2025 | 2024 (restated 1 ) | ||||||
| Before non- | Non- | Before non- | Non- | ||||
| underlying | underlying | underlying | underlying | ||||
£m | Note | items 2 | items 3 | Total | items 2 | items 3 | Total |
Revenue | 2 | ||||||
Group operating profit/(loss) – continuing operations | 2, 3 | ( | ( | ||||
Finance costs | 6 | ( | ( | ( | ( | ( | |
Profit/(loss) before tax – continuing operations | ( | ( | |||||
Income tax (expense)/credit | 7 | ( | ( | ( | ( | ||
Profit/(loss) for the year – continuing operations | ( | ( | ( | ||||
Profit/(loss) for the year – discontinued operations | 8 | ( | ( | ( | |||
Profit/(loss) for the year – total operations | ( | ( | ( | ||||
Attributable to equity holders of the parent | ( | ( | ( | ||||
Attributable to non-controlling interests | |||||||
( | ( | ( | |||||
| (Loss)/earnings per share – continuing operations | |||||||
Basic | 10 | ( | |||||
Diluted | 10 | ( | |||||
| (Loss)/earnings per share – total operations | |||||||
Basic | 10 | ( | |||||
Diluted | 10 | ( |
| 2024 | |||
£m | Note | 2025 | (restated 1 ) |
(Loss)/profit for the year | ( | ||
| Other comprehensive (loss)/income: | |||
| Items that will not be reclassified subsequently to the income statement: | |||
– Remeasurement of the recoverability of retirement benefit surplus | 28 | ||
– Actuarial gains on defined benefit pension schemes | |||
| Items that may be reclassified subsequently to the income statement: | |||
Exchange differences on translation of foreign operations | ( | ( | |
( | ( | ||
Other comprehensive (loss)/income for the year, net of tax | ( | ||
Total comprehensive (loss)/income for the year | ( | ||
Attributable to equity holders of the parent | ( | ||
Attributable to non-controlling interests | |||
( | |||
| Total comprehensive (loss)/income arising from: | |||
– Continuing operations | ( | ||
– Discontinued operations | ( | ||
( |
| 2024 | 2023 | |||
£m | Note | 2025 | (restated 1 ) | (restated 1 ) |
| Non-current assets | ||||
Goodwill | 11 | |||
Other intangible assets | 11 | |||
Property, plant and equipment | 12 | |||
Right-of-use assets | 13 | |||
Investments in joint ventures | ||||
Non-current investments | ||||
Retirement benefit surplus | 28 | |||
Deferred tax assets | 19 | |||
Trade and other receivables | 14 | |||
| Current assets | ||||
Inventories | ||||
Trade and other receivables | 14 | |||
Retirement benefit surplus | 28 | |||
Derivative financial asset | ||||
Current tax receivable | ||||
Cash and cash equivalents | 20 | |||
Total assets | ||||
| Current liabilities | ||||
Trade and other payables | 15 | ( | ( | ( |
Bank overdrafts and other borrowings | 20 | ( | ( | ( |
Lease liabilities | 17 | ( | ( | ( |
Derivative financial liabilities | ( | |||
Current tax payable | ( | ( | ( | |
Short-term provisions | 18 | ( | ( | ( |
( | ( | ( |
| 2024 | 2023 | |||
£m | Note | 2025 | (restated 1 ) | (restated 1 ) |
| Non-current liabilities | ||||
Bank loans and other borrowings | 20 | ( | ( | |
Long-term provisions | 18 | ( | ( | |
Lease liabilities | 17 | ( | ( | ( |
Deferred tax liabilities | 19 | ( | ||
( | ( | ( | ||
Total liabilities | ( | ( | ( | |
Total net assets | ||||
| Shareholders’ equity | ||||
Called up share capital | 24 | |||
Share premium | ||||
Capital redemption reserve | 27 | |||
Translation reserve | ( | ( | ||
Other reserves | 27 | ( | ( | ( |
Retained earnings | ||||
| Total equity attributable to the equity | ||||
holders of the parent | ||||
Non-controlling interests | ||||
Total equity |
| 2024 | |||
£m | Note | 2025 | (restated 1 ) |
| Operating activities | |||
Cash generated from continuing operations | 22 | ||
Interest paid 2 | ( | ( | |
Financing arrangement fees | ( | ( | |
Income taxes paid | ( | ( | |
Net cash inflow from operating activities – discontinued operations | |||
Net cash inflow from operating activities | |||
| Investing activities | |||
Purchase of property, plant and equipment | ( | ( | |
Purchase of intangible assets | ( | ( | |
Receipt from settlement of financial instruments | |||
Acquisition of subsidiaries, net of cash acquired | ( | ||
Proceeds received from investments | |||
Net cash outflow from investing activities – discontinued operations | ( | ( | |
Net cash outflow from investing activities | ( | ( | |
| Financing activities | |||
Dividends paid | 9 | ( | ( |
Purchase of own shares for employee share schemes | ( | ||
Purchase of own shares for cancellation | ( | ||
Distributions to non-controlling interests | ( | ( | |
Net drawdown on borrowings | 20 | ||
Capital repayments of obligations under leases 3 | 20 | ( | ( |
Net cash outflow from financing activities – discontinued operations | ( | ( | |
Net cash outflow from financing activities | ( | ( | |
Net increase in cash and cash equivalents in the year | |||
Opening cash and cash equivalents | |||
Closing cash and cash equivalents | 20 |
| Total equity | ||||||||
| Called up | attributable | |||||||
| share capital | Capital | to the equity | Non- | |||||
| and share | redemption | Translation | Other | Retained | holders of | controlling | Total | |
| £m | premium | reserve 2 | reserve | reserves 2 | earnings | the parent | interests | equity |
Balance at 1 | ( | ( | ||||||
(Loss)/profit for the year – total operations | ( | ( | ( | |||||
| Other comprehensive loss: | ||||||||
Exchange differences on translation offoreign operations | ( | ( | ( | ( | ||||
Total comprehensive (loss)/income forthe year | ( | ( | ( | ( | ||||
Employee share schemes | ||||||||
Dividends paid (Note 9) | ( | ( | ( | |||||
Share repurchase | ( | ( | ( | ( | ||||
Distributions to non-controlling interest | ( | ( | ||||||
Non-cash movement on non-controlling interests | ||||||||
Disposals of businesses | ( | |||||||
Balance at | ( | ( |
| Total equity | ||||||||
| Called up | attributable | |||||||
| share capital | Capital | to the equity | Non- | |||||
| and share | redemption | Translation | Other | Retained | holders of | controlling | Total | |
| £m | premium | reserve 2 | reserve | reserves 2 | earnings | the parent | interests | equity |
Balance at 1 September 2023 – restated 1 | ( | |||||||
Profit for the year – total operations 1 | ||||||||
| Other comprehensive income: | ||||||||
| Remeasurement of the recoverability ofretirement benefit surplus | ||||||||
| (Note28) | ||||||||
Actuarial gains on defined benefit pension schemes (Note28) | ||||||||
Exchange differences on translation offoreign operations | ( | ( | ( | ( | ||||
Total comprehensive (loss)/income forthe year 1 | ( | |||||||
Employee share schemes | ( | ( | ( | |||||
Dividends paid (Note 9) | ( | ( | ( | |||||
Deferred tax on share-based payments | ( | ( | ( | |||||
Distributions to non-controlling interest | ( | ( | ||||||
Non-cash movement on non-controlling interests | ||||||||
Balance at 31 August 2024 1 | ( | ( |
Amendments to IAS 1 | Classification of liabilities as current or |
| non-current and non-current liabilities | |
| with covenants | |
Amendments to IAS 7 and IFRS 7 | Supplier finance arrangements |
Amendments to IFRS 16 | Lease Liability in a Sale and Leaseback |
IFRS 18 | Presentation and disclosure |
| in financial Statements | |
IFRS 19 | Subsidiaries without public |
| accountability: disclosures | |
Amendments to IFRS 9 and IFRS 7 | Classification and Measurement |
| of Financial Instruments | |
Amendments to IFRS 9 and IFRS 7 | Contracts Referencing Nature- |
| dependent Electricity | |
Amendments to IFRS 10 and IAS 28 | Sale or Contribution of Assets between an |
| Investor and its Associate or Joint Venture | |
Amendments to IAS 21 | Lack of exchangeability |
| 2024 after reclassification | |||||||||
2024 as previously reported | Reclassification of discontinued operations | of discontinued operations | |||||||
| Before non- | Non- | Before non- | Non- | Before non- | Non- | ||||
| underlying | underlying | underlying | underlying | underlying | underlying | ||||
| £m | items | items | Total | items | items | Total | items | items | Total |
Revenue | 1,918 | – | 1,918 | (445) | – | (445) | 1,473 | – | 1,473 |
Group operating profit/(loss) | 213 | (55) | 158 | (39) | 14 | (25) | 174 | (41) | 133 |
Finance costs | (52) | – | (52) | 4 | – | 4 | (48) | – | (48) |
Profit/(loss) before tax – continuing operations | 161 | (55) | 106 | (35) | 14 | (21) | 126 | (41) | 85 |
Income tax (expense)/credit | (38) | 9 | (29) | 8 | (4) | 4 | (30) | 5 | (25) |
Profit/(loss) for the year – continuing operations | 123 | (46) | 77 | (27) | 10 | (17) | 96 | (36) | 60 |
Profit/(loss) for the year – discontinued operations | – | – | – | 27 | (10) | 17 | 27 | (10) | 17 |
Profit/(loss) for the year – total operations | 123 | (46) | 77 | – | – | – | 123 | (46) | 77 |
Attributable to equity holders of the parent | 113 | (46) | 67 | – | – | – | 113 | (46) | 67 |
Attributable to non-controlling interests | 10 | – | 10 | – | – | – | 10 | – | 10 |
123 | (46) | 77 | – | – | – | 123 | (46) | 77 | |
Total comprehensive income | 151 | – | 151 |
| 2024 after reclassification | |||||||||
of discontinued operations | Restatement | 2024 restated | |||||||
| Before non- | Non- | Before non- | Non- | Before non- | Non- | ||||
| underlying | underlying | underlying | underlying | underlying | underlying | ||||
| £m | items | items | Total | items | items | Total | items | items | Total |
Revenue | 1,473 | – | 1,473 | – | – | – | 1,473 | – | 1,473 |
Group operating profit/(loss) 1 | 174 | (41) | 133 | (20) | – | (20) | 154 | (41) | 113 |
Finance costs | (48) | – | (48) | – | – | – | (48) | – | (48) |
Profit/(loss) before tax – continuing operations | 126 | (41) | 85 | (20) | – | (20) | 106 | (41) | 65 |
Income tax (expense)/credit | (30) | 5 | (25) | 3 | – | 3 | (27) | 5 | (22) |
Profit/(loss) for the year – continuing operations | 96 | (36) | 60 | (17) | – | (17) | 79 | (36) | 43 |
Profit/(loss) for the year – discontinued operations | 27 | (10) | 17 | – | – | – | 27 | (10) | 17 |
Profit/(loss) for the year – total operations | 123 | (46) | 77 | (17) | – | (17) | 106 | (46) | 60 |
Attributable to equity holders of the parent | 113 | (46) | 67 | (13) | – | (13) | 100 | (46) | 54 |
Attributable to non-controlling interests | 10 | – | 10 | (4) | – | (4) | 6 | – | 6 |
123 | (46) | 77 | (17) | – | (17) | 106 | (46) | 60 | |
Total comprehensive income | 151 | (17) | 134 |
2024 as previously reported 1 | Restatement | 2024 restated | ||||||||||
| Headline | Headline | Headline | Headline | Headline | Headline | |||||||
| before non- | non- | before non- | non- | before non- | non- | |||||||
| underlying | underlying | underlying | underlying | underlying | underlying | |||||||
| items | items | items | items | items | items | |||||||
| £m | (pre-IFRS 16) | (pre-IFRS 16) | IFRS 16 | Total | (pre-IFRS 16) | (pre-IFRS 16) | IFRS 16 | Total | (pre-IFRS 16) | (pre-IFRS 16) | IFRS 16 | Total |
UK | 122 | – | 4 | 126 | – | – | – | – | 122 | – | 4 | 126 |
North America | 54 | – | 4 | 58 | (20) | – | – | (20) | 34 | – | 4 | 38 |
Rest of the World and Other 1 | 14 | – | 4 | 18 | – | – | – | – | 14 | – | 4 | 18 |
| Group trading profit – | 190 | – | 12 | 202 | (20) | – | – | (20) | 170 | – | 12 | 182 |
| continuing operations | ||||||||||||
Accelerated supplier income recognition | Inventory-related items | Total restatement | |||||||
| Before non- | Non- | Before non- | Non- | Before non- | Non- | ||||
| underlying | underlying | underlying | underlying | underlying | underlying | ||||
| £m | items | items | Total | items | items | Total | items | items | Total |
Revenue | – | – | – | – | – | – | – | – | – |
Group operating loss 1 | (13) | – | (13) | (7) | – | (7) | (20) | – | (20) |
Finance costs | – | – | – | – | – | – | – | – | – |
Loss before tax – continuing operations | (13) | – | (13) | (7) | – | (7) | (20) | – | (20) |
Income tax credit | 2 | – | 2 | 1 | – | 1 | 3 | – | 3 |
Loss for the year – continuing operations | (11) | – | (11) | (6) | – | (6) | (17) | – | (17) |
Profit/(loss) for the year – discontinued operations | – | – | – | – | – | – | – | – | – |
Loss for the year – total operations | (11) | – | (11) | (6) | – | (6) | (17) | – | (17) |
Attributable to equity holders of the parent | (8) | – | (8) | (5) | – | (5) | (13) | – | (13) |
Attributable to non-controlling interests | (3) | – | (3) | (1) | – | (1) | (4) | – | (4) |
(11) | – | (11) | (6) | – | (6) | (17) | – | (17) | |
Total comprehensive loss | (11) | (6) | (17) |
| 2024 after | Accelerated | |||||
| 2024 | Reclassification | reclassification | supplier | |||
| as previously | of discontinued | of discontinued | income | Inventory- | 2024 | |
| £m | reported | operations | operations | recognition | related items | restated |
Basic earnings per share – continuing operations | 51.9p | (13.2p) | 38.7p | (6.2p) | (3.8p) | 28.7p |
Diluted earnings per share – continuing operations | 51.1p | (13.0p) | 38.1p | (6.1p) | (3.8p) | 28.2p |
Basic earnings per share – total operations | 51.9p | – | 51.9p | (6.2p) | (3.8p) | 41.9p |
Diluted earnings per share – total operations | 51.1p | – | 51.1p | (6.1p) | (3.8p) | 41.2p |
| 2024 | Classification of | ||
| as previously | financial instrument | 2024 | |
| £m | reported | settlements 1 | restated |
Net cash inflows from operating activities | 275 | (9) | 266 |
Net cash outflows from investing activities | (137) | 9 | (128) |
Net cash outflows from financing activities | (138) | – | (138) |
Net increase in cash in the period | – | – | – |
| 2024 | Accelerated | Other receivables: | |||
| as previously | supplier income | Inventory-related | current vs non- | 2024 | |
| £m | reported | recognition | items | current 1 | restated |
Deferred tax assets | 33 | 4 | – | – | 37 |
Trade and other receivables | 12 | – | – | 12 | 24 |
Total non-current assets | 1,358 | 4 | – | 12 | 1,374 |
Inventories | 217 | (3) | (5) | – | 209 |
Trade and other receivables | 150 | (12) | – | (12) | 126 |
Current tax receivable | 1 | 1 | – | – | 2 |
Total current assets | 511 | (14) | (5) | (12) | 480 |
Trade and other payables | (352) | (4) | (5) | – | (361) |
Total current liabilities | (599) | (4) | (5) | – | (608) |
Total non-current liabilities | (824) | – | – | – | (824) |
Total net assets | 446 | (14) | (10) | – | 422 |
Retained earnings | 335 | (11) | (9) | – | 315 |
Non-controlling interests | 30 | (3) | (1) | – | 26 |
Total equity | 446 | (14) | (10) | – | 422 |
| 2023 | Accelerated supplier | Other receivables: | |||
| as previously | income recognition | Inventory-related | current vs non- | 2023 | |
| £m | reported | restatement | items | current 1 | restated |
Deferred tax assets | 43 | 2 | – | – | 45 |
Trade and other receivables | 9 | – | – | 10 | 19 |
Total non-current assets | 1,273 | 2 | – | 10 | 1,285 |
Inventories | 205 | (1) | (3) | – | 201 |
Trade and other receivables | 112 | (1) | – | (10) | 101 |
Total current assets | 377 | (2) | (3) | (10) | 362 |
Trade and other payables | (340) | (3) | (1) | – | (344) |
Total current liabilities | (543) | (3) | (1) | – | (547) |
Total non-current liabilities | (767) | – | – | – | (767) |
Total net assets | 340 | (3) | (4) | – | 333 |
Retained earnings | 209 | (3) | (4) | – | 202 |
Total equity | 340 | (3) | (4) | – | 333 |
Freehold properties | – over 20 years |
Leasehold improvements | – either the lease period or the estimated remaining |
| economic life of up to ten years | |
Fixtures and fittings | – up to ten years |
Equipment and vehicles | – up to ten years |
| 2024 | ||
£m | 2025 | (restated 1 ) |
UK | 834 | 795 |
North America | 413 | 401 |
Rest of the World and Other | 306 | 277 |
Revenue – continuing operations | 1,553 | 1,473 |
Revenue – discontinued operations (Note 8) | 358 | 445 |
Revenue – total operations | 1,911 | 1,918 |
2025 | 2024 (restated 1 ) | |||||||
| Headline | Headline | Headline | Headline | |||||
| before non- | non- | before non- | non- | |||||
| underlying | underlying | underlying | underlying | |||||
items 2 | items 2 | items 2 | items 2 | |||||
| £m | (pre-IFRS 16) | (pre-IFRS 16) | IFRS 16 | Total | (pre-IFRS 16) | (pre-IFRS 16) | IFRS 16 | Total |
UK | 130 | – | 1 | 131 | 122 | – | 4 | 126 |
North America | 15 | – | 7 | 22 | 34 | – | 4 | 38 |
Rest of the World and Other | 14 | – | 6 | 20 | 14 | – | 4 | 18 |
Group trading profit – continuing operations | 159 | – | 14 | 173 | 170 | – | 12 | 182 |
Unallocated central costs | (25) | – | – | (25) | (28) | – | – | (28) |
| Group operating profit before non-underlying items – | ||||||||
continuing operations | 134 | – | 14 | 148 | 142 | – | 12 | 154 |
Non-underlying items (Note 4) | – | (91) | (8) | (99) | – | (41) | – | (41) |
Group operating profit – continuing operations | 134 | (91) | 6 | 49 | 142 | (41) | 12 | 113 |
Finance costs | (26) | – | (20) | (46) | (28) | – | (20) | (48) |
Non-underlying finance costs (Note 4) | – | (1) | – | (1) | – | – | – | – |
Profit before tax – continuing operations | 108 | (92) | (14) | 2 | 114 | (41) | (8) | 65 |
Income tax expense | (45) | 18 | 1 | (26) | (29) | 5 | 2 | (22) |
Profit/(loss) for the year – continuing operations | 63 | (74) | (13) | (24) | 85 | (36) | (6) | 43 |
Profit/(loss) for the year – discontinued operations | 11 | (146) | 22 | (113) | 25 | (12) | 4 | 17 |
Profit/(loss) for the year – total operations | 74 | (220) | 9 | (137) | 110 | (48) | (2) | 60 |
| 2025 | |||||
Non-current assets 1 | Right-of-use assets | ||||
| Depreciation | |||||
| Capital | and | ||||
| £m | additions | amortisation | Impairment Depreciation | Impairment | |
UK | 27 | (22) | – | – | – |
North America | 48 | (20) | – | – | – |
Rest of the World and Other | 12 | (9) | – | – | – |
Headline, before non-underlying items (pre-IFRS 16) – continuingoperations | 87 | (51) | – | – | – |
Headline non-underlying items (pre-IFRS 16) | – | (3) | (24) | – | – |
Headline, after non-underlying items (pre-IFRS 16) – continuingoperations | 87 | (54) | (24) | – | – |
Impact of IFRS 16 | – | – | – | (80) | – |
Non-underlying items (IFRS 16) | – | – | – | – | (29) |
Group – continuing operations | 87 | (54) | (24) | (80) | (29) |
Group – discontinued operations | 16 | (10) | (76) | (18) | (62) |
Group – total operations | 103 | (64) | (100) | (98) | (91) |
2024 (restated 1 ) | |||||
Non-current assets 2 | Right-of-use assets | ||||
| Depreciation | |||||
| Capital | and | ||||
| £m | additions | amortisation | Impairment Depreciation | Impairment | |
UK | 35 | (20) | – | – | – |
North America | 60 | (16) | – | – | – |
Rest of the World and Other | 20 | (8) | – | – | – |
Headline, before non-underlying items (pre-IFRS 16) – continuingoperations | 115 | (44) | – | – | – |
Headline non-underlying items (pre-IFRS 16) | – | (3) | – | (14) | – |
Headline, after non-underlying items (pre-IFRS 16) – continuingoperations | 115 | (47) | – | (14) | – |
Impact of IFRS 16 | – | – | (80) | 2 | – |
Non-underlying items (IFRS 16) | – | – | – | – | (10) |
Group – continuing operations | 115 | (47) | (80) | (12) | (10) |
Group – discontinued operations | 22 | (17) | (32) | (8) | – |
Group – total operations | 137 | (64) | (112) | (20) | (10) |
| 2024 | ||
£m | 2025 | (restated 1 ) |
UK | 496 | 668 |
USA | 426 | 483 |
Spain | 87 | 102 |
Australia | 22 | 19 |
Other international | 37 | 39 |
Total | 1,068 | 1,311 |
2025 | 2024 (restated 1 ) | |||||
| Before non- | Non- | Before non- | Non- | |||
| underlying | underlying | underlying | underlying | |||
| £m | items | items | Total | items | items | Total |
Revenue | 1,553 | – | 1,553 | 1,473 | – | 1,473 |
Cost of sales | (664) | – | (664) | (621) | – | (621) |
Gross profit – continuing operations | 889 | – | 889 | 852 | – | 852 |
Distribution costs | (611) | – | (611) | (572) | – | (572) |
Administrative expenses | (135) | – | (135) | (135) | – | (135) |
Other income | 5 | – | 5 | 9 | – | 9 |
Non-underlying items (Note 4) | – | (99) | (99) | – | (41) | (41) |
Group operating profit – continuing operations | 148 | (99) | 49 | 154 | (41) | 113 |
| 2024 | ||
£m from continuing operations | 2025 | (restated 1 ) |
Cost of inventory recognised as an expense 2 | 624 | 592 |
Write-down of inventory in the year 2 | 40 | 29 |
Depreciation of property, plant and equipment | 45 | 38 |
Depreciation of right-of-use assets | 80 | 80 |
Amortisation of intangible assets | 9 | 9 |
Impairment of property, plant and equipment | 24 | 11 |
Impairment of right-of-use assets | 29 | 10 |
Impairment of intangible assets | – | 1 |
| Expenses relating to leases: | ||
– Expense relating to short-term leases | 15 | 14 |
– Expense relating to variable lease payments not included in the measurement of the lease liability | 40 | 38 |
Other occupancy costs | 24 | 21 |
Staff costs (Note 5) | 268 | 271 |
£m | 2025 | 2024 |
| Audit services | ||
Fees payable to the Group’s auditors, included in the income statement, relate to: | ||
– Fees payable to the Group’s auditors for the audit of the Group’s financial statements | 3.2 | 1.2 |
– Fees payable to the Group’s auditors for other services to the Group, including the audit of the Company’s subsidiaries | 0.5 | 0.4 |
Total audit and audit-related services | 3.7 | 1.6 |
| Non-audit services | ||
| Fees payable to the Group’s auditors for other services: | ||
– All other non-audit services | 0.2 | 0.1 |
Non-audit fees including taxation and other services | 0.2 | 0.1 |
Total auditors’ remuneration | 3.9 | 1.7 |
| 2024 | ||
£m | 2025 | (restated 1 ) |
Amortisation of acquired intangible assets | 3 | 3 |
| Impairment of non-current assets: | ||
– Property, plant and equipment | 24 | 11 |
– Intangible assets | – | 1 |
– Right-of-use assets | 29 | 10 |
Provisions for onerous contracts | 3 | 4 |
Transformation programmes – IT | 11 | 4 |
Transformation programmes – supply chain | 3 | 3 |
Transformation programmes – operational efficiencies | 11 | – |
| Costs associated with the investigation into accelerated | ||
recognition of supplier income in North America | 10 | – |
Impairment of other receivables | 3 | – |
| Costs relating to M&A activity and Group legal entity | ||
structure | 1 | 4 |
Costs associated with pensions | – | 2 |
IFRS 16 remeasurement gains | – | (3) |
Other non-underlying costs | 1 | 2 |
| Non-underlying items, included in operating profit – | ||
continuing operations | 99 | 41 |
Finance costs associated with onerous contracts | 1 | – |
| Non-underlying items, before tax – | ||
continuing operations | 100 | 41 |
Tax credit on non-underlying items | (18) | (5) |
Non-underlying items, after tax – continuing operations | 82 | 36 |
Non-underlying items, after tax – discontinued operations | 137 | 10 |
Non-underlying items, after tax – total operations | 219 | 46 |
| 2024 | ||
£m | 2025 | (restated 1 ) |
Wages and salaries | 239 | 236 |
Social security costs | 23 | 20 |
Other pension costs | 5 | 4 |
Share-based payments | 1 | 11 |
Total Group – continuing operations | 268 | 271 |
Total Group – discontinued operations | 94 | 115 |
Total Group | 362 | 386 |
No. of employees | 2025 1 | 2024 |
Retailing (including retailing support functions) | 14,172 | 13,867 |
Central support functions | 63 | 54 |
Total Group | 13,921 |
| 2024 | ||
£m | 2025 | (restated 1 ) |
Interest payable on bank loans and overdrafts | 11 | 14 |
Interest on convertible bonds | 15 | 14 |
Interest on lease liabilities | 20 | 20 |
Non-underlying finance costs | 1 | – |
Total Group – continuing operations | 47 | 48 |
Total Group – discontinued operations | 3 | 4 |
Total Group | 50 | 52 |
| 2024 | ||
£m | 2025 | (restated 1 ) |
Tax on profit | 23 | 31 |
| Standard rate of UK corporation tax 25% (2024: 25%) | ||
Adjustment in respect of prior years | (6) | (1) |
Total current tax expense | 17 | 30 |
Deferred tax – current year (Note 19) | 27 | – |
Deferred tax – prior year (Note 19) | 2 | (5) |
Deferred tax – change in tax rates (Note 19) | (2) | 2 |
Tax on profit before non-underlying items | 44 | 27 |
Tax on non-underlying items – current tax | (10) | – |
Tax on non-underlying items – deferred tax (Note 19) | (8) | (5) |
Total tax on profit – continuing operations | 26 | 22 |
Total tax on (loss)/profit – discontinued operations | (3) | 4 |
Total tax on profit – total operations | 23 | 26 |
| 2024 | ||
£m | 2025 | (restated 1 ) |
| Tax on profit at standard rate of UK corporation tax 25% | 1 | 17 |
| (2024: 25%) | ||
| Tax effect of items that are not deductible or not taxable | 5 | 3 |
| in determining taxable profit | ||
Derecognition of deferred tax balances | 31 | 2 |
Differences in overseas tax rates | 1 | 3 |
Adjustment in respect of prior years – current tax | (6) | (1) |
Adjustment in respect of prior years – deferred tax | 2 | (5) |
Group relief for nil payment | (6) | – |
Adjustment due to change in tax rates | (2) | 3 |
Total income tax expense – continuing operations | 26 | 22 |
£m | 2025 | 2024 |
Revenue | 358 | 445 |
Operating expenses | (334) | (406) |
Operating profit | 24 | 39 |
Finance cost | (3) | (4) |
Non-underlying items | (137) | (14) |
(Loss)/profit before tax | (116) | 21 |
Income tax credit/(expense) | 3 | (4) |
(Loss)/profit for the year – discontinued operation | (113) | 17 |
£m | 2025 |
Non-current assets | 49 |
Current assets | 98 |
Non-current liabilities | (111) |
Current liabilities | (58) |
Current and deferred tax | 11 |
Carrying amount of net liabilities disposed | (11) |
£m | 2025 | 2024 |
| Final dividend for the year ended 31 August 2024 of 22.6p | 29 | – |
| per ordinary share | ||
| Interim dividend for the year ended 31 August 2025 of 11.3p | 14 | – |
| per ordinary share | ||
| Final dividend for the year ended 31 August 2023 of 20.8p | – | 27 |
| per ordinary share | ||
| Interim dividend for the year ended 31 August 2024 of 11.0p | – | 14 |
| per ordinary share | 43 | 41 |
| 2024 | ||
£m | 2025 | (restated 1 ) |
Profit for the year before non-underlying items, attributable to equity holders of the parent – | 51 | 73 |
| continuing operations | ||
Non-underlying items, after tax (Note 4) | (82) | (36) |
| (Loss)/profit for the year, attributable to equity holders | (31) | 37 |
| of the parent – continuing operations | ||
(Loss)/profit for the year – discontinued operations | (113) | 17 |
| Total (loss)/profit for the year, attributable to equity | (144) | 54 |
| holders of the parent |
Number (millions) | 2025 | 2024 |
Weighted average ordinary shares in issue | 129 | 131 |
Less weighted average ordinary shares held in ESOP Trust | (2) | (2) |
Weighted average shares in issue for earnings per share | 127 | 129 |
| Add weighted average number of ordinary shares | 2 | 2 |
| under option | ||
| Weighted average ordinary shares for diluted | 129 | 131 |
| earnings per share |
| 2024 | ||
Pence | 2025 | (restated 1 ) |
| Basic earnings per share before non-underlying items – | 40.2 | 56.6 |
| continuing operations | ||
Adjustment for non-underlying items | (64.6) | (27.9) |
Basic (loss)/earnings per share – continuing operations | (24.4) | 28.7 |
Basic (loss)/earnings per share – discontinued operations | (89.0) | 13.2 |
Basic (loss)/earnings per share – total operations | (113.4) | 41.9 |
| 2024 | ||
Pence | 2025 | (restated 1 ) |
| Diluted earnings per share before non-underlying items | 39.5 | 55.7 |
| – continuing operations | ||
Adjustment for non-underlying items | (63.6) | (27.5) |
Impact of antidilutive potential shares | (0.3) | – |
Diluted (loss)/earnings per share – continuing operations | (24.4) | 28.2 |
Diluted (loss)/earnings per share – discontinued operations | (89.0) | 13.0 |
Diluted (loss)/earnings per share – total operations | (113.4) | 41.2 |
£m | 2025 | 2024 |
UK | 256 | 262 |
North America | 115 | 117 |
Rest of the World and Other | 31 | 32 |
Group – continuing operations | 402 | 411 |
High Street | – | 15 |
Group – total operations | 402 | 426 |
| Brands and | |||||
£m | Goodwill | franchise contracts | Tenancy rights | Software | Total |
| Cost | |||||
At 1 September 2024 | 426 | 44 | 12 | 144 | 626 |
Additions | – | – | – | 7 | 7 |
Disposals | – | – | – | (1) | (1) |
Disposals of businesses | (15) | – | (1) | (92) | (108) |
Foreign exchange | (9) | (1) | – | – | (10) |
At 31 August 2025 | 402 | 43 | 11 | 58 | 514 |
| Accumulated amortisation | |||||
At 1 September 2024 | – | 16 | 8 | 112 | 136 |
Amortisation charge | – | 3 | – | 10 | 13 |
Impairment charge | 15 | – | – | 4 | 19 |
Disposals | – | – | – | (1) | (1) |
Disposals of businesses | (15) | – | (1) | (83) | (99) |
Foreign exchange | – | (1) | – | – | (1) |
At 31 August 2025 | – | 18 | 7 | 42 | 67 |
Net book value at 31 August 2025 | 402 | 25 | 4 | 16 | 447 |
| Brands and | |||||
£m | Goodwill | franchise contracts | Tenancy rights | Software | Total |
| Cost | |||||
At 1 September 2023 | 436 | 46 | 13 | 128 | 623 |
Additions | 6 | – | – | 16 | 22 |
Foreign exchange | (16) | (2) | (1) | – | (19) |
At 31 August 2024 | 426 | 44 | 12 | 144 | 626 |
| Accumulated amortisation | |||||
At 1 September 2023 | – | 14 | 8 | 96 | 118 |
Amortisation charge | – | 3 | – | 12 | 15 |
Impairment charge | – | – | – | 5 | 5 |
Foreign exchange | – | (1) | – | (1) | (2) |
At 31 August 2024 | – | 16 | 8 | 112 | 136 |
Net book value at 31 August 2024 | 426 | 28 | 4 | 32 | 490 |
| Land and buildings | |||||
| Freehold | Leasehold | Fixtures | Equipment | ||
| £m | properties | improvements | and fittings | and vehicles | Total |
| Cost or valuation: | |||||
At 1 September 2024 | 18 | 433 | 295 | 152 | 898 |
Additions | 1 | 32 | 39 | 24 | 96 |
Disposals | – | (1) | (1) | (2) | (4) |
Disposals of businesses | (19) | (193) | (120) | (66) | (398) |
Foreign exchange | – | (4) | (2) | – | (6) |
At 31 August 2025 | – | 267 | 211 | 108 | 586 |
| Accumulated depreciation: | |||||
At 1 September 2024 | 10 | 282 | 179 | 111 | 582 |
Depreciation charge | – | 24 | 12 | 15 | 51 |
Impairment charge | 5 | 42 | 27 | 7 | 81 |
Disposals | – | (1) | (1) | – | (2) |
Disposals of businesses | (15) | (188) | (112) | (62) | (377) |
Foreign exchange | – | (2) | (1) | – | (3) |
At 31 August 2025 | – | 157 | 104 | 71 | 332 |
Net book value at 31 August 2025 | – | 110 | 107 | 37 | 254 |
| Land and buildings | |||||
| Freehold | Leasehold | Fixtures | Equipment | ||
| £m | properties | improvements | and fittings | and vehicles | Total |
| Cost or valuation: | |||||
At 1 September 2023 | 18 | 385 | 254 | 140 | 797 |
Additions | – | 57 | 46 | 12 | 115 |
Disposals | – | (4) | (3) | – | (7) |
Foreign exchange | – | (5) | (2) | – | (7) |
At 31 August 2024 | 18 | 433 | 295 | 152 | 898 |
| Accumulated depreciation: | |||||
At 1 September 2023 | 10 | 252 | 166 | 99 | 527 |
Depreciation charge | – | 29 | 10 | 10 | 49 |
Impairment charge | – | 6 | 7 | 2 | 15 |
Disposals | – | (4) | (3) | – | (7) |
Foreign exchange | – | (1) | (1) | – | (2) |
At 31 August 2024 | 10 | 282 | 179 | 111 | 582 |
Net book value at 31 August 2024 | 8 | 151 | 116 | 41 | 316 |
| Land and | |||
| £m | buildings | Equipment | Total |
At 1 September 2024 | 503 | 2 | 505 |
Additions | 74 | 1 | 75 |
Modifications and remeasurements | 1 | – | 1 |
Disposals | (3) | – | (3) |
Disposals of businesses | (21) | (1) | (22) |
Depreciation charge | (98) | – | (98) |
Impairment charge | (90) | (1) | (91) |
Net book value at 31 August 2025 | 366 | 1 | 367 |
| Land and | |||
| £m | buildings | Equipment | Total |
At 1 September 2023 | 440 | 4 | 444 |
Additions | 152 | – | 152 |
Modifications and remeasurements | 48 | – | 48 |
Disposals | (8) | – | (8) |
Depreciation charge | (110) | (2) | (112) |
Impairment charge | (10) | – | (10) |
| Effect of movements in foreign | (9) | – | (9) |
| exchange rates | |||
Net book value at 31 August 2024 | 503 | 2 | 505 |
| 2024 | ||
£m | 2025 | (restated 1 ) |
| Current receivables | ||
Trade receivables | 55 | 66 |
Other receivables | 7 | 10 |
Prepayments | 17 | 17 |
Accrued income | 23 | 33 |
102 | 126 | |
| Non-current receivables | ||
Other receivables | 18 | 19 |
Prepayments | 7 | 5 |
Total trade and other receivables | 127 | 150 |
£m | 2025 | 2024 |
Trade and other receivables gross | 91 | 100 |
Expected credit losses | (11) | (5) |
Trade and other receivables net | 80 | 95 |
| Of which: | ||
| – Amounts neither impaired nor past due | ||
on the reporting date | 64 | 71 |
| Amounts past due but not impaired: | ||
– Less than one month old | 4 | 17 |
– Between one and three months old | 5 | 3 |
– Between three and six months old | 3 | 3 |
– Between six months and one year old | 4 | 1 |
Trade and other receivables net carrying amount | 80 | 95 |
£m | 2025 | 2024 |
Amounts not past due but impaired | 4 | – |
Less than one month old | – | – |
Between one and three months old | – | – |
Between three and six months old | – | 1 |
Between six months and one year old | 3 | 4 |
Over one year overdue | 4 | – |
11 | 5 |
| 2024 | ||
£m | 2025 | (restated 1 ) |
Trade payables | 102 | 153 |
Other tax and social security | 25 | 34 |
Other payables | 77 | 83 |
Accruals | 92 | 69 |
Deferred income | 22 | 22 |
318 | 361 |
| 2024 | ||
£m | 2025 | (restated 1 ) |
Within inventories | (8) | (9) |
| Within trade and other receivables | ||
Trade receivables | 44 | 55 |
Accrued income | 23 | 33 |
| Within trade and other payables | ||
Trade payables 2 | 14 | 7 |
Deferred income | (20) | (15) |
| Land and | |||
| £m | buildings | Equipment | Total |
At 1 September 2024 | 625 | 1 | 626 |
Additions | 74 | 1 | 75 |
Modifications and remeasurements | (2) | – | (2) |
Disposals | (3) | – | (3) |
Disposals of businesses | (96) | (1) | (97) |
Interest | 23 | – | 23 |
Payments | (136) | – | (136) |
| Effect of movements in foreign | (2) | – | (2) |
| exchange rates | |||
At 31 August 2025 | 483 | 1 | 484 |
| Land and | |||
| £m | buildings | Equipment | Total |
At 1 September 2023 | 564 | 2 | 566 |
Additions | 148 | – | 148 |
Modifications and remeasurements | 47 | – | 47 |
Disposals | (12) | – | (12) |
Interest | 25 | – | 25 |
Payments | (135) | (1) | (136) |
| Effect of movements in foreign | (12) | – | (12) |
| exchange rates | |||
At 31 August 2024 | 625 | 1 | 626 |
£m | 2025 | 2024 | |
| Analysis of total lease liabilities: | |||
Non-current | 394 | 501 | |
Current | 90 | 125 | |
Total | 484 | 626 |
| Property | Other | ||
| £m | provisions | provisions | Total |
At 1 September 2024 | 15 | 2 | 17 |
Charge in the year | 9 | – | 9 |
Released in the year | (3) | – | (3) |
Utilised in year | (8) | – | (8) |
Unwinding of discount | 1 | – | 1 |
Reclassifications to creditors | (3) | – | (3) |
Disposals of businesses | (10) | (2) | (12) |
At 31 August 2025 | 1 | – | 1 |
| Property | Other | ||
| £m | provisions | provisions | Total |
At 1 September 2023 | 17 | – | 17 |
Charge in the year | 4 | 2 | 6 |
Released in the year | (1) | – | (1) |
Utilised in year | (2) | – | (2) |
Reclassifications to creditors | (3) | – | (3) |
At 31 August 2024 | 15 | 2 | 17 |
£m | 2025 | 2024 |
Included in current liabilities | 1 | 4 |
Included in non-current liabilities | – | 13 |
1 | 17 |
| Opening | (Charged)/ | Closing | ||||
| balance | credited to | Charged to | Disposals of | balance | ||
| £m | 1 September | Rate change | income 2 | equity | businesses | 31 August |
Accelerated tax depreciation | (10) | – | (3) | – | (7) | (20) |
IFRS 16 transitional adjustment | 3 | – | (1) | – | (2) | – |
Share-based payments | 6 | – | (6) | – | – | – |
Intangible assets | (13) | – | (1) | – | – | (14) |
Losses carried forward | 14 | 2 | (9) | – | (2) | 5 |
Unutilised interest expense | 14 | – | (5) | – | – | 9 |
Other temporary differences | 23 | – | 6 | – | – | 29 |
Year ended 31 August 2025 | 37 | 2 | (19) | – | (11) | 9 |
Accelerated tax depreciation | (11) | – | 1 | – | – | (10) |
IFRS 16 transitional adjustment | 5 | – | (2) | – | – | 3 |
Share-based payments | 6 | – | 1 | (1) | – | 6 |
Intangible assets | (14) | – | 1 | – | – | (13) |
Losses carried forward 1 | 32 | (2) | (16) | – | – | 14 |
Unutilised interest expense | 8 | – | 6 | – | – | 14 |
Other temporary differences | 19 | – | 4 | – | – | 23 |
Year ended 31 August 2024 | 45 | (2) | (5) | (1) | – | 37 |
£m | 2025 | 2024 |
Capital losses | 5 | 81 |
Trading losses | 125 | 48 |
130 | 129 |
| 2024 | ||
£m | 2025 | (restated 1 ) |
Deferred tax liabilities (non-current liabilities) | (7) | – |
Deferred tax assets | 16 | 37 |
9 | 37 |
| Sub-total | ||||||
| Convertible | Revolving | liabilities from | Cash and cash | |||
| £m | bonds | credit facility | Leases | financing activities | equivalents | Net debt |
At 1 September 2024 | (310) | (117) | (626) | (1,053) | 56 | (997) |
Business disposals | – | – | 97 | 97 | – | 97 |
Bond accretion and fee amortisation | (10) | – | – | (10) | – | (10) |
Lease additions, disposals, modifications and interest | – | – | (93) | (93) | – | (93) |
Cash movements | – | (24) | 136 | 112 | 15 | 127 |
Currency translation | – | – | 2 | 2 | – | 2 |
At 31 August 2025 | (320) | (141) | (484) | (945) | 71 | (874) |
| Sub-total | ||||||
| Convertible | Revolving | liabilities from | Cash and cash | |||
| £m | bonds | credit facility | Leases | financing activities | equivalents | Net debt |
At 1 September 2023 | (301) | (84) | (566) | (951) | 56 | (895) |
Bond accretion and fee amortisation | (9) | – | – | (9) | – | (9) |
Lease additions, disposals, modifications and interest | – | – | (208) | (208) | – | (208) |
Cash movements | – | (33) | 136 | 103 | – | 103 |
Currency translation | – | – | 12 | 12 | – | 12 |
At 31 August 2024 | (310) | (117) | (626) | (1,053) | 56 | (997) |
£m | 2025 | 2024 |
| Bank guarantees and guarantees in respect of | 76 | 71 |
| lease agreements |
| 2024 | ||
£m | 2025 | (restated 1 ) |
Commitments in respect of property, plant and equipment | 65 | 60 |
Commitments in respect of other intangible assets | 1 | 2 |
66 | 62 |
| 2024 | ||
£m | 2025 | (restated 1 ) |
Group operating profit – continuing operations | 49 | 113 |
Depreciation of property, plant and equipment | 45 | 38 |
Impairment of property, plant and equipment | 24 | 11 |
Amortisation of intangible assets | 9 | 9 |
Impairment of intangible assets | – | 1 |
Depreciation of right-of-use assets | 80 | 80 |
Impairment of right-of-use assets | 29 | 10 |
Non-cash change in lease liabilities | – | (3) |
Non-cash movement in pensions | – | 1 |
Share-based payments | 3 | 9 |
Gain on remeasurement of leases | (1) | (4) |
Other non-cash items (incl. foreign exchange) | (1) | 1 |
Increase in inventories | (22) | (13) |
Decrease/(increase) in receivables | 9 | (22) |
Increase in payables | 33 | 17 |
Receipt of retirement benefit surplus | 75 | – |
| Movement on provisions (through utilisation | (2) | 1 |
| or income statement) | ||
Cash generated from continuing operations | 330 | 249 |
| Carrying value | ||
| 2024 | ||
£m | 2025 | (restated 1 ) |
| Financial assets | ||
Non-current investments at fair value through profit or loss | 4 | – |
Receivables at amortised cost 2 | 103 | 128 |
Cash and cash equivalents | 71 | 56 |
| Financial liabilities | ||
Amortised cost 3 | (1,216) | (1,358) |
| Due within | Due between | Due between | Due over | ||
| 2025 (£m) | 1 year | 1 and 2 years | 2 and 5 years | 5 years | Total |
| Non-derivative financial liabilities | |||||
Bank loans and overdrafts | 473 | – | – | – | 473 |
Trade and other payables | 271 | – | – | – | 271 |
Lease liabilities | 108 | 100 | 202 | 151 | 561 |
Total cash flows | 852 | 100 | 202 | 151 | 1,305 |
| Due within | Due between | Due between | Due over | ||
2024 restated 1 (£m) | 1 year | 1 and 2 years | 2 and 5 years | 5 years | Total |
| Non-derivative financial liabilities | |||||
Bank loans and overdrafts | 122 | 331 | – | – | 453 |
Trade and other payables 1 | 305 | – | – | – | 305 |
Lease liabilities | 146 | 123 | 273 | 186 | 728 |
Total cash flows | 573 | 454 | 273 | 186 | 1,486 |
2025 | 2024 (restated 1 ) | |||
| Income | Equity | Income | Equity | |
| £m | (loss)/gain | (loss)/gain | (loss)/gain | (loss)/gain |
| GBP SONIA/base rate interest | (1) | – | (1) | – |
| rates 1bp increase | ||||
| USD/GBP exchange rates | 3 | (13) | (1) | (34) |
| 10% increase | ||||
| EUR/GBP exchange rates | (1) | – | (1) | – |
| 10% increase | ||||
| AUD/GBP exchange rates | – | (1) | – | (1) |
| 10% increase | ||||
| GBP SONIA/base rate interest | 1 | – | 1 | – |
| rates 1bp decrease | ||||
| USD/GBP exchange rates | (4) | 15 | 1 | 46 |
| 10% decrease | ||||
| EUR/GBP exchange rates | 2 | (4) | 1 | (3) |
| 10% decrease | ||||
| AUD/GBP exchange rates | – | 1 | – | 1 |
| 10% decrease |
| Number | Nominal | |
| of shares | value | |
Ordinary shares of 22 6 ⁄ 67 p | (millions) | £m |
At 1 September 2024 | 131 | 29 |
Purchase of own shares for cancellation | (5) | (1) |
At 31 August 2025 | 126 | 28 |
At 1 September 2023 and at 31 August 2024 | 131 | 29 |
| Sharesave | Cash-settled | ||||
| Number of shares | schemes | LTIPs | PSP | awards | Total |
Outstanding at 1 September 2024 | 320,316 | 4,357,587 | 707,585 | 42,233 | 5,427,721 |
Options and awards granted | – | 1,719,025 | 374,417 | – | 2,093,442 |
Options and awards exercised | (4,481) | – | (107,801) | (4,455) | (116,737) |
Options and awards lapsed/cancelled | (195,699) | (987,832) | (158,302) | – | (1,341,833) |
Outstanding at 31 August 2025 | 120,136 | 5,088,780 | 815,899 | 37,778 | 6,062,593 |
Exercisable at 31 August 2025 | 90 | 10,764 | 65,688 | 841 | 77,383 |
Outstanding at 1 September 2023 | 433,149 | 3,331,230 | 487,099 | 111,934 | 4,363,412 |
Options and awards granted | – | 1,649,091 | 367,058 | – | 2,016,149 |
Options and awards exercised | – | – | (45,941) | – | (45,941) |
Options and awards lapsed/cancelled | (112,833) | (622,734) | (100,631) | (69,701) | (905,899) |
Outstanding at 31 August 2024 | 320,316 | 4,357,587 | 707,585 | 42,233 | 5,427,721 |
Exercisable at 31 August 2024 | 141,665 | 10,764 | 40,512 | – | 192,941 |
Pence | 2025 | 2024 |
| Weighted average exercise price of awards: | ||
– Outstanding at the beginning of the year | 80.17 | 134.87 |
– Exercised in the year | 53.74 | – |
– Lapsed in the year | 200.93 | 169.29 |
– Outstanding at the end of the year | 26.27 | 80.17 |
– Exercisable at the end of the year | 1.63 | 1,027.94 |
| Number of shares | ||||
| Exercise | ||||
Date of grant | 2025 | 2024 | price (pence) | Exercise period |
20 October 2016 | 8,404 | 8,404 | Nil | Oct 2019 – 20.10.26 |
26 October 2017 | 2,360 | 2,360 | Nil | Oct 2020 – 26.10.27 |
19 November 2020 | 697,620 | 653,125 | Nil | Nov 2025 – 19.11.30 |
19 November 2021 | 717,748 | 946,424 | Nil | Nov 2026 – 19.11.31 |
21 November 2022 | 1,089,173 | 1,132,460 | Nil | Nov 2027 – 21.11.32 |
27 April 2023 | 49,579 | 50,996 | Nil | Nov 2027 – 21.11.32 |
14 September 2023 | – | 179,640 | Nil | Nov 2028 – 21.11.32 |
16 November 2023 | 1,150,707 | 1,347,425 | Nil | Nov 2028 – 16.11.33 |
1 February 2024 | 36,753 | 36,753 | Nil | Nov 2028 – 16.11.33 |
12 September 2024 | 9,003 | – | Nil | Nov 2028 – 16.11.33 |
21 November 2024 (a) | 643,227 | – | Nil | Nov 2027 – 21.11.32 |
21 November 2024 (b) | 684,206 | – | Nil | Nov 2029 – 21.11.34 |
5,088,780 | 4,357,587 |
| Number of shares | ||||
| Exercise | ||||
Date of grant | 2025 | 2024 | price (pence) | Exercise period |
9 June 2021 (3 year) | 90 | 141,665 | 1,400.00 | 01.08.24 – 31.01.25 |
14 June 2023 (3 year) | 120,046 | 178,651 | 1,325.60 | 01.08.26 – 31.01.27 |
120,136 | 320,316 |
| Number of shares | ||||
| Exercise | ||||
Date of grant | 2025 | 2024 | price (pence) | Exercise period |
23 October 2014 | – | 870 | Nil | Oct 2017 – 23.10.24 |
20 October 2016 | 2,715 | 3,039 | Nil | Oct 2019 – 20.10.26 |
19 November 2020 | 26,051 | 36,603 | Nil | Nov 2021 – 19.11.30 |
19 November 2021 | 36,922 | 136,860 | Nil | Nov 2024 – 19.11.31 |
21 November 2022 | 199,481 | 217,793 | Nil | Nov 2025 – 21.11.32 |
16 November 2023 | 261,450 | 312,420 | Nil | Nov 2026 – 16.11.33 |
21 November 2024 | 289,280 | – | Nil | Nov 2027 – 21.11.34 |
815,899 | 707,585 |
2025 | 2024 | |
| Weighted average share price at date of exercise of share | 1,209.89 | 1,299.63 |
| options exercised during year – pence | ||
| Weighted average remaining contractual life at end | 7 | 8 |
| of year – years |
£m | 2025 | 2024 |
19 | 20 |
2025 | 2024 | |
Share price – pence | 1,241.00 | 1,287.00 |
Exercise price – pence | Nil | Nil |
Expected volatility – per cent | 33 | 35–36 |
Expected life – years | 3.0-5.0 | 3.0 |
Risk-free rate – per cent | 4.14 | 4.15–4.19 |
Dividend yield – per cent | 0%-2.71% | 0%–2.25% |
Weighted average fair value of options – pence | 995.15 | 972.74 |
£000 | 2025 | 2024 |
Short-term employee benefits | 1,896 | 3,315 |
Post-employment benefits | 26 | 33 |
Share-based payments | 644 | 1,907 |
2,566 | 5,255 |
| Other | Revaluation | ESOP | Convertible | ||
| £m | reserves | reserve | reserve | bond reserve | Total |
Balance as at 1 September 2024 | (283) | 2 | (27) | 40 | (268) |
| Employee share | (2) | – | 2 | – | – |
| schemes | |||||
Disposal of businesses | 14 | – | – | – | 14 |
Balance at 31 August 2025 | (271) | 2 | (25) | 40 | (254) |
| Other | Revaluation | ESOP | Convertible | ||
| reserves | reserve | reserve | bond reserve | Total | |
Balance as at 1 September 2023 | (282) | 2 | (15) | 40 | (255) |
| Employee share | (1) | – | (12) | – | (13) |
| schemes | |||||
Balance at 31 August 2024 | (283) | 2 | (27) | 40 | (268) |
£m | 2025 | 2024 |
Present value of the obligations | (5) | (5) |
Fair value of plan assets | 6 | 5 |
| Retirement benefit surplus recognised | 1 | – |
| in the balance sheet |
| Country of | Proportion of shares | ||||
| incorporation/ | Registered | held by Group | |||
| Name | registration | address 1 | Class of shares | companies % | Principal activity |
| Held directly by WH Smith PLC: | |||||
WH Smith Group Limited | England & Wales | 1 | Ordinary | 100 | Holding company |
| Held indirectly: | |||||
The SQL Workshop Limited | England & Wales | 1 | Ordinary | 100 | Retailing |
The Websters Group Limited | England & Wales | 1 | Ordinary | 100 | Dormant |
WH Smith (Qatar) Limited | England & Wales | 1 | Ordinary | 100 | Dormant |
WH Smith Online Limited | England & Wales | 1 | Ordinary | 100 | Holding Company |
WH Smith HS Limited | England & Wales | 1 | Ordinary | 100 | Holding Company |
WH Smith 1955 Limited | England & Wales | 1 | Ordinary | 100 | Holding Company |
WH Smith Hospitals Holdings Limited | England & Wales | 1 | Ordinary & Preference | 100 | Holding Company |
WH Smith Hospitals Limited | England & Wales | 1 | Ordinary | 100 | Retailing |
WH Smith Retirement Savings Plan Limited | England & Wales | 1 | Ordinary | 100 | Dormant |
WH Smith Travel 2008 Limited | England & Wales | 1 | Ordinary | 100 | Holding Company |
WH Smith Travel Holdings Limited | England & Wales | 1 | Ordinary | 100 | Holding Company |
WH Smith Travel Limited | England & Wales | 1 | Ordinary & Preference | 100 | Retailing |
WH Smith US Group Holdings Limited | England & Wales | 1 | Ordinary | 100 | Holding Company |
WH Smith US Retail Holdings Limited | England & Wales | 1 | Ordinary | 100 | Holding Company |
Name | Company number |
| Held indirectly: | |
WH Smith 1955 Limited | 00549069 |
WH Smith Hospitals Holdings Limited | 03806896 |
The SQL Workshop Limited | 02676287 |
WH Smith Travel 2008 Limited | 06560390 |
WH Smith US Group Holdings Limited | 11615426 |
WH Smith US Retail Holdings Limited | 11618458 |
| Country of | Proportion of shares | ||||
| incorporation/ | Registered | held by Group | |||
| Name | registration | address 1 | Class of shares | companies % | Principal activity |
| Held indirectly: | |||||
WH Smith – DFA Brasil Cafeteria, Livraria E Conveniencia Eireli | Brazil | 15 | Ordinary | 50 | Retailing |
WH Smith Malaysia SDN BHD | Malaysia | 11 | Ordinary | 50 | Retailing |
WH Smith LLC | Oman | 10 | Ordinary | 50 | Retailing |
MSP Innovations, LLC | USA | 16 | Ordinary | 33 | Retailing |
Nash Nails MRG, LLC | USA | 16 | Ordinary | 39 | Retailing |
| Country of | Proportion of shares | ||||
| incorporation/ | Registered | held by Group | |||
| Name | registration | address 1 | Class of shares | companies % | Principal activity |
| Held indirectly: | |||||
WH Smith (Global Sourcing) Ltd | Hong Kong | 2 | Ordinary | 100 | Product sourcing for |
| Group companies | |||||
WH Smith Australia Pty Limited | Australia | 3 | Ordinary | 100 | Retailing |
WH Smith Germany GmbH | Germany | 5 | Ordinary | 100 | Retailing |
WH Smith Hungary KFT | Hungary | 21 | Ordinary | 100 | Retailing |
WH Smith Ireland Limited | Ireland | 6 | Ordinary | 100 | Retailing |
WH Smith Italia S.R.L | Italy | 7 | Ordinary | 100 | Retailing |
WH Smith LLC | Qatar | 9 | Ordinary | 49 | Retailing |
WH Smith Nederland B.V. | Netherlands | 12 | Ordinary | 100 | Retailing |
WH Smith Belgium (SRL) | Belgium | 18 | Ordinary | 100 | Retailing |
WH Smith Norway AS | Norway | 19 | Ordinary | 100 | Retailing |
WH Smith Singapore Pte. Limited | Singapore | 13 | Ordinary | 100 | Retailing |
WH Smith Spain S.L. | Spain | 14 | Ordinary | 100 | Retailing |
WH Smith Sweden AB | Sweden | 20 | Ordinary | 100 | Retailing |
WHSmith North America Inc | USA | 16 | Ordinary | 100 | Holding Company |
InMotion Entertainment Holdings LLC | USA | 16 | Ordinary | 100 | Holding Company |
WH Smith USA Retail Inc | USA | 16 | Ordinary | 100 | Holding Company |
InMotion SFO, LLC | USA | 16 | Ordinary | 88 | Retailing |
Wild Retail Group Pty Limited | Australia | 3 | Ordinary | 100 | Retailing |
InMotion Entertainment Group, LLC | USA | 16 | Ordinary | 100 | Retailing |
InMotion AUS, LLC | USA | 16 | Ordinary | 88 | Retailing |
InMotion BNA-C,LLC | USA | 16 | Ordinary | 80 | Retailing |
InMotion BOS-BCE, LLC | USA | 16 | Ordinary | 80 | Retailing |
InMotion BWI, LLC | USA | 16 | Ordinary | 60 | Retailing |
InMotion CLE, LLC | USA | 16 | Ordinary | 67 | Retailing |
InMotion – SB DC, LLC | USA | 16 | Ordinary | 75 | Retailing |
| Country of | Proportion of shares | ||||
| incorporation/ | Registered | held by Group | |||
| Name | registration | address 1 | Class of shares | companies % | Principal activity |
InMotion DCA, LLC | USA | 16 | Ordinary | 75 | Retailing |
InMotion DEN-B, LLC | USA | 16 | Ordinary | 75 | Retailing |
DFW-A Retail Partners, LLC | USA | 16 | Ordinary | 60 | Retailing |
DFW-E Retail Partners, LLC | USA | 16 | Ordinary | 65 | Retailing |
DFW-D/E Retail Partners, LLC | USA | 16 | Ordinary | 70 | Retailing |
Soundbalance DTW, LLC | USA | 16 | Ordinary | 67 | Retailing |
InMotion DTW, LLC | USA | 16 | Ordinary | 75 | Retailing |
InMotion EWR, LLC | USA | 16 | Ordinary | 80 | Retailing |
InMotion EWR-B, LLC | USA | 16 | Ordinary | 85 | Retailing |
InMotion FLL, LLC | USA | 16 | Ordinary | 62 | Retailing |
InMotion FLL-T4, LLC | USA | 16 | Ordinary | 62 | Retailing |
InMotion IAD, LLC | USA | 16 | Ordinary | 75 | Retailing |
InMotion LAX, LLC | USA | 16 | Ordinary | 75 | Retailing |
InMotion LAX-IT, LLC | USA | 16 | Ordinary | 80 | Retailing |
Soundbalance IAH, LLC | USA | 16 | Ordinary | 67 | Retailing |
Soundbalance MCO, LLC | USA | 16 | Ordinary | 67 | Retailing |
InMotion MCO, LLC | USA | 16 | Ordinary | 73 | Retailing |
Soundbalance Miami, LLC | USA | 16 | Ordinary | 67 | Retailing |
InMotion Bright, LLC | USA | 16 | Ordinary | 75 | Retailing |
InMotion MSY, LLC | USA | 16 | Ordinary | 64 | Retailing |
InMotion ORD, LLC | USA | 16 | Ordinary | 70 | Retailing |
InMotion ORD T2, LLC | USA | 16 | Ordinary | 70 | Retailing |
Soundbalance PDX, LLC | USA | 16 | Ordinary | 67 | Retailing |
Soundbalance PHL, LLC | USA | 16 | Ordinary | 67 | Retailing |
InMotion Philadelphia, LLC | USA | 16 | Ordinary | 70 | Dormant |
Soundbalance ATL-E, LLC | USA | 16 | Ordinary | 67 | Retailing |
InMotion ATL, LLC | USA | 16 | Ordinary | 80 | Retailing |
InMotion ATL-A, LLC | USA | 16 | Ordinary | 64 | Retailing |
| Country of | Proportion of shares | ||||
| incorporation/ | Registered | held by Group | |||
| Name | registration | address 1 | Class of shares | companies % | Principal activity |
InMotion PHX, LLC | USA | 16 | Ordinary | 80 | Retailing |
InMotion PHX T3, LLC | USA | 16 | Ordinary | 90 | Retailing |
Soundbalance SAN, LLC | USA | 16 | Ordinary | 55 | Retailing |
InMotion SAT, LLC | USA | 16 | Ordinary | 75 | Retailing |
InMotion SEA, LLC | USA | 16 | Ordinary | 88 | Retailing |
InMotion SFO-T3, LLC | USA | 16 | Ordinary | 85 | Retailing |
InMotion SFO-IT, LLC | USA | 16 | Ordinary | 90 | Retailing |
InMotion SLC-A,LLC | USA | 16 | Ordinary | 85 | Retailing |
InMotion SLC-B,LLC | USA | 16 | Ordinary | 90 | Retailing |
InMotion SMF, LLC | USA | 16 | Ordinary | 90 | Retailing |
Marshall Retail Group Holding Co Inc. | USA | 16 | Ordinary | 100 | Holding company |
MRG Holdings Corp | USA | 16 | Ordinary | 100 | Holding company |
Marshall Retail Group LLC | USA | 16 | Ordinary | 100 | Retailing |
The Marshall Retail Group Canada Inc. | Canada | 17 | Ordinary | 100 | Retailing |
MRG Baltimore Concourse A, LLC | USA | 16 | Ordinary | 70 | Retailing |
MRG Baltimore (BWI), LLC | USA | 16 | Ordinary | 70 | Retailing |
MRG Chicago, LLC | USA | 16 | Ordinary | 65 | Retailing |
MRG Denver, LLC | USA | 16 | Ordinary | 75 | Retailing |
MRG Dallas II, LLC | USA | 16 | Ordinary | 65 | Retailing |
MRG Kansas City, LLC | USA | 16 | Ordinary | 80 | Retailing |
MRG LaGuardia, LLC | USA | 16 | Ordinary | 80 | Retailing |
MRG LaGuardia Terminal A, LLC | USA | 16 | Ordinary | 75 | Retailing |
MRG Los Angeles, LLC | USA | 16 | Ordinary | 70 | Retailing |
MRG Los Angeles T3 | USA | 16 | Ordinary | 70 | Retailing |
MRG Jacksonville, LLC | USA | 16 | Ordinary | 70 | Retailing |
MRG Las Vegas, LLC | USA | 16 | Ordinary | 90 | Retailing |
MRG Oakland, LLC | USA | 16 | Ordinary | 80 | Retailing |
MRG Palm Springs, LLC | USA | 16 | Ordinary | 75 | Retailing |
| Country of | Proportion of shares | ||||
| incorporation/ | Registered | held by Group | |||
| Name | registration | address 1 | Class of shares | companies % | Principal activity |
MRG Portland, LLC | USA | 16 | Ordinary | 75 | Retailing |
MRG Phoenix 1, LLC | USA | 16 | Ordinary | 65 | Retailing |
MRG Phoenix II, LL | USA | 16 | Ordinary | 65 | Retailing |
MRG Newark, LLC | USA | 16 | Ordinary | 74 | Retailing |
MRG Newark II, LLC | USA | 16 | Ordinary | 74 | Retailing |
MRG Nashville, LLC | USA | 16 | Ordinary | 80 | Retailing |
MRG Orlando, LLC | USA | 16 | Ordinary | 70 | Retailing |
MRG Raleigh Terminal 1, LLC | USA | 16 | Ordinary | 55 | Retailing |
MRG RDU T2, LLC | USA | 16 | Ordinary | 80 | Retailing |
MRG Sacramento, LLC | USA | 16 | Ordinary | 90 | Retailing |
MRG Salt Lake City, LLC | USA | 16 | Ordinary | 80 | Retailing |
MRG San Francisco, LLC | USA | 16 | Ordinary | 80 | Retailing |
MRG San Francisco T1, LLC | USA | 16 | Ordinary | 80 | Retailing |
MRG San Francisco T2, LLC | USA | 16 | Ordinary | 85 | Retailing |
MRG San Francisco T3, LLC | USA | 16 | Ordinary | 80 | Retailing |
MRG Savannah, LLC | USA | 16 | Ordinary | 55 | Retailing |
MRG Seattle, LLC | USA | 16 | Ordinary | 80 | Retailing |
MRG Washington (DCA) II, LLC | USA | 16 | Ordinary | 75 | Retailing |
MRG Washington (DCA) III, LLC | USA | 16 | Ordinary | 70 | Retailing |
MRG Washington (DCA) IV, LLC | USA | 16 | Ordinary | 75 | Retailing |
Midway Fresh MRG, LLC | USA | 16 | Ordinary | 20 | Retailing |
WH Smith DEN, LLC | USA | 16 | Ordinary | 70 | Retailing |
Newsrail Resources Ltd | Ireland | 6 | Ordinary | 100 | Retailing |
MRG Las Vegas II, LLC | USA | 16 | Ordinary | 95 | Retailing |
MRG Portland II, LLC | USA | 16 | Ordinary | 70 | Retailing |
MRG Sarasota, LLC | USA | 16 | Ordinary | 80 | Retailing |
MRG San Diego, LLC | USA | 16 | Ordinary | 75 | Retailing |
InMotion New York, LLC | USA | 16 | Ordinary | 80 | Retailing |
InMotion Pittsburgh, LLC | USA | 16 | Ordinary | 90 | Retailing |
| Country of | Proportion of shares | ||||
| incorporation/ | Registered | held by Group | |||
| Name | registration | address 1 | Class of shares | companies % | Principal activity |
WH Smith Travel (Jersey) Ltd | Jersey | 8 | Ordinary | 100 | Retailing |
WH Smith DCA, LLC | USA | 16 | Ordinary | 75 | Retailing |
WH Smith Arabia LLC | Saudi Arabia | 22 | Ordinary | 100 | Retailing |
WH Smith Denmark APS | Denmark | 23 | Ordinary | 100 | Retailing |
WH Smith Travel SAS | France | 4 | Ordinary | 100 | Retailing |
IMEG Denver, LLC | USA | 16 | Ordinary | 72 | Retailing |
MRG Albuquerque LLC | USA | 16 | Ordinary | 60 | Retailing |
MRG Atlantic City, LLC | USA | 16 | Ordinary | 100 | Retailing |
MRG Burbank, LLC | USA | 16 | Ordinary | 75 | Retailing |
MRG Dallas Fort Worth LLC | USA | 16 | Ordinary | 65 | Retailing |
MRG Dallas Fort Worth II LLC | USA | 16 | Ordinary | 60 | Retailing |
MRG Detroit, LLC | USA | 16 | Ordinary | 70 | Retailing |
MRG Detroit II, LLC | USA | 16 | Ordinary | 70 | Retailing |
MRG Denver V, LLC | USA | 16 | Ordinary | 67 | Retailing |
MRG Denver IV, LLC | USA | 16 | Ordinary | 75 | Retailing |
MRG Dulles, LLC | USA | 16 | Ordinary | 65 | Retailing |
MRG Las Vegas IV, LLC | USA | 16 | Ordinary | 49 | Retailing |
MRG Las Vegas V, LLC | USA | 16 | Ordinary | 85 | Retailing |
MRG Las Vegas VII, LLC | USA | 16 | Ordinary | 100 | Retailing |
MRG Nashville III, LLC | USA | 16 | Ordinary | 80 | Retailing |
MRG New York T1, LLC | USA | 16 | Ordinary | 65 | Retailing |
MRG Orlando II, LLC | USA | 16 | Ordinary | 70 | Retailing |
MRG Philadelphia II, LLC | USA | 16 | Ordinary | 65 | Retailing |
MRG RDU T1, LLC | USA | 16 | Ordinary | 75 | Retailing |
MRG Las Vegas III, LLC | USA | 16 | Ordinary | 90 | Retailing |
MRG Baltimore II, LLC | USA | 16 | Ordinary | 70 | Retailing |
MRG Salt Lake, LLC | USA | 16 | Ordinary | 80 | Retailing |
Natalie’s MRG, LLC | USA | 16 | Ordinary | 49 | Retailing |