2024 | 2023 | ||
To t a l | Total | ||
Note | £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 after tax from discontinued operations | 5 | ( | ( |
Total profit after tax | |||
| Earnings per ordinary share | |||
| Continuing operations | |||
Basic | 10 | ||
Diluted | 10 | ||
| Continuing and discontinued operations | |||
Basic | 10 | ||
Diluted | 10 |
2024 | 2023 | ||
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 | 30 | ( | ( |
Movement on deferred tax relating to the pension scheme | 25 | ||
( | ( | ||
| 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 income/(loss) 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 2023 | ( | |||||
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 2024 | ( | |||||
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 | ( |
2024 | 2023 | ||||
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 | 30 | ||||
Deferred tax | 25 | ||||
| Current assets | |||||
Inventories | 15 | ||||
Trade and other receivables | 16 | ||||
Cash and cash equivalents | 17 | ||||
Derivative financial instruments | 23 | ||||
Assets classified as held for sale | 5 | ||||
Total assets | |||||
| Current liabilities | |||||
Borrowings | 18 | ( | |||
Lease liabilities | 19 | ( | ( | ||
Trade and other payables | 21 | ( | ( | ||
Provisions | 24 | ( | ( | ||
Current tax | ( | ( | |||
Derivative financial instruments | 23 | ( | ( | ||
( | ( | ||||
| Non-current liabilities | |||||
Borrowings | 18, 33 | ( | ( | ||
Lease liabilities | 19 | ( | ( | ||
Government grants | 20 | ( | |||
Provisions | 24 | ( | ( | ||
Deferred tax | 25 | ( | ( | ||
Derivative financial instruments | 23 | ( | ( | ||
Preference shares | 18, 26 | ( | ( | ||
( | ( | ||||
Total liabilities | ( | ( | |||
Net assets | |||||
| Equity | |||||
Share capital | 26 | ||||
Share premium account | 27 | ||||
Special capital reserve | 27 | ||||
Translation reserve | 27 | ( | ( | ||
Retained earnings | |||||
Total equity |
2024 | 2023 | ||
Note | £m | £m | |
| Cash flows from operating activities | |||
Cash generated from continuing underlying operations | 31 | ||
Cash impact of continuing non-underlying items | ( | ( | |
Cash utilised in discontinued underlying operations | 5, 31 | ( | ( |
Cash impact of discontinued non-underlying items | 31 | ( | ( |
Cash flows from operating activities | |||
Retirement benefit deficit contributions | 30 | ( | |
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 | 29 | ( | |
Grant funding | 20 | ||
Settlement of short-term funding to defined benefit pension scheme | |||
Net cash outflow from investing activities | ( | ( | |
| Cash flows from financing activities | |||
Dividends paid | 9 | ( | ( |
Purchase of own shares | 27 | ( | ( |
Proceeds for transactions in own shares | 28 | ||
Paid accrued dividends on shares | 28 | ( | ( |
Finance expense paid | ( | ( | |
Facility fees paid | ( | ( | |
Drawdown of borrowings | |||
Repayments of borrowings | ( | ( | |
Payment of lease liabilities | ( | ( | |
Net cash outflow from financing activities | ( | ( | |
Decrease in cash and cash equivalents | 32 | ( | ( |
Cash and cash equivalents at beginning of year | |||
Effect of foreign exchange rate changes | ( | ||
Cash and cash equivalents at end of year 1 | 17, 33 |
Sensors | Countermeasures | ||
& Information | & Energetics | 2024 | |
£m | £m | £m | |
UK | 162.7 | 66.5 | 229.2 |
US | 31.1 | 141.5 | 172.6 |
Europe | 10.9 | 75.1 | 86.0 |
Asia Pacific | 3.6 | 13.1 | 16.7 |
Rest of the world | 3.7 | 2.2 | 5.9 |
212.0 | 298.4 | 510.4 |
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 | 2024 | |
£m | £m | £m | |
Goods | 48.6 | 290.8 | 339.4 |
Services | 163.4 | 7.6 | 171.0 |
212.0 | 298.4 | 510.4 |
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 & 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 2024 | £m | £m | £m | £m |
Revenue | 212.0 | 298.4 | — | 510.4 |
Segment result before depreciation, amortisation and non-underlying items and discontinued operations | 47.3 | 63.2 | (16.8) | 93.7 |
Depreciation (note 13) | (4.6) | (16.4) | — | (21.0) |
Amortisation (note 12) | (1.3) | (0.3) | — | (1.6) |
Segmental underlying operating profit | 41.4 | 46.5 | (16.8) | 71.1 |
Amortisation of acquired intangibles (note 12) | (0.8) | (1.2) | — | (2.0) |
Non-underlying items (note 3) | (3.2) | 2.8 | (10.6) | (11.0) |
Impact of non-underlying items on profit before tax (note 3) | (4.0) | 1.6 | (10.6) | (13.0) |
Segmental operating profit | 37.4 | 48.1 | (27.4) | 58.1 |
Finance expense | (4.8) | (4.8) | ||
Profit before tax | (32.2) | 53.3 | ||
Ta x | (10.6) | (10.6) | ||
Profit for the year from continuing operations | (42.8) | 42.7 | ||
Discontinued operations | 3.2 | (6.4) | — | (3.2) |
Profit for the year | 40.6 | 41.7 | (42.8) | 39.5 |
Sensors | Countermeasures | |||
& Information | & Energetics | Unallocated * | Total | |
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 |
2024 | 2023 | |
Non-current assets by location | £m | £m |
UK | 198.5 | 167.5 |
US | 169.3 | 166.8 |
Norway | 33.6 | 20.4 |
Australia | 13.5 | 15.2 |
414.9 | 369.9 |
2024 | 2023 | |||||
Underlying | Non-underlying | Statutory | Underlying | Non-underlying | Statutory | |
performance | items | To t a l | performance | items | Total | |
£m | £m | £m | £m | £m | £m | |
| Continuing operations | ||||||
Revenue | 510.4 | — | 510.4 | 472.6 | — | 472.6 |
Operating profit | 71.1 | (13.0) | 58.1 | 69.2 | (23.8) | 45.4 |
Finance expense | (4.8) | — | (4.8) | (1.3) | — | (1.3) |
Profit before tax | 66.3 | (13.0) | 53.3 | 67.9 | (23.8) | 44.1 |
Taxation | (12.3) | 1.7 | (10.6) | (10.2) | 3.8 | (6.4) |
Profit after tax | 54.0 | (11.3) | 42.7 | 57.7 | (20.0) | 37.7 |
| Discontinued operations | ||||||
Loss after tax from discontinued operations | (1.3) | (1.9) | (3.2) | (0.9) | (31.4) | (32.3) |
Total profit after tax | 52.7 | (13.2) | 39.5 | 56.8 | (51.4) | 5.4 |
| Earnings per ordinary share | ||||||
| Continuing operations | ||||||
Basic | 19.8 | 15.7 | 20.5p | 13.4p | ||
Diluted | 19.3 | 15.3 | 20.0p | 13.1p | ||
Continuing operations and discontinued operations | ||||||
Basic | 19.3 | 14.5 | 20.2p | 1.9p | ||
Diluted | 18.8 | 14.2 | 19.7p | 1.9p |
2024 | 2023 | |
Non-underlying items and non-underlying measures | £m | £m |
(Loss)/gain on the movement in the fair value of derivative financial instruments (note 23) | (2.0) | 1.4 |
Acquisition expenses (note 29) | (3.4) | (3.7) |
Defined benefit pension buy-in and buy-out transaction | (7.5) | — |
Change in senior management positions | (1.2) | — |
Impairment of Chemical Detection assets | — | (18.5) |
Release of disposal provisions (note 24) | — | 3.2 |
Release of/(increase in) legal and disposal provisions (note 24) | 3.1 | (3.2) |
Impact of non-underlying items on EBITDA | (11.0) | (20.8) |
Amortisation of acquired intangibles arising from business combinations (note 12) | (2.0) | (3.0) |
Impact of non-underlying items on profit before tax | (13.0) | (23.8) |
Tax impact of non-underlying items | 1.7 | 3.8 |
Impact of non-underlying items on continuing profit after tax | (11.3) | (20.0) |
Non-underlying discontinued operations after tax (note 5) | (1.9) | (31.4) |
Impact of non-underlying items on profit after tax | (13.2) | (51.4) |
Underlying profit after tax | 52.7 | 56.8 |
Statutory profit after tax | 39.5 | 5.4 |
2024 | 2023 | |
£m | £m | |
Operating profit | 58.1 | 45.4 |
Amortisation arising from business combinations (note 12) | 2.0 | 3.0 |
Amortisation of development costs (note 12) | 1.3 | 0.7 |
Amortisation of patents and licences (note 12) | 0.3 | — |
Depreciation of property, plant and equipment (note 13) | 21.0 | 18.6 |
EBITDA | 82.7 | 67.7 |
Non-underlying items | 11.0 | 20.8 |
Underlying EBITDA | 93.7 | 88.5 |
2024 | 2023 | ||
£m | £m | ||
Research and development costs | – internally-funded | 14.2 | 10.1 |
Amortisation | – arising from business combinations | 2.0 | 3.0 |
– development costs | 1.3 | 0.7 | |
– patents and licences | 0.3 | — | |
Depreciation of property, plant and equipment | – owned assets | 19.1 | 17.2 |
– leased assets | 1.9 | 1.4 | |
Impairment of development costs | — | 15.6 | |
Loss on disposal of non-current assets | 1.7 | — | |
Government grant income | — | (0.1) | |
Foreign exchange losses | 0.3 | 2.7 | |
Staff costs (note 6) | 196.1 | 176.6 | |
Cost of inventories recognised as an expense | 165.3 | 146.5 |
2024 | 2023 | |
Auditor’s remuneration | £m | £m |
| Fees payable to the Company’s auditor and its associates for: | ||
– the audit of the Company’s annual accounts | 0.5 | 0.4 |
– the audit of the Company’s subsidiaries, pursuant to legislation | 0.8 | 0.7 |
1.3 | 1.1 | |
| Other services | ||
Audit-related assurance services | 0.1 | 0.1 |
1.4 | 1.2 |
2024 | 2023 | |||||
Underlying | Non-underlying | To t a l | Underlying | Non-underlying | Total | |
£m | £m | £m | £m | £m | £m | |
| EHD business | ||||||
Revenue | 1.8 | — | 1.8 | 9.3 | — | 9.3 |
Operating loss | (1.5) | 5.2 | 3.7 | (1.2) | (33.6) | (34.8) |
Ta x | 0.2 | (0.7) | (0.5) | 0.3 | 2.2 | 2.5 |
Operating profit/(loss) from EHD business | (1.3) | 4.5 | 3.2 | (0.9) | (31.4) | (32.3) |
Other discontinued operations | — | — | — | — | — | — |
Increase in provisions | — | (6.4) | (6.4) | — | — | — |
Total loss from discontinued operations | (1.3) | (1.9) | (3.2) | (0.9) | (31.4) | (32.3) |
2024 | 2023 | |
Number | Number | |
Direct | 1,653 | 1,610 |
Indirect | 1,019 | 931 |
Continuing operations | 2,672 | 2,541 |
Discontinued operations | 11 | 37 |
2,683 | 2,578 |
2024 | 2023 | |
£m | £m | |
Wages and salaries | 162.7 | 148.8 |
Social security costs | 17.3 | 15.0 |
Other pension costs | 10.3 | 8.4 |
Share-based payment charge | 5.8 | 4.4 |
Staff costs from continuing operations | 196.1 | 176.6 |
Staff costs from discontinued operations | 1.0 | 3.1 |
Total staff costs | 197.1 | 179.7 |
2024 | 2023 | |
£m | £m | |
Bank overdraft and loan interest | 5.8 | 2.9 |
Amortisation of debt finance costs | 0.4 | 0.4 |
Interest cost on retirement benefit obligations (note 30) | — | 0.6 |
Lease liability interest (note 19) | 0.3 | 0.2 |
6.5 | 4.1 | |
Amount capitalised (note 13) | (1.7) | (2.8) |
Finance expense | 4.8 | 1.3 |
2024 | 2023 | |
£m | £m | |
Current tax charge – current year | 7.7 | 10.1 |
Current tax credit – prior year | (0.8) | (0.5) |
Deferred tax charge/(credit) – current year (note 25) | 3.0 | (2.7) |
Deferred tax charge/(credit) – prior year (note 25) | 0.7 | (0.5) |
Tax charge | 10.6 | 6.4 |
2024 | 2023 | |
£m | £m | |
Profit before tax | 53.3 | 44.1 |
Tax at the UK corporation tax rate of 25% (2023: 22.5%) | 13.3 | 9.9 |
Expenses not deductible for tax purposes | 0.1 | 0.5 |
Changes in tax rates | — | 0.3 |
Tax losses/future interest deductions not previously recognised | — | (2.8) |
Release of tax risk provision | (2.8) | (1.2) |
Prior period adjustments | (0.1) | (1.0) |
Overseas profits taxed at rates different to the UK standard rate | 0.1 | 0.7 |
Tax charge for continuing operations | 10.6 | 6.4 |
2024 | 2023 | |
£m | £m | |
Dividends paid on ordinary shares of 1p each Final dividend of 4.6p per share for the year ended 31 October 2023 (3.8p per share for the year ended 31 October 2022) | 12.5 | 10.8 |
Interim dividend of 2.6p per share for the year ended 31 October 2024 (2.3p per share for the year ended 31 October 2023) | 7.1 | 6.5 |
Total dividends | 19.6 | 17.3 |
2024 | 2023 | |
| Ordinary | Ordinary | |
| shares | shares | |
Number | Number | |
millions | millions | |
Weighted average number of shares used to calculate basic earnings per share | 272.9 | 281.7 |
Additional shares issuable other than at fair value in respect of options outstanding | 6.2 | 7.1 |
Weighted average number of shares used to calculate diluted earnings per share | 279.1 | 288.8 |
2024 | 2023 | |||||
Basic EPS | Diluted EPS | Basic EPS | Diluted EPS | |||
£m | (Pence) | (Pence) | £m | (Pence) | (Pence) | |
Underlying profit after tax | 54.0 | 19.8 | 19.3 | 57.7 | 20.5 | 20.0 |
Non-underlying items (note 3) | (11.3) | (20.0) | ||||
Profit from continuing operations | 42.7 | 15.7 | 15.3 | 37.7 | 13.4 | 13.1 |
Loss from discontinued operations | (3.2) | (1.2) | (1.1) | (32.3) | (11.5) | (11.2) |
Total profit after tax | 39.5 | 14.5 | 14.2 | 5.4 | 1.9 | 1.9 |
| £m | |
| Cost | |
At 1 November 2022 | 204.9 |
Acquisitions through business combinations (note 29) | 5.9 |
Foreign exchange adjustments | (6.5) |
At 31 October 2023 | 204.3 |
Acquisitions through business combinations (note 29) | — |
Foreign exchange adjustments | (6.8) |
At 31 October 2024 | 197.5 |
| Accumulated impairment losses | |
At 1 November 2022 | (86.8) |
Impairment | (20.5) |
Foreign exchange adjustments | 3.5 |
At 31 October 2023 | (103.8) |
Acquisitions through business combinations (note 29) | — |
Foreign exchange adjustments | 4.8 |
At 31 October 2024 | (99.0) |
| Carrying amount | |
At 31 October 2024 | 98.5 |
At 31 October 2023 | 100.5 |
2024 | 2023 | 2024 | 2023 | |
% | % | £m | £m | |
Roke Manor Research Limited | 13.2 | 12.9 | 37.4 | 37.4 |
Chemring Energetics UK Limited | 13.2 | 12.9 | 14.6 | 14.6 |
Chemring Sensors & Electronic Systems, Inc. – Biological Detection | 12.5 | 11.8 | 17.2 | 18.2 |
Chemring Sensors & Electronic Systems, Inc. – Chemical Detection | 12.5 | 11.8 | — | — |
Chemring Energetic Devices, Inc. | 12.5 | 11.8 | 16.2 | 17.1 |
Kilgore Flares Company LLC | 12.5 | 11.8 | 5.8 | 5.8 |
Other | 7.3 | 7.4 | ||
98.5 | 100.5 |
| Acquired | |||||
Development | Acquired | customer | Patents and | ||
costs | technology | relationships | licences | Total | |
£m | £m | £m | £m | £m | |
| Cost | |||||
At 1 November 2022 | 63.9 | 107.1 | 55.0 | 0.5 | 162.6 |
Acquisitions through business combinations (note 29) | — | 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 |
Acquisitions through business combinations (note 29) | — | — | — | — | — |
Additions | 3.1 | — | — | 2.7 | 2.7 |
Disposals | — | (0.4) | — | — | (0.4) |
Foreign exchange adjustments | (2.1) | (5.1) | (2.0) | — | (7.1) |
At 31 October 2024 | 64.4 | 98.1 | 52.2 | 3.2 | 153.5 |
| Amortisation | |||||
At 1 November 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) |
Charge | (1.3) | (0.8) | (1.2) | (0.3) | (2.3) |
Impairment | — | — | — | — | — |
Disposals | — | 0.4 | — | — | 0.4 |
Foreign exchange adjustments | 1.3 | 5.2 | 1.9 | — | 7.1 |
At 31 October 2024 | (45.8) | (95.3) | (47.7) | (0.5) | (143.5) |
| Carrying amount | |||||
At 31 October 2024 | 18.6 | 2.8 | 4.5 | 2.7 | 10.0 |
At 31 October 2023 | 17.6 | 3.5 | 5.8 | 0.3 | 9.6 |
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 1 November 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 |
Reclassification | 0.8 | (0.8) | — | — | — |
Additions | 27.6 | 41.1 | 6.4 | 0.3 | 75.4 |
Disposals | (0.4) | (2.1) | (4.2) | (0.2) | (6.9) |
Foreign exchange adjustments | (4.3) | (7.0) | (0.4) | — | (11.7) |
At 31 October 2024 | 178.2 | 221.8 | 13.7 | 0.9 | 414.6 |
| Depreciation | |||||
At 1 November 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) |
Charge | (4.3) | (14.8) | (1.8) | (0.1) | (21.0) |
Impairment | — | — | — | — | — |
Disposals | 0.2 | 0.6 | 4.2 | 0.2 | 5.2 |
Foreign exchange adjustments | 1.1 | 3.0 | 0.5 | — | 4.6 |
At 31 October 2024 | (29.9) | (93.7) | (2.8) | (0.4) | (126.8) |
| Carrying amount | |||||
At 31 October 2024 | 148.3 | 128.1 | 10.9 | 0.5 | 287.8 |
At 31 October 2023 | 127.6 | 108.1 | 6.2 | 0.3 | 242.2 |
| Country of incorporation | ||
(or registration) and operation | Operating segment | |
| Subsidiary undertaking | ||
Chemring Australia Pty Limited | Australia | Countermeasures & Energetics |
Chemring Countermeasures Limited* | England | Countermeasures & Energetics |
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 | Dormant |
Q6 Holdings 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 |
2024 | 2023 | |
£m | £m | |
Raw materials | 57.4 | 49.6 |
Work in progress | 54.7 | 33.1 |
Finished goods | 15.0 | 19.0 |
127.1 | 101.7 |
2024 | 2023 | |
£m | £m | |
Trade receivables | 46.2 | 41.5 |
Allowance for doubtful debts | (0.1) | (0.2) |
46.1 | 41.3 | |
Advance payments to suppliers | 1.4 | 2.3 |
Other receivables | 13.8 | 10.7 |
Prepayments | 7.0 | 6.9 |
Accrued income | 22.7 | 13.6 |
91.0 | 74.8 |
2024 | 2023 | |
£m | £m | |
| Within current liabilities | ||
Bank borrowings | 43.0 | — |
Borrowings due within one year | 43.0 | — |
| Within non-current liabilities | ||
Bank borrowings | 43.7 | 14.1 |
Preference shares | 0.1 | 0.1 |
Borrowings due after more than one year | 43.8 | 14.2 |
Total borrowings | 86.8 | 14.2 |
2024 | 2023 | |
£m | £m | |
Sterling | 71.7 | 14.2 |
US dollar | 15.1 | — |
86.8 | 14.2 |
2024 | 2023 | ||
% | % | ||
Bank overdrafts | 6.3 | 5.4 | |
UK bank loans | – Sterling denominated | 6.6 | 5.7 |
– US dollar denominated | — | 1.4 |
2024 | 2023 | |||||
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 year | 43.0 | — | 43.0 | — | — | — |
Borrowings due within one year | 43.0 | — | 43.0 | — | — | — |
| Borrowings falling due: | ||||||
– within one to two years | — | — | — | — | — | — |
– within two to five years | 43.7 | — | 43.7 | 14.1 | — | 14.1 |
– after five years | — | 0.1 | 0.1 | — | 0.1 | 0.1 |
Borrowings due after more than one year | 43.7 | 0.1 | 43.8 | 14.1 | 0.1 | 14.2 |
Total borrowings | 86.7 | 0.1 | 86.8 | 14.1 | 0.1 | 14.2 |
2024 | 2023 | |
£m | £m | |
Undrawn borrowing facilities | 157.4 | 142.9 |
2024 | 2023 | |
£m | £m | |
| Lease liabilities falling due: | ||
– within one year | 2.1 | 1.1 |
| Lease liabilities falling due: | ||
– within one to two years | 1.5 | 0.8 |
– within two to five years | 5.4 | 1.9 |
– more than five years | 2.4 | 3.0 |
9.3 | 5.7 | |
Impact of discounting | (0.4) | (0.2) |
Lease liabilities included in balance sheet as at 31 October | 11.0 | 6.6 |
2024 | 2023 | |
£m | £m | |
| Within current liabilities | ||
Trade payables | 27.9 | 16.3 |
Other payables | 36.2 | 32.8 |
Interest payable | — | — |
Other tax and social security | 6.4 | 6.4 |
Advance receipts from customers | 78.2 | 47.2 |
Accruals | 11.0 | 15.3 |
Deferred income | 3.7 | 6.0 |
163.4 | 124.0 |
2024 | 2023 | |||
Carrying value | Fair value | Carrying value | Fair value | |
£m | £m | £m | £m | |
| Assets carried at amortised cost | ||||
Trade receivables | 46.1 | 46.1 | 41.3 | 41.3 |
Accrued income | 22.7 | 22.7 | 13.6 | 13.6 |
Cash and cash equivalents | 45.0 | 45.0 | 6.4 | 6.4 |
| Assets carried at fair value | ||||
Derivative financial instruments | 0.9 | 0.9 | 0.8 | 0.8 |
| Liabilities carried at fair value | ||||
Derivative financial instruments | (4.4) | (4.4) | (3.5) | (3.5) |
| Liabilities carried at amortised cost | ||||
Trade payables | (27.9) | (27.9) | (16.3) | (16.3) |
Other payables | (36.2) | (36.2) | (32.8) | (32.8) |
Interest payable | — | — | — | — |
Borrowings | (86.8) | (86.8) | (14.2) | (14.2) |
2024 | 2023 | |
£m | £m | |
Included in current assets | 0.9 | 0.8 |
Included in current liabilities | (1.5) | (3.2) |
(0.6) | (2.4) | |
Included in non-current liabilities | (2.9) | (0.3) |
Forward foreign exchange contracts | (3.5) | (2.7) |
2024 | 2023 | |||||
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 | (0.6) | (43.0) | (43.6) | (2.4) | — | (2.4) |
– within one to two years | (1.2) | — | (1.2) | (0.3) | — | (0.3) |
– within two to five years | (1.7) | (43.8) | (45.5) | — | (14.2) | (14.2) |
(3.5) | (86.8) | (90.3) | (2.7) | (14.2) | (16.9) |
2024 | 2023 | ||||
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 | 0.9 | 0.9 | 0.8 | 0.8 |
Derivative financial instruments – liabilities | Level 2 | (4.4) | (4.4) | (3.5) | (3.5) |
(3.5) | (3.5) | (2.7) | (2.7) |
| 10 per cent | 10 per cent | |||
| weakening of sterling | strengthening of sterling | |||
2024 | 2023 | 2024 | 2023 | |
Continuing operations | £m | £m | £m | £m |
Revenue | 22.8 | 22.0 | (17.8) | (19.7) |
Underlying operating profit | 1.3 | 3.3 | (0.7) | (2.4) |
Interest | — | — | — | — |
Underlying profit before tax | 1.3 | 3.3 | (0.7) | (2.4) |
Legal | Environmental | Disposal | Dilapidations | |||
provision | provision | provision | provision | Other | Total | |
£m | £m | £m | £m | £m | £m | |
At 1 November 2023 | 4.0 | 3.5 | 9.4 | 0.7 | — | 17.6 |
Released | (3.1) | — | — | (0.1) | — | (3.2) |
Provided | — | 0.2 | 6.4 | — | 0.9 | 7.5 |
Foreign exchange adjustments | — | (0.2) | (0.2) | — | — | (0.4) |
Paid | (0.6) | — | (1.0) | — | — | (1.6) |
At 31 October 2024 | 0.3 | 3.5 | 14.6 | 0.6 | 0.9 | 19.9 |
2024 | 2023 | |
£m | £m | |
Included in current liabilities | 3.2 | 5.6 |
Included in non-current liabilities | 16.7 | 12.0 |
19.9 | 17.6 |
| Accelerated | |||||||
tax | US interest | Tax | Acquired | ||||
depreciation | Pensions | deductions | losses | intangibles | Other | Total | |
£m | £m | £m | £m | £m | £m | £m | |
At 1 November 2022 | (33.0) | (2.9) | 8.1 | 12.9 | (8.4) | 10.4 | (12.9) |
(Charge)/credit to income statement | (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) |
(Charge)/credit to income statement | (2.9) | 0.5 | 0.5 | (0.1) | (0.2) | (1.5) | (3.7) |
Credit to other comprehensive income | — | 0.5 | — | — | — | — | 0.5 |
Recognised on acquisition | — | — | — | — | — | — | — |
Recognised directly in equity | — | — | — | — | — | (0.2) | (0.2) |
At 31 October 2024 | (36.2) | — | 8.2 | 17.6 | (9.3) | 9.4 | (10.3) |
| Analysed as: | |||||||
Deferred tax assets | — | — | 8.2 | 17.6 | — | 9.4 | 35.2 |
Deferred tax liabilities | (36.2) | — | — | — | (9.3) | — | (45.5) |
At 31 October 2024 | (36.2) | — | 8.2 | 17.6 | (9.3) | 9.4 | (10.3) |
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) |
2024 | 2023 | |||
£m | £m | |||
| Issued and fully paid | ||||
272,627,634 | (2023: | 280,842,610) ordinary shares of 1p each | 2.7 | 2.8 |
2016 | PSP | |
| Number of conditional shares | ||
2024 | 2023 | |
Outstanding at the beginning of the year | 5,553,280 | 5,987,329 |
Awarded | 2,131,934 | 2,290,834 |
Vested | (1,059,656) | (2,015,696) |
Lapsed | (930,607) | (709,187) |
Outstanding at the end of the year | 5,694,951 | 5,553,280 |
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 |
15 December 2021 | 1,871,255 | nil | 15 December 2024 |
14 December 2022 | 1,851,816 | nil | 14 December 2025 |
13 December 2023 | 1,971,880 | nil | 13 December 2026 |
| Date awarded | |||
13 December | 14 December | 15 December | |
2023 | 2022 | 2021 | |
Share price at valuation | 326p | 305p | 284p |
Exercise price | nil | nil | nil |
Risk-free rate | 0.5% | 0.5% | 0.5% |
Expected volatility | 29.1% | 29.1% | 29.1% |
Fair value | 291.1p | 272.3p | 232.9p |
2024 | 2023 | |||
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 | 2,035,483 | 236.1 | 1,878,345 | 229.3 |
Granted | 716,874 | 310.0 | 845,661 | 264.0 |
Exercised | (402,267) | 224.0 | (483,778) | 193.5 |
Lapsed | (212,994) | 236.4 | (204,745) | 240.5 |
Outstanding at the end of the year | 2,137,096 | 239.5 | 2,035,483 | 236.1 |
Subject to exercise at the end of the year | 65,256 | 229.2 | 145,218 | 201.7 |
| Number | |||
of ordinary | Exercise price | ||
shares under | per share | Dates between which | |
Date of award | award | Pence | options may be exercised |
29 July 2019 | 8,181 | 154.0 | 1 October 2024–31 March 2025 |
30 July 2020 | 66,827 | 202.0 | 1 October 2025–31 March 2026 |
26 July 2021 | 57,057 | 240.0 | 1 October 2024–31 March 2025 |
26 July 2021 | 66,650 | 240.0 | 1 October 2026–31 March 2027 |
1 September 2022 | 409,122 | 264.0 | 1 October 2025–31 March 2026 |
1 September 2022 | 69,896 | 264.0 | 1 October 2027–31 March 2028 |
4 August 2023 | 645,075 | 228.0 | 1 October 2026–31 March 2027 |
4 August 2023 | 103,378 | 228.0 | 1 October 2028–31 March 2029 |
5 August 2024 | 571,349 | 310.0 | 1 October 2027–31 March 2028 |
5 August 2024 | 139,543 | 310.0 | 1 October 2029–31 March 2030 |
| Number of deferred shares | ||
2024 | 2023 | |
Outstanding at the beginning of the year | 874,098 | 937,055 |
Awarded | 307,514 | 320,288 |
Vested | (387,821) | (361,932) |
Lapsed | (34,076) | (21,313) |
Outstanding at the end of the year | 759,715 | 874,098 |
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 |
14 December 2021 | 170,336 | 284p | nil | 14 December 2024 |
13 December 2022 | 93,463 | 305p | nil | 13 December 2024 |
13 December 2022 | 204,193 | 305p | nil | 13 December 2025 |
12 December 2023 | 98,093 | 326p | nil | 12 December 2025 |
12 December 2023 | 193,630 | 326p | nil | 12 December 2026 |
Defined benefit obligations | Defined benefit asset | Net defined benefit asset | ||||
2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
£m | £m | £m | £m | £m | £m | |
At 1 November | (56.3) | (60.2) | 62.2 | 71.4 | 5.9 | 11.2 |
| Included in profit or loss | ||||||
Administrative expenses | — | — | (0.5) | (1.1) | (0.5) | (1.1) |
Settlement | — | — | (7.0) | — | (7.0) | — |
Net interest (cost)/credit | (2.9) | (3.0) | 2.9 | 3.5 | — | 0.5 |
(2.9) | (3.0) | (4.6) | 2.4 | (7.5) | (0.6) | |
| Included in other comprehensive income | ||||||
| Remeasurement (loss)/gain: | ||||||
| Actuarial (loss)/gain arising from: | ||||||
– demographic and financial assumptions | (1.6) | 3.8 | — | — | (1.6) | 3.8 |
– experience adjustment | (0.3) | (0.4) | — | — | (0.3) | (0.4) |
– return on plan assets excluding interest income | — | — | 0.6 | (8.1) | 0.6 | (8.1) |
(1.9) | 3.4 | 0.6 | (8.1) | (1.3) | (4.7) | |
Other Contributions by the employer | — | — | 3.0 | — | 3.0 | — |
Net benefits paid out | 4.4 | 3.5 | (4.4) | (3.5) | — | — |
At 31 October | (56.7) | (56.3) | 56.8 | 62.2 | 0.1 | 5.9 |
2024 | 2023 | 2024 | 2023 | |
£m | £m | % | % | |
Buy-in policy | 54.7 | — | 96.3 | — |
Liability driven investment | — | 33.7 | — | 54.2 |
Corporate bonds | — | 25.4 | — | 40.8 |
Assets held by insurance company | 1.0 | 1.0 | 1.8 | 1.6 |
Cash | 1.1 | 2.1 | 1.9 | 3.4 |
56.8 | 62.2 | 100.0 | 100.0 |
2024 | 2023 | ||
% | % | ||
Discount rate | 5.3 | 5.6 | |
Inflation | – RPI | 3.6 | 3.6 |
– CPI | 2.9 | 2.9 |
2024 | 2023 | ||
No. | No. | ||
Future pensioners | – male | 87.8 | 87.9 |
– female | 90.0 | 90.0 | |
Current pensioners | – male | 87.0 | 87.1 |
– female | 88.6 | 88.7 |
2024 | 2023 | ||
Notes | £m | £m | |
Operating profit from continuing operations | 58.1 | 45.4 | |
Amortisation of development costs | 12 | 1.3 | 0.7 |
Amortisation of intangible assets arising from business combinations (non-underlying) | 12 | 2.0 | 3.0 |
Amortisation of patents and licences | 12 | 0.3 | — |
Impairment of development costs | 12 | — | 15.6 |
Loss on disposal of non-current assets | 12 | 1.7 | — |
Depreciation of property, plant and equipment | 13 | 21.0 | 18.6 |
Non-underlying items | 3 | 11.0 | 5.2 |
Share-based payment expense | 28 | 5.8 | 4.4 |
Operating cash flows before movements in working capital | 101.2 | 92.9 | |
Increase in inventories | (30.1) | (18.2) | |
Increase in trade and other receivables | (16.9) | (18.7) | |
Increase in trade and other payables | 41.8 | 23.7 | |
Increase in provisions | — | 0.3 | |
Operating cash flow from continuing underlying operations | 96.0 | 80.0 | |
| Discontinued operations | |||
Operating cash flow from discontinued underlying operations | (1.5) | (0.8) | |
Cash impact of non-underlying items from discontinued operations | (1.5) | (1.9) | |
Net cash outflow from discontinued operations | (3.0) | (2.7) |
2024 | 2023 | |
£m | £m | |
Decrease in cash and cash equivalents | (3.9) | (13.7) |
Decrease in debt and lease financing due to cash flows | (26.6) | 8.8 |
Increase in net debt resulting from cash flows | (30.5) | (4.9) |
Effect of foreign exchange rate changes | (0.3) | 0.3 |
Acquired debt | — | (0.1) |
New leases entered into, lease interest and other non-cash movements | (7.2) | (2.1) |
Amortisation of debt finance costs | (0.4) | (0.4) |
Movement in net debt | (38.4) | (7.2) |
Net debt at the beginning of the year | (14.4) | (7.2) |
Net debt at the end of the year | (52.8) | (14.4) |
At | At | ||||
1 November | Non-cash | Exchange | 31 October | ||
2023 | Cash flows | changes | rate effects | 2024 | |
£m | £m | £m | £m | £m | |
Cash and cash equivalents (including bank overdraft) | 6.4 | (3.9) | — | (0.5) | 2.0 |
Debt due after one year | (14.1) | (29.1) | (0.6) | 0.1 | (43.7) |
Preference shares | (0.1) | — | — | — | (0.1) |
(7.8) | (33.0) | (0.6) | (0.4) | (41.8) | |
Lease liabilities | (6.6) | 2.5 | (7.0) | 0.1 | (11.0) |
(14.4) | (30.5) | (7.6) | (0.3) | (52.8) |
2024 | 2023 | |
£m | £m | |
Short-term employee benefits | 2.8 | 2.9 |
Post-employment benefits | 0.1 | 0.1 |
Share-based payment benefits | 3.2 | 1.6 |
Total remuneration of key management personnel | 6.1 | 4.6 |