| 2024 | 2023 | |||
| Note | £000 | £000 | ||
Revenue | 3 | |||
Cost of sales | ( | ( | ||
Gross profit | ||||
Administrative expenses | ( | ( | ||
Operating profit before fair value changes on property assets | ||||
Gain/(loss) on the revaluation of investment properties | 14a,15 | ( | ||
Operating profit | ||||
Other income | 3 | |||
Investment income – interest receivable | 7 | |||
Finance costs | – interest payable | 8 | ( | ( |
– fair value movement on derivatives | 8 | ( | ( | |
Profit before taxation | ||||
Taxation | 9 | ( | ( | |
Profit for the year (attributable to equity shareholders) | 5 | |||
Total comprehensive income for the year (attributable to equity shareholders) | ||||
Basic earnings per share | 12 | |||
Diluted earnings per share | 12 |
| 2024 | 2023 | ||
| Note | £000 | £000 | |
| Non-current assets | |||
Investment property | 14a | ||
Investment property under construction | 14a | ||
Right-of-use assets | 14a | ||
Plant, equipment, and owner-occupied property | 14b | ||
Intangible assets | 14c | ||
Investment | 14d | ||
| Current assets | |||
Derivative financial instruments | 18c | ||
Inventories | |||
Trade and other receivables | 16 | ||
Cash and cash equivalents | |||
Total assets | |||
| Current liabilities | |||
Trade and other payables | 17 | ( | ( |
Borrowings | 19 | ( | ( |
Obligations under lease liabilities | 21 | ( | ( |
( | ( | ||
| Non-current liabilities | |||
Borrowings | 19 | ( | ( |
Obligations under lease liabilities | 21 | ( | ( |
Derivative financial instruments | 18c | ( | |
( | ( | ||
Total liabilities | ( | ( | |
Net assets | |||
| Equity | |||
Share capital | 22 | ||
Share premium account | |||
Reserves | |||
Equity shareholders’ funds |
| Share | Other non- | Capital | |||||
| Share | premium | distributable | redemption | Retained | Own | ||
| capital | account | reserve | reserve | earnings | shares | Total | |
| £000 | £000 | £000 | £000 | £000 | £000 | £000 | |
At 1 April 2023 | ( | ||||||
Total comprehensive income for the year | |||||||
Issue of share capital | |||||||
Dividend | ( | ( | |||||
Use of own shares to satisfy share options | ( | ||||||
| Credit to equity for equity-settled | |||||||
share-based payments | |||||||
At 31March 2024 | ( |
| Share | Other non- | Capital | |||||
| Share | premium | distributable | redemption | Retained | Own | ||
| capital | account | reserve | reserve | earnings | shares | Total | |
| £000 | £000 | £000 | £000 | £000 | £000 | £000 | |
At 1 April 2022 | ( | ||||||
Total comprehensive income for the year | |||||||
Issue of share capital | |||||||
Dividend | ( | ( | |||||
| Credit to equity for equity-settled | |||||||
share-based payments | |||||||
At 31March 2023 | ( |
| 2024 | 2023 | ||
| Note | £000 | £000 | |
Cash generated from operations | 26 | ||
Bank interest paid | ( | ( | |
Interest on obligations under lease liabilities | ( | ( | |
Interest received | |||
Loss of income insurance proceeds | |||
Tax paid | ( | ( | |
Cash flows from operating activities | |||
| Investing activities | |||
Purchase of non-current assets | ( | ( | |
Disposal of non-current asset | |||
Insurance proceeds on fit-out | |||
Receipts from Capital Goods Scheme | |||
Cash flows from investing activities | ( | ( | |
| Financing activities | |||
Issue of share capital | |||
Payment of lease liabilities | ( | ( | |
Equity dividends paid | ( | ( | |
Receipt from termination of interest rate derivatives | |||
Loan arrangement fees paid | ( | ( | |
(Decrease)/increase in borrowings | 26b | ( | |
Cash flows used in financing activities | ( | ( | |
Net increase/(decrease) in cash and cash equivalents | ( | ||
Opening cash and cash equivalents | |||
Closing cash and cash equivalents |
| 2024 | 2023 | ||
| £000 | £000 | ||
| Open stores | |||
Self storage income | 173,147 | 162,911 | |
Insurance income | – | 3,047 | |
Enhanced liability service income | 17,64 | 9 | 14,272 |
Packing materials income | 2,854 | 3,286 | |
Other income from storage customers | 2,051 | 2,010 | |
Ancillary store rental income | 1,411 | 1,213 | |
19 7,112 | 186,739 | ||
| Other revenue | |||
Non-storage income | 2,507 | 2,090 | |
Total revenue | 199,619 | 188,829 |
| 2024 | 2023 | ||
| Note | £000 | £000 | |
Depreciation of plant, equipment, and owner-occupied property | 14b | 864 | 888 |
Depreciation of interest in leasehold properties | 1,707 | 1,542 | |
(Gain)/loss on the revaluation of investment property | (131,159) | 29,861 | |
Cost of inventories recognised as an expense | 1,411 | 1,643 | |
Employee costs | 6 | 25,250 | 24,709 |
| 2024 | 2023 | |
| £000 | £000 | |
Fees payable to the Company’s auditor for the audit of the Company’s annual accounts | 539 | 487 |
Fess payable to the Company’s auditor for the subsidiaries’ annual accounts | 54 | 50 |
Total audit fees | 593 | 537 |
Audit related assurance services – interim review | 64 | 60 |
Total non-audit fees | 64 | 60 |
Total audit and non-audit fees paid to KPMG LLP | 657 | 597 |
| 2024 | 2023 | |
| Number | Number | |
Sales | 402 | 403 |
Administration | 62 | 62 |
464 | 465 |
| 2024 | 2023 | |
| £000 | £000 | |
| Their aggregate remuneration comprised: | ||
Wages and salaries | 18,647 | 17, 475 |
Social security costs | 1,692 | 2,759 |
Other pension costs | 829 | 740 |
Share-based payments | 4,082 | 3,735 |
25,250 | 24,709 |
| 2024 | 2023 | |
| £000 | £000 | |
Bank interest receivable | 45 | 8 |
Unwinding of discount on Capital Goods Scheme receivable | – | 1 |
Total investment income | 45 | 9 |
| 2024 | 2023 | |
| £000 | £000 | |
Interest on bank borrowings | 25,624 | 18,156 |
Capitalised interest | (3,254) | (2,761) |
Interest on obligations under lease liabilities | 575 | 706 |
Other interest payable | 1 | 61 |
Loan refinancing costs | – | 732 |
Total interest payable | 22,946 | 16,894 |
Fair value movement on derivatives | 2,146 | 133 |
Total finance costs | 25,092 | 17, 0 27 |
| 2024 | 2023 | ||
| £000 | £000 | ||
• | Current year | 2,270 | 2,296 |
• | Prior year | (1,068) | (319) |
1,202 | 1,977 |
| 2024 | 2023 | |
| £000 | £000 | |
Profit before tax | 241,035 | 75,309 |
Tax charge at 25% (2023 – 19%) thereon | 60,259 | 14,309 |
| Effects of: | ||
Revaluation of investment properties | (32,790) | 5,674 |
Other permanent differences | 111 | 626 |
Utilisation of brought forward losses | (284) | (76) |
Profits from the tax-exempt business | (25,026) | (18,237) |
Current year tax charge | 2,270 | 2,296 |
Prior year adjustment | (1,068) | (319) |
Total tax charge | 1,202 | 1,977 |
| 2024 | 2023 | |
| £000 | £000 | |
Profit before tax | 241,035 | 75,309 |
(Gain)/loss on revaluation of investment properties | (131,159) | 29,861 |
Change in fair value of interest rate derivatives | 2,146 | 133 |
EPRA adjusted profit before tax | 112,022 | 105,303 |
Cheadle fit-out insurance proceeds | (4,723) | – |
Refinancing fees | – | 732 |
Adjusted profit before tax | 107,299 | 106,035 |
Tax | (1,202) | (1,977) |
Adjusted profit after tax | 106,097 | 104,058 |
| 2024 | 2023 | |
| £000 | £000 | |
| Amounts recognised as distributions to equity holders in the year: | ||
Final dividend for the year ended 31 March 2023 of | 41,939 | 39,136 |
Interim dividend for the year ended 31 March 2024 of 22.6p (2023: 22.3p) per share. | 44,074 | 40,824 |
86,013 | 79,960 | |
Proposed final dividend for the year ended 31 March 2024 of | 44,104 | 41,939 |
Year ended 31 March 2024 | Year ended 31 March 2023 | |||||
| Pence | Pence | |||||
| Earnings | Shares | per share | Earnings | Shares | per share | |
| £m | £m | £m | £m | £m | £m | |
Basic | 239.8 | 188.7 | 127. 1 | 73.3 | 183.0 | 40.1 |
Dilutive share options | – | 1.1 | (0.7) | – | 1.1 | (0.3) |
Diluted | 239.8 | 189.8 | 126.4 | 73.3 | 184.1 | 39.8 |
| Adjustments: | ||||||
(Gain)/loss on revaluation of investment properties | (131.2) | – | (69.1) | 30.0 | – | 16.2 |
Change in fair value of interest rate derivatives | 2.2 | – | 1.1 | 0.1 | – | 0.1 |
EPRA earnings | 110.8 | 189.8 | 58.4 | 103.4 | 184.1 | 56.1 |
Cheadle fit-out insurance proceeds | (4.7) | – | (2.5) | – | – | – |
Refinancing fees | – | – | – | 0.7 | – | 0.4 |
Adjusted – diluted | 106.1 | 189.8 | 55.9 | 104.1 | 184.1 | 56.5 |
Adjusted – basic | 106.1 | 188.7 | 56.2 | 104.1 | 183.0 | 56.9 |
Year ended 31 March 2024 | Year ended 31 March 2023 | |||||
| Equity | Equity | |||||
| attributable | attributable | |||||
| to ordinary | Pence | to ordinary | Pence | |||
| shareholders | Shares | per share | shareholders | Shares | per share | |
| £000 | £000 | £000 | £000 | £000 | £000 | |
Basic NAV | 2,448,370 | 195,096,601 | 1,255.0 | 2,182,446 | 183,143,066 | 1,191.7 |
Share and save as you earn schemes | 2,019 | 2,515,556 | (15.0) | 1,909 | 1,705,121 | (10.0) |
Diluted NAV | 2,450,389 | 197,612,157 | 1,240.0 | 2,184,355 | 184,848,187 | 1,181.7 |
Fair value of derivatives | 1,830 | – | 0.9 | (316) | – | (0.2) |
Intangible assets | (1,433) | – | (0.7) | (1,433) | – | (0.7) |
EPRA NTA | 2,450,786 | 197,612,157 | 1,240.2 | 2,182,606 | 184,848,187 | 1,180.8 |
Valuation methodology assumption (see note 15) (£000) | 111,095 | – | 56.2 | 104,605 | – | 56.5 |
Adjusted NAV | 2,561,881 | 197,612,157 | 1,296.4 | 2,287,211 | 184,848,187 | 1,237.3 |
| Investment | |||||
| Investment | property under | Right-of-use | |||
| property | construction | assets | Total | ||
| £000 | £000 | £000 | £000 | ||
At 31 March 2022 | 2,342,199 | 285,400 | 19 ,174 | 2,646,773 | |
Additions | 40,559 | 72,063 | 2,034 | 114,656 | |
Transfer on opening | 39,288 | (39,288) | – | – | |
Acquisition of Oxford freehold | – | – | (1,597) | (1,597) | |
Revaluation (see note 15) | 27, 59 4 | (57,455) | – | (29,861) | |
Depreciation | – | – | (1,463) | (1,463) | |
At 31 March 2023 | 2,449,640 | 260,720 | 18,148 | 2,728,508 | |
Additions | 13,705 | 15,126 | 604 | 29,435 | |
Transfer on opening | 115,166 | (115,166) | – | – | |
Reclassification from plant, equipment and owner-occupied property | – | 60 | – | 60 | |
Disposal | (5,400) | – | – | (5,400) | |
Revaluation (see note 15) | 145,414 | (14,255) | – | 131,159 | |
Depreciation | – | – | (1,600) | (1,600) | |
At 31 March 2024 | 2,718,525 | 146,485 | 17,1 | 5 2 | 2,882,162 |
| Fixtures, | |||||||
| Freehold | Leasehold | Plant and | Motor | fittings & office | Right-of-use | ||
| property | improvements | machinery | vehicles | equipment | assets | Total | |
| £000 | £000 | £000 | £000 | £000 | £000 | £000 | |
| Cost | |||||||
At 31 March 2022 | 2,290 | 59 | 447 | 32 | 1,640 | 872 | 5,340 |
Retirement of fully depreciated assets | – | – | (83) | – | (687) | – | (770) |
Additions | 116 | – | 283 | – | 738 | 3 | 1,140 |
At 31 March 2023 | 2,406 | 59 | 647 | 32 | 1,691 | 875 | 5 ,710 |
| Reclassification to investment property | |||||||
under construction | (60) | – | – | – | – | – | (60) |
Retirement of fully depreciated assets | – | – | (133) | – | (686) | – | (819) |
Additions | 23 | – | 255 | – | 516 | 131 | 925 |
At 31 March 2024 | 2,369 | 59 | 769 | 32 | 1,521 | 1,006 | 5,756 |
| Depreciation | |||||||
At 31 March 2022 | (636) | (16) | (135) | (32) | (347) | (317) | (1,483) |
Retirement of fully depreciated assets | – | – | 83 | – | 687 | – | 770 |
Charge for the year | (46) | (4) | (158) | – | (680) | (106) | (994) |
At 31 March 2023 | (682) | (20) | (210) | (32) | (340) | (423) | (1,707) |
Retirement of fully depreciated assets | – | – | 133 | – | 686 | – | 819 |
Charge for the year | (50) | (4) | (181) | – | (629) | (134) | (998) |
At 31 March 2024 | (732) | (24) | (258) | (32) | (283) | (557) | (1,886) |
| Net book value | |||||||
At 31 March 2024 | 1,637 | 35 | 511 | – | 1,238 | 449 | 3,870 |
At 31 March 2023 | 1,724 | 39 | 437 | – | 1,351 | 452 | 4,003 |
| Revaluation on | |||
| Deemed cost | deemed cost | Valuation | |
| £000 | £000 | £000 | |
| Freehold (including long leasehold) | |||
At 31 March 2023 | 97 7, 874 | 1,440,741 | 2,418,615 |
Transfer from investment property under construction | 92,200 | 22,966 | 115,166 |
Disposals | (5,400) | – | (5,400) |
Movement in year | 13,631 | 144,338 | 157, 9 69 |
At 31 March 2024 | 1,078,305 | 1,608,045 | 2,686,350 |
| Leasehold | |||
At 31 March 2023 | 20,824 | 10,201 | 31,025 |
Movement in year | 74 | 1,076 | 1,150 |
At 31 March 2024 | 20,898 | 11,277 | 32,175 |
| Total investment property | |||
At 31 March 2023 | 998,698 | 1,450,942 | 2,449,640 |
Transfer from investment property under construction | 92,200 | 22,966 | 115,166 |
Disposals | (5,400) | – | (5,400) |
Movement in year | 13,705 | 145,414 | 159,119 |
At 31 March 2024 | 1,099,203 | 1,619,322 | 2,718,525 |
| Investment property under construction | |||
At 31 March 2023 | 255,775 | 4,945 | 260,720 |
Transfer to investment property | (92,200) | (22,966) | (115,166) |
Movement in year | 15,186 | (14,255) | 931 |
At 31 March 2024 | 178,761 | (32,276) | 146,485 |
| Valuation of all investment property | |||
At 31 March 2023 | 1,254,473 | 1,455,887 | 2,710,360 |
Disposals | (5,400) | – | (5,400) |
Movement in year | 28,891 | 131,159 | 160,050 |
At 31 March 2024 | 1,277,964 | 1,587,046 | 2,865,010 |
| Impact of a change in | Impact of a change in | |||
| capitalisation rates | stabilised occupancy assumption | |||
25 bps decrease | 25 bps increase | 1% increase | 1% decrease | |
2024 | 4.8% | (4.4%) | 0.9% | (1.0%) |
2023 | 4.7% | (4.3%) | 1.1% | (1.2%) |
| 31 March 2024 | 31 March 2023 | |
| £000 | £000 | |
| Current | ||
Trade receivables | 6,250 | 5,181 |
Other receivables | 312 | 209 |
Prepayments and accrued income | 3,554 | 2,924 |
10,116 | 8,314 |
Year ended 31 March 2024 | Not past due | <31 days | 31-45 days | >45 days | Total |
Expected credit loss rate (%) | 0.3% | 7.5% | 25.4% | 52.8% | 8.5% |
Gross carrying amount (£000) | 4,963 | 892 | 63 | 911 | 6,829 |
Lifetime ECL (£000) | (15) | (67) | (16) | (481) | (579) |
Net trade receivables at 31 March 2024 | 4,948 | 825 | 47 | 430 | 6,250 |
ear ended 31 March 2023 | Not past due | <31 days | 31-45 days | >45 days Y | Total |
Expected credit loss rate (%) | 0.2% | 16.2% | 19.9% | 100% | 17.1 % |
Gross carrying amount (£000) | 4,413 | 850 | 84 | 904 | 6,251 |
Lifetime ECL (£000) | (11) | (138) | (17) | (904) | (1,070) |
Net trade receivables at 31 March 2023 | 4,402 | 712 | 67 | – | 5,181 |
| 2024 | 2023 | |
| £000 | £000 | |
Balance at the beginning of the year | 1,070 | 563 |
Amounts (released)/provided in year | (192) | 826 |
Amounts written off as uncollectible | (299) | (319) |
Balance at the end of the year | 579 | 1,070 |
| 31 March 2024 | 31 March 2023 | |
| £000 | £000 | |
| Current | ||
Trade payables | 2,437 | 4,208 |
Other payables | 18,166 | 18,199 |
Accruals and deferred income | 28,793 | 34,868 |
49,396 | 57, 275 |
| 2024 | 2023 | |
| £000 | £000 | |
Debt | (394,768) | (494,927) |
Cash and cash equivalents | 9,356 | 8,329 |
Net debt | (385,412) | (486,598) |
Balance sheet equity | 2,448,370 | 2,182,446 |
Net debt to equity ratio | 15.7% | 22.3% |
| 2024 | 2023 | |
| £000 | £000 | |
At 1 April | 316 | 885 |
Receipt from cancellation of interest rate derivatives | – | (436) |
Fair value movement in the year | (2,146) | (133) |
At 31 March | (1,830) | 316 |
| Financial | ||||
| liabilities | ||||
| Financial liabilities measured | measured at | |||
| at amortised cost | fair value | |||
| Obligations | ||||
| under lease | Interest rate | |||
| Loans | liabilities | derivatives | Total | |
| £000 | £000 | £000 | £000 | |
At 1 April 2023 | (494,927) | (19,696) | 316 | (514,307) |
Cash movement in the year | 100,159 | 1,829 | – | 101,988 |
Lease variations | – | (860) | – | (860) |
Fair value movement | – | – | (2,146) | (2,146) |
At 31 March 2024 | (394,768) | (18,727) | (1,830) | (415,325) |
| Financial | ||||
| liabilities | ||||
| Financial liabilities measured | measured at | |||
| at amortised cost | fair value | |||
| Obligations | ||||
| under lease | Interest rate | |||
| Loans | liabilities | derivatives | Total | |
| £000 | £000 | £000 | £000 | |
At 1 April 2022 | (420,435) | (20,676) | 885 | (440,226) |
Acquisition of Oxford freehold | – | 1, 671 | – | 1,671 |
Cash movement in the year | (74,492) | 1,267 | (436) | (73,661) |
Lease variations | – | (1,958) | – | (1,958) |
Fair value movement | – | – | (133) | (133) |
At 31 March 2023 | (494,927) | (19,696) | 316 | (514,307) |
| Less than | One to | Two to | More than | |||
| Total | one year | two years | five years | five years | ||
2024 | Maturity | £000 | £000 | £000 | £000 | £000 |
| Debt | ||||||
Aviva loan | 155,768 | 3,317 | 3,483 | 148,968 | – | |
M&G loan payable at variable rate | 85,000 | – | – | – | 85,000 | |
M&G loan fixed by interest rate derivatives | 35,000 | – | – | – | 35,000 | |
Bank loan payable at variable rate | 119,000 | – | – | 119,000 | – | |
Total | 394,768 | 3,317 | 3,483 | 267,968 | 120,000 |
| Less than | One to | Two to | More than | |||
| Total | one year | two years | five years | five years | ||
2023 | Maturity | £000 | £000 | £000 | £000 | £000 |
| Debt | ||||||
Aviva loan | 158,927 | 3,159 | 3,317 | 7, 451 | 145,000 | |
M&G loan payable at variable rate | 85,000 | – | – | – | 85,000 | |
M&G loan fixed by interest rate derivatives | 35,000 | – | – | – | 35,000 | |
Bank loan payable at variable rate | 216,000 | – | 216,000 | – | – | |
Total | 494,927 | 3,159 | 219,317 | 7, 451 | 265,000 |
| Trade and | Interest | Borrowings | Obligations under | ||
| other payables | rate swaps | and interest | lease liabilities | Total | |
| 2024 | £000 | £000 | £000 | £000 | £000 |
From five to twenty years | – | (98) | 124,225 | 20,784 | 144,911 |
From two to five years | – | (1,089) | 309,503 | 3,247 | 311,661 |
From one to two years | – | (195) | 30,000 | 2,279 | 32,084 |
Due after more than one year | – | (1,382) | 463,728 | 26,310 | 488,656 |
Due within one year | 20,603 | 106 | 24,520 | 2,279 | 47,508 |
Total | 20,603 | (1,276) | 488,248 | 28,589 | 536,164 |
| Trade and | Interest | Borrowings | Obligations under | ||
| other payables | rate swaps | and interest | lease liabilities | Total | |
| 2023 | £000 | £000 | £000 | £000 | £000 |
From five to twenty years | – | – | 278,104 | 21,766 | 299,870 |
From two to five years | – | – | 40,726 | 4,101 | 44,827 |
From one to two years | – | – | 237,652 | 2,048 | 239,700 |
Due after more than one year | – | – | 556,482 | 27, 915 | 584,397 |
Due within one year | 22,407 | (289) | 26,566 | 2,048 | 50,732 |
Total | 22,407 | (289) | 583,048 | 29,963 | 635,129 |
| Unamortised | Borrowings | |||
| Borrowings | Interest | borrowing costs | and interest | |
| 2024 | £000 | £000 | £000 | £000 |
From five to twenty years | 120,000 | 3,673 | 552 | 124,225 |
From two to five years | 267,968 | 37, 0 07 | 4,528 | 309,503 |
From one to two years | 3,483 | 26,517 | – | 30,000 |
Due after more than one year | 391,451 | 67,197 | 5,080 | 463,728 |
Due within one year | 3,317 | 21,203 | – | 24,520 |
Total | 394,768 | 88,400 | 5,080 | 488,248 |
| Unamortised | Borrowings | |||
| Borrowings | Interest | borrowing costs | and interest | |
| 2023 | £000 | £000 | £000 | £000 |
From five to twenty years | 265,000 | 11,316 | 1,788 | 278,104 |
From two to five years | 7, 4 51 | 33,275 | – | 40,726 |
From one to two years | 219,317 | 17, 76 6 | 569 | 237,652 |
Due after more than one year | 491,768 | 62,357 | 2,357 | 556,482 |
Due within one year | 3,159 | 23,407 | – | 26,566 |
Total | 494,927 | 85,764 | 2,357 | 583,048 |
| 31 March 2024 | 31 March 2023 | |
| Secured borrowings at amortised cost | £000 | £000 |
| Current liabilities | ||
Aviva loan | 3,317 | 3,159 |
3,317 | 3,159 | |
| Non-current liabilities | ||
Bank borrowings | 119,000 | 216,000 |
Aviva loan | 152,451 | 155,768 |
M&G loan | 120,000 | 120,000 |
Unamortised loan arrangement costs | (5,080) | (2,357) |
Total non-current borrowings | 386,371 | 489,411 |
Total borrowings | 389,688 | 492,570 |
Covenant | Covenant level | At 31 March 2024 |
Consolidated EBITDA to net finance costs | Minimum 1.5x | 5.4x |
Consolidated net tangible assets | Minimum £500m | £2,448.4m |
Bank loan interest cover | Minimum 1.75x | 6.6x |
Net debt to EBITDA ratio | Maximum 8x | 3.0x |
Aviva loan interest service cover ratio | Minimum 1.5x | 6.4x |
Aviva loan debt service cover ratio | Minimum 1.2x | 4.0x |
M&G interest cover | Minimum 1.5x | 2.9x |
| Weighted | Period for | Weighted | ||||
| Total | Floating rate | Fixed rate | average | which the | average period | |
| £000 | £000 | £000 | interest rate | rate is fixed | until maturity | |
| At 31 March 2024 | ||||||
Gross financial liabilities | 394,768 | 204,000 | 190,768 | 5.4% | 4.6 years | 4.2 years |
| At 31 March 2023 | ||||||
Gross financial liabilities | 494,927 | 301,000 | 193,927 | 4.7% | 4.8 years | 3.9 years |
| Present value of minimum | ||||
| Minimum lease payments | lease payments | |||
| 2024 | 2023 | 2024 | 2023 | |
| £000 | £000 | £000 | £000 | |
| Amounts payable under lease liabilities: | ||||
Within one year | 2,279 | 2,048 | 2,253 | 2,020 |
Within two to five years inclusive | 5,526 | 6,149 | 5,112 | 5,652 |
Greater than five years | 20,784 | 21,766 | 11,362 | 12,024 |
28,589 | 29,963 | 18,727 | 19,696 | |
Less: future finance charges | (9,862) | (10,267) | ||
Present value of lease liabilities | 18,727 | 19,696 |
| Called up, allotted, and fully paid | ||
| 2024 | 2023 | |
| £000 | £000 | |
Ordinary shares of 10 pence each Movement in issued share capital | 19,620 | 18,427 |
Number of shares at 31 March 2022 | 183,967,378 | |
Exercise of share options – Share option schemes | 298,595 | |
Number of shares at 31 March 2023 | 184,265,973 | |
Issues of shares – placing | 11,640,212 | |
Exercise of share options – Share option schemes | 289,102 | |
Number of shares at 31 March 2024 | 196,195,287 |
| Number of | Number of | |||||
| Date option | Option price per | Date on which the | ordinary shares | ordinary shares | ||
| Granted | ordinary share | Type of option | Date first exercisable | exercise period expires | 2024 | 2023 |
21 July 2015 | nil p | LTIP | 21 July 2018 | 21 July 2025 | 989 | 989 |
22 July 2016 | nil p | LTIP | 22 July 2019 | 21 July 2026 | 1,415 | 1,944 |
2 August 2017 | nil p | LTIP | 2 August 2020 | 2 August 2027 | 9,217 | 5,809 |
24 July 2018 | nil p | LTIP | 24 July 2021 | 24 July 2028 | 53,697 | 54,441 |
19 July 2019 | nil p | LTIP | 19 July 2022 | 19 July 2029 | 148,587 | 170,545 |
2 March 2020 | 947.0p | SAYE | 1 April 2023 | 1 October 2023 | – | 43,016 |
5 August 2020 | nil p | LTIP | 5 August 2023 | 5 August 2030 | 189,504 | 372,757 |
1 March 2021 | 903.2p | SAYE | 1 April 2024 | 1 October 2024 | 77,395 | 81, 216 |
22 July 2021 | nil p | LTIP | 22 July 2024 | 22 July 2031 | 285,440 | 300,444 |
21 July 2022 | nil p | LTIP | 21 July 2025 | 21 July 2032 | 425,523 | 443,218 |
8 August 2022 | 060.3p | SAYE | 1 September 2025 | 1 March 2026 | 57,665 | 72,429 1 |
20 July 2023 | nil p | LTIP | 20 July 2026 | 19 July 2033 | 590,931 | – |
1 August 2023 | 891.5p | SAYE | 1 September 2026 | 1 March 2027 | 79,382 | – |
1,919,745 | 1,546,808 |
| 2024 | 2023 | |
| LTIP scheme | No. of options | No. of options |
Outstanding at beginning of year | 1,350,147 | 1,179,562 |
Granted during the year | 678,088 | 504,431 |
Lapsed during the year | (72,932) | (83,846) |
Exercised during the year | (250,000) | (250,000) |
Outstanding at the end of the year | 1,705,303 | 1,350,147 |
Exercisable at the end of the year | 403,409 | 107,656 |
| 2024 | 2023 | |||
| Weighted average | Weighted average | |||
| 2024 | exercise price | 2023 | exercise price | |
| Employee Share Save Scheme (“SAYE”) | No. of options | (£) | No of options | (£) |
Outstanding at beginning of year | 196,661 | 9.71 | 183,506 | 8.75 |
Granted during the year | 82,656 | 8.91 | 72 ,715 | 10.60 |
Forfeited during the year | (25,773) | 9.99 | (10,965) | 9.29 |
Exercised during the year | (39,102) | 9.47 | (48,595) | 7. 5 0 |
Outstanding at the end of the year | 214,442 | 9.41 | 196,661 | 9 .71 |
Exercisable at the end of the year | – | – |
LTIP | SAYE | |
Expected volatility | n/a | 27% |
Expected life | 3 years | 3 years |
Risk-free rate | 0.04% | 0.04% |
Expected dividends | 2.6% | 2.9% |
| 2024 | 2023 | ||
| Note | £000 | £000 | |
Profit after tax | 239,833 | 73,332 | |
Taxation | 1,202 | 1,977 | |
Other income | 3 | (6,517) | (2,185) |
Investment income | (45) | (9) | |
Finance costs | 25,092 | 17, 0 2 7 | |
Operating profit | 259,565 | 90,142 | |
(Gain)/loss on the revaluation of investment properties | 14a, 15 | (131,159) | 29,861 |
Depreciation of plant, equipment, and owner-occupied property | 14b | 864 | 888 |
Depreciation of right-of-use assets | 14a,14b | 1,734 | 1,569 |
Employee share options | 6 | 4,082 | 3,735 |
Cash generated from operations pre working capital movements | 135,086 | 126,195 | |
Decrease/(increase) in inventories | 10 | (13) | |
Increase in receivables | (1,650) | (740) | |
(Decrease)/increase in payables | (3,620) | 3,531 | |
Cash generated from operations | 129,826 | 128,973 |
| 2024 | 2023 | ||
| Note | £000 | £000 | |
Net increase/(decrease) in cash and cash equivalents in the year | 1,027 | (276) | |
| Cash flow from decrease/(increase) in debt financing | 100,159 | (74,492) | |
Change in net debt resulting from cash flows | 101,186 | (74,768) | |
Movement in net debt in the year | 101,186 | (74,768) | |
Net debt at the start of the year | (486,598) | (411,830) | |
Net debt at the end of the year | 18A | (385,412) | (486,598) |
| 31 March 2024 | 31 March 2023 | |
| £000 | £000 | |
Short term employee benefits | 1,959 | 1,989 |
Post-employment benefits | 90 | 91 |
Share-based payments | 2,267 | 3,253 |
4,316 | 5,333 |