2023 | 2022 | ||||||
Non- | Non- | ||||||
Underlying | underlying | Underlying | underlying | ||||
performance | items 1 | To t a l | performance | items | Total | ||
Note | £m | £m | £m | £m | £m | £m | |
| Continuing operations | |||||||
Revenue | 1,2 | ||||||
Operating profit | 2,4 | ( | ( | ||||
Finance expense | 7 | ( | ( | ( | ( | ||
Profit before tax | ( | ( | |||||
Taxation | 8 | ( | ( | ( | ( | ||
Profit after tax | ( | ( | |||||
| Discontinued operations | |||||||
(Loss)/profit after tax from discontinued operations | 5 | ( | ( | ( | ( | ||
Profit after tax | ( | ( | |||||
| Earnings per ordinary share | |||||||
| Continuing operations | |||||||
Basic | 10 | ||||||
Diluted | 10 | ||||||
| Continuing and discontinued operations | |||||||
Basic | 10 | ||||||
Diluted | 10 |
2023 | 2022 | ||
Note | £m | £m | |
Profit after tax attributable to equity holders of the parent as reported | |||
| Items that will not be reclassified subsequently to profit and loss | |||
Remeasurement of the defined benefit pension scheme | 29 | ( | ( |
Movement on deferred tax relating to the pension scheme | 24 | ||
( | ( | ||
| Items that may be reclassified subsequently to profit and loss | |||
Exchange differences on translation of foreign operations | ( | ||
Tax on exchange differences on translation of foreign operations | ( | ( | |
( | |||
Total comprehensive (loss)/income attributable to equity holders of the parent | ( |
Share | Special | |||||
Share | premium | capital | Translation | Retained | ||
capital | account | reserve | reserve | earnings | Total | |
£m | £m | £m | £m | £m | £m | |
At 1 November 2022 | ||||||
Profit after tax | ||||||
Other comprehensive loss | ( | ( | ( | |||
Tax relating to components of other comprehensive loss | ( | |||||
Total comprehensive (loss)/income | ( | ( | ||||
Ordinary shares issued | ||||||
Purchase of own shares | ( | ( | ||||
Share-based payments (net of settlement) | ||||||
Dividends paid | ( | ( | ||||
At 31 October 2023 | ( | |||||
Share | Special | |||||
Share | premium | capital | Translation | Retained | ||
capital | account | reserve | reserve | earnings | Total | |
£m | £m | £m | £m | £m | £m | |
At 1 November 2021 | ( | |||||
Profit after tax | ||||||
Other comprehensive income/(loss) | ( | |||||
Tax relating to components of other comprehensive income/(loss) | ( | |||||
Total comprehensive income | ||||||
Ordinary shares issued | ||||||
Share-based payments (net of settlement) | ||||||
Dividends paid | ( | ( | ||||
Purchase of own shares | ( | ( | ||||
At 31 October 2022 |
2023 | 2022 | ||||
Note | £m | £m | £m | £m | |
| Non-current assets | |||||
Goodwill | 11 | ||||
Development costs | 12 | ||||
Other intangible assets | 12 | ||||
Property, plant and equipment | 13 | ||||
Retirement benefit surplus | 29 | ||||
Deferred tax | 24 | ||||
| Current assets | |||||
Inventories | 15 | ||||
Trade and other receivables | 16 | ||||
Cash and cash equivalents | 17 | ||||
Derivative financial instruments | 22 | ||||
Total assets | |||||
| Current liabilities | |||||
Lease liabilities | 19 | ( | ( | ||
Trade and other payables | 20 | ( | ( | ||
Provisions | 23 | ( | ( | ||
Current tax | ( | ( | |||
Derivative financial instruments | 22 | ( | ( | ||
( | ( | ||||
| Non-current liabilities | |||||
Borrowings | 18, 32 | ( | ( | ||
Lease liabilities | 19 | ( | ( | ||
Provisions | 23 | ( | ( | ||
Deferred tax | 24 | ( | ( | ||
Derivative financial instruments | 22 | ( | ( | ||
Preference shares | 18, 25 | ( | ( | ||
( | ( | ||||
Total liabilities | ( | ( | |||
Net assets | |||||
| Equity | |||||
Share capital | 25 | ||||
Share premium account | 26 | ||||
Special capital reserve | 26 | ||||
Translation reserve | 26 | ( | |||
Retained earnings | |||||
Total equity |
2023 | 2022 2 | ||
Note | £m | £m | |
| Cash flows from operating activities | |||
Cash generated from continuing underlying operations | 30 | ||
Cash impact of continuing non-underlying items | ( | ( | |
Cash (utilised in)/generated from discontinued underlying operations | 30 | ( | |
Cash impact of discontinued non-underlying items | ( | ||
Cash flows from operating activities | |||
Tax paid | ( | ( | |
Net cash inflow from operating activities | |||
| Cash flows from investing activities | |||
Purchases of intangible assets | ( | ( | |
Purchases of property, plant and equipment | ( | ( | |
Acquisition of subsidiary net of cash acquired | 28 | ( | |
Short-term funding to defined benefit pension scheme | 34 | ( | |
Proceeds on disposal of property, plant and equipment | |||
Net cash outflow from investing activities | ( | ( | |
| Cash flows from financing activities | |||
Dividends paid | 9 | ( | ( |
Purchase of own shares | ( | ( | |
Net proceeds for transactions in own shares | |||
Finance expense paid | ( | ( | |
Capitalised facility fees paid | ( | ||
Drawdown of borrowings | |||
Repayments of borrowings | ( | ( | |
Payment of lease liabilities | ( | ( | |
Net cash outflow from financing activities | ( | ( | |
(Decrease)/increase in cash and cash equivalents | 31 | ( | |
| Cash and cash equivalents at beginning of year | |||
Effect of foreign exchange rate changes | |||
Cash and cash equivalents at end of year | 17, 32 |
Sensors | Countermeasures | ||
& Information | & Energetics | 2023 | |
£m | £m | £m | |
UK | 142.6 | 59.6 | 202.2 |
US | 34.1 | 147.7 | 181.8 |
Europe | 9.3 | 62.0 | 71.3 |
Asia Pacific | 0.7 | 15.2 | 15.9 |
Rest of the world | 0.3 | 1.1 | 1.4 |
187.0 | 285.6 | 472.6 |
Sensors | Countermeasures | ||
& Information | & Energetics | 2023 | |
£m | £m | £m | |
Goods | 41.6 | 277.0 | 318.6 |
Services | 145.4 | 8.6 | 154.0 |
187.0 | 285.6 | 472.6 |
Sensors | Countermeasures | ||
& Information | & Energetics | 2022 | |
£m | £m | £m | |
Goods | 19.6 | 274.3 | 293.9 |
Services | 100.9 | 6.2 | 107.1 |
120.5 | 280.5 | 401.0 |
Sensors & Information | Provision of consulting and technology services to solve security-critical issues. Development and manufacture of electronic |
| countermeasures and biological threat detection equipment. | |
| Countermeasures | Development and manufacture of expendable countermeasures for air and sea platforms, cartridge/propellant actuated devices, |
| & Energetics | pyrotechnic devices for satellite launch and deployment, missile components, propellants, separation sub-systems, actuators and |
| energetic materials. |
Sensors | Countermeasures | |||
& Information | & Energetics | Unallocated* | To t a l | |
Year ended 31 October 2023 | £m | £m | £m | £m |
Revenue | 187.0 | 285.6 | — | 472.6 |
Segment result before depreciation, amortisation and non-underlying items and discontinued operations | 38.5 | 65.5 | (15.5) | 88.5 |
Depreciation | (3.6) | (15.0) | — | (18.6) |
Amortisation | (0.7) | — | — | (0.7) |
Segmental underlying operating profit | 34.2 | 50.5 | (15.5) | 69.2 |
Amortisation of acquired intangibles (note 3) | (1.3) | (1.7) | — | (3.0) |
Non-underlying items (note 3)** | (22.2) | — | 1.4 | (20.8) |
Impact of non-underlying items on profit before tax (note 3) | (23.5) | (1.7) | 1.4 | (23.8) |
Segmental operating profit | 10.7 | 48.8 | (14.1) | 45.4 |
Finance expense | (1.3) | (1.3) | ||
Profit before tax | (15.4) | 44.1 | ||
Ta x | (6.4) | (6.4) | ||
Profit for the year from continuing operations | (21.8) | 37.7 | ||
Discontinued operations | (32.3) | — | — | (32.3) |
Profit for the year | (21.6) | 48.8 | (21.8) | 5.4 |
Sensors | Countermeasures | |||
& Information | & Energetics | Unallocated* | Total | |
Year ended 31 October 2022 | £m | £m | £m | £m |
Revenue | 120.5 | 280.5 | — | 401.0 |
Segment result before depreciation, amortisation and non-underlying items and discontinued operations | 28.0 | 64.2 | (14.9) | 77.3 |
Depreciation | (2.6) | (15.1) | — | (17.7) |
Amortisation | — | (0.2) | — | (0.2) |
Segmental underlying operating profit | 25.4 | 48.9 | (14.9) | 59.4 |
Amortisation of acquired intangibles (note 3) | (1.8) | (2.1) | — | (3.9) |
Non-underlying items (note 3) | (1.2) | — | (4.9) | (6.1) |
Impact of non-underlying items on profit before tax (note 3) | (3.0) | (2.1) | (4.9) | (10.0) |
Segmental operating profit | 22.4 | 46.8 | (19.8) | 49.4 |
Finance expense | (1.5) | (1.5) | ||
Profit before tax | (21.3) | 47.9 | ||
Ta x | (3.5) | (3.5) | ||
Profit for the year from continuing operations | (24.8) | 44.4 | ||
Discontinued operations | 3.0 | — | — | 3.0 |
Profit for the year | 25.4 | 46.8 | (24.8) | 47.4 |
2023 | 2022 | |
Non-current assets by location | £m | £m |
UK | 167.5 | 149.4 |
US | 166.8 | 211.5 |
Norway | 20.4 | 18.0 |
Australia | 15.2 | 16.5 |
369.9 | 395.4 |
2023 | 2022 | |
Non-underlying items and non-underlying measures | £m | £m |
Gain/(loss) on the movement in the fair value of derivative financial instruments (note 22) | 1.4 | (4.1) |
Acquisition expenses (note 28) | (3.7) | (2.0) |
Impairment of Chemical Detection assets | (18.5) | — |
Release of disposal provisions (note 23) | 3.2 | — |
Increase in legal and disposal provisions (note 23) | (3.2) | — |
Impact of non-underlying items on EBITDA | (20.8) | (6.1) |
Amortisation of acquired intangibles arising from business combinations (note 12) | (3.0) | (3.9) |
Impact of non-underlying items on profit before tax | (23.8) | (10.0) |
Tax impact of non-underlying items | 3.8 | 1.1 |
Impact of non-underlying items on continuing profit after tax | (20.0) | (8.9) |
Non-underlying discontinued operations after tax (note 5) | (31.4) | (0.5) |
Impact of non-underlying items on profit after tax | (51.4) | (9.4) |
Underlying profit after tax | 56.8 | 56.8 |
Statutory profit after tax | 5.4 | 47.4 |
2023 | 2022 | |
£m | £m | |
Operating profit | 45.4 | 49.4 |
Amortisation arising from business combinations (note 12) | 3.0 | 3.9 |
Amortisation of development costs (note 12) | 0.7 | 0.1 |
Amortisation of patents and licences (note 12) | — | 0.1 |
Depreciation of property, plant and equipment (note 13) | 18.6 | 17.7 |
EBITDA | 67.7 | 71.2 |
Non-underlying items | 20.8 | 6.1 |
Underlying EBITDA | 88.5 | 77.3 |
2023 | 2022 | ||
£m | £m | ||
Research and development costs | – internally-funded | 10.1 | 7.5 |
Amortisation | – arising from business combinations | 3.0 | 3.9 |
– development costs | 0.7 | 0.1 | |
– patents and licences | — | 0.1 | |
Depreciation of property, plant and equipment | – owned assets | 17.2 | 16.5 |
– leased assets | 1.4 | 1.2 | |
Impairment of development costs | 15.6 | 2.2 | |
Profit on disposal of non-current assets | — | (1.9) | |
Government grant income | (0.1) | — | |
Foreign exchange losses | 2.7 | 2.0 | |
Staff costs (note 6) | 176.6 | 165.5 | |
Cost of inventories recognised as an expense | 146.5 | 124.3 |
2023 | 2022 | |
Auditor’s remuneration | £m | £m |
| Fees payable to the Company’s auditor and its associates for: | ||
– the audit of the Company’s annual accounts | 0.4 | 0.4 |
– the audit of the Company’s subsidiaries, pursuant to legislation | 0.7 | 0.7 |
1.1 | 1.1 | |
| Other services | ||
Audit-related assurance services | 0.1 | 0.1 |
1.2 | 1.2 |
2023 | 2022 | |
£m | £m | |
Revenue | 9.3 | 41.8 |
Underlying operating (loss)/profit from discontinued operations | (1.2) | 4.6 |
Tax on underlying operating (loss)/profit from discontinued operations | 0.3 | (1.1) |
Underlying (loss)/profit after tax from discontinued operations | (0.9) | 3.5 |
| (Loss)/profit after tax is analysed as: | ||
Before non-underlying items | (0.9) | 3.5 |
Non-underlying items | (33.6) | (0.7) |
Tax on non-underlying items | 2.2 | 0.2 |
(31.4) | (0.5) | |
(Loss)/profit for the year for discontinued operations | (32.3) | 3.0 |
Underlying | Non-underlying | |||||
| Reported | Re-presented | Reported | Re-presented | |||
| 2022 | Adjustment | 2022 | 2022 | Adjustment | 2022 | |
| CONSOLIDATED INCOME STATEMENT | £m | £m | £m | £m | £m | £m |
| Continuing operations | ||||||
Revenue | 442.8 | (41.8) | 401.0 | — | — | — |
Operating profit | 64.0 | (4.6) | 59.4 | (10.7) | 0.7 | (10.0) |
Finance expense | (1.5) | — | (1.5) | — | — | — |
Profit before tax | 62.5 | (4.6) | 57.9 | (10.7) | 0.7 | (10.0) |
Taxation | (5.7) | 1.1 | (4.6) | 1.3 | (0.2) | 1.1 |
Profit after tax | 56.8 | (3.5) | 53.3 | (9.4) | 0.5 | (8.9) |
| Discontinued operations | ||||||
Profit after tax | — | 3.5 | 3.5 | — | (0.5) | (0.5) |
Total profit after tax | 56.8 | — | 56.8 | (9.4) | — | (9.4) |
| Continuing operations | ||||||
Cash flows from operating activities | 90.1 | (5.0) | 85.1 | (1.1) | — | (1.1) |
| Discontinued operations | ||||||
Cash flows from operating activities | — | 5.0 | 5.0 | — | — | — |
Total cash flows from operating activities | 90.1 | — | 90.1 | (1.1) | — | (1.1) |
2023 | 2022 | |
Number | Number | |
Direct | 1,610 | 1,394 |
Indirect | 931 | 899 |
Continuing operations | 2,541 | 2,293 |
Discontinued operations | 37 | 41 |
2,578 | 2,334 |
2023 | 2022 | |
£m | £m | |
Wages and salaries | 148.8 | 138.0 |
Social security costs | 15.0 | 14.0 |
Other pension costs | 8.4 | 7.1 |
Share-based payment charge | 4.4 | 6.4 |
Staff costs | 176.6 | 165.5 |
2023 | 2022 | |
£m | £m | |
Bank overdraft and loan interest | 2.9 | 1.6 |
Amortisation of debt finance costs | 0.4 | 0.3 |
Interest cost on retirement benefit obligations (note 29) | 0.6 | 0.1 |
Lease liability interest | 0.2 | 0.1 |
4.1 | 2.1 | |
Amount capitalised | (2.8) | (0.6) |
Finance expense | 1.3 | 1.5 |
2023 | 2022 | |
£m | £m | |
Current tax charge – current year | 10.1 | 4.1 |
Current tax credit – prior year | (0.5) | (1.7) |
Deferred tax (credit)/charge – current year (note 24) | (2.7) | 0.7 |
Deferred tax (credit)/charge – prior year (note 24) | (0.5) | 0.4 |
Tax charge | 6.4 | 3.5 |
2023 | 2022 | |
£m | £m | |
Profit before tax | 44.1 | 47.9 |
Tax at the UK corporation tax rate of 22.5% (2022: 19.0%) | 9.9 | 9.1 |
Expenses not deductible for tax purposes | 0.5 | 0.1 |
Changes in tax rates | 0.3 | — |
Tax losses/future interest deductions not previously recognised | (2.8) | (4.6) |
Release of tax risk provision | (1.2) | (1.7) |
Prior period adjustments | (1.0) | (1.3) |
Overseas profits taxed at rates different to the UK standard rate | 0.7 | 1.9 |
Tax charge for continuing operations | 6.4 | 3.5 |
2023 | 2022 | |
£m | £m | |
Dividends paid on ordinary shares of 1p each Final dividend of | 10.8 | 9.1 |
Interim dividend of | 6.5 | 5.3 |
Total dividends | 17.3 | 14.4 |
2023 | 2022 | |
| Ordinary | Ordinary | |
| shares | shares | |
Number | Number | |
millions | millions | |
Weighted average number of shares used to calculate basic earnings per share | 281.7 | 280.5 |
Additional shares issuable other than at fair value in respect of options outstanding | 7.1 | 7.7 |
Weighted average number of shares used to calculate diluted earnings per share | 288.8 | 288.2 |
2023 | 2022 | |||||
Basic EPS | Diluted EPS | Basic EPS | Diluted EPS | |||
£m | (Pence) | (Pence) | £m | (Pence) | (Pence) | |
Underlying profit after tax | 57.7 | 20.5 | 20.0 | 53.3 | 19.0 | 18.5 |
Non-underlying items (note 3) | (20.0) | (8.9) | ||||
Profit from continuing operations | 37.7 | 13.4 | 13.1 | 44.4 | 15.8 | 15.4 |
(Loss)/profit from discontinued operations | (32.3) | (11.5) | (11.2) | 3.0 | 1.1 | 1.0 |
Total profit after tax | 5.4 | 1.9 | 1.9 | 47.4 | 16.9 | 16.4 |
| £m | |
| Cost | |
At 1 November 2021 | 184.5 |
Foreign exchange adjustments | 20.4 |
At 31 October 2022 | 204.9 |
Acquisitions through business combinations (note 28) | 5.9 |
Foreign exchange adjustments | (6.5) |
At 31 October 2023 | 204.3 |
| Accumulated impairment losses | |
At 1 November 2021 | (75.8) |
Foreign exchange adjustments | (11.0) |
At 31 October 2022 | (86.8) |
Impairment | (20.5) |
Foreign exchange adjustments | 3.5 |
At 31 October 2023 | (103.8) |
| Carrying amount | |
At 31 October 2023 | 100.5 |
At 31 October 2022 | 118.1 |
2023 | 2022 | 2023 | 2022 | |
% | % | £m | £m | |
Roke Manor Research Limited | 12.9 | 11.2 | 37.4 | 31.5 |
Chemring Energetics UK Limited | 12.9 | 10.2 | 14.6 | 14.6 |
Chemring Sensors & Electronic Systems, Inc. | N/A | 10.5 | N/A | 40.8 |
Chemring Sensors & Electronic Systems, Inc. – Explosive Hazard Detection | 11.8 | n/a | — | n/a |
Chemring Sensors & Electronic Systems, Inc. – Biological Detection | 11.8 | n/a | 18.2 | n/a |
Chemring Sensors & Electronic Systems, Inc. – Chemical Detection | 11.8 | n/a | — | n/a |
Chemring Energetic Devices, Inc. | 11.8 | 10.5 | 17.1 | 18.0 |
Other | 13.2 | 13.2 | ||
100.5 | 118.1 |
Development | Acquired | customer | Patents and | ||
costs | technology | relationships | licences | Total | |
£m | £m | £m | £m | £m | |
| Cost | |||||
At 1 November 2021 | 55.6 | 91.5 | 48.8 | 0.5 | 140.8 |
Additions | 2.5 | 0.4 | — | — | 0.4 |
Disposals | (0.4) | — | — | (0.3) | (0.3) |
Foreign exchange adjustments | 6.2 | 15.2 | 6.2 | 0.3 | 21.7 |
At 31 October 2022 | 63.9 | 107.1 | 55.0 | 0.5 | 162.6 |
Acquisitions through business combinations (note 28) | — | 1.4 | 1.2 | — | 2.6 |
Additions | 1.5 | — | — | — | — |
Disposals | — | — | — | — | — |
Foreign exchange adjustments | (2.0) | (4.9) | (2.0) | — | (6.9) |
At 31 October 2023 | 63.4 | 103.6 | 54.2 | 0.5 | 158.3 |
| Amortisation | |||||
At 1 November 2021 | (25.6) | (86.2) | (40.3) | (0.2) | (126.7) |
Charge | (0.1) | (2.0) | (2.6) | (0.1) | (4.7) |
Impairment | (2.2) | — | — | — | — |
Disposals | 0.3 | — | — | 0.3 | 0.3 |
Foreign exchange adjustments | (1.7) | (14.8) | (5.1) | (0.2) | (20.1) |
At 31 October 2022 | (29.3) | (103.0) | (48.0) | (0.2) | (151.2) |
Charge | (0.7) | (1.6) | (2.1) | — | (3.7) |
Impairment | (16.3) | (0.2) | — | — | (0.2) |
Disposals | — | — | — | — | — |
Foreign exchange adjustments | 0.5 | 4.7 | 1.7 | — | 6.4 |
At 31 October 2023 | (45.8) | (100.1) | (48.4) | (0.2) | (148.7) |
| Carrying amount | |||||
At 31 October 2023 | 17.6 | 3.5 | 5.8 | 0.3 | 9.6 |
At 31 October 2022 | 34.6 | 4.1 | 7.0 | 0.3 | 11.4 |
Right-of-use | Right-of-use | ||||
Land and | Plant and | land and | plant and | ||
buildings | equipment | buildings | equipment | Total | |
£m | £m | £m | £m | £m | |
| Cost or valuation | |||||
At 31 October 2021 | 131.2 | 147.8 | 5.5 | 0.7 | 285.2 |
Reclassification | 0.2 | (0.3) | — | — | (0.1) |
Additions | 9.2 | 25.6 | 3.7 | — | 38.5 |
Disposals | (5.7) | (3.7) | (0.2) | — | (9.6) |
Foreign exchange adjustments | 10.4 | 13.4 | 1.1 | — | 24.9 |
At 31 October 2022 | 145.3 | 182.8 | 10.1 | 0.7 | 338.9 |
Reclassification | 0.2 | (0.2) | — | — | — |
Additions | 14.4 | 21.8 | 2.2 | 0.1 | 38.5 |
Disposals | (0.7) | (5.3) | (0.1) | — | (6.1) |
Foreign exchange adjustments | (4.7) | (8.5) | (0.3) | — | (13.5) |
At 31 October 2023 | 154.5 | 190.6 | 11.9 | 0.8 | 357.8 |
| Depreciation | |||||
At 31 October 2021 | (21.8) | (62.1) | (2.4) | (0.2) | (86.5) |
Reclassification | 0.3 | (0.2) | — | — | 0.1 |
Charge | (3.5) | (13.0) | (1.4) | (0.2) | (18.1) |
Disposals | 2.5 | 3.1 | — | — | 5.6 |
Foreign exchange adjustments | (2.4) | (5.7) | (0.6) | — | (8.7) |
At 31 October 2022 | (24.9) | (77.9) | (4.4) | (0.4) | (107.6) |
Charge | (3.8) | (13.4) | (1.6) | (0.1) | (18.9) |
Impairment | (0.1) | (0.2) | — | — | (0.3) |
Disposals | 0.7 | 5.3 | 0.1 | — | 6.1 |
Foreign exchange adjustments | 1.2 | 3.7 | 0.2 | — | 5.1 |
At 31 October 2023 | (26.9) | (82.5) | (5.7) | (0.5) | (115.6) |
| Carrying amount | |||||
At 31 October 2023 | 127.6 | 108.1 | 6.2 | 0.3 | 242.2 |
At 31 October 2022 | 120.4 | 104.9 | 5.7 | 0.3 | 231.3 |
2023 | 2022 | |
£m | £m | |
30 September 1997 depreciated replacement cost | 4.0 | 4.0 |
Freehold at cost | 150.5 | 141.3 |
Cost of land and buildings as at 31 October | 154.5 | 145.3 |
2023 | 2022 | |
£m | £m | |
Cost | 153.8 | 144.5 |
Accumulated depreciation | (27.1) | (25.2) |
Historical cost value | 126.7 | 119.3 |
| Country of incorporation | ||
(or registration) and operation | Operating segment | |
| Subsidiary undertaking | ||
Chemring Australia Pty Limited | Australia | Countermeasures & Energetics |
B.D.L. Systems Limited | England | Dormant |
Chemring Countermeasures Limited* | England | Countermeasures & Energetics |
Chemring Energetics Limited* | England | Dormant |
Chemring North America Unlimited | England | Dormant |
Chemring Prime Contracts Limited* | England | Dormant |
Chemring Technology Solutions Limited* | England | Countermeasures & Energetics |
Chemring Holdings Limited* (formerly CHG Overseas Limited) | England | Holding company |
Cubica Technology Limited* | England | Dormant |
Geollect Limited* | England | Sensors & Information |
Greys Exports Limited | England | Dormant |
Q6 Holdings Limited* | England | Dormant |
Richmond Electronics & Engineering Limited | England | Dormant |
Roke Manor Research Limited | England | Sensors & Information |
Vigil AI Limited** | England | Sensors & Information |
Chemring Nobel AS | Norway | Countermeasures & Energetics |
Chemring Energetics UK Limited | Scotland | Countermeasures & Energetics |
Alloy Surfaces Company, Inc. | US | Countermeasures & Energetics |
ASC Realty LLC | US | Property holding company |
Chemring Energetic Devices, Inc. | US | Countermeasures & Energetics |
Chemring North America Group, Inc. | US | Holding company |
Chemring Sensors & Electronic Systems, Inc. | US | Sensors & Information |
CHG Flares, Inc. | US | Holding company |
CHG Group, Inc. | US | Holding company |
Geollect LLC | US | Sensors & Information |
Kilgore Flares Company LLC | US | Countermeasures & Energetics |
Roke USA, Inc. | US | Sensors & Information |
Tactical Systems and Ordnance, Inc. | US | Non-trading |
2023 | 2022 | |
£m | £m | |
Raw materials | 49.6 | 48.1 |
Work in progress | 33.1 | 38.8 |
Finished goods | 19.0 | 12.7 |
101.7 | 99.6 |
2023 | 2022 | |
£m | £m | |
Trade receivables | 41.5 | 33.8 |
Allowance for doubtful debts | (0.2) | (0.5) |
41.3 | 33.3 | |
Advance payments to suppliers | 2.3 | 1.7 |
Other receivables | 10.7 | 8.5 |
Prepayments | 6.9 | 6.2 |
Accrued income | 13.6 | 11.4 |
74.8 | 61.1 |
2023 | 2022 | |
£m | £m | |
| Within non-current liabilities | ||
Bank borrowings | 14.1 | 20.9 |
Preference shares | 0.1 | 0.1 |
Borrowings due after more than one year | 14.2 | 21.0 |
Total borrowings | 14.2 | 21.0 |
2023 | 2022 | |
£m | £m | |
Sterling | 14.2 | 0.1 |
US dollar | — | 20.9 |
14.2 | 21.0 |
2023 | 2022 | ||
% | % | ||
Bank overdrafts | 5.4 | 2.3 | |
UK bank loans | – Sterling denominated | 5.7 | 2.3 |
– US dollar denominated | 1.4 | 1.4 |
2023 | 2022 | |||||
Bank | Bank | |||||
loans and | Preference | loans and | Preference | |||
overdrafts | shares | To t a l | overdrafts | shares | Total | |
£m | £m | £m | £m | £m | £m | |
| Borrowings falling due: | ||||||
– within one to two years | — | — | — | — | — | — |
– within two to five years | 14.1 | — | 14.1 | 20.9 | — | 20.9 |
– after five years | — | 0.1 | 0.1 | — | 0.1 | 0.1 |
14.1 | 0.1 | 14.2 | 20.9 | 0.1 | 21.0 | |
Total borrowings | 14.1 | 0.1 | 14.2 | 20.9 | 0.1 | 21.0 |
2023 | 2022 | |
£m | £m | |
Undrawn borrowing facilities | 142.9 | 136.7 |
2023 | 2022 | |
£m | £m | |
| Lease liabilities falling due: | ||
– within one year | 1.1 | 1.8 |
| Lease liabilities falling due: | ||
– within one to two years | 0.8 | 0.8 |
– within two to five years | 1.9 | 1.4 |
– more than five years | 3.0 | 2.1 |
5.7 | 4.3 | |
Impact of discounting | (0.2) | (0.1) |
Lease liabilities included in balance sheet as at 31 October | 6.6 | 6.0 |
2023 | 2022 | |
£m | £m | |
| Within current liabilities | ||
Trade payables | 16.3 | 14.7 |
Other payables | 32.8 | 28.5 |
Interest payable | — | 0.1 |
Other tax and social security | 6.4 | 6.8 |
Advance receipts from customers | 47.2 | 26.6 |
Accruals | 15.3 | 17.6 |
Deferred income | 6.0 | 3.9 |
124.0 | 98.2 |
2023 | 2022 | |||
Carrying value | Fair value | Carrying value | Fair value | |
£m | £m | £m | £m | |
| Assets carried at amortised cost | ||||
Trade receivables | 41.3 | 41.3 | 33.3 | 33.3 |
Accrued income | 13.6 | 13.6 | 11.4 | 11.4 |
Cash and cash equivalents | 6.4 | 6.4 | 19.8 | 19.8 |
| Assets carried at fair value | ||||
Derivative financial instruments | 0.8 | 0.8 | 0.7 | 0.7 |
| Liabilities carried at fair value | ||||
Derivative financial instruments | (3.5) | (3.5) | (5.3) | (5.3) |
| Liabilities carried at amortised cost | ||||
Trade payables | (16.3) | (16.3) | (14.7) | (14.7) |
Other payables | (32.8) | (32.8) | (28.5) | (28.5) |
Interest payable | — | — | (0.1) | (0.1) |
Borrowings | (14.2) | (14.2) | (21.0) | (21.0) |
2023 | 2022 | |
£m | £m | |
Included in current assets | 0.8 | 0.7 |
Included in current liabilities | (3.2) | (4.2) |
(2.4) | (3.5) | |
Included in non-current liabilities | (0.3) | (1.1) |
Forward foreign exchange contracts | (2.7) | (4.6) |
2023 | 2022 | |||||
Derivative | Loans and | Derivative | Loans and | |||
instruments | overdrafts | To t a l | instruments | overdrafts | Total | |
£m | £m | £m | £m | £m | £m | |
| Falling due: | ||||||
– within one year | (2.4) | — | (2.4) | (3.5) | (0.3) | (3.8) |
– within one to two years | (0.3) | — | (0.3) | (1.1) | (0.3) | (1.4) |
– within two to five years | — | (14.2) | (14.2) | — | (21.3) | (21.3) |
(2.7) | (14.2) | (16.9) | (4.6) | (21.9) | (26.5) |
2023 | 2022 | ||||
Carrying | Carrying | ||||
Fair value | amount | Fair value | amount | Fair value | |
hierarchy | £m | £m | £m | £m | |
| Held at fair value | |||||
Derivative financial instruments – assets | Level 2 | 0.8 | 0.8 | 0.7 | 0.7 |
Derivative financial instruments – liabilities | Level 2 | (3.5) | (3.5) | (5.3) | (5.3) |
(2.7) | (2.7) | (4.6) | (4.6) |
10 per cent | 10 per | |||
weakening of sterling | strengthening of sterling | |||
2023 | 2022 | 2023 | 2022 | |
Continuing operations | £m | £m | £m | £m |
Revenue | 22.0 | 24.2 | (19.7) | (16.5) |
Underlying operating profit | 3.3 | 2.9 | (2.4) | (2.6) |
Interest | — | — | — | — |
Underlying profit before tax | 3.3 | 2.9 | (2.4) | (2.6) |
Legal | Environmental | Disposal | Dilapidations | ||
provision | provision | provision | provision | Total | |
£m | £m | £m | £m | £m | |
At 31 October 2022 | 3.5 | 3.9 | 11.0 | — | 18.4 |
Transfer from trade and other payables | — | — | — | 0.2 | 0.2 |
Transfer between categories | — | — | (0.2) | 0.2 | — |
Released | — | — | (3.2) | — | (3.2) |
Provided | 1.0 | 0.7 | 2.2 | 0.3 | 4.2 |
Foreign exchange adjustments | — | (0.2) | (0.2) | — | (0.4) |
Paid | (0.5) | (0.9) | (0.2) | — | (1.6) |
At 31 October 2023 | 4.0 | 3.5 | 9.4 | 0.7 | 17.6 |
2023 | 2022 | |
£m | £m | |
Included in current liabilities | 5.6 | 1.6 |
Included in non-current liabilities | 12.0 | 16.8 |
17.6 | 18.4 |
| Accelerated | |||||||
tax | US interest | Ta x | Acquired | ||||
depreciation | Pensions | deductions | losses | intangibles | Other | Total | |
£m | £m | £m | £m | £m | £m | £m | |
At 1 November 2021 | (19.4) | (3.7) | 3.8 | 5.6 | (7.0) | 8.2 | (12.5) |
(Charge)/credit to income | (11.5) | — | 3.5 | 6.3 | (0.6) | 1.2 | (1.1) |
(Charge)/credit to other comprehensive income | (2.2) | 0.8 | 0.8 | 1.0 | (0.7) | 1.0 | 0.7 |
Transfers | 0.1 | — | — | — | (0.1) | — | — |
At 31 October 2022 | (33.0) | (2.9) | 8.1 | 12.9 | (8.4) | 10.4 | (12.9) |
(Charge)/credit to income | (1.3) | 0.3 | (0.2) | 5.4 | (0.3) | 1.8 | 5.7 |
Credit/(charge) to other comprehensive income | 1.0 | 1.6 | (0.2) | (0.6) | 0.2 | (0.4) | 1.6 |
Recognised on acquisition | — | — | — | — | (0.6) | — | (0.6) |
Recognised directly in equity | — | — | — | — | — | (0.7) | (0.7) |
At 31 October 2023 | (33.3) | (1.0) | 7.7 | 17.7 | (9.1) | 11.1 | (6.9) |
| Analysed as: | |||||||
Deferred tax assets | — | — | 7.7 | 17.7 | — | 11.5 | 36.9 |
Deferred tax liabilities | (33.3) | (1.0) | — | — | (9.1) | (0.4) | (43.8) |
At 31 October 2023 | (33.3) | (1.0) | 7.7 | 17.7 | (9.1) | 11.1 | (6.9) |
Deferred tax assets | 0.3 | — | 8.1 | 12.9 | — | 11.0 | 32.3 |
Deferred tax liabilities | (33.3) | (2.9) | — | — | (8.4) | (0.6) | (45.2) |
At 31 October 2022 | (33.0) | (2.9) | 8.1 | 12.9 | (8.4) | 10.4 | (12.9) |
2023 | 2022 | |||
£m | £m | |||
| Issued and fully paid | ||||
280,842,610 | (2022: | 283,541,742) ordinary shares of 1p each | 2.8 | 2.8 |
2016 | PSP | ||
| Number of conditional shares | |||
2023 | 2022 | ||
Outstanding at the beginning of the year | 5,987,329 | 6,218,961 | |
Awarded | 2,290,834 | 2,386,342 | |
Vested | (2,015,696) | (2,374,231) | |
Lapsed | (709,187) | (243,743) | |
Outstanding at the end of the year | 5,553,280 | 5,987,329 | |
Subject to vesting at the end of the year | — | — |
| Number of | |||
ordinary | Vesting price | Date when | |
shares | per share | awards due | |
Date of award | under award | Pence | to vest |
16 December 2020 | 1,513,830 | nil | 16 December 2023 |
15 December 2021 | 1,995,759 | nil | 15 December 2024 |
14 December 2022 | 2,043,691 | nil | 14 December 2025 |
| Date awarded | |||
14 December | 15 December | 16 December | |
2022 | 2021 | 2020 | |
Share price at valuation | 305p | 284p | 300p |
Exercise price | nil | nil | nil |
Risk-free rate | 0.5% | 0.5% | 0.5% |
Expected volatility | 29.1% | 29.1% | 29.1% |
Fair value | 272.3p | 232.9p | 246.4p |
2023 | 2022 | |||
Weighted | Weighted | |||
average | average | |||
Number | exercise | Number | exercise | |
of share | price | of share | price | |
options | Pence | options | Pence | |
Outstanding at the beginning of the year | 1,878,345 | 229.3 | 1,770,380 | 197.4 |
Granted | 845,661 | 264.0 | 664,054 | 264.0 |
Exercised | (483,778) | 193.5 | (362,049) | 153.4 |
Lapsed | (204,745) | 240.5 | (194,040) | 198.3 |
Outstanding at the end of the year | 2,035,483 | 236.1 | 1,878,345 | 229.3 |
Subject to exercise at the end of the year | 145,218 | 201.7 | 5,056 | 178.0 |
| Number | |||
of ordinary | Exercise price | ||
shares under | per share | Dates between which | |
Date of award | award | Pence | options may be exercised |
30 July 2018 | 1,685 | 178.0 | 1 October 2023–31 March 2024 |
29 July 2019 | 25,713 | 154.0 | 1 October 2024–31 March 2025 |
30 July 2020 | 143,533 | 202.0 | 1 October 2023–31 March 2024 |
30 July 2020 | 83,162 | 202.0 | 1 October 2025–31 March 2026 |
26 July 2021 | 330,735 | 240.0 | 1 October 2024–31 March 2025 |
26 July 2021 | 67,900 | 240.0 | 1 October 2026–31 March 2027 |
1 September 2022 | 453,765 | 264.0 | 1 October 2025–31 March 2026 |
1 September 2022 | 91,485 | 264.0 | 1 October 2027–31 March 2028 |
4 August 2023 | 723,601 | 228.0 | 1 October 2026–31 March 2027 |
4 August 2023 | 113,904 | 228.0 | 1 October 2028–31 March 2029 |
| Number of deferred shares | ||
2023 | 2022 | |
Outstanding at the beginning of the year | 937,055 | 766,171 |
Awarded | 320,288 | 456,232 |
Vested | (361,932) | (225,621) |
Lapsed | (21,313) | (59,727) |
Outstanding at the end of the year | 874,098 | 937,055 |
Subject to vesting at the end of the year | — | — |
| Number of | ||||
ordinary | Share price | Vesting price | Date when | |
shares | at valuation | per share | awards are due | |
Date of award | under award | Pence | Pence | to vest |
15 December 2020 | 147,500 | 300p | nil | 15 December 2023 |
14 December 2021 | 240,321 | 284p | nil | 14 December 2023 |
14 December 2021 | 170,336 | 284p | nil | 14 December 2024 |
13 December 2022 | 111,748 | 305p | nil | 13 December 2024 |
13 December 2022 | 204,193 | 305p | nil | 13 December 2025 |
| £m | |
Cash paid | 7.2 |
Loans assumed | 0.1 |
Total purchase consideration | 7.3 |
| Fair value | |
| £m | |
Trade and other receivables | 0.1 |
Trade and other payables | (0.6) |
Loans | (0.1) |
Intangible assets: customer relationships | 1.2 |
Intangible assets: technology | 1.4 |
Deferred tax liability | (0.6) |
Net identifiable assets | 1.4 |
Add: goodwill | 5.9 |
Net assets acquired | 7.3 |
Defined benefit obligations | Defined benefit asset | Net defined benefit asset | ||||
2023 | 2022 | 2023 | 2022 | 2023 | 2022 | |
£m | £m | £m | £m | £m | £m | |
At 1 November | (60.2) | (90.9) | 71.4 | 104.6 | 11.2 | 13.7 |
| Included in profit or loss | ||||||
Administrative expenses | — | — | (1.1) | (0.3) | (1.1) | (0.3) |
Net interest (cost)/credit | (3.0) | (1.6) | 3.5 | 1.8 | 0.5 | 0.2 |
(3.0) | (1.6) | 2.4 | 1.5 | (0.6) | (0.1) | |
| Included in other comprehensive income | ||||||
| Remeasurement (loss)/gain: | ||||||
| Actuarial (loss)/gain arising from: | ||||||
– demographic and financial assumptions | 3.8 | 29.9 | — | — | 3.8 | 29.9 |
– experience adjustment | (0.4) | (1.8) | — | — | (0.4) | (1.8) |
– return on plan assets excluding interest income | — | — | (8.1) | (30.4) | (8.1) | (30.4) |
3.4 | 28.1 | (8.1) | (30.4) | (4.7) | (2.3) | |
Other Settlements | — | 0.9 | — | (1.0) | — | (0.1) |
Net benefits paid out | 3.5 | 3.3 | (3.5) | (3.3) | — | — |
At 31 October | (56.3) | (60.2) | 62.2 | 71.4 | 5.9 | 11.2 |
2023 | 2022 | 2023 | 2022 | |
£m | £m | % | % | |
Liability driven investment | 33.7 | 25.3 | 54.2 | 35.4 |
Diversified alternatives | — | 26.9 | — | 37.6 |
Corporate bonds | 25.4 | — | 40.8 | — |
Multi-asset credit | — | 7.8 | — | 10.9 |
Assets held by insurance company | 1.0 | 1.1 | 1.6 | 1.5 |
Cash | 2.1 | 10.3 | 3.4 | 14.6 |
62.2 | 71.4 | 100.0 | 100.0 |
2023 | 2022 | ||
% | % | ||
Discount rate | 5.6 | 4.9 | |
Inflation | – RPI | 3.6 | 3.1 |
– CPI | 2.9 | 2.7 |
2023 | 2022 | ||
No. | No. | ||
Future pensioners | – male | 87.9 | 88.2 |
– female | 90.0 | 90.4 | |
Current pensioners | – male | 87.1 | 87.4 |
– female | 88.7 | 89.0 |
2023 | 2022 | ||
Notes | £m | £m | |
Operating profit from continuing operations | 45.4 | 49.4 | |
Amortisation of development costs | 12 | 0.7 | 0.1 |
Amortisation of intangible assets arising from business combinations | 12 | 3.0 | 3.9 |
Amortisation of patents and licences | 12 | — | 0.1 |
Impairment of development costs | 12 | 15.6 | 2.2 |
Profit on disposal of non-current assets | — | (1.9) | |
Depreciation of property, plant and equipment | 13 | 18.6 | 17.7 |
Non-underlying items | 5.2 | 6.1 | |
Share-based payment expense | 27 | 4.4 | 6.4 |
Operating cash flows before movements in working capital | 92.9 | 84.0 | |
Increase in inventories | (18.2) | (6.4) | |
(Increase)/decrease in trade and other receivables | (18.7) | 4.5 | |
Increase in trade and other payables | 23.7 | 2.9 | |
Increase in provisions | 0.3 | 0.1 | |
Operating cash flow from continuing underlying operations | 80.0 | 85.1 | |
| Discontinued operations | |||
Operating cash flow from discontinued underlying operations | (0.8) | 5.0 | |
Cash impact of non-underlying items from discontinued operations | (1.9) | — | |
Net cash (outflow)/inflow from discontinued operating activities | (2.7) | 5.0 | |
Net cash (outflow)/inflow from discontinued operations | (2.7) | 5.0 |
2023 | 2022 | |
£m | £m | |
(Decrease)/increase in cash and cash equivalents | (13.7) | 14.2 |
Decrease in debt and lease financing due to cash flows | 8.8 | 13.2 |
(Increase)/decrease in net debt resulting from cash flows | (4.9) | 27.4 |
Effect of foreign exchange rate changes | 0.3 | (4.2) |
Acquired debt | (0.1) | — |
New leases entered into, lease interest and other non-cash movements | (2.1) | (3.5) |
Amortisation of debt finance costs | (0.4) | (0.3) |
Movement in net debt | (7.2) | 19.4 |
Net debt at the beginning of the year | (7.2) | (26.6) |
Net debt at the end of the year | (14.4) | (7.2) |
At | At | ||||
1 November | Non-cash | Exchange | 31 October | ||
2022 | Cash flows | changes | rate effects | 2023 | |
£m | £m | £m | £m | £m | |
Cash and cash equivalents (including bank overdraft) | 19.8 | (13.7) | — | 0.3 | 6.4 |
Debt due after one year | (20.9) | 7.0 | (0.3) | 0.1 | (14.1) |
Preference shares | (0.1) | — | — | — | (0.1) |
(1.2) | (6.7) | (0.3) | 0.4 | (7.8) | |
Lease liabilities | (6.0) | 1.8 | (2.3) | (0.1) | (6.6) |
(7.2) | (4.9) | (2.6) | 0.3 | (14.4) |
2023 | 2022 | |
£m | £m | |
Short-term employee benefits | 2.9 | 3.2 |
Post-employment benefits | 0.1 | 0.2 |
Share-based payment benefits | 1.6 | 2.4 |
Total remuneration of key management personnel | 4.6 | 5.8 |