Group | |||
2024 | 2023 | ||
Notes | £’m | £’m | |
Revenue | 3, 4 | ||
Cost of sales | ( | ( | |
Gross profit | |||
Administrative expenses | ( | ( | |
Operating profit before gains on investment properties and other exceptional gains | |||
Gain on revaluation of investment properties | 12 | ||
Operating profit | 4, 5 | ||
Finance income | 7 | ||
Finance expense | 7 | ( | ( |
Profit before income tax | |||
Income tax charge | 8 | ( | ( |
Profit for the year | |||
Earnings per share for profit attributable to the equity holders | |||
– basic (pence) | 10 | ||
– diluted (pence) | 10 |
Group | ||
2024 | 2023 | |
£’m | £’m | |
Profit for the year | ||
Other comprehensive income | ||
Items that may be reclassified subsequently to profit or loss: | ||
Currency translation differences | ( | |
Net investment hedge | ( | |
Other comprehensive income, net of tax | ( | |
Total comprehensive income for the year |
Group | |||
2024 | 2023 | ||
Notes | £’m | £’m | |
Assets | |||
Non-current assets | |||
Investment in associates | 11 | ||
Investment properties | 12 | ||
Property, plant and equipment | 13 | ||
Deferred tax assets | 21 | ||
Current assets | |||
Inventories | |||
Current income tax receivables | |||
Trade and other receivables | 15 | ||
Cash and cash equivalents | 16 | ||
Total assets | |||
Current liabilities | |||
Bank borrowings | 18 | ( | |
Trade and other payables | 17 | ( | ( |
Current income tax liabilities | ( | ||
Lease liabilities | 20 | ( | ( |
( | ( | ||
Non-current liabilities | |||
Bank borrowings | 18 | ( | ( |
Deferred tax liabilities | 21 | ( | ( |
Lease liabilities | 20 | ( | ( |
Provisions | 26 | ( | ( |
( | ( | ||
Total liabilities | ( | ( | |
Net assets | |||
Equity | |||
Ordinary share capital | 22 | ||
Share premium | |||
Translation reserve | ( | ||
Retained earnings | |||
Total equity |
Group | |||||
Share | Share | Translation | Retained | ||
capital | premium | reserve | earnings | Total | |
£’m | £’m | £’m | £’m | £’m | |
Balance at 1 November 2022 | |||||
Comprehensive income | |||||
Profit for the year | |||||
Other comprehensive income | |||||
Currency translation differences | |||||
Net investment hedge | ( | ( | |||
Total other comprehensive income | |||||
Total comprehensive income | |||||
Transactions with owners | |||||
Dividends (note 9) | ( | ( | |||
Increase in share capital and share premium | |||||
Employee share options | |||||
Transactions with owners | ( | ( | |||
Balance at 1 November 2023 | |||||
Comprehensive income | |||||
Profit for the year | |||||
Other comprehensive income | |||||
Currency translation differences | ( | ( | |||
Net investment hedge | |||||
Total other comprehensive income | ( | ( | |||
Total comprehensive income | ( | ||||
Transactions with owners | |||||
Dividends (note 9) | ( | ( | |||
Increase in share capital and share premium | |||||
Employee share options | ( | ( | |||
Transactions with owners | ( | ( | |||
Balance at 31 October 2024 | ( |
Group | |||
2024 | 2023 | ||
Notes | £’m | £’m | |
Cash flows from operating activities | |||
Cash generated from operations | 23 | ||
Interest received | |||
Interest paid | ( | ( | |
Tax paid | ( | ( | |
Net cash inflow from operating activities | |||
Cash flows from investing activities | |||
Investment in associates | 11 | ( | ( |
Expenditure on investment properties | ( | ( | |
Purchase of property, plant and equipment | ( | ( | |
Net cash outflow from investing activities | ( | ( | |
Cash flows from financing activities | |||
Issue of share capital | |||
Equity dividends paid | 9 | ( | ( |
Proceeds from borrowings | |||
Repayment of borrowings | ( | ( | |
Financial instruments income | |||
Debt issuance costs | ( | ( | |
Principal payment of lease liabilities | ( | ( | |
Net cash inflow from financing activities | |||
Net increase/(decrease) in cash and cash equivalents | ( | ||
Exchange loss on cash and cash equivalents | ( | ( | |
Cash and cash equivalents at 1 November | |||
Cash and cash equivalents at 31 October | 16, 2 |
2024 | 2023 | |
£’m | £’m | |
Self-storage income | 186.6 | 187.2 |
Customer goods protection income | 25.1 | 25.5 |
Other non-storage income | 11.8 | 11.5 |
Total revenue | 223.5 | 224.2 |
Expansion | ||||
UK | Paris | Markets | Group | |
Year ended 31 October 2024 | £’m | £’m | £’m | £’m |
Continuing operations | ||||
Revenue | 162.2 | 43.7 | 17.5 | 223.4 |
Underlying EBITDA | 99.3 | 28.7 | 7.4 | 135.4 |
Share-based payments | (0.1) | (0.1) | (0.1) | (0.3) |
Variable lease payments and depreciation | (1.4) | (0.1) | — | (1.5) |
Operating profit before gain on revaluation of investment properties and other exceptional gains | 97.8 | 28.5 | 7.3 | 133.6 |
Gain on investment properties | 226.8 | 40.9 | 24.5 | 292.2 |
Operating profit | 324.6 | 69.4 | 31.8 | 425.8 |
Net finance expense | (17.2) | (1.3) | (8.7) | (27.2) |
Profit before tax | 307.4 | 68.1 | 23.1 | 398.6 |
Total investment properties | 2,293.2 | 668.6 | 322.3 | 3,284.1 |
Expansion | ||||
UK | Paris | Markets | Group | |
Year ended 31 October 2023 re-presented | £’m | £’m | £’m | £’m |
Continuing operations | ||||
Revenue | 166.2 | 43.9 | 14.1 | 224.2 |
Underlying EBITDA | 105.9 | 30.5 | 5.8 | 142.2 |
Share-based payments | (3.1) | (0.3) | (0.1) | (3.5) |
Variable lease payments and depreciation | (1.9) | (0.2) | — | (2.1) |
Operating profit before gain on revaluation of investment properties and other exceptional gains | 100.9 | 30.0 | 5.7 | 136.6 |
Gain on investment properties | 70.9 | 16.3 | 6.6 | 93.8 |
Operating profit | 171.8 | 46.3 | 12.3 | 230.4 |
Net finance expense | (13.8) | (2.2) | (6.6) | (22.6) |
Profit before tax | 158.0 | 44.1 | 5.7 | 207.8 |
Total investment properties | 2,002.2 | 612.7 | 276.0 | 2,890.9 |
2024 | 2023 | ||
£’m | £’m | ||
Staff costs | 25 | 29.8 | 30.0 |
Inventories: cost of inventories recognised as an expense (included in cost of sales) | 2 | 1.0 | 1.1 |
Depreciation on property, plant and equipment | 14 | 1.4 | 1.3 |
Gain on revaluation of investment properties | 12 | (292.2) | (93.8) |
Variable lease payments payable under lease liabilities | 0.1 | 0.8 |
2024 | 2023 | |
£’m | £’m | |
Audit services | ||
Fees payable to the Company’s auditor and its associates for the audit of the parent company and consolidated | ||
financial statements | 0.4 | 0.4 |
Fees payable to the Company’s auditor and its associates for the audit of the Company’s subsidiaries pursuant to legislation | 0.1 | — |
Total audit fees | 0.5 | 0.4 |
Non-audit services | 0.2 | 0.1 |
Total | 0.7 | 0.5 |
2024 | 2023 | |
£’m | £’m | |
Finance income | ||
Other interest and similar income | 0.2 | 0.1 |
Interest receivable from loan to associates | — | — |
Financial instruments income | — | 0.4 |
Underlying finance income | 0.2 | 0.5 |
Net exchange gains | — | 0.3 |
Total finance income | 0.2 | 0.8 |
Finance costs | ||
Interest payable on borrowings | (19.9) | (15.1) |
Amortisation of debt issuance costs on bank loan | (1.6) | (1.3) |
Underlying finance charges | (21.5) | (16.4) |
Interest on lease liabilities | (5.8) | (5.3) |
Fair value loss on derivatives | — | (1.7) |
Net exchange losses | — | — |
Total finance costs | (27.3) | (23.4) |
Net finance costs | (27.2) | (22.6) |
2024 | 2023 | ||
£’m | £’m | ||
Current tax: | |||
– current year | 4.3 | 5.1 | |
– prior year | — | — | |
4.3 | 5.1 | ||
Deferred tax: | |||
– current year | 21.7 | 5.3 | |
– prior year | 0.3 | (2.8) | |
22 | 22.0 | 2.5 | |
Tax charge | 26.3 | 7.6 |
2024 | 2023 | |
£’m | £’m | |
Profit before tax | 398.6 | 207.8 |
Profit before tax multiplied by the standard rate of corporation tax in the UK of 25% (FY 2023: 22.5%) | 99.7 | 46.8 |
Effect of: | ||
– permanent differences | 1.5 | (6.3) |
– profits from the tax exempt business | (78.2) | (32.4) |
– difference from overseas tax rates | 1.5 | 0.9 |
– potential deferred tax assets not recognised | 1.7 | 1.4 |
– prior year adjustment | 0.1 | (2.8) |
Tax charge | 26.3 | 7.6 |
Year ended 31 October 2024 | Year ended 31 October 2023 | |||||
Earnings | Shares | Pence | Earnings | Shares | Pence | |
£’m | million | per share | £’m | million | per share | |
Basic | 372.3 | 218.3 | 170.5 | 200.2 | 217.2 | 92.2 |
Dilutive securities | — | 0.6 | (0.4) | — | 0.9 | (0.4) |
Diluted | 372.3 | 218.9 | 170.1 | 200.2 | 218.1 | 91.8 |
Year ended 31 October 2024 | Year ended 31 October 2023 | |||||
Earnings | Shares | Pence | Earnings | Shares | Pence | |
£’m | million | per share | £’m | million | per share | |
Basic | 372.3 | 218.3 | 170.5 | 200.2 | 217.2 | 92.2 |
Adjustments: | ||||||
Gain on revaluation of investment properties | (292.2) | — | (133.9) | (93.8) | — | (43.2) |
Fair value re-measurement of investment | ||||||
properties lease liabilities | (9.7) | — | (4.5) | (8.8) | — | (4.1) |
Net exchange gain | — | — | — | (0.3) | — | (0.1) |
Change in fair value of derivatives | — | — | — | 1.7 | — | 0.8 |
Tax on adjustments | 22.0 | — | 10.1 | 2.5 | — | 1.1 |
Adjusted EPRA basic EPS | 92.4 | 218.3 | 42.2 | 101.5 | 217.2 | 46.7 |
Share-based payments charge | 0.3 | — | 0.1 | 3.5 | 1.6 | |
Dilutive shares | — | 0.9 | — | — | 1.9 | (0.4) |
Adjusted Diluted EPRA EPS 1 | 92.7 | 219.2 | 42.3 | 105.0 | 219.1 | 47.9 |
2024 | 2023 | Movement | |
EPRA adjusted income statement (non-statutory) | £’m | £’m | % |
Revenue | 223.4 | 224.2 | (0.3%) |
Underlying operating expenses (excluding depreciation and variable lease payments) | (88.0) | (82.0) | 7.4% |
Share of associate’s Underlying EBITDA | — | — | — |
Underlying EBITDA before variable lease payments | 135.4 | 142.2 | (4.8%) |
Share-based payments charge | (0.3) | (3.5) | (91.4%) |
Depreciation and variable lease payments | (1.5) | (2.1) | (28.6%) |
Operating profit before fair value re-measurement of investment properties lease | |||
liabilities | 133.6 | 136.6 | (2.2%) |
Fair value re-measurement of investment properties lease liabilities | (9.7) | (8.8) | 10.2% |
Operating profit | 123.9 | 127.8 | (3.1%) |
Net financing costs | (27.2) | (21.2) | 28.3% |
Share of associate’s finance charges | — | — | — |
Profit before income tax | 96.7 | 106.6 | (9.3%) |
Income tax | (4.3) | (5.1) | (15.7%) |
Profit for the year (“Adjusted EPRA basic earnings”) | 92.4 | 101.5 | (9.0%) |
Adjusted EPRA basic EPS | 42.2 pence | 46.7 pence | (9.6%) |
Final dividend per share | 20.4 pence | 20.2 pence | 1.0% |
2024 | 2023 | |
£’m | £’m | |
PBC Les Groues SAS | 1.8 | 1.8 |
CERF II German Storage Topco S.a.r.l. | 4.8 | 2.3 |
6.6 | 4.1 |
Investment | Investment | Investment | Total | |
properties, net of | properties lease | property under | investment | |
lease liabilities | liabilities | construction | properties | |
£’m | £’m | £’m | £’m | |
At 1 November 2023 | 2,681.1 | 101.2 | 108.6 | 2,890.9 |
Additions | 45.9 | 11.7 | 80.0 | 137.6 |
Disposals | — | (1.6) | — | (1.6) |
Reclassification at completed cost | 56.1 | — | (56.1) | — |
Revaluations | 301.9 | — | — | 301.9 |
Fair value re-measurement of investment properties lease liabilities | — | (9.7) | — | (9.7) |
Exchange movements | (32.2) | (1.0) | (1.8) | (35.0) |
At 31 October 2024 | 3,052.8 | 100.6 | 130.7 | 3,284.1 |
Investment | Investment | Investment | Total | |
properties, net of | properties | property under | investment | |
lease liabilities | lease liabilities | construction | properties | |
£’m | £’m | £’m | £’m | |
At 1 November 2022 | 2,457.8 | 95.1 | 94.5 | 2,647.4 |
Additions | 67.6 | 17.5 | 56.4 | 141.5 |
Disposals | — | (3.1) | — | (3.1) |
Reclassifications | 42.0 | — | (42.0) | — |
Revaluations | 103.5 | — | (0.9) | 102.6 |
Fair value re-measurement of lease liabilities | — | (8.8) | — | (8.8) |
Exchange movements | 10.2 | 0.5 | 0.6 | 11.3 |
At 31 October 2023 | 2,681.1 | 101.2 | 108.6 | 2,890.9 |
Revaluation | |||
Cost | on cost | Valuation | |
£’m | £’m | £’m | |
Freehold stores | |||
At 1 November 2023 | 1,018.8 | 1,218.1 | 2,236.9 |
Movement in year | 76.0 | 252.3 | 328.3 |
At 31 October 2024 | 1,094.8 | 1,470.4 | 2,565.2 |
Leasehold stores | |||
At 1 November 2023 | 139.2 | 305.0 | 444.2 |
Movement in year | 25.0 | 18.4 | 43.4 |
At 31 October 2024 | 164.2 | 323.4 | 487.6 |
All stores | |||
At 1 November 2023 | 1,158.0 | 1,523.1 | 2,681.1 |
Movement in year | 101.0 | 270.7 | 371.7 |
At 31 October 2024 | 1,259.0 | 1,793.8 | 3,052.8 |
2024 | 2023 | |
£’m | £’m | |
Revaluations of investment property and investment property under construction | 301.9 | 102.6 |
Fair value re-measurement of investment properties lease liabilities | (9.7) | (8.8) |
Gain on revaluation of investment properties | 292.2 | 93.8 |
Impact of a delay | |||||
in stabilised | |||||
Impact of change in | Impact of a change in stabilised | occupancy | |||
capitalisation rates | occupancy assumption | assumption | |||
£’m | £’m | £’m | |||
25 bps decrease | 25 bps increase | 1% increase | 1% decrease | 24-month delay | |
Reported group | 136.5 | (124.0) | 45.0 | (45.0) | (54.4) |
Owner- | |||||
occupied | Motor | Fixtures | IFRS 16 | ||
buildings | vehicles | and fittings | leases | Total | |
£’m | £’m | £’m | £’m | £’m | |
Cost | |||||
At 1 November 2023 | 1.7 | 1.4 | 9.5 | 0.6 | 13.2 |
Additions | 0.2 | 0.4 | 1.4 | — | 2.0 |
At 31 October 2024 | 1.9 | 1.8 | 10.9 | 0.6 | 15.2 |
Accumulated depreciation | |||||
At 1 November 2023 | 0.2 | 0.6 | 6.8 | 0.4 | 8.0 |
Charge for the year | — | 0.3 | 1.0 | 0.2 | 1.5 |
At 31 October 2024 | 0.2 | 0.9 | 7.8 | 0.6 | 9.5 |
Net book value | |||||
At 31 October 2024 | 1.7 | 0.9 | 3.1 | — | 5.7 |
At 31 October 2023 | 1.5 | 0.8 | 2.7 | 0.2 | 5.2 |
Owner- | |||||
occupied | Motor | Fixtures | IFRS 16 | ||
buildings | vehicles | and fittings | leases | Total | |
£’m | £’m | £’m | £’m | £’m | |
Cost | |||||
At 1 November 2022 | 1.0 | 0.9 | 7.8 | 0.6 | 10.3 |
Additions | 0.7 | 0.6 | 1.8 | — | 3.1 |
Disposals | — | (0.1) | (0.1) | — | (0.2) |
At 31 October 2023 | 1.7 | 1.4 | 9.5 | 0.6 | 13.2 |
Accumulated depreciation | |||||
At 1 November 2022 | 0.2 | 0.5 | 5.9 | 0.3 | 6.9 |
Charge for the year | — | 0.2 | 1.0 | 0.1 | 1.3 |
Disposals | — | (0.1) | (0.1) | — | (0.2) |
At 31 October 2023 | 0.2 | 0.6 | 6.8 | 0.4 | 8.0 |
Net book value | |||||
At 31 October 2023 | 1.5 | 0.8 | 2.7 | 0.2 | 5.2 |
At 31 October 2022 | 0.8 | 0.4 | 1.9 | 0.3 | 3.4 |
2024 | 2023 | |||
Diluted pence | Diluted pence | |||
£’m | per share | £’m | per share | |
Balance sheet net assets | 2,226.8 | 1,017 | 1,935.1 | 884 |
Adjustments to exclude: | ||||
Deferred tax liabilities on the revaluation of investment properties | 155.4 | 139.2 | ||
EPRA NTA | 2,382.2 | 1,088 | 2,074.3 | 948 |
Basic net assets per share | 1,020 | 888 | ||
EPRA basic NTA per share | 1,091 | 952 |
2024 | 2023 | |
Number | Number | |
Shares in issue | ||
At year end | 218,490,500 | 218,039,419 |
Adjustment for Employee Benefit Trust (treasury) shares | (75,397) | (64,363) |
IFRS/EPRA number of shares (basic) | 218,415,103 | 217,975,056 |
Dilutive effect of Save As You Earn shares | 7,769 | 39,269 |
Dilutive effect of Long Term Incentive Plan shares | 567,621 | 860,328 |
IFRS/EPRA number of shares (diluted) | 218,990,493 | 218,874,653 |
2024 | 2023 | |
£’m | £’m | |
Assets | ||
Non-current assets | 3,302.7 | 2,906.8 |
Current assets | 58.4 | 50.1 |
Total assets | 3,361.1 | 2,956.9 |
Liabilities | ||
Current liabilities | (65.8) | (110.4) |
Non-current liabilities | (913.0) | (772.2) |
Total liabilities | (979.0) | (882.6) |
EPRA adjusted Net Asset Value | 2,382.2 | 2,074.3 |
EPRA adjusted basic net assets per share | 1,091 pence | 952 pence |
2024 | 2023 | |
£’m | £’m | |
Current | ||
Trade receivables | 21.9 | 21.8 |
Less: credit loss allowance | (6.6) | (5.8) |
Trade receivables – net | 15.3 | 16.0 |
Other receivables | 7.3 | 10.9 |
Prepayments | 9.1 | 5.9 |
31.7 | 32.8 |
UK | Not past due | <28 days | 29–60 days | >60 days | Total |
Expected credit loss rate (%) | — | 11.8% | 20.0% | 83.3% | 8.41% |
Estimated total gross carrying amount at default (£’m) | 7.4 | 1.7 | 1.0 | 0.6 | 10.7 |
Lifetime ECL (£’m) | — | (0.2) | (0.2) | (0.5) | (0.9) |
Net trade receivables as at 31 October 2024 | 7.4 | 1.5 | 0.8 | 0.1 | 9.8 |
France | Not past due | <28 days | 29–60 days | >60 days | Total |
Expected credit loss rate (%) | — | 9.2% | 25.8% | 72.2% | 56.3% |
Estimated total gross carrying amount at default (£’m) | 1.1 | 0.9 | 0.5 | 7.7 | 10.2 |
Lifetime ECL (£’m) | — | (0.1) | (0.1) | (5.5) | (5.7) |
Net trade receivables as at 31 October 2024 | 1.1 | 0.8 | 0.4 | 2.2 | 4.5 |
UK | Not past due | <28 days | 29–60 days | >60 days | Total |
Expected credit loss rate (%) | — | 6.5% | 16.7% | 55.6% | 7.5% |
Estimated total gross carrying amount at default (£’m) | 6.8 | 3.1 | 1.2 | 0.9 | 12.0 |
Lifetime ECL (£’m) | — | (0.2) | (0.2) | (0.6) | (1.0) |
Net trade receivables as at 31 October 2023 | 6.8 | 2.9 | 1.0 | 0.3 | 11.0 |
France | Not past due | <28 days | 29–60 days | >60 days | Total |
Expected credit loss rate (%) | — | 7.1% | 20.0% | 71.9% | 49.0% |
Estimated total gross carrying amount at default (£’m) | 1.5 | 1.4 | 0.5 | 6.4 | 9.8 |
Lifetime ECL (£’m) | — | (0.1) | (0.1) | (4.6) | (4.8) |
Net trade receivables as at 31 October 2023 | 1.5 | 1.3 | 0.4 | 1.8 | 5.0 |
2024 | 2023 | |
£’m | £’m | |
Balance at the beginning of the year | 5.8 | 5.5 |
Amounts provided in the year | 3.2 | 2.1 |
Amounts written off as uncollectable | (2.4) | (1.8) |
Balance at the end of the year | 6.6 | 5.8 |
2024 | 2023 | |
£’m | £’m | |
Sterling | 19.2 | 18.7 |
Euros | 12.5 | 14.1 |
31.7 | 32.8 |
2024 | 2023 | |
£’m | £’m | |
Cash at bank and in hand | 25.3 | 16.9 |
2024 | 2023 | |
£’m | £’m | |
Sterling | 12.2 | 4.9 |
Euros | 13.1 | 12.0 |
25.3 | 16.9 |
2024 | 2023 | |
£’m | £’m | |
Current | ||
Trade payables | 10.1 | 9.4 |
Other taxes and social security payable | 4.3 | 6.3 |
Other payables | 3.4 | 2.9 |
Accruals | 15.7 | 15.0 |
Deferred income | 18.3 | 18.8 |
51.8 | 52.4 |
2024 | 2023 | |
£’m | £’m | |
Sterling | 33.7 | 34.7 |
Euros | 18.1 | 17.7 |
51.8 | 52.4 |
2024 | 2023 | |
£’m | £’m | |
Bank loans and notes | ||
Bank loans – RCF | 355.7 | 203.0 |
USPP Notes | 473.3 | 527.8 |
Debt issue costs | (4.8) | (5.0) |
824.2 | 725.8 |
Group | ||
2024 | 2023 | |
£’m | £’m | |
Within one year | — | 44.5 |
Between one and two years | 93.7 | — |
Between two and five years | 630.9 | 409.0 |
After more than five years | 104.4 | 277.3 |
Bank loans and notes | 829.0 | 730.8 |
Unamortised debt issue costs | (4.8) | (5.0) |
824.2 | 725.8 |
2024 | 2023 | |
Bank loans (UK term loan) | Monthly, quarterly or six-monthly SONIA plus | Monthly, quarterly or six-monthly SONIA |
1.25% | plus 1.25% | |
Bank loans (Euro term loan) | Monthly, quarterly or six-monthly EURIBOR | Monthly, quarterly or six-monthly EURIBOR |
plus 1.25% | plus 1.25% | |
Private Placement Notes (Euros) | 1.83% | 1.80% |
Private Placement Notes (Sterling) | 2.55% | 2.55% |
2024 | 2023 | |
£’m | £’m | |
Sterling | 464.5 | 377.5 |
Euros | 364.5 | 353.3 |
829.0 | 730.8 |
Floating rate | ||
2024 | 2023 | |
£’m | £’m | |
Expiring within one year | — | — |
Expiring beyond one year | 146.3 | 297.0 |
146.3 | 297.0 |
2024 | 2023 | |
£’m | £’m | |
Total borrowings (excluding derivatives) | 924.8 | 827.2 |
Less: cash and cash equivalents (note 16) | (25.3) | (16.9) |
Net debt | 899.5 | 810.3 |
Total equity | 2,226.8 | 1,935.1 |
Total capital | 3,126.3 | 2,745.4 |
Gearing ratio | 28.8% | 29.5% |
2024 | 2023 | |||
Book value | Fair value | Book value | Fair value | |
£’m | £’m | £’m | £’m | |
Bank loans and notes | 824.2 | 759.6 | 725.8 | 789.3 |
2024 | 2023 | |
£’m | £’m | |
Amounts due from associates – Level 2 | 0.5 | 0.1 |
2024 | 2023 | |
£’m | £’m | |
Bank loans – Level 2 | 829.0 | 725.8 |
Assets at fair | |||
Financial assets | value through | ||
at amortised cost | profit and loss | Total | |
£’m | £’m | £’m | |
Trade receivables and other receivables excluding prepayments | 22.6 | — | 22.6 |
Cash and cash equivalents | 25.3 | — | 25.3 |
At 31 October 2024 | 47.9 | — | 47.9 |
Other financial | Liabilities at fair | ||
liabilities at | value through | ||
amortised cost | profit and loss | Total | |
£’m | £’m | £’m | |
Borrowings (excluding lease liabilities) | 824.2 | — | 824.2 |
Lease liabilities | 100.6 | — | 100.6 |
Payables and accruals | 29.2 | — | 29.2 |
At 31 October 2024 | 954.0 | — | 954.0 |
Assets at fair | |||
Financial assets | value through | ||
at amortised cost | profit and loss | Total | |
£’m | £’m | £’m | |
Trade receivables and other receivables excluding prepayments | 22.5 | — | 22.5 |
Derivative financial instruments | — | — | — |
Cash and cash equivalents | 16.9 | — | 16.9 |
At 31 October 2023 | 39.4 | — | 39.4 |
Other financial | Liabilities at fair | ||
liabilities at | value through | ||
amortised cost | profit and loss | Total | |
£’m | £’m | £’m | |
Borrowings (excluding lease liabilities) | 725.8 | — | 725.8 |
Lease liabilities | 101.4 | — | 101.4 |
Payables and accruals | 27.2 | — | 27.2 |
At 31 October 2023 | 854.4 | — | 854.4 |
2024 | 2023 | |||||
Floating rate | Fixed rate | Total | Floating rate | Fixed rate | Total | |
£’m | £’m | £’m | £’m | £’m | £’m | |
Borrowings | 355.8 | 468.4 | 824.2 | 203.0 | 522.8 | 725.8 |
Less than | One to two | Two to five | More than | |
one year | years | years | five years | |
£’m | £’m | £’m | £’m | |
2024 | ||||
Borrowings | 9.3 | 103.1 | 657.4 | 123.6 |
Lease liabilities | 14.7 | 14.2 | 35.0 | 75.5 |
Payables and accruals | 28.6 | — | — | — |
52.6 | 23.5 | 617.6 | 367.8 |
Less than | One to two | Two to five | More than | |
one year | years | years | five years | |
£’m | £’m | £’m | £’m | |
2023 | ||||
Borrowings | 54.6 | 10.2 | 436.0 | 297.0 |
Lease liabilities | 13.8 | 13.7 | 36.4 | 77.0 |
Payables and accruals | 29.4 | — | — | — |
97.8 | 23.9 | 472.4 | 374.0 |
Present value of minimum | ||||
Minimum lease payments | lease payments | |||
2024 | 2023 | 2024 | 2023 | |
£’m | £’m | £’m | £’m | |
Within one year | 14.7 | 13.8 | 14.0 | 13.1 |
Within two to five years | 49.2 | 50.1 | 42.3 | 42.0 |
Greater than five years | 75.5 | 77.0 | 44.3 | 46.3 |
139.4 | 140.9 | 100.6 | 101.4 | |
Less: future finance charges on lease liabilities | (38.8) | (39.5) | — | — |
Present value of lease liabilities | 100.6 | 101.4 | 100.6 | 101.4 |
2024 | 2023 | |
£’m | £’m | |
Current | 14.0 | 13.1 |
Non-current | 86.6 | 88.3 |
100.6 | 101.4 |
2024 | 2023 | ||
£’m | £’m | ||
At 1 November 2023 | 132.6 | 128.2 | |
Charge to income statement | 8 | 22.0 | 2.5 |
Exchange differences | (5.5) | 1.9 | |
At 31 October 2024 | 149.1 | 132.6 |
Revaluation of | Other | ||
investment | timing | ||
properties | differences | Total | |
£’m | £’m | £’m | |
At 1 November 2022 | 129.0 | — | 129.0 |
Charge to income statement | 8.3 | — | 8.3 |
Exchange differences | 1.9 | — | 1.9 |
At 31 October 2023 | 139.2 | — | 139.2 |
At 1 November 2023 | 139.2 | — | 139.2 |
Charge to income statement | 21.7 | — | 21.7 |
Exchange differences | (5.5) | — | (5.5) |
At 31 October 2024 | 155.4 | — | 155.4 |
Other | |||
timing | |||
differences | Tax losses | Total | |
£’m | £’m | £’m | |
At 1 November 2022 | 0.8 | — | 0.8 |
Credit to income statement | — | 5.8 | 5.8 |
At 31 October 2023 | 0.8 | 5.8 | 6.6 |
At 1 November 2023 | 0.8 | 5.8 | 6.6 |
Credit to income statement | (0.2) | (0.1) | (0.3) |
At 31 October 2024 | 0.6 | 5.7 | 6.3 |
2024 | 2023 | ||
£’m | £’m | ||
Called up, allotted, and fully paid | |||
218,490,500 (FY 2023: | 218,039,419) ordinary shares of 1 pence each | 2.2 | 2.2 |
Grant date | ||
September 2024 | ||
(UK three years) | ||
Number of options granted | 94,393 | |
Share price at grant date | (pence) | 839 |
Exercise price | (pence) | 645 |
Risk-free rate of interest | (% per annum) | 3.75% |
Expected volatility | (% per annum) | 29.0% |
Expected dividend yield | (% per annum) | 3.60% |
Expected term to exercise | (years) | 3.21 |
Value per option | (pence) | 240 |
Grant date February 2024 | ||||
(PBT EPS part) | (MLA part) | (ESG part) | ||
Number of options granted | 654,248 | 251,634 | 100,654 | |
Weighted average share price at grant date | (pence) | 764 | 764 | 764 |
Exercise price | (pence) | — | — | — |
Weighted average risk-free rate of interest | (% per annum) | 4.17% | 4.17% | 4.17% |
Expected volatility | (% per annum) | 29.4% | 29.4% | 29.4% |
Weighted average expected term to exercise | (years) | 3.0 | 3.0 | 3.0 |
Weighted average value per option | (pence) | 4.58 | 4.58 | 4.58 |
At | At | ||||||
31 October | 31 October | Exercise | Expiry | ||||
Date of grant | 2023 | Granted | Exercised | Lapsed | 2024 | price | date |
Safestore Holdings plc | |||||||
Sharesave scheme | |||||||
14/08/2019 | 352 | — | (352) | — | — | 510.0p | 01/03/2023 |
26/08/2020 | 116,130 | — | (115,503) | (627) | — | 600.0p | 01/05/2024 |
20/08/2021 | 23,631 | — | — | (4,471) | 19,160 | 824.0p | 01/05/2025 |
22/08/2022 | 33,366 | — | — | (11,713) | 21,653 | 896.0p | 01/05/2026 |
22/08/2023 | 164,176 | — | — | (52,098) | 112,078 | 692.0p | 01/05/2027 |
14/08/2024 | — | 94,393 | — | (1,293) | 93,100 | 645.0p | 01/05/2027 |
Total | 337,655 | 94,393 | (115,855) | (70,202) | 245,991 | ||
Safestore Long Term | |||||||
Incentive Plan – 2017 | |||||||
05/02/2019 | 17,500 | — | — | — | 17,500 | 0.1p | 28/09/2027 |
23/01/2020 | 8,332 | — | (2,601) | — | 5,731 | 0.1p | 28/09/2027 |
Total | 25,832 | — | (2,601) | — | 23,231 | ||
Safestore Long Term | |||||||
Incentive Plan – 2020 | |||||||
18/03/2020 | 35,588 | — | (6,672) | — | 28,916 | 0.0p | 17/03/2030 |
Total | 35,588 | — | (6,672) | — | 28,916 | ||
Safestore Long Term | |||||||
Incentive Plan – 2021 | |||||||
28/01/2021 | 347,422 | — | (299,761) | (21,614) | 26,047 | 0.0p | 27/01/2031 |
Total | 347,422 | — | (299,761) | (21,614) | 26,047 | ||
Safestore Long Term | |||||||
Incentive Plan – 2022 | |||||||
25/01/2022 | 246,833 | — | — | (33,334) | 213,499 | 0.0p | 24/01/2032 |
29/09/2022 | 4,892 | — | — | (924) | 3,968 | 0.0p | 24/01/2032 |
Total | 251,725 | — | — | (34,258) | 217,467 | ||
Safestore Long Term | |||||||
Incentive Plan – 2023 | |||||||
12/07/2023 | 785,340 | — | — | (140,833) | 644,507 | 0.0p | 11/07/2033 |
Total | 785,340 | — | — | (140,833) | 644,507 | ||
Safestore Long Term | |||||||
Incentive Plan – 2024 | |||||||
27/02/2024 | — | 1,005,244 | — | (204,682) | 800,562 | 0.0p | 26/02/2034 |
Total | — | 1,005,244 | — | (204,682) | 800,562 |
2024 | 2023 | ||
£’m | £’m | ||
Profit before income tax | 398.6 | 207.8 | |
Gain on revaluation of investment properties | 12 | (292.2) | (93.8) |
Depreciation | 13 | 1.5 | 1.3 |
Net finance expense | 7 | 27.2 | 22.6 |
Employee share options | (0.3) | 2.9 | |
Changes in working capital: | |||
Decrease in inventories | — | — | |
(Increase)/decrease in trade and other receivables | 1.2 | (1.4) | |
(Increase) in trade and other payables | (2.6) | (11.2) | |
Increase/(decrease) in provisions | (0.3) | 0.2 | |
Cash generated from continuing operations | 133.1 | 128.4 |
Non-cash | ||||
2023 | Cash flows | movements | 2024 | |
£’m | £’m | £’m | £’m | |
Bank loans | (725.8) | (110.3) | 11.9 | (824.2) |
Lease liabilities | (101.4) | 9.7 | (8.9) | (100.6) |
Total gross debt (liabilities from financing activities) | (827.2) | (100.6) | 3.0 | (924.8) |
Cash in hand | 16.9 | 8.7 | (0.3) | 25.3 |
Total net debt | (810.3) | (91.9) | 2.7 | 899.5 |
Non-cash | ||||
2022 | Cash flows | movements | 2023 | |
£’m | £’m | £’m | £’m | |
Bank loans | (623.8) | (96.4) | (5.6) | (725.8) |
Lease liabilities | (95.4) | 8.8 | (14.8) | (101.4) |
Total gross debt (liabilities from financing activities) | (719.2) | (87.6) | (20.4) | (827.2) |
Cash in hand | 20.9 | (3.9) | (0.1) | 16.9 |
Total net debt | (698.3) | (91.5) | (20.5) | (810.3) |
2024 | 2023 | |
£’m | £’m | |
Wages and salaries | 26.9 | 24.2 |
Social security costs | 3.3 | 2.0 |
Other pension costs | 1.0 | 0.9 |
Share-based payments | (0.3) | 2.9 |
30.9 | 30.0 |
2024 | 2023 | |
Number | Number | |
Sales | 646 | 619 |
Administration | 142 | 134 |
788 | 753 |
2024 | 2023 | |
£’m | £’m | |
Wages and salaries | 2.9 | 2.7 |
Social security costs | 0.4 | 0.3 |
Post-employment benefits | 0.1 | 0.1 |
Share-based payments | — | 1.9 |
3.4 | 5.0 |
2024 | 2023 | |
£’m | £’m | |
Aggregate emoluments | 2.2 | 2.9 |