2025 | 2024 | ||
Notes | £’m | £’m | |
Revenue | 2 | ||
Net operating costs | 3 | ( | ( |
Operating profit | 2 | ||
Net financial expenses | 6 | ( | ( |
Profit before tax | 2 | ||
Income tax expense | 7 | ( | ( |
Profit for the financial year | |||
| Earnings per share | |||
Basic | 8 | ||
Diluted | 8 | ||
| Dividend | |||
Pence per share | 9 |
2025 | 2024 | ||
Notes | £’m | £’m | |
| Adjusted profit measures | |||
Operating profit | |||
Adjusting items | 4 | ||
Adjusted operating profit | |||
Profit before tax | |||
Adjusting items | 4 | ||
Adjusted profit before tax | |||
Profit for the financial year | |||
Adjusting items (net of tax) | 4 | ||
Adjusted profit after tax | |||
| Adjusted earnings per share | |||
Basic | 8 | ||
Diluted | 8 |
2025 | 2024 | ||
Notes | £’m | £’m | |
Profit for the financial year | |||
| Other comprehensive income/(expense) | |||
| Items that will not be reclassified to the Income Statement: | |||
Remeasurements of the net defined benefit surplus | 21 | ||
Deferred tax arising | 23 | ( | ( |
Total items that will not be reclassified to the IncomeStatement | |||
Items that are or may in the future be reclassified to the Income Statement: | |||
| Effective portion of changes in fair value of cash | |||
flowhedges | |||
Fair value of cash flow hedges transferred to the Income Statement | ( | ( | |
Deferred tax arising | 23 | ||
| Exchange difference on retranslation of foreign | |||
currency net investment | ( | ||
Total items that are or may be reclassified to the Income Statement | ( | ( | |
Other comprehensive (expense)/income for the year, net of income tax | ( | ||
Total comprehensive income for the year |
Notes | £’m | £’m | |
| Assets | |||
| Non-current assets | |||
Goodwill | 10 | ||
Intangible assets | 11 | ||
Property, plant and equipment | 12 | ||
Right-of-use assets | 13 | ||
Employee benefits | 21 | ||
Deferred taxation assets | 23 | ||
| Current assets | |||
Inventories | 14 | ||
Trade and other receivables | 15 | ||
Cash and cash equivalents | 16 | ||
Assets classified as held for sale | 12 | ||
Derivative financial instruments | 20 | ||
Total assets | |||
| Liabilities | |||
| Current liabilities | |||
Trade and other payables | 17 | ||
Corporation tax | |||
Lease liabilities | 19 | ||
Provisions | 22 | ||
| Non-current liabilities | |||
Lease liabilities | 19 | ||
Interest-bearing loans and borrowings | 18 | ||
Provisions | 22 | ||
Deferred taxation liabilities | 23 | ||
Total liabilities | |||
Net assets |
2025 | 2024 | ||
Notes | £’m | £’m | |
| Equity | |||
| Capital and reserves attributable to equity | |||
| shareholders of the Parent | |||
Called-up share capital | 24 | ||
Share premium account | 24 | ||
Merger reserve | 24 | ||
Own shares | ( | ( | |
Capital redemption reserve | |||
Consolidation reserve | 24 | ( | ( |
Hedging reserve | 24 | ||
Foreign exchange reserve | 24 | ||
Retained earnings | |||
Total equity |
| 2025 2024 | |||
Notes | £’m | £’m | |
Profit for the financial year | |||
Income tax expense | 7 | ||
Profit before tax | |||
| Adjustments for: | |||
Depreciation of property, plant and equipment | 12 | ||
Asset impairments | |||
Depreciation of right-of-use assets | 13 | ||
Amortisation | 11 | ||
Loss/(gain) on sale of property, plant and equipment | ( | ||
Equity settled share-based payments | |||
Net financial expenses | 6 | ||
Operating cash flow before changes in working capital | |||
Decrease in trade and other receivables | |||
Decrease/(increase) in inventories | ( | ||
(Decrease)/increase in trade and other payables | ( | ||
Cash generated from operations | |||
Financial expenses paid | ( | ( | |
Income tax paid | ( | ( | |
Net cash flow from operating activities | |||
| Cash flows from investing activities | |||
Proceeds from sale of property, plant and equipment | |||
Acquisition of property through corporate structure | ( | ||
Acquisition of subsidiary undertaking | ( | ||
Acquisition of property, plant and equipment | ( | ( | |
Acquisition of intangible assets | ( | ( | |
Net cash flow from investing activities | ( | ( |
| 2025 2024 | |||
Notes | £’m | £’m | |
| Cash flows from financing activities | |||
Payments to acquire own shares | ( | ( | |
Repayment of borrowings | ( | ( | |
Drawdown of borrowings | |||
Cash payment for the principal portion of lease liabilities | ( | ( | |
Equity dividends paid | ( | ( | |
Net cash flow from financing activities | ( | ( | |
Net decrease in cash and cash equivalents | ( | ( | |
Cash and cash equivalents at the beginning of the year | |||
Effect of exchange rate fluctuations | ( | ||
Cash and cash equivalents at the end of the year |
| Attributable to equity holders of the Company | ||||||||||
Share | Capital | Foreign | ||||||||
Share | premium | Merger | Own | redemption | Consolidation | Hedging | exchange | Retained | Total | |
capital | account | reserve | shares | reserve | reserve | reserve | reserve | earnings | equity | |
£’m | £’m | £’m | £’m | £’m | £’m | £’m | £’m | £’m | £’m | |
| Current year | ||||||||||
At | ( | ( | ||||||||
| Total comprehensive income for the year | ||||||||||
Profit for the financial year | ||||||||||
| Other comprehensive (expense)/income | ||||||||||
Foreign currency translation differences | ( | ( | ||||||||
Effective portion of changes in fair value of cash flow hedges | ||||||||||
Net change in fair value of cash flow hedges transferred to the Income Statement | ( | ( | ||||||||
Deferred tax arising | ||||||||||
Defined benefit plan actuarial gain | ||||||||||
Deferred tax arising | ( | ( | ||||||||
Total other comprehensive (expense)/income | ( | ( | ( | |||||||
Total comprehensive (expense)/income for the year | ( | ( | ||||||||
Share-based payments | ||||||||||
Dividends to equity shareholders | ( | ( | ||||||||
Purchase of own shares | ( | ( | ||||||||
Own shares issued under share scheme | ( | |||||||||
Total contributions by and distributions to owners | ( | ( | ||||||||
At | ( | ( |
| Attributable to equity holders of the Company | ||||||||||
Share | Capital | Foreign | ||||||||
Share | premium | Merger | Own | redemption | Consolidation | Hedging | exchange | Retained | Total | |
capital | account | reserve | shares | reserve | reserve | reserve | reserve | earnings | equity | |
£’m | £’m | £’m | £’m | £’m | £’m | £’m | £’m | £’m | £’m | |
| Current year | ||||||||||
At 1 January 2024 | ( | ( | ||||||||
| Total comprehensive income for the year | ||||||||||
Profit for the financial year | ||||||||||
| Other comprehensive income/(expense) | ||||||||||
Foreign currency translation differences | ||||||||||
Effective portion of changes in fair value of cash flow hedges | ||||||||||
Net change in fair value of cash flow hedges transferred to the Income Statement | ( | ( | ||||||||
Deferred tax arising | ||||||||||
Defined benefit plan actuarial gain | ||||||||||
Deferred tax arising | ( | ( | ||||||||
Total other comprehensive (expense)/income | ( | |||||||||
Total comprehensive (expense)/income for the year | ( | |||||||||
Share-based payments | ||||||||||
Dividends to equity shareholders | ( | ( | ||||||||
Purchase of own shares | ( | ( | ||||||||
Own shares issued under share scheme | ( | |||||||||
Total contributions by and distributions to owners | ( | ( | ( | |||||||
At 31 December 2024 | ( | ( |
| 2025 | 2024 | |
| £’m | £’m | |
| Revenue | ||
Landscaping Products | 265.8 | 268.3 |
Building Products | 172.0 | 164.6 |
Roofing Products | 194.3 | 186.3 |
Revenue | 632.1 | 619.2 |
| Operating profit | ||
Landscaping Products | 0.6 | 10.7 |
Building Products | 13.0 | 14.1 |
Roofing Products | 50.2 | 49.4 |
Central costs | (7.4) | (7.5) |
Adjusted operating profit | 56.4 | 66.7 |
Adjusting items (see Note 4) | (24.4) | (12.8) |
Reported operating profit | 32.0 | 53.9 |
Net finance charges (Note 6) | (14.3) | (14.5) |
Profit before tax | 17.7 | 39.4 |
Taxation (Note 7) | (3.3) | (8.4) |
Profit after tax | 14.4 | 31.0 |
2025 | 2024 | |
£’m | £’m | |
| Property, plant and equipment, right-of-use assets, intangible assets | ||
| and inventory: | ||
Landscaping Products | 212.9 | 222.6 |
Building Products | 139.4 | 142.2 |
Roofing Products | 578.8 | 584.3 |
Total segment property, plant and equipment, right-of-use assets, intangible assets and inventory | 931.1 | 949.1 |
Unallocated assets | 110.3 | 127.0 |
Consolidated total assets | 1,041.4 | 1,076.1 |
| Depreciation | Property, plant and equipment, right-of-use | |||
| and amortisation | asset and intangible asset additions | |||
2025 | 2024 | 2025 | 2024 | |
£’m | £’m | £’m | £’m | |
Landscaping Products | 14.9 | 17.8 | 10.6 | 21.2 |
Building Products | 8.0 | 8.0 | 6.5 | 8.2 |
Roofing Products | 5.7 | 5.3 | 8.4 | 3.8 |
| Included in adjusting items | 28.6 | 31.1 | 25.5 | 33.2 |
(Note4) | 10.3 | 10.4 | — | — |
38.9 | 41.5 | 25.5 | 33.2 |
2025 | 2024 | |
£’m | £’m | |
Raw materials and consumables | 238.8 | 237.5 |
Changes in inventories of finished goods and work in progress | 0.9 | (14.4) |
Personnel costs (Note 5) | 133.7 | 132.8 |
Depreciation of property, plant and equipment | 19.8 | 22.1 |
Depreciation of right-of-use assets | 6.8 | 7.3 |
Amortisation of intangible assets | 12.3 | 12.1 |
Asset impairments (Note 4) | 4.5 | — |
Own work capitalised | (0.2) | (1.3) |
Other operating costs | 175.4 | 174.0 |
Redundancy and other similar costs (Note 4) | 9.6 | — |
Operating costs | 601.6 | 570.1 |
Other operating income | (1.6) | (2.9) |
Net gain on asset and property disposals | 0.1 | (1.9) |
Net operating costs | 600.1 | 565.3 |
Adjusting items (Note 4) | (24.4) | (12.8) |
Adjusted net operating costs | 575.7 | 552.5 |
2025 | 2024 | |
£’m | £’m | |
| Net operating costs include: | ||
Auditor’s remuneration (see below) | 0.8 | 0.8 |
Short-term and low-value lease costs | 5.1 | 2.7 |
Research and development costs | 1.3 | 1.8 |
2025 | 2024 | |
£’m | £’m | |
Audit of Financial Statements of Marshalls plc | 0.1 | 0.1 |
Audit of Financial Statements of subsidiaries of the Company | 0.7 | 0.7 |
0.8 | 0.8 |
2025 | 2024 | |
£’m | £’m | |
Amortisation of intangible assets arising on acquisition (i) | 10.3 | 10.4 |
Redundancy and similar costs (ii) | 9.6 | — |
Impairment of property, plant and equipment (iii) | 4.5 | — |
Transformation costs (iv) | — | 2.5 |
Contingent consideration (v) | — | 1.6 |
Significant property disposal (vi) | — | (1.7) |
Adjusting items within operating profit (Note 3) | 24.4 | 12.8 |
Adjusting items within financial expenses (vii) (Note 6) | 1.6 | — |
Adjusting items before taxation | 26.0 | 12.8 |
Current tax on adjusting items (Note 7) | (2.7) | (0.7) |
Deferred tax on adjusting items (Note 7) | (3.7) | (2.6) |
Adjusting items after taxation | 19.6 | 9.5 |
2025 | 2024 | |
£’m | £’m | |
| Personnel costs (including amounts charged in the year in relation | ||
| to Directors): | ||
Wages and salaries | 108.2 | 108.2 |
Social security costs | 13.4 | 11.7 |
Share-based payments | 1.0 | 1.8 |
Contributions to defined contribution pension scheme | 11.1 | 11.1 |
Included in net operating costs (Note 3) | 133.7 | 132.8 |
Personnel costs relating to redundancy and other costs | 6.1 | — |
Total personnel costs | 139.8 | 132.8 |
2025 | 2024 | |
£’m | £’m | |
| Remuneration of Directors: | ||
Salary | 1.4 | 1.5 |
Other benefits | 0.1 | 0.1 |
MIP Element A bonus | 0.2 | 0.7 |
MIP Element B bonus | 0.1 | 0.4 |
Amounts receivable under the MIP at the end of cycle 3 | 0.3 | 0.5 |
Salary supplement in lieu of pension | 0.1 | 0.1 |
Non-Executive Directors’ fees and fixed allowances | 0.6 | 0.5 |
2.8 | 3.8 |
2025 | 2024 | |
Number | Number | |
| Continuing operations | ||
Landscaping Products | 1,113 | 1,213 |
Building Products | 652 | 621 |
Roofing Products | 539 | 526 |
Plc | 120 | 121 |
2,424 | 2,481 |
2025 | 2024 | |
£’m | £’m | |
| (a) Financial expenses | ||
Interest expense on bank loans | 11.3 | 12.5 |
Interest expense on lease liabilities | 2.0 | 1.7 |
Net interest expense on defined benefit pension scheme | — | 0.3 |
| (b) Adjusting items | ||
Adjusting interest expense on refinancing of bank loans (Note 4) | 1.6 | — |
| (c) Financial income | ||
Net interest income on defined benefit pension scheme | (0.6) | — |
Interest receivable and similar income | — | — |
Net financial expenses | 14.3 | 14.5 |
2025 | 2024 | |
£’m | £’m | |
| Current tax expense | ||
Current year | 7.8 | 13.7 |
Adjustments for prior years | (1.2) | — |
| Deferred tax expense | 6.6 | 13.7 |
| Origination and reversal of temporary differences: | ||
Current year | (3.5) | (4.0) |
Adjustments for prior years | 0.2 | (1.3) |
Total tax expense | 3.3 | 8.4 |
Current tax on adjusting items (Note 4) | 2.7 | 0.7 |
Deferred tax on adjusting items (Note 4) | 3.7 | 2.6 |
Total adjusted tax expense | 9.7 | 11.7 |
2025 | 2025 | 2024 | 2024 | |
% | £’m | % | £’m | |
| Reconciliation of effective tax rate | ||||
Profit before tax | 100.0 | 17.7 | 100.0 | 39.4 |
| Tax using domestic corporation | ||||
tax rate | 24.9 | 4.4 | 25.0 | 9.9 |
Impact of capital allowances in excess of depreciation | 8.5 | 1.5 | 1.5 | 0.6 |
Non-taxable income | (15.3) | (2.7) | (1.2) | (0.5) |
Short-term timing differences | 1.7 | 0.3 | 2.1 | 0.8 |
Adjustment to tax charge in prior year | (6.8) | (1.2) | — | — |
Expenses not deductible for tax purposes | 24.3 | 4.3 | 7.4 | 2.9 |
Corporation tax charge for the year | 37.3 | 6.6 | 34.8 | 13.7 |
Impact of capital allowances in excess of depreciation | (8.5) | (1.5) | (1.5) | (0.6) |
Impact of intangible amortisation | (15.8) | (2.8) | (7.2) | (2.8) |
Short-term timing differences | 3.4 | 0.6 | (1.2) | (0.5) |
Pension scheme movements | 1.1 | 0.2 | (0.2) | (0.1) |
Adjustment to tax charge in prior year | 1.1 | 0.2 | (3.4) | (1.3) |
Total tax charge for the year | 18.6 | 3.3 | 21.3 | 8.4 |
2025 | 2024 | |
£’m | £’m | |
Profit before adding back adjusting items | 34.0 | 40.5 |
Adjusting items | (19.6) | (9.5) |
Profit for the financial year | 14.4 | 31.0 |
2025 | 2024 | |
Number | Number | |
Number of issued Ordinary Shares | 252,968,728 | 252,968,728 |
Effect of shares transferred into Employee Benefit Trust | (99,807) | (160,895) |
Weighted average number of Ordinary Shares at the end of the year | 252,868,921 | 252,807,833 |
2025 | 2024 | |
Number | Number | |
Weighted average number of Ordinary Shares | 252,868,921 | 252,807,833 |
Potentially dilutive shares | 1,636,634 | 999,738 |
Weighted average number of Ordinary Shares (diluted) | 254,505,555 | 253,807,571 |
Pence per | 2025 | 2024 | |
qualifying share | £’m | £’m | |
2025 final | 4.5 | 11.4 | |
2025 interim | 2.2 | 5.5 | |
6.7 | 16.9 | ||
2024 final | 5.4 | 13.7 | |
2024 interim | 2.6 | 6.6 | |
8.0 | 20.3 |
Pence per | 2025 | 2024 | |
qualifying share | £’m | £’m | |
2025 interim | 2.2 | 5.5 | |
2024 final | 5.4 | 13.7 | |
7.6 | 19.2 | ||
2024 interim | 2.6 | 6.6 | |
2023 final | 5.7 | 14.4 | |
8.3 | 21.0 |
| Goodwill | |
| £’m | |
| Cost | |
At 1 January 2024 | 333.3 |
Recognised on acquisition of subsidiary | — |
At 31 December 2024 | 333.3 |
At 1 January 2025 | 333.3 |
Recognised on acquisition of subsidiary | — |
At 31 December 2025 | 333.3 |
| Amortisation and impairment losses | |
At 1 January and 31 December 2024 | 8.9 |
At 1 January and 31 December 2025 | 8.9 |
| Carrying amounts | |
At 1 January 2024 | 324.4 |
At 31 December 2024 | 324.4 |
At 31 December 2025 | 324.4 |
2025 | 2024 | |
£’m | £’m | |
Landscaping Products | 34.8 | 34.8 |
Building Products | 43.7 | 43.7 |
Roofing Products | 245.9 | 245.9 |
324.4 | 324.4 |
| Patents, | |||||||
Customer | Supplier | trademarks | Development | ||||
Brand | relationships | relationships | and know-how | costs | Software | Total | |
£’m | £’m | £’m | £’m | £’m | £’m | £’m | |
| Cost | |||||||
At 1 January 2024 | 82.8 | 158.2 | 1.6 | 1.7 | 0.7 | 28.4 | 273.4 |
Additions | — | — | — | — | — | 2.4 | 2.4 |
At 31 December 2024 | 82.8 | 158.2 | 1.6 | 1.7 | 0.7 | 30.8 | 275.8 |
At 1 January 2025 | 82.8 | 158.2 | 1.6 | 1.7 | 0.7 | 30.8 | 275.8 |
Additions | — | — | — | — | — | 0.5 | 0.5 |
At 31 December 2025 | 82.8 | 158.2 | 1.6 | 1.7 | 0.7 | 31.3 | 276.3 |
Amortisation and impairment losses | |||||||
At 1 January 2024 | 4.8 | 18.9 | 1.5 | 1.6 | 0.6 | 18.5 | 45.9 |
Amortisation for the year | 2.4 | 7.9 | 0.1 | — | 0.1 | 1.6 | 12.1 |
At 31 December 2024 | 7.2 | 26.8 | 1.6 | 1.6 | 0.7 | 20.1 | 58.0 |
At 1 January 2025 | 7.2 | 26.8 | 1.6 | 1.6 | 0.7 | 20.1 | 58.0 |
Amortisation for the year | 2.4 | 7.9 | — | 0.1 | — | 1.9 | 12.3 |
At 31 December 2025 | 9.6 | 34.7 | 1.6 | 1.7 | 0.7 | 22.0 | 70.3 |
| Net book value | |||||||
At 31 December 2024 | 75.6 | 131.4 | — | 0.1 | — | 10.7 | 217.8 |
At 31 December 2025 | 73.2 | 123.5 | — | — | — | 9.3 | 206.0 |
2025 | 2024 | |
£’m | £’m | |
Net operating costs (Note 3) | 12.3 | 12.1 |
Land and | Plant, machinery | |||
buildings | Quarries | and vehicles | Total | |
£’m | £’m | £’m | £’m | |
| Cost | ||||
At 1 January 2024 | 153.4 | 24.8 | 440.9 | 619.1 |
Additions | 0.6 | — | 8.6 | 9.2 |
Reclassifications | 1.6 | (1.5) | (0.1) | — |
Reclassified as held for sale | (0.7) | (0.1) | — | (0.8) |
Disposals | (0.9) | (3.9) | (7.2) | (12.0) |
At 31 December 2024 | 154.0 | 19.3 | 442.2 | 615.5 |
At 1 January 2025 | 154.0 | 19.3 | 442.2 | 615.5 |
Additions | 2.5 | — | 10.8 | 13.3 |
Reclassifications from right-of-use-assets | — | 0.4 | — | 0.4 |
Reclassified as held for sale | (0.2) | — | — | (0.2) |
Disposals | — | — | (0.8) | (0.8) |
At 31 December 2025 | 156.3 | 19.7 | 452.2 | 628.2 |
| Depreciation and impairment losses | ||||
At 1 January 2024 | 47.3 | 12.8 | 309.6 | 369.7 |
Depreciation charge for the year | 2.8 | 0.5 | 18.8 | 22.1 |
Reclassified as held for sale | (0.1) | — | — | (0.1) |
Reclassifications | 1.4 | (1.4) | — | — |
Disposals | (1.0) | (3.5) | (6.5) | (11.0) |
At 31 December 2024 | 50.4 | 8.4 | 321.9 | 380.7 |
At 1 January 2025 | 50.4 | 8.4 | 321.9 | 380.7 |
Depreciation charge for the year | 2.5 | 0.1 | 17.2 | 19.8 |
Reclassified as held for sale | — | — | — | — |
Impairments | — | — | 4.5 | 4.5 |
Disposals | — | — | (0.7) | (0.7) |
At 31 December 2025 | 52.9 | 8.5 | 342.9 | 404.3 |
| Net book value | ||||
At 31 December 2024 | 103.6 | 10.9 | 120.3 | 234.8 |
At 31 December 2025 | 103.4 | 11.2 | 109.3 | 223.9 |
2025 | 2024 | |
£’m | £’m | |
Capital expenditure that has been contracted for but for which no provision has been made in the Consolidated Financial Statements | 3.1 | 2.2 |
2025 | 2024 | |
£’m | £’m | |
Net operating costs (Note 3) | 19.8 | 22.1 |
| Land and | Plant and | ||
| buildings | equipment | Total | |
£’m | £’m | £’m | |
| Cost | |||
At 1 January 2024 | 19.2 | 52.4 | 71.6 |
Additions | 2.9 | 18.7 | 21.6 |
Disposals | (0.7) | (34.7) | (35.4) |
Modifications | 0.4 | (0.6) | (0.2) |
At 31 December 2024 | 21.8 | 35.8 | 57.6 |
At 1 January 2025 | 21.8 | 35.8 | 57.6 |
Additions | 3.2 | 8.5 | 11.7 |
Reclassified to property, plant and equipment | (0.4) | — | (0.4) |
Disposals | (5.2) | (11.7) | (16.9) |
Modifications | 5.0 | (1.9) | 3.1 |
At 31 December 2025 | 24.4 | 30.7 | 55.1 |
| Depreciation and impairment losses | |||
At 1 January 2024 | 3.2 | 26.7 | 29.9 |
Depreciation charge for the year | 1.8 | 5.5 | 7.3 |
Disposals | (0.6) | (11.4) | (12.0) |
At 31 December 2024 | 4.4 | 20.8 | 25.2 |
At 1 January 2025 | 4.4 | 20.8 | 25.2 |
Depreciation charge for the year | 1.7 | 5.1 | 6.8 |
Disposals | (4.7) | (10.9) | (15.6) |
At 31 December 2025 | 1.4 | 15.0 | 16.4 |
| Net book value | |||
At 31 December 2024 | 17.4 | 15.0 | 32.4 |
At 31 December 2025 | 23.0 | 15.7 | 38.7 |
2025 | 2024 | |
£’m | £’m | |
Net operating costs (Note 3) | 6.8 | 7.3 |
2025 | 2024 | |
£’m | £’m | |
| Lease commitments that have been contracted for but have not yet | ||
commenced | 0.6 | 2.6 |
2025 | 2024 | |
£’m | £’m | |
Raw materials and consumables | 28.0 | 28.2 |
Finished goods and goods for resale | 109.2 | 110.0 |
137.2 | 138.2 |
2025 | 2024 | |
£’m | £’m | |
Trade receivables | 72.3 | 72.7 |
Other receivables | 2.9 | 3.4 |
Prepayments and accrued income | 4.4 | 4.7 |
79.6 | 80.8 |
2025 | 2024 | |
£’m | £’m | |
Not past due | 58.0 | 57.3 |
Overdue by less than 30 days | 14.2 | 13.3 |
Overdue by between 30 and 60 days | 0.7 | 1.0 |
Overdue by more than 60 days | 0.4 | 2.2 |
73.3 | 73.8 |
2025 | 2024 | |
£’m | £’m | |
Cash and cash equivalents | 4.9 | 18.9 |
2025 | 2024 | |
£’m | £’m | |
| Current liabilities | ||
Trade payables | 66.2 | 72.5 |
Taxation and social security | 10.0 | 9.5 |
Other payables | 9.3 | 9.9 |
Accruals | 31.8 | 40.2 |
117.3 | 132.1 |
2025 | 2024 | |
£’m | £’m | |
| Analysed as: | ||
Non-current liabilities | 142.8 | 152.8 |
142.8 | 152.8 |
2025 | 2024 | |
£’m | £’m | |
| Analysed as: | ||
Amounts due for settlement within twelve months (shown under current liabilities) | 5.6 | 5.7 |
Amounts due for settlement after twelve months | 33.5 | 29.7 |
39.1 | 35.4 |
2025 | 2024 | |||||
Minimum | Minimum | |||||
lease | lease | |||||
payments | Interest | Principal | payments | Interest | Principal | |
£’m | £’m | £’m | £’m | £’m | £’m | |
Less than 1 year | 7.5 | 1.9 | 5.6 | 7.2 | 1.5 | 5.7 |
1 to 2 years | 6.7 | 1.7 | 5.0 | 6.0 | 1.4 | 4.6 |
2 to 5 years | 14.3 | 3.2 | 11.1 | 13.6 | 2.9 | 10.7 |
In more than 5 years | 26.5 | 9.1 | 17.4 | 19.9 | 5.5 | 14.4 |
55.0 | 15.9 | 39.1 | 46.7 | 11.3 | 35.4 |
2025 | 2024 | |
£’m | £’m | |
Increase of 100 basis points | (0.7) | (0.7) |
Decrease of 100 basis points | 0.7 | 0.7 |
2025 | 2024 | |||||||
Sterling | Euro | US Dollar | Total | Sterling | Euro | US Dollar | Total | |
£’m | £’m | £’m | £’m | £’m | £’m | £’m | £’m | |
Cash and cash equivalents | 1.8 | 0.5 | 2.6 | 4.9 | 14.1 | 1.1 | 3.7 | 18.9 |
Trade receivables | 71.6 | 0.1 | 0.6 | 72.3 | 72.8 | — | — | 72.8 |
Secured bank loans | (142.8) | — | — | (142.8) | (152.8) | — | — | (152.8) |
Trade payables | (64.8) | (1.0) | (0.4) | (66.2) | (70.7) | (1.6) | (0.2) | (72.5) |
Lease liabilities | (39.1) | — | — | (39.1) | (35.4) | — | — | (35.4) |
Derivative financial instruments | 0.3 | — | (0.1) | 0.2 | 1.1 | — | — | 1.1 |
Balance Sheet exposure | (173.0) | (0.4) | 2.7 | (170.7) | (170.9) | (0.5) | 3.5 | (167.9) |
2025 | 2024 | |
£’m | £’m | |
10% strengthening of £ against € | — | 0.1 |
10% weakening of £ against € | — | (0.1) |
10% strengthening of £ against $ | (0.2) | (0.3) |
10% weakening of £ against $ | 0.2 | 0.3 |
Fixed or | Effective | 6 months | 6–12 | 1–2 | 2–5 | More than | ||
variable | interest rate | Total | or less | months | years | years | 5 years | |
rate | % | £’m | £’m | £’m | £’m | £’m | £’m | |
| 31 December 2025 | ||||||||
Cash and cash equivalents (Note 16) | Variable | 6.3 | (4.9) | (4.9) | — | — | — | — |
Interest-bearing loans and borrowings (Note 18) | Variable | 6.3 | 142.8 | — | — | — | 142.8 | — |
Lease liabilities (Note 19) | Fixed | 4.9 | 39.1 | 2.8 | 2.8 | 5.0 | 11.1 | 17.4 |
177.0 | (2.1) | 2.8 | 5.0 | 153.9 | 17.4 |
Fixed or | Effective | 6 months | 6–12 | 1–2 | 2–5 | More than | ||
variable | interest rate | Total | or less | months | years | years | 5 years | |
rate | % | £’m | £’m | £’m | £’m | £’m | £’m | |
| 31 December 2024 | ||||||||
Cash and cash equivalents (Note 16) | Variable | 5.8 | (18.9) | (18.9) | — | — | — | — |
Interest-bearing loans and borrowings (Note 18) | Variable | 5.8 | 152.8 | — | — | 8.4 | 144.4 | — |
Lease liabilities (Note 19) | Fixed | 5.0 | 35.4 | 2.9 | 2.8 | 4.6 | 10.7 | 14.4 |
169.3 | (16.0) | 2.8 | 13.0 | 155.1 | 14.4 |
Fixed or | Carrying | 6 months | 6–12 | 1–2 | 2–5 | More than | ||
variable | value | Total | or less | months | years | years | 5 years | |
rate | £’m | £’m | £’m | £’m | £’m | £’m | £’m | |
| 31 December 2025 | ||||||||
Interest-bearing loans and borrowings | Variable | 142.8 | 173.5 | 4.0 | 3.9 | 7.9 | 157.7 | — |
Trade and other payables | Variable | 112.7 | 112.7 | 112.7 | — | — | — | — |
Lease liabilities | Fixed | 39.1 | 55.0 | 3.7 | 3.8 | 6.7 | 14.3 | 26.5 |
Derivative financial assets | Fixed | (0.2) | (0.2) | — | (0.1) | (0.1) | — | — |
294.4 | 341.0 | 120.4 | 7.6 | 14.5 | 172.0 | 26.5 |
Fixed or | Carrying | 6 months | 6–12 | 1–2 | 2–5 | More than | ||
variable | value | Total | or less | months | years | years | 5 years | |
rate | £’m | £’m | £’m | £’m | £’m | £’m | £’m | |
| 31 December 2024 | ||||||||
Interest-bearing loans and borrowings | Variable | 152.8 | 174.7 | 4.8 | 4.8 | 17.7 | 147.4 | — |
Trade and other payables | Variable | 122.8 | 122.8 | 122.8 | — | — | — | — |
Lease liabilities | Fixed | 35.4 | 46.7 | 3.6 | 3.6 | 6.0 | 13.6 | 19.9 |
Derivative financial assets | Fixed | (1.1) | (1.1) | (0.3) | — | (0.8) | — | — |
309.9 | 343.1 | 130.9 | 8.4 | 22.9 | 161.0 | 19.9 |
Level 1 | Level 2 | Level 3 | Total | |
£’m | £’m | £’m | £’m | |
| 31 December 2025 | ||||
Derivative financial assets | — | 0.2 | — | 0.2 |
Contingent consideration (Note 22) | — | — | — | — |
— | 0.2 | — | 0.2 | |
| 31 December 2024 | ||||
Derivative financial assets | — | 1.1 | — | 1.1 |
Contingent consideration (Note 22) | — | — | (6.6) | (6.6) |
— | 1.1 | (6.6) | (5.5) |
2025 | 2024 | |
£’m | £’m | |
| Committed: | ||
Expiring in more than 5 years | — | — |
Expiring in more than 2 years but not more than 5 years | 125.0 | 160.0 |
Expiring in 1 year or less | — | — |
Uncommitted: | — | — |
Expiring in 1 year or less | — | — |
125.0 | 160.0 |
2025 | 2024 | |||
Book amount | Fair value | Book amount | Fair value | |
£’m | £’m | £’m | £’m | |
Trade and other receivables | 75.2 | 75.2 | 76.1 | 76.1 |
Cash and cash equivalents | 4.9 | 4.9 | 18.9 | 18.9 |
Bank loans | (142.8) | (142.0) | (152.8) | (146.1) |
Trade payables, other payables and provisions | (112.7) | (112.7) | (122.8) | (122.8) |
| Interest rate swaps, forward contracts | ||||
and fuel hedges | 0.2 | 0.2 | 1.1 | 1.1 |
Contingent consideration | — | — | (6.6) | (6.6) |
| Financial instrument assets | ||||
and liabilities – net | (175.2) | (186.1) | ||
| Non-financial instrument assets | ||||
and liabilities – net | 830.9 | 847.4 | ||
655.7 | 661.3 |
2025 | 2024 | |
£’m | £’m | |
Present value of Scheme liabilities | (200.9) | (204.2) |
Fair value of Scheme assets | 225.8 | 228.3 |
Net amount recognised at the year end (before any adjustments for deferred tax) | 24.9 | 24.1 |
2025 | 2024 | |
£’m | £’m | |
| Net interest (income)/expense recognised in the Consolidated | ||
Income Statement | (0.6) | 0.3 |
| Remeasurements of the net liability: | ||
Return on Scheme assets (excluding amount included in interest expense) | 0.6 | 18.9 |
Gain arising from changes in financial assumptions | (4.0) | (22.3) |
Loss/(gain) arising from changes in demographic assumptions | 1.9 | (3.1) |
Experience loss/(gain) | 1.3 | (6.9) |
Debit recorded in other comprehensive income | (0.2) | (13.4) |
Total defined benefit credit | (0.8) | (13.1) |
2025 | 2024 | |
Liability discount rate | 5.5% | 5.4% |
Inflation assumption – RPI | 2.9% | 3.2% |
Inflation assumption – CPI | 2.5% | 2.8% |
Rate of increase in salaries | n/a | n/a |
Revaluation of deferred pensions | 2.5% | 2.8% |
| Increases for pensions in payment: | ||
CPI pension increases (maximum 5% p.a.) | 2.5% | 2.7% |
CPI pension increases (maximum 5% p.a., minimum 3% p.a.) | 3.4% | 3.5% |
CPI pension increases (maximum 3% p.a.) | 2.0% | 2.1% |
Proportion of employees opting for early retirement | 0% | 0% |
Proportion of employees commuting pension for cash | 80% | 80% |
Mortality assumption – before retirement | Same as post- | Same as post- |
| retirement | retirement | |
Mortality assumption – after retirement (males) | S4PXA tables | S4PXA tables |
Loading | 116% | 116% |
Projection basis | Year of birth | Year of birth |
| CMI_2024 | CMI_2023 | |
1.0% | 1.0% | |
Mortality assumption – after retirement (females) | S4PXA tables | S4PXA tables |
Loading | 116% | 116% |
Projection basis | Year of birth | Year of birth |
| CMI_2024 | CMI_2023 | |
| Future expected lifetime of current pensioner at age 65: | 1.0% | 1.0% |
Male aged 65 at year end | 85.2 | 84.8 |
Female aged 65 at year end | 87.5 | 87.3 |
| Future expected lifetime of future pensioner at age 65: | ||
Male aged 45 at year end | 86.1 | 85.7 |
Female aged 45 at year end | 88.6 | 88.4 |
2025 | 2024 | |
£’m | £’m | |
Fair value of assets at the start of the year | 228.3 | 250.4 |
Interest income | 12.1 | 11.2 |
Return on assets (excluding amount included in net interest expense) | (0.6) | (18.9) |
Benefits paid | (13.2) | (13.6) |
Administration expenses | (0.8) | (0.8) |
Fair value of assets at the end of the year | 225.8 | 228.3 |
2025 | 2024 | |
£’m | £’m | |
Liabilities at the start of the year | 204.2 | 239.4 |
Past service cost | — | — |
Interest cost | 10.8 | 10.7 |
| Remeasurement: | ||
Actuarial gain arising from changes in financial assumptions | (4.0) | (22.3) |
Actuarial loss/(gain) arising from changes in demographic assumptions | 1.9 | (3.1) |
Experience loss/(gain) | 1.3 | (6.9) |
Benefits paid | (13.3) | (13.6) |
Liabilities at the end of the year | 200.9 | 204.2 |
2025 | 2024 | |
£’m | £’m | |
Deferred pensioners | 88.3 | 79.9 |
Pensioners in payment | 112.6 | 124.3 |
200.9 | 204.2 | |
Average duration of the Scheme’s liabilities at the end of the year (in years) | 12 | 12 |
2025 | 2024 | |
£’m | £’m | |
| Return-seeking assets | ||
UK equities | — | 0.8 |
Overseas equities | — | 24.3 |
Asset backed securities | 35.6 | 17.1 |
Other equity type investments | 26.9 | 26.9 |
Total return-seeking assets | 62.5 | 69.1 |
Other Insured pensioners | 0.3 | 0.3 |
Cash | 5.2 | 4.1 |
Property | — | 28.9 |
Liability-driven investments and bonds | 157.8 | 125.9 |
Total matching assets | 163.3 | 159.2 |
Total market value of assets | 225.8 | 228.3 |
| Number of | |||
instruments | £’m | Plan year | |
Equity settled awards granted to other employees | 6,046 | — | 2019 |
Equity settled awards granted to other employees | 25,138 | 0.1 | 2021 |
Equity settled awards granted to Directors of Marshalls plc | 88,679 | 0.3 | 2022 |
Equity settled awards granted to other employees | 97,317 | 0.3 | 2022 |
Equity settled awards granted to Directors of Marshalls plc | 85,714 | 0.3 | 2023 |
Equity settled awards granted to other employees | 67,951 | 0.2 | 2023 |
Equity settled awards granted to Directors of Marshalls plc | 179,690 | 0.5 | 2024 |
Equity settled awards granted to other employees | 147,689 | 0.5 | 2024 |
Equity settled awards granted to Directors of Marshalls plc | 299,377 | 0.5 | 2025 |
Equity settled awards granted to other employees | 277,303 | 0.5 | 2025 |
1,274,904 | 3.2 |
2025 | 2024 | |||
£’m | Shares | £’m | Shares | |
Equity settled awards granted to Directors of Marshalls plc | 1.6 | 653,460 | 2.2 | 694,900 |
Equity settled awards granted to other employees | 1.6 | 621,444 | 3.1 | 787,462 |
3.2 | 1,274,904 | 5.3 | 1,482,362 |
2025 | 2024 | |||
Value | Number of | Value | Number of | |
£’m | options | £’m | options | |
Outstanding at 1 January | 5.3 | 1,482,362 | 3.8 | 966,157 |
Granted | 1.0 | 576,680 | 2.4 | 777,636 |
Change in value of notional shares | (0.4) | (212,611) | 0.3 | 122,752 |
Lapsed | — | — | — | — |
Element released | (2.7) | (571,527) | (1.2) | (384,183) |
Outstanding at 31 December | 3.2 | 1,274,904 | 5.3 | 1,482,362 |
2025 | 2024 | |
£’m | £’m | |
Awards granted and total expense recognised as employee costs | 1.6 | 4.0 |
| Other leasehold | |||
| Contingent | dilapidations and | ||
| consideration | quarry restoration | Total | |
£’m | £’m | £’m | |
At 1 January 2024 | 8.0 | — | 8.0 |
Payments made | (3.0) | — | (3.0) |
Increase in the provision in the period (Note 4) | 1.6 | — | 1.6 |
At 31 December 2024 | 6.6 | — | 6.6 |
At 1 January 2025 | 6.6 | — | 6.6 |
Reclassification | — | 3.9 | 3.9 |
Payments made | (6.6) | (0.1) | (6.7) |
Increase in the provision in the period | — | 1.4 | 1.4 |
At 31 December 2025 | — | 5.2 | 5.2 |
2025 | 2024 | |
£’m | £’m | |
| Analysed as: | ||
Current liabilities | — | 6.6 |
Non-current liabilities | 5.2 | — |
5.2 | 6.6 |
Assets | Liabilities | |||
2025 | 2024 | 2025 | 2024 | |
£’m | £’m | £’m | £’m | |
Property, plant and equipment | — | — | (20.1) | (21.6) |
Intangible assets | — | — | (50.5) | (53.3) |
Inventories | — | — | (0.5) | (0.3) |
Employee benefits | — | — | (6.2) | (6.0) |
| Equity settled share-based | ||||
payments | 0.2 | 0.8 | — | — |
Other items | 0.5 | 1.3 | (1.8) | (2.5) |
Tax assets/(liabilities) | 0.7 | 2.1 | (79.1) | (83.7) |
Recognised | Recognised | ||||||
in other | in Statement | ||||||
1 January | Recognised | Prior year | comprehensive | of Changes | 31 December | ||
2025 | in income | adjustment | income | in Equity 2025 | |||
£’m | £’m | £’m | £’m | £’m | £’m | ||
Property, plant and equipment | (21.6) | 1.4 | 0.1 | — | — | (20.1) | |
Intangible assets | (53.3) | 2.8 | — | — | — | (50.5) | |
Inventories | (0.3) | — | (0.2) | — | — | (0.5) | |
Employee benefits | (6.0) | (0.1) | — | (0.1) | — | (6.2) | |
| Equity settled share-based | |||||||
payments | 0.8 | (0.6) | — | — | — | 0.2 | |
Other items | (1.2) | — | (0.2) | 0.2 | (0.1) | (1.3) | |
(81.6) | 3.5 | (0.3) | 0.1 | (0.1) | (78.4) | ||
Recognised | Recognised | ||||||
in other | in Statement | ||||||
1 January | Recognised | Prior year | comprehensive | of Changes | 31 December | ||
2024 | in income | adjustment | income | in Equity 2024 | |||
£’m | £’m | £’m | £’m | £’m | £’m | ||
Property, plant and equipment | (23.3) | 0.6 | 1.1 | — | — | (21.6) | |
Intangible assets | (56.1) | 2.8 | — | — | — | (53.3) | |
Inventories | (0.5) | 0.2 | — | — | — | (0.3) | |
Employee benefits | (2.7) | 0.1 | — | (3.4) | — | (6.0) | |
| Equity settled share-based | |||||||
payments | 0.5 | 0.3 | — | — | — | 0.8 | |
Other items | (2.0) | — | 0.2 | 0.2 | 0.4 | (1.2) | |
(84.1) | 4.0 | 1.3 | (3.2) | 0.4 | (81.6) | ||
Authorised | Issued and paid up | |||
Value | Value | |||
Ordinary Shares (25 pence nominal) | Number | £’m | Number | £’m |
At 1 January and 31 December 2025 | 300,000,000 | 75.0 | 252,968,728 | 63.2 |
Share premium account | Merger reserve | |||
2025 | 2024 | 2025 | 2024 | |
£’m | £’m | £’m | £’m | |
At 1 January and 31 December | 200.0 | 200.0 | 141.6 | 141.6 |
2025 | 2024 | |
£’m | £’m | |
4.5 pence final dividend (2024: 5.4 pence) per Ordinary Share | 11.4 | 13.7 |
1 January | Movement | Other | 31 December | ||
2025 | Cash flow | in leases | changes* | 2025 | |
£’m | £’m | £’m | £’m | £’m | |
Cash at bank and in hand | 18.9 | (13.8) | — | (0.2) | 4.9 |
Debt due after 1 year | (152.8) | 10.0 | — | — | (142.8) |
Lease liabilities | (35.4) | 6.9 | (10.6) | — | (39.1) |
(169.3) | 3.1 | (10.6) | (0.2) | (177.0) |
2025 | 2024 | |
£’m | £’m | |
Net decrease in cash equivalents | (13.8) | (15.7) |
Cash outflow from decrease in bank borrowings | 10.0 | 55.0 |
Cash outflow from principal lease repayments | 6.9 | 5.3 |
New leases entered into | (10.6) | (20.4) |
Lease liability derecognised (Note 19) | — | 24.4 |
Effect of exchange rate fluctuations | (0.2) | (0.3) |
Movement in net debt in the year | (7.7) | 48.3 |
Net debt at 1 January | (169.3) | (217.6) |
Net debt at 31 December | (177.0) | (169.3) |
| Non-cash changes | |||||
| Derecognition | |||||
1 January | Financing | of liabilities | Other | 31 December | |
2025 | cash flows * | (Note 19) | changes ** | 2025 | |
£’m | £’m | £’m | £’m | £’m | |
Interest-bearing loans and borrowings (Note 18) | (152.8) | 10.0 | — | — | (142.8) |
Lease liabilities (Note 19) | (35.4) | 6.9 | — | (10.6) | (39.1) |
Total liabilities from financing activities | (188.2) | 16.9 | — | (10.6) | (181.9) |
| Non-cash changes | |||||
| Derecognition | |||||
1 January | Financing | of liabilities | Other | 31 December | |
2024 | cash flows * | (Note 19) | changes ** | 2024 | |
£’m | £’m | £’m | £’m | £’m | |
Interest-bearing loans and borrowings (Note 18) | (207.4) | 55.0 | — | (0.4) | (152.8) |
Lease liabilities (Note 19) | (44.7) | 5.3 | 24.4 | (20.4) | (35.4) |
Total liabilities from financing activities | (252.1) | 60.3 | 24.4 | (20.8) | (188.2) |
Beneficiary | Amount | Period | Purpose |
HDI Global SE – UK | £0.5 million | 14 Dec 2020 to 30 Oct 2026 | Employer’s liability |
AIOI Nissay Dowa Insurance UK Limited | £0.6 million | 22 Dec 2020 to 30 Oct 2026 | Vehicle insurance |
M S Amlin Limited | £0.8 million | 10 Feb 2020 to 9 Feb 2027 | Employer’s liability |
| Registered | |
| number | |
Marshalls Building Products Limited | 00113882 |
Marshalls Properties Limited | 04349470 |
Marshalls EBT Limited | 05472428 |
CPM Group Limited | 01005164 |
APM | Definition and/or purpose |
| Adjusted operating profit, adjusted | The Directors assess the performance of the Group using these |
profit before tax, adjusted profit after tax, adjusted earnings per share, adjusted EBITA, adjusted EBITDA and adjusted operating cash flow | measures including when considering dividend payments. |
Adjusted return on capital employed | Adjusted return on capital employed is calculated as adjusted |
| EBITA (on an annualised basis) divided by shareholders’ funds plus | |
| net debt at the period end. It is designed to give further information | |
| about the returns being generated by the Group as a proportion | |
| of capital employed. | |
| Adjusted operating cash flow | Operating cash flow conversion is calculated by dividing adjusted |
| conversion | operating cash flow by adjusted EBITDA (both on an annualised |
| basis). Adjusted operating cash flow is calculated by adding back | |
| adjusting items paid, net financial expenses paid and taxation paid. | |
| It illustrates the rate of conversion of profitability into cash flow. |
APM | Definition and purpose |
Pre-IFRS 16 adjusted EBITDA | Pre-IFRS 16 adjusted EBITDA is adjusted EBITDA excluding |
| right-of-use asset depreciation and profit or loss on the sale of | |
| property, plant and equipment. | |
Pre-IFRS 16 net debt | Pre-IFRS 16 net debt comprises cash at bank and in hand and bank |
| loans but excludes lease liabilities. It shows the overall net | |
| indebtedness of the Group on a pre-IFRS 16 basis. | |
Pre-IFRS 16 net debt leverage | This is calculated by dividing pre-IFRS 16 net debt by adjusted |
| pre-IFRS 16 EBITDA (on an annualised basis) to provide a measure | |
| of leverage. |
APM | Definition and purpose |
EBITDA | EBITDA is earnings before interest, taxation, depreciation and |
| amortisation and provides users with further information about the | |
| profitability of the business before financing costs, taxation and | |
| non-cash charges. | |
EBITA | EBITA is earnings before interest, taxation and amortisation and |
| provides users with further information about the profitability of the | |
| business before financing costs, taxation and amortisation. |
2025 | 2024 | |
£’m | £’m | |
Operating profit | 32.0 | 53.9 |
Adjusting items (Note 4) | 24.4 | 12.8 |
Adjusted operating profit | 56.4 | 66.7 |
| Amortisation (excluding amortisation of intangible assets arising | ||
on acquisitions) | 2.0 | 1.7 |
Adjusted EBITA | 58.4 | 68.4 |
Depreciation | 26.6 | 29.4 |
Adjusted EBITDA | 85.0 | 97.8 |
Loss/(profit) on sale of property, plant and equipment | 0.1 | (0.2) |
Right-of-use asset principal payments | (6.9) | (5.3) |
Pre-IFRS 16 adjusted EBITDA | 78.2 | 92.3 |
| Pre-IFRS 16 net debt and pre-IFRS 16 net debt leverage |
2025 | 2024 | |
£’m | £’m | |
Net debt | 177.0 | 169.3 |
IFRS 16 leases | (39.1) | (35.4) |
Net debt on a pre-IFRS 16 basis | 137.9 | 133.9 |
Adjusted pre-IFRS 16 EBITDA | 78.2 | 92.3 |
Pre-IFRS 16 net debt leverage | 1.8 | 1.5 |
2025 | 2024 | |
£’m | £’m | |
Adjusted EBITA | 58.4 | 68.4 |
Shareholders’ funds | 655.7 | 661.3 |
Net debt | 177.0 | 169.3 |
Capital employed | 832.7 | 830.6 |
ROCE | 7.0% | 8.2% |
2025 | 2024 | |
£’m | £’m | |
Net cash flow from operating activities | 38.9 | 76.8 |
Adjusting items paid | 10.9 | 6.4 |
Net financial expenses paid | 16.1 | 11.7 |
Taxation paid | 9.0 | 8.8 |
Adjusted operating cash flow | 74.9 | 103.7 |
Adjusted EBITDA | 85.0 | 97.8 |
Operating cash flow conversion | 88% | 106% |