| 2024 | 2023 | ||
| Notes | £m | £m | |
Revenue | 2 | ||
Gains/(losses) on foreign currency net hedging | ( | ||
Cost of sales | ( | ( | |
Gross profit | |||
Sales, marketing and administrative expenses | 3 | ( | ( |
Research and development expenses | 10 | ( | ( |
Operating profit before exceptional items | |||
Exceptional items | 3 | ( | ( |
Operating profit | |||
Finance income | 6 | ||
Finance costs | 6 | ( | ( |
Result of associate | 3, 11 | ( | ( |
Profit before tax and exceptional items | |||
Exceptional items | 3 | ( | ( |
Profit before tax | |||
Income tax expense | 7 | ( | ( |
Profit for the financial year | |||
| Profit/(loss) for the year attributable to: | |||
– Owners of the Company | |||
– Non-controlling interests | 11 | ( | ( |
| Earnings per share | |||
Basic | 8 | ||
Diluted | 8 | ||
| Dividend per ordinary share | |||
Interim | 22 | ||
Final | 22 | ||
22 |
| 2024 | 2023 | ||
| Note | £m | £m | |
Profit for the financial year | |||
| Items that will not be reclassified to profit or loss | |||
Defined benefit pension schemes’ actuarial gains/(losses) | 17 | ( | |
Income tax on items that will not be reclassified to profit or loss | 7 | ( | |
( | |||
| Items that may be reclassified subsequently to profit or loss | |||
Currency translation differences for foreign operations | ( | ( | |
Effective portion of changes in fair value of cash flow hedges | |||
Net change in fair value of cash flow hedges transferred to profit or loss | ( | ||
Income tax on items that may be reclassified to profit or loss | 7 | ( | ( |
( | |||
Total other comprehensive expense for the year | ( | ( | |
Total comprehensive income for the year | |||
| Total comprehensive income/(expense) for the year attributable to: | |||
– Owners of the Company | |||
– Non-controlling interests | ( | ( |
Group | Company | ||||
| 2024 | 2023 | 2024 | 2023 | ||
| Note | £m | £m | £m | £m | |
| Assets | |||||
| Non-current assets | |||||
Property, plant and equipment | 9 | — | — | ||
Intangible assets | 10 | — | — | ||
Investment in subsidiaries | 11 | 131.9 | 131.9 | ||
Investment in associated undertakings | 11 | — | — | ||
Financial assets held at fair value through profit and loss | 11 | — | — | ||
Financial assets at amortised cost | 16 | — | — | ||
Deferred tax assets | 12 | — | — | ||
Retirement benefit asset | 17 | — | — | ||
131.9 | 131.9 | ||||
| Current assets | |||||
Inventories | 13 | — | — | ||
Current income tax assets | — | — | |||
Trade and other receivables | 14 | 132.1 | 141.0 | ||
Derivative financial instruments | 16 | — | — | ||
Other financial assets | 16 | — | — | ||
Cash and cash equivalents | 16 | 0.1 | 0.1 | ||
132.2 | 141.1 | ||||
Total assets | 264.1 | 273.0 | |||
| Liabilities | |||||
| Non-current liabilities | |||||
Deferred tax liabilities | 12 | ( | ( | — | — |
Long-term lease liabilities | 19 | ( | ( | — | — |
Borrowings | 15 | ( | ( | — | — |
Retirement benefit obligation | 17 | ( | ( | — | — |
( | ( | — | — | ||
| Current liabilities | |||||
Derivative financial instruments | 16 | ( | ( | — | — |
Borrowings | 15 | ( | ( | — | — |
Current income tax liabilities | ( | ( | — | — | |
Trade and other payables | 18 | ( | ( | (1.2) | (0.1) |
Current lease liabilities | 19 | ( | ( | — | — |
( | ( | (1.2) | (0.1) | ||
Total liabilities | ( | ( | (1.2) | (0.1) | |
Net assets | 262.9 | 272.9 | |||
| Equity | |||||
Share capital | 22 | 0.9 | 0.9 | ||
Share premium | 22 | 62.1 | 61.9 | ||
Translation reserve | 22 | ( | — | — | |
Hedging reserve | 22 | — | — | ||
Retained earnings 1 | 22 | 199.9 | 210.1 | ||
Equity attributable to owners of the Company | 262.9 | 272.9 | |||
Non-controlling interest | — | — | |||
Total equity | 262.9 | 272.9 |
Group | Company | ||||
| 2024 | 2023 | 2024 | 2023 | ||
| Notes | £m | £m | £m | £m | |
Profit/(loss) for the financial year | 41.4 | (0.8) | |||
Income tax expense | 7 | 0.2 | — | ||
Finance income | 6 | ( | ( | — | — |
Finance costs | 6 | — | — | ||
Result of associate | 3,11 | — | — | ||
Dividends received from subsidiaries | (42.4) | — | |||
Operating profit/(loss) | (0.8) | (0.8) | |||
| Adjustments for: | |||||
Depreciation | 9 | — | — | ||
Amortisation | 10 | — | — | ||
Impairment of property, plant and equipment | 9 | — | — | ||
Gain on early termination of long-term lease liabilities | ( | ( | — | — | |
Loss on disposal of non-current assets | 9, 10 | — | — | ||
Equity-settled share-based payment transactions | 21 | 0.2 | 1.1 | ||
Gains on derivatives recognised in income statement that have not yet settled | 16 | ( | ( | — | — |
Losses on financial assets held at fair value | 11 | — | — | ||
Decrease/(increase) in inventories | ( | — | — | ||
(Increase)/decrease in receivables | ( | 8.9 | 50.9 | ||
Increase/(decrease) in payables | ( | 1.1 | — | ||
Retirement benefit obligations charge less contributions | ( | ( | — | — | |
Cash generated from operations | 9.4 | 51.2 | |||
Interest received | — | — | |||
Interest paid | ( | ( | — | — | |
Net income tax paid | ( | ( | (0.2) | — | |
Net cash flow generated from operating activities | 9.2 | 51.2 | |||
| Cash flows (used in)/generated from investing activities | |||||
Acquisition of property, plant and equipment and intangible assets | 9, 10 | ( | ( | — | — |
Withdrawal of cash invested for greater than three months | 16 | — | — | ||
Dividends received | 42.4 | — | |||
Other loans granted | 16 | ( | ( | — | — |
Loans to associated undertakings | 11 | ( | ( | — | — |
Net cash flow (used in)/generated from investing activities | ( | ( | 42.4 | — | |
| Cash flows generated from/(used in) financing activities | |||||
Proceeds from issue of ordinary shares exercised under option | 22 | 0.2 | 0.4 | ||
Repayment of lease liabilities | 19 | ( | ( | — | — |
Transactions with non-controlling interest | 11 | — | — | ||
Bank borrowings received | 15, 16 | — | — | ||
Bank borrowings repaid | 16 | ( | ( | — | — |
Interest paid on capital related bank borrowings | 15 | ( | ( | — | — |
Dividends paid | 22 | ( | ( | (51.8) | (51.8) |
Net cash flow used in financing activities | ( | ( | (51.6) | (51.4) | |
Net decrease in cash and cash equivalents | ( | ( | — | (0.2) | |
Effect of exchange rate fluctuations on cash held | ( | ( | — | — | |
Cash and cash equivalents at beginning of year | 0.1 | 0.3 | |||
Cash and cash equivalents at end of year | 0.1 | 0.1 |
| Total | |||||||||
| attributable | Non- | ||||||||
| Share | Share | Translation | Hedging | Retained | to owners of | controlling | |||
| capital | premium | reserve | reserve | earnings | the Company | interest | Total | ||
| Note | £m | £m | £m | £m | £m | £m | £m | £m | |
Equity at 1 October 2022 | ( | ||||||||
| Total comprehensive income/(expense) for the year | |||||||||
Profit for the year attributable to owners of the Company | |||||||||
Loss for the year attributable to non-controlling interest | ( | ( | |||||||
| Other comprehensive (expense)/income | |||||||||
Currency translation differences for foreign operations | ( | ( | ( | ||||||
Effective portion of changes in fair value of cash flow hedges | |||||||||
| Net change in fair value of cash flow hedges transferred | |||||||||
to profit or loss | |||||||||
Defined benefit pension schemes’ actuarial losses | 17 | ( | ( | ( | |||||
Tax on other comprehensive (income)/expense | 7 | ( | ( | ( | |||||
Total other comprehensive (expense)/income for the year | ( | ( | ( | ( | |||||
Total comprehensive (expense)/income for the year | ( | ( | |||||||
| Contributions by and distributions to owners | |||||||||
| oftheCompany | |||||||||
Share options exercised | 22 | ||||||||
Contributions of equity from non-controlling interest | 11 | ||||||||
Equity-settled share-based payment transactions | 21 | ||||||||
Tax on equity-settled share-based payment transactions | 7 | ||||||||
Dividends to shareholders | 22 | ( | ( | ( | |||||
Equity at 30 September 2023 | |||||||||
| Total comprehensive income/(expense) for the year | |||||||||
Profit for the year attributable to owners of the Company | |||||||||
Loss for the year attributable to non-controlling interest | ( | ( | |||||||
| Other comprehensive (expense)/income | |||||||||
Currency translation differences for foreign operations | ( | ( | ( | ||||||
Effective portion of changes in fair value of cash flow hedges | |||||||||
| Net change in fair value of cash flow hedges transferred | |||||||||
to profit or loss | ( | ( | ( | ||||||
Defined benefit pension schemes’ actuarial gains | 17 | ||||||||
Tax on other comprehensive (expense)/income | 7 | ( | ( | ( | ( | ||||
Total other comprehensive (expense)/income for the year | ( | ( | ( | ||||||
Total comprehensive (expense)/income for the year | ( | ( | |||||||
| Contributions by and distributions to owners | |||||||||
| oftheCompany | |||||||||
Share options exercised | 22 | ||||||||
Equity-settled share-based payment transactions | 21 | ||||||||
Tax on equity-settled share-based payment transactions | 7 | ( | ( | ( | |||||
Dividends to shareholders | 22 | ( | ( | ( | |||||
Equity at 30 September 2024 | ( |
Year ended 30 September 2024 | Year ended 30 September 2023 | |||||
| Sustainable | Sustainable | |||||
| Solutions | Medical | Group | Solutions | Medical | Group | |
| £m | £m | £m | £m | £m | £m | |
Segment revenue | 240.6 | 53.0 | 293.6 | 250.3 | 65.2 | 315.5 |
Internal revenue | (2.6) | — | (2.6) | (8.5) | — | (8.5) |
Revenue from external sales | 238.0 | 53.0 | 291.0 | 241.8 | 65.2 | 307.0 |
Gains/(losses) on foreign currency net hedging | 4.2 | 1.0 | 5.2 | (5.4) | (2.2) | (7.6) |
Cost of sales | (151.9) | (10.0) | (161.9) | (125.9) | (10.9) | (136.8) |
Segment gross profit | 90.3 | 44.0 | 134.3 | 110.5 | 52.1 | 162.6 |
| Revenue from external sales | ||||||
| Sustainable | Sustainable | |||||
| Solutions | Medical | 2024 | Solutions | Medical | 2023 | |
| £m | £m | £m | £m | £m | £m | |
United Kingdom | 3.1 | — | 3.1 | 4.2 | — | 4.2 |
Europe, the Middle East and Africa (‘EMEA’) | 114.1 | 14.7 | 128.8 | 111.2 | 16.4 | 127.6 |
Americas | 48.2 | 24.6 | 72.8 | 52.7 | 30.0 | 82.7 |
Asia-Pacific | 72.6 | 13.7 | 86.3 | 73.7 | 18.8 | 92.5 |
238.0 | 53.0 | 291.0 | 241.8 | 65.2 | 307.0 |
| 2024 | 2023 | |
| £m | £m | |
United Kingdom | 261.9 | 253.8 |
China | 90.7 | 91.3 |
Other | 16.6 | 33.9 |
369.2 | 379.0 |
| 2024 | 2023 | ||
| Note | £m | £m | |
Staff costs | 5 | 80.1 | 78.4 |
Depreciation of property, plant and equipment | 9 | 21.5 | 19.8 |
Loss on disposal of non-current assets | 9, 10 | 0.1 | 0.3 |
Amortisation of intangibles | 10 | 1.7 | 1.7 |
Trade receivables impairment allowance during the year | 16 | — | 1.3 |
Reversal of trade receivables impairment allowance | 16 | (0.1) | (1.9) |
Inventory written down during the year | 13 | 3.0 | 3.1 |
Reversal of previously written down inventory | 13 | (1.9) | (2.7) |
Fees payable to auditors | 4 | 0.8 | 0.8 |
| 2024 | 2023 | |
| £m | £m | |
| Included within sales, marketing and administrative expenses: | ||
Impairment of property, plant and equipment relating to gears manufacturing | 4.6 | — |
Business process improvements including ERP system | 9.9 | 7.5 |
14.5 | 7.5 | |
| Included within result of associate: | ||
Impairment of investment in associate | 9.1 | — |
Fair value loss on loans due from Bond | 11.9 | — |
Legal fees in relation to Bond | 0.2 | — |
21.2 | — | |
Exceptional items before tax | 35.7 | 7.5 |
Tax on exceptional items | (8.0) | (1.7) |
Exceptional items after tax | 27.7 | 5.8 |
| 2024 | 2023 | |
| £000 | £000 | |
| Audit services relating to: | ||
– Victrex plc and Group consolidation | 287 | 330 |
– The Company’s subsidiaries, pursuant to legislation | 503 | 463 |
790 | 793 |
| 2024 | 2023 | ||
| Note | £m | £m | |
Wages and salaries | 66.5 | 65.0 | |
Social security costs | 6.8 | 6.7 | |
Defined contribution pension schemes | 17 | 6.9 | 6.7 |
Defined benefit pension schemes | 17 | (0.3) | (0.7) |
Equity-settled share-based payment transactions | 21 | 0.2 | 0.7 |
80.1 | 78.4 |
| 2024 | 2023 | |
| Number | Number | |
Make | 658 | 654 |
Develop, market and sell | 283 | 249 |
Support | 174 | 214 |
1,115 | 1,117 |
| 2024 | 2023 | |
| £m | £m | |
| Finance income/(costs): | ||
– Interest received | 0.7 | 1.3 |
– Interest payable and similar charges | (1.4) | (0.2) |
– Other finance costs | (0.2) | (0.3) |
– Interest on lease liabilities | (0.3) | (0.2) |
(1.2) | 0.6 |
| 2024 | 2023 | ||
| Note | £m | £m | |
| Current tax | |||
UK corporation tax on profits for the year | (0.7) | 5.5 | |
Overseas tax on profits for the year | 2.7 | 2.5 | |
2.0 | 8.0 | ||
| Deferred tax | |||
Origination and reversal of temporary differences | 12 | 5.3 | 3.2 |
| Tax adjustments relating to prior years: | |||
– Current tax | 0.2 | 1.0 | |
– Deferred tax | 0.1 | (0.7) | |
Total tax expense in income statement | 7.6 | 11.5 |
2024 | 2023 | |||
% | £m | % | £m | |
Profit before tax | 23.4 | 72.5 | ||
Tax expense at UK corporation tax rate | 25.0 | 5.9 | 22.0 | 16.0 |
| Effects of: | ||||
– Income not deductible for tax purposes | (1.1) | (1.0) | ||
– Higher rates of tax on overseas earnings | 1.2 | 0.7 | ||
– UK tax incentives for capital expenditure and other allowances | — | (0.5) | ||
– Impairments not deductible for tax purposes (note 3) | 3.4 | — | ||
– Withholding tax suffered | 0.2 | — | ||
– Foreign deferred tax | (1.0) | 0.1 | ||
– Tax adjustments relating to prior years | 0.3 | 0.3 | ||
– Share of loss of associate | — | 0.3 | ||
– Difference in rates between deferred tax and corporation tax | — | 0.5 | ||
– Deferred tax on losses not recognised | 1.7 | 0.9 | ||
– Deferred tax on unremitted earnings | 0.2 | 0.3 | ||
– Patent Box deduction | (3.2) | (6.1) | ||
Effective tax rate and total tax expense | 32.5 | 7.6 | 15.9 | 11.5 |
| 2024 | 2023 | |
| £m | £m | |
| Tax on items that will not be reclassified to the income statement: | ||
Deferred tax (charge)/credit on defined benefits pension schemes’ actuarial result | (0.1) | 1.4 |
| Tax on items that have or may be subsequently reclassified to the income statement: | ||
Current tax charge on changes in fair value of cash flow hedges | (1.1) | (3.4) |
(1.2) | (2.0) | |
Current tax charge | (1.1) | (3.4) |
Deferred tax (charge)/credit | (0.1) | 1.4 |
(1.2) | (2.0) |
| 2024 | 2023 | |
| £m | £m | |
Deferred tax charge/(credit) on equity-settled share-based payment transactions | 0.6 | (0.1) |
2024 | 2023 | ||
Earnings per share | – basic | 19.8p | 70.9p |
– diluted | 19.7p | 70.5p | |
Profit for the financial year attributable to the owners of the Company | £17.2m | £61.7m | |
| Weighted average number of shares used: | |||
– Issued ordinary shares at beginning of year | 87,018,377 | 86,995,029 | |
– Effect of own shares held | (75,847) | (75,847) | |
– Effect of shares issued during the year | 8,421 | 18,005 | |
Basic weighted average number of shares | 86,950,951 | 8 6,937,187 | |
Effect of share options | 420,332 | 559,222 | |
Diluted weighted average number of shares | 87,371,283 | 87,496,409 |
| Fixtures, | |||||||
| Computers | fittings, | Right | Assets in | ||||
| Land and | Plant and | and motor | tools and | of use | the course of | ||
| buildings | machinery | vehicles | equipment | assets | construction | Total | |
| £m | £m | £m | £m | £m | £m | £m | |
| Cost | |||||||
At 1 October 2022 | 64.6 | 352.5 | 6.8 | 4.1 | 13.5 | 105.6 | 5 47.1 |
Exchange differences | (0.9) | (1.8) | (0.1) | (0.2) | — | (7.8) | (10.8) |
Additions | — | 0.2 | 0.1 | — | 3.0 | 30.5 | 33.8 |
Disposals | — | (0.3) | — | — | (3.2) | — | (3.5) |
Reclassification | 4.1 | 28.2 | 2.5 | 0.1 | — | (34.9) | — |
At 30 September 2023 | 67.8 | 378.8 | 9.3 | 4.0 | 13.3 | 93.4 | 566.6 |
Exchange differences | (0.7) | (3.7) | (0.1) | (0.1) | (0.1) | (1.9) | (6.6) |
Additions | — | 0.5 | — | — | 2.4 | 30.9 | 33.8 |
Disposals | (0.1) | (0.9) | (0.8) | (0.1) | (3.0) | — | (4.9) |
Reclassification | 1.7 | 93.1 | 1.1 | 0.1 | — | (96.0) | — |
At 30 September 2024 | 68.7 | 467.8 | 9.5 | 3.9 | 12.6 | 26.4 | 588.9 |
| Accumulated depreciation | |||||||
At 1 October 2022 | 19.0 | 169.4 | 3.5 | 3.7 | 4.3 | — | 199.9 |
Exchange differences | (0.2) | (0.6) | (0.1) | (0.2) | — | — | (1.1) |
Disposals | — | (0.2) | — | — | (3.0) | — | (3.2) |
Depreciation charge | 2.2 | 14.3 | 1.2 | 0.1 | 2.0 | — | 19.8 |
At 30 September 2023 | 21.0 | 182.9 | 4.6 | 3.6 | 3.3 | — | 215.4 |
Exchange differences | (0.2) | (0.6) | (0.1) | (0.1) | — | — | (1.0) |
Disposals | (0.1) | (0.8) | (0.8) | (0.1) | (1.9) | — | (3.7) |
Impairment | 0.8 | 3.8 | — | — | — | — | 4.6 |
Depreciation charge | 2.3 | 16.3 | 1.4 | 0.1 | 1.4 | — | 21.5 |
At 30 September 2024 | 23.8 | 201.6 | 5.1 | 3.5 | 2.8 | — | 236.8 |
| Carrying amounts | |||||||
At 30 September 2024 | 44.9 | 266.2 | 4.4 | 0.4 | 9.8 | 26.4 | 352.1 |
At 30 September 2023 | 46.8 | 195.9 | 4.7 | 0.4 | 10.0 | 93.4 | 351.2 |
At 30 September 2022 | 45.6 | 183.1 | 3.3 | 0.4 | 9.2 | 105.6 | 347.2 |
| Land and | Motor | ||
| buildings | vehicles | Total | |
| £m | £m | £m | |
| Right of use assets | |||
Balance at 1 October 2022 | 9.0 | 0.2 | 9.2 |
Additions | 2.7 | 0.3 | 3.0 |
Depreciation charge | (1.8) | (0.2) | (2.0) |
Disposal | (0.2) | — | (0.2) |
Balance at 30 September 2023 | 9.7 | 0.3 | 10.0 |
Additions | 2.0 | 0.4 | 2.4 |
Depreciation charge | (1.2) | (0.2) | (1.4) |
Disposal | (1.2) | — | (1.2) |
Balance at 30 September 2024 | 9.3 | 0.5 | 9.8 |
| Assets in | |||||||
| Computer | Customer | the course of | |||||
| Goodwill | software | relationships | Brand name | Know-how | construction | Total | |
| £m | £m | £m | £m | £m | £m | £m | |
| Cost | |||||||
At 1 October 2022 | 14.3 | 16.7 | 1.7 | 0.7 | 3.2 | — | 36.6 |
Additions | — | — | — | — | — | 0.2 | 0.2 |
Reclassification | — | 0.2 | — | — | — | (0.2) | — |
At 30 September 2023 | 14.3 | 16.9 | 1.7 | 0.7 | 3.2 | — | 36.8 |
Additions | — | — | — | — | — | 0.1 | 0.1 |
Disposals | — | (0.6) | — | — | — | — | (0.6) |
Reclassification | — | 0.1 | — | — | — | (0.1) | — |
At 30 September 2024 | 14.3 | 16.4 | 1.7 | 0.7 | 3.2 | — | 36.3 |
| Accumulated amortisation | |||||||
At 1 October 2022 | — | 13.4 | 1.7 | 0.7 | 0.6 | — | 16.4 |
Amortisation charge | — | 1.3 | — | — | 0.4 | — | 1.7 |
At 30 September 2023 | — | 14.7 | 1.7 | 0.7 | 1.0 | — | 18.1 |
Disposals | — | (0.6) | — | — | — | — | (0.6) |
Amortisation charge | — | 1.4 | — | — | 0.3 | — | 1.7 |
At 30 September 2024 | — | 15.5 | 1.7 | 0.7 | 1.3 | — | 19.2 |
| Carrying amounts | |||||||
At 30 September 2024 | 14.3 | 0.9 | — | — | 1.9 | — | 17.1 |
At 30 September 2023 | 14.3 | 2.2 | — | — | 2.2 | — | 18.7 |
At 30 September 2022 | 14.3 | 3.3 | — | — | 2.6 | — | 20.2 |
| Financial assets | |||
| held at fair | |||
| Investment in | value through | ||
| associates | profit and loss | Total | |
| £m | £m | £m | |
At 1 October 2022 | 10.4 | 10.1 | 20.5 |
Group’s share of loss of Bond 3D High Performance Technology BV | (1.3) | — | (1.3) |
Convertible loans issued to Bond 3D High Performance Technology BV | — | 2.9 | 2.9 |
Interest on loans issued to Bond 3D High Performance Technology BV | — | 0.4 | 0.4 |
Gain/(loss) on financial assets held at fair value - exchange differences | — | (0.2) | (0.2) |
At 30 September 2023 | 9.1 | 13.2 | 22.3 |
Convertible loan notes and 2024 bridging loan issued to Bond | — | 2.2 | 2.2 |
Impairment of investment in associate | (9.1) | — | (9.1) |
Fair value loss on convertible loan notes and 2024 bridging loan issued to Bond | — | (11.9) | (11.9) |
At 30 September 2024 | — | 3.5 | 3.5 |
Surface Generation Limited | — | 3.5 | 3.5 |
Bond 3D High Performance Technology BV | 9.1 | 9.7 | 18.8 |
At 30 September 2023 | 9.1 | 13.2 | 22.3 |
Surface Generation Limited | — | 3.5 | 3.5 |
Bond 3D High Performance Technology BV | — | — | — |
At 30 September 2024 | — | 3.5 | 3.5 |
| The CLNs in Bond were therefore classified as fair value through profit and loss, with the transaction value considered materially equal |
| to the fair value of the convertible loan for initial recognition. |
| During the year the Group provided a €1.0m/£0.9m bridging loan (‘2024 bridging loan’) to Bond to extend the time available for Bond to find |
| additional funding from new investors. |
| As detailed below the fair value of the CLNs and the 2024 bridging loan have been reduced resulting in a loss of £11.9m being recognised |
| Investment in | |
| subsidiaries | |
| £m | |
| Cost and carrying value | |
At 1 October 2023 and at 30 September 2024 | 131.9 |
Company number | Company status | Registered office address | ||||||
| Wholly owned subsidiary undertakings | ||||||||
Victrex Manufacturing Limited 1 | 2845018 | Trading entity | Victrex Technology Centre, | |||||
| 1 | Hillhouse International, | |||||||
| Invibio Limited | 4088050 | Trading entity | Thornton Cleveleys, | |||||
Invibio Knees Limited | 8149440 | Trading entity | Lancashire FY5 4QD, UK | |||||
Invibio Device Component Manufacturing Limited | 8861250 | Trading entity | ||||||
Juvora Limited | 8149439 | Trading entity | ||||||
Zyex Limited | 2890014 | Dormant | ||||||
Victrex USA Holdings Inc. 1 | Intermediate | 300 | Conshohocken State Road, Suite 120, | |||||
| holding company | West Conshohocken, PA 19428, USA | |||||||
Victrex USA Inc. | Trading entity | |||||||
Invibio Inc. | Trading entity | |||||||
Invibio Device Components Manufacturing Inc. | Trading entity | |||||||
Victrex Europa GmbH 1 | Trading entity | Langgasse 16, | 65719 | Hofheim, Germany | ||||
Victrex Japan, Inc. 1 | Trading entity | Mita Kokusai Building Annex, 1-4-28 Mita, | ||||||
| Minato-ku, Tokyo 108/0073, Japan | ||||||||
| Victrex High Performance Materials (Shanghai) | Trading entity | Victrex Asian Innovation & Technology Centre, | ||||||
| Co., Ltd | Part B Building G, No. 1688, Zhuanxing Road, | |||||||
| Xinzhuang Industry Park, Shanghai 201108, China | ||||||||
Invibio (Beijing) Trading Co., Limited | Trading entity | Room | 7108 | , Building 7, Second Lane 5, The South of | ||||
| Xiang Jun, Chao Yang District, Beijing 100020, China | ||||||||
Kleiss Gears, Inc. | Trading entity | 390 | Industrial Avenue, Grantsburg, WI 54840, USA | |||||
TxV Aerospace Composites LLC | Trading entity | 55 Broadcommon Road, Bristol, | ||||||
RI | 0280 | 9, USA | ||||||
Victrex Hong Kong Limited | Trading entity | Level 54, Hopewell Centre 183, | ||||||
| Queen’s Road East, Hong Kong |
Company number | Company status | Registered office address | |
| Subsidiary undertaking with non-controlling interests | |||
| Victrex (Panjin) High Performance Materials | Trading entity | Room 501–23, Technology Mansion, Qingyu Road | |
Co., Ltd 2 | East, Zhifang Street North, Liaodong Bay New | ||
| District, Panjin, Liaoning Province, China | |||
| Associate | |||
Bond 3D High Performance Technology BV 3 | Trading entity | Institutenweg 50, 7521 PK, | |
| Enschede, Netherlands | |||
| Investment | |||
Surface Generation Limited | 4379384 | Trading entity | 7 Brackenbury Court, Lyndon Barns, |
| Edith Weston Road, Lyndon, Oakham LE15 8TW, UK |
| As at 30 September 2024 | ||||||||
| Property, | Set-off of | |||||||
| plant and | Employee | Unremitted | deferred tax | |||||
| equipment | benefits | Inventories | earnings | Other | Total | balances 1 | Net | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
Deferred tax assets | — | 0.9 | 4.7 | — | 2.0 | 7.6 | (1.4) | 6.2 |
Deferred tax liabilities | (38.6) | (2.7) | — | (0.9) | — | (42.2) | 1.4 | (40.8) |
Net deferred tax (liabilities)/assets | (38.6) | (1.8) | 4.7 | (0.9) | 2.0 | (34.6) | — | (34.6) |
| As at 30 September 2023 | ||||||||
| Property, | Set-off of | |||||||
| plant and | Employee | Unremitted | deferred tax | |||||
| equipment | benefits | Inventories | earnings | Other | Total | balances 1 | Net | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
Deferred tax assets | — | 1.5 | 7.0 | — | 1.2 | 9.7 | (4.1) | 5.6 |
Deferred tax liabilities | (34.7) | (2.4) | — | (1.0) | — | (38.1) | 4.1 | (34.0) |
Net deferred tax (liabilities)/assets | (34.7) | (0.9) | 7.0 | (1.0) | 1.2 | (28.4) | — | (28.4) |
| Property, | |||||||
| plant and | Employee | Unremitted | |||||
| equipment | benefits | Inventories | earnings | Other | Total | ||
| Note | £m | £m | £m | £m | £m | £m | |
| Movement in net provision | |||||||
At 1 October 2022 | (32.0) | (2.2) | 6.1 | (0.6) | 1.6 | (27.1) | |
Exchange differences | — | — | — | (0.1) | (0.2) | (0.3) | |
Prior period adjustment | 0.7 | — | — | — | — | 0.7 | |
Recognised in income statement | 7 | (3.4) | (0.2) | 0.9 | (0.3) | (0.2) | (3.2) |
Recognised in other comprehensive income | — | 1.4 | — | — | — | 1.4 | |
Recognised directly in equity | — | 0.1 | — | — | — | 0.1 | |
At 30 September 2023 | (34.7) | (0.9) | 7.0 | (1.0) | 1.2 | (28.4) | |
Exchange differences | — | — | — | — | (0.1) | (0.1) | |
Prior period adjustment | (0.2) | — | — | — | 0.1 | (0.1) | |
Recognised in income statement | 7 | (3.7) | (0.2) | (2.3) | 0.1 | 0.8 | (5.3) |
Recognised in other comprehensive income | — | (0.1) | — | — | — | (0.1) | |
Recognised directly in equity | — | (0.6) | — | — | — | (0.6) | |
At 30 September 2024 | (38.6) | (1.8) | 4.7 | (0.9) | 2.0 | (34.6) |
| 2024 | 2023 | |
| As at 30 September | £m | £m |
Raw materials and consumables | 25.4 | 33.7 |
Work in progress | 29.9 | 30.9 |
Finished goods | 59.8 | 69.9 |
115.1 | 134.5 |
Group | Company | |||
| 2024 | 2023 | 2024 | 2023 | |
| As at 30 September | £m | £m | £m | £m |
Trade receivables | 33.0 | 35.5 | — | — |
Amounts owed by Group undertakings | — | — | 132.1 | 141.0 |
Prepayments and accrued income | 7.9 | 7.6 | — | — |
Sales taxes recoverable | 3.9 | 2.4 | — | — |
Other receivables | 1.0 | 1.7 | — | — |
45.8 | 47.2 | 132.1 | 141.0 |
| 2024 | 2023 | |
| As at 30 September | £m | £m |
| Due within one year | ||
Bank loans | 7.5 | 5.2 |
Total due within one year | 7.5 | 5.2 |
| Due after one year | ||
Bank loans | 25.0 | 26.4 |
Loan payable to non-controlling interest | 7.9 | 8.1 |
Total due after one year | 32.9 | 34.5 |
As at 30 September 2024 | As at 30 September 2023 | |||
| Notional | Carrying | Notional | Carrying | |
| contract | amount and | contract | amount and | |
| amount | fair value | amount | fair value | |
| £m | £m | £m | £m | |
Current assets | 170.9 | 7.3 | 105.5 | 2.0 |
Current liabilities | (5.2) | (0.3) | 86.7 | (1.8) |
165.7 | 7.0 | 192.2 | 0.2 |
As at 30 September 2024 | As at 30 September 2023 | |||||||
| Expected | Expected | |||||||
| cash | 6 months | 6 to 12 | 12 to 18 | cash | 6 months | 6 to 12 | 12 to 18 | |
| flows | or less | months | months | flows | or less | months | months | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
| Forward exchange contracts: | ||||||||
– Assets | 170.9 | 75.9 | 76.2 | 18.8 | 105.5 | 48.1 | 49.7 | 7.7 |
– Liabilities | (5.2) | (3.7) | (1.5) | — | 86.7 | 30.9 | 39.2 | 16.6 |
165.7 | 72.2 | 74.7 | 18.8 | 192.2 | 79.0 | 88.9 | 24.3 |
As at 30 September 2024 | As at 30 September 2023 | |||||
| 6 months | 6 to 12 | 12 to 18 | 6 months | 6 to 12 | 12 to 18 | |
| or less | months | months | or less | months | months | |
| £m | £m | £m | £m | £m | £m | |
US Dollar | 1.24 | 1.28 | 1.32 | 1.23 | 1.24 | 1.22 |
Euro | 1.14 | 1.16 | 1.18 | 1.13 | 1.13 | 1.13 |
| 2024 | 2023 | |
| As at 30 September | £m | £m |
Amounts not past due | 30.1 | 30.5 |
| Amounts past due: | ||
– Less than 30 days | 2.5 | 4.6 |
– 30 to 60 days | 0.6 | 0.6 |
– More than 60 days | 0.3 | 0.3 |
Total past due | 3.4 | 5.5 |
Lifetime expected credit losses | (0.5) | (0.5) |
Amounts specifically impaired | — | 0.1 |
Specific allowances for bad and doubtful debts | — | (0.1) |
Carrying amount of impaired receivables | — | — |
Trade receivables net of allowances | 33.0 | 35.5 |
| 2024 | 2023 | |
| £m | £m | |
At beginning of year | 0.6 | 1.2 |
Charge in the year | — | 1.3 |
Release of allowance | (0.1) | (1.9) |
At end of year | 0.5 | 0.6 |
| Less than | 30 to 60 | 60 to 90 | More than | |||
| 30 days | days | days | 90 days | |||
| Current | past due | past due | past due | past due | Total | |
| £m | £m | £m | £m | £m | £m | |
| 2024 | ||||||
% allowance | 0–0.3% | 0.5–1.5% | 20–50% | 50–60% | 75–100% | |
Trade receivables | 30.1 | 2.5 | 0.6 | 0.1 | 0.2 | 33.5 |
| Allowance (inclusive of specific | ||||||
impairments) | (0.1) | — | (0.1) | (0.1) | (0.2) | (0.5) |
| 33.0 | ||||||
| 2023 | ||||||
% allowance | 0–0.3% | 0.5–1.5% | 20–50% | 50–60% | 75–100% | |
Trade receivables | 30.5 | 4.6 | 0.6 | 0.1 | 0.3 | 36.1 |
| Allowance (inclusive of specific | ||||||
impairments) | (0.1) | (0.1) | (0.1) | (0.1) | (0.2) | (0.6) |
| 35.5 |
| 2024 | 2023 | |
| As at 30 September | £m | £m |
Total equity | 461.6 | 501.0 |
Total assets | 592.0 | 626.6 |
Equity ratio | 78% | 80% |
| Carrying amount and fair value | ||||
| 2024 | 2023 | |||
As at 30 September | Note | Classification under IFRS 9 | £m | £m |
| Financial assets | ||||
Forward exchange contracts used for hedging (derivative instruments) | Fair value – | 7.3 | 2.0 | |
| hedging instrument | ||||
Unquoted investments | 11 | FVTPL | 3.5 | 3.5 |
Other financial assets held at fair value | FVTPL | — | 9.7 | |
Other financial assets held at amortised cost | Amortised cost | 1.0 | 0.7 | |
Trade and other receivables | 14 | Amortised cost | 34.0 | 37.2 |
Cash and cash equivalents | Amortised cost | 29.3 | 33.4 | |
| Financial liabilities | ||||
Forward exchange contracts used for hedging (derivative instruments) | Fair value – | (0.3) | (1.8) | |
| hedging instrument | ||||
Borrowings – due within one year | 15 | Amortised cost | (7.5) | (5.2) |
Borrowings – due after one year | 15 | Amortised cost | (32.9) | (34.5) |
Trade and other payables | 18 | Other financial liabilities | (34.2) | (34.1) |
| As at | Exchange and | As at | |||
| 1 October | other non-cash | 30 September | |||
| 2023 | Cash flow | movements | 2024 | ||
| Note | £m | £m | £m | £m | |
Cash and cash equivalents | 16 | 33.4 | (3.3) | (0.8) | 29.3 |
Other financial assets | 16 | 0.1 | (0.1) | — | — |
Borrowings | 15, 16 | (39.7) | (0.5) | (0.2) | (40.4) |
Lease liabilities | 19 | (10.5) | 1.9 | (1.4) | (10.0) |
Net debt | (16.7) | (2.0) | (2.4) | (21.1) |
| As at | Exchange and | As at | |||
| 1 October | other non-cash | 30 September | |||
| 2022 | Cash flow | movements | 2023 | ||
| Note | £m | £m | £m | £m | |
Cash and cash equivalents | 16 | 58.7 | (24.3) | (1.0) | 33.4 |
Other financial assets | 16 | 10.1 | (10.0) | — | 0.1 |
Borrowings | 15, 16 | (22.5) | (18.9) | 1.7 | (39.7) |
Lease liabilities | 19 | (9.6) | 2.1 | (3.0) | (10.5) |
Net funds/(debt) | 36.7 | (51.1) | (2.3) | (16.7) |
As at 30 September | 2024 – UK Scheme | 2024 – German Scheme | 2023 – UK Scheme | 2023 – German Scheme | |||||
Discount rate | 5.05% | 3.41% | 5.40% | 3.75% | |||||
RPI inflation | 3.40% | n/a | 3.55% | n/a | |||||
CPI inflation | 2.80% | 2.20% | 2.95% | 2.30% | |||||
Future pension increases | 3.25% | n/a | 3.40% | n/a | |||||
| Mortality tables: | |||||||||
– Male | 92% of S3PMA | 100% of RT2018G | 92% of S3PMA | 100% of RT2018G | |||||
– Female | 95% of S3PFA | n/a | 95% of S3PFA | n/a | |||||
| Mortality improvements: | |||||||||
– Model | CMI2023 | RT | 2 | 018 | G | CMI2022 | R | T2018 | G |
– Long-term rate of improvement | 1.25% | Individual | 1.25% | Individual | |||||
– Initial addition | 0.25% | Individual | 0.25% | Individual | |||||
| Life expectancy from age 62 of current | |||||||||
| pensioners: | |||||||||
– Male | 25.3 yrs ¹ | 23.7 yrs ¹ | 25.3 yrs 2 | 23.5 yrs 2 | |||||
– Female | 27.6 yrs ¹ | n/a | 27.6 yrs 2 | n/a | |||||
Life expectancy from age 62 of active and deferred members: | |||||||||
– Male | 26.5 yrs ³ | 26.0 yrs ³ | 26.5 yrs 4 | 26.0 yrs 4 | |||||
– Female | 28.9 yrs ³ | n/a | 28.8 yrs 4 | n/a |
| UK Scheme – reduction in fund | ||
| surplus as at 30 September | ||
| 2024 | 2023 | |
| Change in assumption | £m | £m |
Reduce discount rate by 1% p.a. | 7.8 | 7.6 |
Increase inflation expectations by 1% p.a. | 5.4 | 5.0 |
Increase life expectancy by one year | 1.4 | 1.3 |
| 2024 | 2023 | |
| As at 30 September | £m | £m |
| Retirement benefit assets | ||
UK Scheme | 10.7 | 9.7 |
Total retirement benefit assets | 10.7 | 9.7 |
| Retirement benefit liabilities | ||
German Scheme | (2.5) | (2.5) |
Total retirement benefit liabilities | (2.5) | (2.5) |
UK Scheme | Combined Schemes | ||||
| 2024 | 2023 | 2022 | 2021 | 2020 | |
| As at 30 September | £m | £m | £m | £m | £m |
Present value of funded obligations | (47.7) | (45.7) | (49.2) | (81.1) | (88.2) |
Fair value of scheme’s/schemes’ assets | 58.4 | 55.4 | 64.1 | 95.3 | 95.7 |
Net asset before deferred taxation | 10.7 | 9.7 | 14.9 | 14.2 | 7.5 |
Related deferred taxation liability | (2.7) | (2.4) | (3.7) | (3.6) | (1.4) |
Net asset after deferred taxation | 8.0 | 7.3 | 11.2 | 10.6 | 6.1 |
| Change in assumptions and experience adjustments | |||||
arising on scheme’s/schemes’ liabilities | (1.4) | 3.4 | 30.8 | (0.4) | (2.2) |
Experience adjustments arising on scheme’s/schemes’ assets | 1.7 | (10.4) | (31.4) | 4.1 | (0.8) |
| UK Scheme | ||
| 2024 | 2023 | |
| £m | £m | |
Defined benefit obligation at beginning of year | (45.7) | (49.2) |
Interest cost | (2.4) | (2.4) |
Actuarial (losses)/gains | (1.4) | 3.4 |
Benefits paid | 1.8 | 2.5 |
Defined benefit obligation at end of year | (47.7) | (45.7) |
| UK Scheme | ||
| 2024 | 2023 | |
| £m | £m | |
Fair value of scheme assets at beginning of year | 55.4 | 64.1 |
Interest income on assets | 2.9 | 3.2 |
Return on assets excluding interest | 1.7 | (10.4) |
Contributions by employer | 0.3 | 1.0 |
Benefits paid | (1.8) | (2.5) |
Administration expenses | (0.1) | — |
Fair value of scheme assets at end of year | 58.4 | 55.4 |
UK Scheme | UK Scheme | |||||
| 2024 | 2024 | 2024 | 2023 | 2023 | 2023 | |
| Quoted | Unquoted | Total | Quoted | Unquoted | Total | |
| As at 30 September | £m | £m | £m | £m | £m | £m |
Liability-driven investments 1 | 26.9 | — | 26.9 | 40.5 | — | 40.5 |
Debt instruments | 17.9 | 13.1 | 31.0 | 1.2 | 12.6 | 13.8 |
Cash | 0.5 | — | 0.5 | 1.1 | — | 1.1 |
Fair value of scheme assets at end of year | 45.3 | 13.1 | 58.4 | 42.8 | 12.6 | 55.4 |
| UK Scheme | |||
| 2024 | 2023 | ||
| Note | £m | £m | |
Interest on liabilities | (2.4) | (2.4) | |
Interest income on assets | 2.9 | 3.2 | |
Total income | 0.5 | 0.8 | |
Interest on liabilities – German Scheme (see below) | (0.1) | (0.1) | |
Total income included in ‘staff costs’ | 5 | 0.4 | 0.7 |
Administration expenses | (0.1) | — | |
Total included in the income statement | 0.3 | 0.7 |
| UK Scheme | ||
| 2024 | 2023 | |
| £m | £m | |
UK Scheme at beginning of year | (3.9) | 3.1 |
Gain/(loss) in year | 0.3 | (7.0) |
Cumulative amount at end of year | (3.6) | (3.9) |
| UK Scheme | ||
| 2024 | 2023 | |
| £m | £m | |
Changes in demographic assumptions | 0.1 | 1.1 |
Changes in financial assumptions | (1.5) | 3.5 |
Experience losses on liabilities | — | (1.2) |
Total actuarial (losses)/gains on scheme liabilities | (1.4) | 3.4 |
Return on assets excluding interest | 1.7 | (10.4) |
Total actuarial gains/(losses) | 0.3 | (7.0) |
| German Scheme | ||
| 2024 | 2023 | |
| As at 30 September | £m | £m |
Present value of funded obligations | (2.5) | (2.5) |
Related deferred taxation asset | 0.4 | 0.4 |
Net liability after deferred taxation | (2 .1) | (2.1) |
Change in assumptions and experience adjustments arising on scheme’s liabilities | — | 0.1 |
| German Scheme | ||
| 2024 | 2023 | |
| £m | £m | |
Obligations at beginning of year | (2.5) | (2.7) |
Exchange gain on opening obligations | — | 0.1 |
Interest cost | (0.1) | (0.1) |
Actuarial gains | — | 0.1 |
Benefits paid | 0.1 | 0.1 |
Defined benefit obligation at end of year | (2.5) | (2.5) |
| German Scheme | ||
| 2024 | 2023 | |
| £m | £m | |
German Scheme at beginning of year | 1.7 | 1.6 |
Movement in year | — | 0.1 |
Cumulative amount at end of year | 1.7 | 1.7 |
| German Scheme | ||
| 2024 | 2023 | |
| £m | £m | |
Changes in financial assumptions | — | (0.1) |
Experience gains on liabilities | — | 0.2 |
Total actuarial gains on scheme liabilities | — | 0.1 |
Group | Company | |||
| 2024 | 2023 | 2024 | 2023 | |
| As at 30 September | £m | £m | £m | £m |
Trade payables | 6.9 | 7.6 | — | — |
Accruals | 21.0 | 22.2 | 0.1 | 0.1 |
Other | 6.3 | 4.3 | — | — |
Amounts owed to Group undertakings | — | — | 1.1 | — |
34.2 | 34.1 | 1.2 | 0.1 |
| £m | |
| Lease liabilities | |
Balance at 1 October 2022 | 9.6 |
Additions | 3.0 |
Payments | (2.1) |
Interest on lease liabilities | 0.2 |
Disposals | (0.2) |
Balance at 30 September 2023 | 10.5 |
Additions | 2.4 |
Payments | (1.9) |
Interest on lease liabilities | 0.3 |
Disposals | (1.2) |
Exchange differences | (0.1) |
Balance at 30 September 2024 | 10.0 |
| 2024 | 2023 | |
| £m | £m | |
Due within one year | 1.7 | 1.6 |
Due between two and five years | 4.4 | 5.0 |
Due after five years | 3.9 | 3.9 |
Total | 10.0 | 10.5 |
ESOP | Sharesave Plan | Stock Purchase Plan | LTIP | DBS | ||||||
| Weighted | Weighted | Weighted | Weighted | Weighted | ||||||
| average | average | average | average | average | ||||||
| exercise | Number | exercise | Number | exercise | Number | exercise | Number | exercise | Number | |
| price | of options | price | of options | price | of options | price | of options | price | of options | |
Outstanding at 1 October 2022 | 2,182p | 865,730 | 1,932p | 340,678 | — | — | nil p | 326,727 | nil p | 27,792 |
Granted during the year | 1,596p | 328,221 | 1,394p | 374,055 | 1,490p | 11,328 | nil p | 365,932 | nil p | 27,885 |
Forfeited during the year | 2,079p | (257,085) | 1,857p | (195,423) | — | — | nil p | (85,613) | — | — |
Cancelled during the year | — | — | 1,814p | (93,277) | — | — | — | — | — | — |
Exercised during the year | 1,573p | (12,020) | — | — | 1,490p | (11,328) | nil p | (7,311) | nil p | (4,410) |
Outstanding at 30 September 2023 | 1,965p | 924,846 | 1,520p | 426,033 | — | — | nil p | 599,735 | nil p | 51,267 |
Granted during the year | 1,430p | 322,783 | 1,129p | 364,846 | 1,046p | 16,526 | nil p | 400,304 | — | — |
Forfeited during the year | 1,996p | (293,082) | 1,537p | (10,170) | — | — | nil p | (80,923) | — | — |
Cancelled during the year | — | — | 1,346p | (357,561) | — | — | nil p | (109,460) | — | — |
Exercised during the year | — | — | — | — | 1,046p | (16,526) | — | — | — | — |
Outstanding at 30 September 2024 | 1,776p | 954,547 | 1,260p | 423,148 | — | — | nil p | 809,656 | nil p | 51,267 |
| Range of exercise prices | ||||||||||
2024 | 1,305p | –2,730p | 1,129p | –1,997p | — | nil p | n/a | |||
2023 | 1,496p–2,730p | 1,394p | –2,164p | — | nil p | n/a | ||||
| Weighted average | ||||||||||
| contractual life (years) | ||||||||||
2024 | 7.2 | 3.2 | 0.4 | 8.6 | 5.8 | |||||
2023 | 7.0 | 3.2 | 0.4 | 8.6 | 6.8 | |||||
| Exercisable at end of year | ||||||||||
2024 | 1,964p | 201,315 | 1,949p | 21,597 | — | — | nil p | 3,472 | — | — |
2023 | 1,938p | 249,014 | 2,015p | 30,430 | — | — | nil p | 3,472 | — | — |
As at 30 September 2024 | As at 30 September 2023 | |||||||||
| Stock | Stock | |||||||||
| Sharesave | Purchase | Sharesave | Purchase | |||||||
| ESOP | Plan | Plan | LTIP | DBS | ESOP | Plan | Plan | LTIP | DBS | |
Fair value at measurement date | 323p | 385p | 241p | 1,318p | 1,826p | 370p | 552p | 165p | 1,550p | 1,826p |
Share price at grant | 1,788p | 1,540p | 1,297p | 1,678p | 1,996p | 1,972p | 1,968p | 1,753p | 1,910p | 1,996p |
Exercise price | 1,781p | 1,260p | n/a | nil p | n/a | 1,964p | 1,520p | n/a | nil p | n/a |
Expected volatility | 28% | 28% | 27% | 27% | n/a | 30% | 29% | 25% | 28% | n/a |
Expected dividends | 3.3% | 4.0% | 4.6% | 3.8% | 3.1% | 2.8% | 3.0% | 3.4% | 3.2% | 3.1% |
| Risk-free interest | ||||||||||
rate | 2.6% | 3.6% | 4.9% | 3.3% | n/a | 1.6% | 2.6% | 2.6% | 2.0% | n/a |
Option life | 10 years | 3.6 years | 1 year | 10 years | 8 years | 10 years | 3.6 years | 1 year | 10 years | 8 years |
| 2024 | 2023 | ||
| Note | £m | £m | |
ESOP | (0.1) | (0.2) | |
Sharesave Plan | 0.6 | 0.6 | |
LTIP and Deferred Bonus Scheme | (0.3) | 0.3 | |
Total equity-settled share-based payment transactions recognised in staff costs | 5 | 0.2 | 0.7 |
Reclassified from trade and other payables | — | 0.4 | |
Amount recognised directly in equity | 0.2 | 1.1 |
2024 | 2023 | |||
Number | £m | Number | £m | |
Allotted, called up and fully paid shares of 1p each Ordinary shares | ||||
At 1 October 2023 and 1 October 2022 | 87,018,377 | 0.9 | 86,995,029 | 0.9 |
Issued for cash | 16,526 | — | 23,348 | — |
At 30 September 2024 and 30 September 2023 | 87,034,903 | 0.9 | 87,018,377 | 0.9 |
| 2024 | 2023 | |
| £m | £m | |
| Year ended 30 September 2022 | ||
– Final dividend paid February 2023 at 46.14p per ordinary share | — | 40.1 |
| Year ended 30 September 2023 | ||
– Interim dividend paid June 2023 at 13.42p per ordinary share | — | 11.7 |
– Final dividend paid February 2024 at 46.14p per ordinary share | 40.1 | — |
| Year ended 30 September 2024 | ||
– Interim dividend paid June 2024 at 13.42p per ordinary share | 11.7 | — |
51.8 | 51.8 |
| Company | ||
| 2024 | 2023 | |
| £m | £m | |
| Trading transactions with subsidiaries | ||
Administrative expenses paid on Company’s behalf by subsidiaries | 0.8 | 0.7 |
| Financing transactions with subsidiaries | ||
Dividends received from subsidiaries (net of withholding tax) | 42.2 | — |
Cash transfers received from subsidiaries | 58.5 | 56.0 |
Cash transfers made to subsidiaries | 6.9 | 4.8 |
| 2024 | 2023 | |
| £m | £m | |
Short-term employment benefits | 1.8 | 2.0 |
Post-employment benefits | 0.1 | 0.2 |
1.9 | 2.2 |
2024 | 2023 | |||
Average spot | Closing | Average spot | Closing | |
US Dollar | 1.26 | 1.32 | 1.16 | 1.22 |
Euro | 1.16 | 1.18 | 1.14 | 1.16 |
| 2024 | 2023 | |
| £m | £m | |
Operating profit | 45.8 | 73.2 |
Exceptional items | 14.5 | 7.5 |
Underlying operating profit | 60.3 | 80.7 |
| 2024 | 2023 | |
| £m | £m | |
Profit before tax | 23.4 | 72.5 |
Exceptional items | 35.7 | 7.5 |
Underlying profit before tax | 59.1 | 80.0 |
| 2024 | 2023 | ||
| Group | £m | £m | % change |
Revenue | 291.0 | 307.0 | -5% |
Impact of FX retranslation | — | (10.9) | |
Revenue at constant currency | 291.0 | 296.1 | -2% |
Volume | 3,731 | 3,598 | |
ASP at constant currency | 78.0 | 82.3 | -5% |
| 2024 | 2023 | ||
| Sustainable Solutions | £m | £m | % change |
Revenue | 238.0 | 241.8 | -2% |
Impact of FX retranslation | — | (8.6) | |
Revenue at constant currency | 238.0 | 233.2 | +2% |
| 2024 | 2023 | ||
| Medical | £m | £m | % change |
Revenue | 53.0 | 65.2 | -19% |
Impact of FX retranslation | — | (2.3) | |
Revenue at constant currency | 53.0 | 62.9 | -16% |
| 2024 | 2023 | |
| £m | £m | |
Underlying operating profit (APM 1) | 60.3 | 80.7 |
Depreciation, amortisation and loss on disposal 1 | 23.3 | 21.6 |
Change in working capital | 17.5 | (48.9) |
Capital expenditure | (32.6) | (38.5) |
Underlying operating cash flow | 68.5 | 14.9 |
Underlying operating cash conversion | 114% | 18% |
| 2024 | 2023 | |
| £m | £m | |
Profit after tax attributable to owners of the Company | 17.2 | 61.7 |
Exceptional items | 35.7 | 7.5 |
Tax on exceptional items | (8.0) | (1.7) |
Profit after tax before exceptional items net of tax | 44.9 | 67.5 |
Weighted average number of shares | 86,950,951 | 86,937,187 |
Underlying EPS (p) | 51.7 | 77.7 |
| 2024 | 2023 | |
| p | p | |
Underlying earnings per share (APM 5) | 51.7 | 77.7 |
Total dividend per share | 59.56 | 59.56 |
Underlying dividend cover (times) | 0.9 | 1.3 |
| 2024 | 2023 | |
| £m | £m | |
Profit after tax attributable to owners of the Company | 17.2 | 61.7 |
Exceptional items | 35.7 | 7.5 |
Tax on exceptional items | (8.0) | (1.7) |
Finance income | (0.7) | (1.3) |
Finance costs | 1.9 | 0.7 |
ROIC adjusted profit | 46.1 | 66.9 |
Net assets | 461.6 | 501.0 |
Cash and cash equivalents | (29.3) | (33.4) |
Other financial assets | — | (0.1) |
Retirement benefit asset | (10.7) | (9.7) |
Retirement benefit obligations | 2.5 | 2.5 |
Borrowings | 40.4 | 39.7 |
Adjusted net assets | 464.5 | 500.0 |
Average adjusted net assets | 482.2 | 466.1 |
ROIC | 10% | 14% |
| 2024 | 2023 | |
| £m | £m | |
Sales, marketing and administrative expenses | 71.0 | 70.8 |
Exceptional items | (14.5) | (7.5) |
Research and development expenses | 17.5 | 18.6 |
Underlying operating overheads | 74.0 | 81.9 |
| 2024 | 2023 | |
| £m | £m | |
Underlying profit before tax (APM 2) | 59.1 | 80.0 |
Finance income | (0.7) | (1.3) |
Finance costs | 1.9 | 0.7 |
Underlying PBIT | 60.3 | 79.4 |
| 2024 | 2024 | 2023 | 2023 | |
| £m | % | £m | % | |
Underlying profit before tax (APM 2) | 59.1 | 80.0 | ||
Tax expense/effective tax rate | 7.6 | 32.5% | 11.5 | 15.9% |
Tax on exceptional items | 8.9 | 1.7 | ||
Less: tax effect of impairments not deductible for tax purposes | (3.4) | — | ||
Underlying tax charge/underlying effective tax rate | 13.1 | 22.2% | 13.2 | 16.5% |