forward | 910 | 954 |
Cash | ||
Net (repayment)/receipt of Group revolving credit facilities | (25) | 25 |
Repayment of old bank loan facilities | – | (300) |
Receipt of new bank loan facilities | – | 225 |
Repayment of corporate bonds | – | (239) |
Receipt due to newly issued corporate bonds | 250 | 250 |
Receipt of loan facilities held in France | 9 | 3 |
Repayment of loan facilities held in France | (5) | – |
Capitalised fees on refinancing | (4) | (7) |
Non-cash | ||
Foreign exchange on loan balances | (0) | (0) |
Gain on tender | – | (5) |
Refinancing fees accrued | – | 1 |
Release of remaining unamortised fees on previous facilities | – | 1 |
Ongoing amortisation of finance fees | 2 | 2 |
Finance fees on the loss on the derivative swap on refinancing | – | 0 |
Total cash movement in the year | 225 | (43) |
Total non-cash movement in the year | 2 | (1) |
Movement in the year | 227 | (44) |
Borrowings carried forward | 1,137 | 910 |
Of which current | 160 | 29 |
Of which non-current | 977 | 881 |
Property | |||
provisions | Other | Total | |
£’m | £’m | £’m | |
At 25 March 2023 | 5 | 4 | 9 |
Provided in the period | 2 | 4 | 6 |
Utilised during the period | (1) | (3) | (4) |
Released during the period | (0) | (1) | (1) |
At 30 March 2024 | 6 | 4 | 10 |
Provided in the period | 2 | 9 | 11 |
Utilised during the period | (0) | (3) | (3) |
Released during the period | (1) | (1) | (2) |
At 29 March 2025 | 7 | 9 | 16 |
At 29 March 2025; | |||
Current liabilities | 3 | 9 | 12 |
Non-current liabilities | 4 | – | 4 |
At 30 March 2024; | |||
Current liabilities | 2 | 4 | 6 |
Non-current liabilities | 4 | – | 4 |
Allotted, called up and fully paid | Shares | £’m |
B&M European Value Retail S.A. ordinary shares of 10p each | ||
As at 25 March 2023 | 1,001,853,735 | 100 |
Release of shares related to employee share options | 937,161 | 0 |
As at 30 March 2024 | 1,002,790,896 | 100 |
Release of shares related to employee share options | 1,030,975 | 0 |
As at 29 March 2025 | 1,003,821,871 | 100 |
52 weeks ended | 53 weeks ended | |
29 March | 30 March | |
2025 | 2024 | |
Period ended | £’m | £’m |
Profit before tax | 431 | 498 |
Adjustments for: | ||
Net interest expense | 136 | 109 |
Depreciation on property, plant and equipment | 88 | 79 |
Depreciation on right-of-use assets | 183 | 177 |
Impairment of right-of-use assets | 3 | 5 |
Amortisation of intangible assets | 2 | 2 |
Profit on sale and leasebacks | (0) | – |
(Profit)/loss on disposal of property, plant and equipment | (0) | 1 |
Share option expense | 3 | 3 |
Change in inventories | (109) | (14) |
Change in trade and other receivables | (3) | (23) |
Change in trade and other payables | 41 | 29 |
Change in provisions | 7 | 1 |
Share of (profits)/losses from associates | (1) | 1 |
Loss/(profit) resulting from fair value of financial derivatives | 3 | (6) |
Cash generated from operations | 784 | 862 |
Company name | Country | Date of incorporation | Percent held within the Group | Principal activity |
B&M European Value Retail S.A. | Luxembourg | May 2014 | Parent | Holding company |
B&M European Value Retail 1 S.à r.l. | Luxembourg | November 2012 | 100% | Holding company |
B&M European Value Retail Holdco 1 Ltd | UK | December 2012 | 100% | Holding company |
B&M European Value Retail Holdco 2 Ltd | UK | December 2012 | 100% | Holding company |
B&M European Value Retail Holdco 3 Ltd | UK | November 2012 | 100% | Holding company |
B&M European Value Retail Holdco 4 Ltd | UK | November 2012 | 100% | Holding company |
B&M European Value Retail 2 S.à r.l. | Luxembourg | September 2012 | 100% | Holding company |
EV Retail Limited | UK | September 1996 | 100% | Holding company |
B&M Retail Limited | UK | March 1978 | 100% | General retail |
Opus Homewares Limited | UK | April 2003 | 100% | Property management |
Heron Food Group Ltd | UK | August 2002 | 100% | Holding company |
Heron Foods Ltd | UK | October 1978 | 100% | Convenience retail |
Cooltrader Ltd | UK | September 2012 | 100% | Dormant |
Heron Properties (Hull) Ltd | UK | February 2003 | 100% | Dormant |
B&M European Value Retail Germany GmbH | Germany | November 2013 | 100% | Ex-holding company |
B&M France SAS | France | November 1977 | 100% | General retail |
Centz N.I. Limited | UK | January 2021 | 100% | Property management |
29 March | 30 March | ||
Change in USD | 2025 | 2024 | |
As at | rate | £’m | £’m |
Effect on profit before tax | +2.5% | (10) | (7) |
-2.5% | 10 | 8 | |
Effect on other comprehensive income | +2.5% | (13) | (13) |
-2.5% | 14 | 14 |
Basis point | 29 March | 30 March | |
increase/ | 2025 | 2024 | |
As at | decrease | £’m | £’m |
Effect on profit before tax | +50 | (1) | (1) |
-50 | 1 | 1 |
Within | Between | Between | More than | ||
1 year | 1 and 2 years | 2 and 5 years | 5 years | Total | |
£’m | £’m | £’m | £’m | £’m | |
29 March 2025 | |||||
Interest-bearing loans | 222 | 64 | 425 | 769 | 1,480 |
Lease liabilities | 265 | 258 | 653 | 627 | 1,803 |
Trade payables | 402 | – | – | – | 402 |
30 March 2024 | |||||
Interest-bearing loans | 82 | 207 | 603 | 286 | 1,178 |
Lease liabilities | 242 | 235 | 606 | 631 | 1,714 |
Trade payables | 413 | – | – | – | 413 |
Fair Value (Level 1) | Carrying Value | |||
29 March | 30 March | 29 March | 30 March | |
2025 | 2024 | 2025 | 2024 | |
As at | £’m | £’m | £’m | £’m |
High yield bond notes (2020) | 154 | 152 | 155 | 155 |
High yield bond notes (2021) | 231 | 231 | 249 | 248 |
High yield bond notes (2023) | 260 | 269 | 247 | 247 |
High yield bond notes (2024) | 244 | – | 247 | – |
29 March | 30 March | |
2025 | 2024 | |
As at Financial assets | £’m | £’m |
Fair value through profit and loss | ||
Forward foreign exchange contracts | 2 | 2 |
Fair value through other comprehensive income | ||
Forward foreign exchange contracts | 1 | 3 |
Loans and receivables | ||
Cash and cash equivalents | 217 | 182 |
Money market deposit | 150 | – |
Trade receivables | 15 | 12 |
Other receivables | 18 | 22 |
29 March | 30 March | |
2025 | 2024 | |
As at Financial liabilities | £’m | £’m |
Fair value through profit and loss | ||
Forward foreign exchange contracts | 7 | 4 |
Fair value through other comprehensive income | ||
Forward foreign exchange contracts | 6 | 6 |
Amortised cost | ||
Lease liabilities | 1,430 | 1,357 |
Interest-bearing loans and borrowings (excluding corporate bonds) | 239 | 260 |
Trade payables | 402 | 413 |
Other payables | 30 | 21 |
52 weeks ended | 53 weeks ended | |
29 March | 30 March | |
2025 | 2024 | |
£’m | £’m | |
SSA Investments (4.000%, 2021 bonds) | 99 | 99 |
Total | 99 | 99 |
Expense | Accrual | Expense | Accrual | |
to 29 March | on 29 March | to 30 March | on 30 March | |
2025 | 2025 | 2024 | 2024 | |
£’m | £’m | £’m | £’m | |
Simon Arora | – | – | 0.8 | – |
SSA Investments | 4.0 | 1.5 | 4.3 | 1.5 |
Rani 1 Investments | – | – | 1.2 | – |
Rani 2 Investments | – | – | 1.2 | – |
Total | 4.0 | 1.5 | 7.5 | 1.5 |
29 March | 30 March | |
2025 | 2024 | |
Period ended | £’m | £’m |
Sales to associates of the Group | ||
Centz Retail Holdings Limited | 29 | 27 |
Total sales to related parties | 29 | 27 |
29 March | 30 March | |
2025 | 2024 | |
Period ended | £’m | £’m |
Purchases from associates of the Group | ||
Multi-lines International Company Ltd | 234.3 | 259.0 |
Purchases from parties related to key management personnel | ||
Fulland Investments Limited | 0.3 | 0.3 |
Golden Honest International Investments Limited | 0.2 | 0.2 |
Hammond Investments Limited | 0.3 | 0.3 |
Joint Sino Investments Limited | 0.2 | 0.2 |
Ocean Sense Investments Limited | 0.3 | 0.2 |
SSA Investments | – | 0.0 |
Total purchases from related parties | 235.6 | 260.2 |
Depreciation | Interest | Total | Right-of-use | Lease | Net | |
charge | charge | charge | asset | liability | liability | |
£’m | £’m | £’m | £’m | £’m | £’m | |
Period ended 29 March 2025 | ||||||
Rani Investments | 0 | 0 | 0 | 0 | (0) | (0) |
Ropley Properties | 2 | 1 | 3 | 6 | (8) | (2) |
TJL UK Limited | 1 | 0 | 1 | 9 | (11) | (2) |
Triple Jersey Limited | 9 | 4 | 13 | 57 | (68) | (11) |
Total | 12 | 5 | 17 | 72 | (87) | (15) |
Depreciation | Interest | Total | Right-of-use | Lease | Net | |
charge | charge | charge | asset | liability | liability | |
£’m | £’m | £’m | £’m | £’m | £’m | |
Period ended 30 March 2024 | ||||||
Rani Investments | 0 | 0 | 0 | 0 | (0) | (0) |
Ropley Properties | 2 | 1 | 3 | 7 | (10) | (3) |
TJL UK Limited | 1 | 0 | 1 | 10 | (12) | (2) |
Triple Jersey Limited | 9 | 3 | 12 | 53 | (64) | (11) |
Total | 12 | 4 | 16 | 70 | (86) | (16) |
29 March | 30 March | |
2025 | 2024 | |
As at Trade receivables from associates of the Group | £’m | £’m |
Centz Retail Holdings Ltd | 2 | 2 |
Multi-lines International Company Ltd | 1 | – |
Total related party trade receivables | 3 | 2 |
29 March | 30 March | |
2025 | 2024 | |
As at Trade payables to associates of the Group | £’m | £’m |
Multi-lines International Company Ltd | 5 | 32 |
Trade payables to companies owned by key management personnel | ||
Rani Investments | – | 0 |
Ropley Properties Ltd | 0 | 0 |
TJL UK Limited | 0 | 1 |
Triple Jersey Ltd | 2 | 0 |
Total related party trade payables | 7 | 33 |
29 March | 30 March | |
2025 | 2024 | |
As at | £’m | £’m |
Not later than one year | 17 | 16 |
Later than one year and not later than two years | 17 | 15 |
Later than two years and not later than five years | 40 | 39 |
Later than five years | 31 | 33 |
Total | 105 | 103 |
29 March | 30 March | |
2025 | 2024 | |
As at | £’m | £’m |
Interest-bearing loans and borrowings (note 21) | 1,148 | 919 |
Less: cash (note 18) | (217) | (182) |
Less: short-term deposits (note 20) | (150) | – |
Net debt (pre-IFRS 16) | 781 | 737 |
Total lease liabilities (note 15) | 1,430 | 1,357 |
Net debt (post-IFRS 16) | 2,211 | 2,094 |