| 52 weeks to | 52 weeks to | ||
| 27December 2025 | 28December 2024 | ||
| Notes | £m | £m | |
Revenue | 2 | ||
Cost of sales | ( | ( | |
Gross profit | |||
Operating expenses | ( | ( | |
Operating profit | 4 | ||
Finance income | 5 | ||
Finance costs | 6 | ( | ( |
Profit before tax | |||
Tax on profit | 7 | ( | ( |
Profit for the period attributable to the equity holders of the parent | |||
| Earnings per share: | |||
Basic earnings per 10p share | 8 | ||
Diluted earnings per 10p share | 8 |
| 52 weeks to | 52 weeks to | ||
| 27December 2025 | 28December 2024 | ||
| Notes | £m | £m | |
Profit for the period | |||
| Items of other comprehensive income: | |||
| Items that will not be reclassified subsequently to profit or loss: | |||
Actuarial (losses)/gains on defined benefit pension scheme | 22 | ( | |
| Deferred tax on actuarial losses and gains on defined benefit | |||
pension scheme | 7 | ( | |
| Items that may be reclassified subsequently to profit or loss: | |||
Currency translation differences | ( | ||
Other comprehensive income for the period | |||
Total comprehensive income for the period attributable to equity holders of the parent |
| | 28 December 2024 | ||
| Notes | £m | £m | |
| Non-current assets | |||
Intangible assets | 9 | ||
Property, plant and equipment | 10 | ||
Lease right-of-use assets | 11 | ||
Deferred tax asset | 7 | ||
Long-term prepayments and other debtors | |||
| Current assets | |||
Inventories | 12 | ||
Corporation tax | |||
Trade and other receivables | 13 | ||
Cash and cash equivalents | 20 | ||
Total assets | |||
| Current liabilities | |||
Lease liabilities | 11 | ( | ( |
Trade and other payables | 14 | ( | ( |
Corporation tax | ( | ||
Provisions | 15 | ( | ( |
( | ( | ||
| Non-current liabilities | |||
Pension liability | 22 | ( | ( |
Lease liabilities | 11 | ( | ( |
Deferred tax liability | 7 | ( | ( |
Provisions | 15 | ( | ( |
( | ( | ||
Total liabilities | ( | ( | |
Net assets | |||
| Equity | |||
Share capital | 16 | ||
Capital redemption reserve | 16 | ||
Share premium | 16 | ||
ESOP and share-based payments | 16 | ||
Treasury shares | 16 | ( | ( |
Retained earnings | 16 | ||
Total equity |
| Capital | Share | ESOP and | |||||
| Share | redemption | premium | share-based | Treasury | Retained | ||
| capital | reserve | account | payments | shares | earnings | Total | |
| £m | £m | £m | £m | £m | £m | £m | |
At 30 December 2023 | ( | ||||||
Accumulated profit for the period | |||||||
Other comprehensive income for the period | |||||||
Total comprehensive income for the period | |||||||
Current tax on share schemes | |||||||
Deferred tax on share schemes | |||||||
Movement in ESOP | |||||||
Transfer of shares from Treasury into share trust | ( | ||||||
Dividends | ( | ( | |||||
At 28 December 2024 | ( | ||||||
Accumulated profit for the period | |||||||
Other comprehensive income for the period | |||||||
Total comprehensive income for the period | |||||||
Current tax on share schemes | |||||||
Deferred tax on share schemes | |||||||
Movement in ESOP | |||||||
Transfer of shares from treasury into share trust | ( | ||||||
Transfer of shares from Treasury to settle share awards | ( | ||||||
Buyback and cancellation of shares | ( | ( | ( | ||||
Dividends | ( | ( | |||||
At 27 December 2025 | ( |
| 52 weeks to | 52 weeks to | ||
| 27 December 2025 | 28 December 2024 | ||
| Notes | £m | £m | |
Profit before tax | |||
| Adjustments for: | |||
Finance income | ( | ( | |
Finance costs | |||
Depreciation, amortisation and impairment of owned assets | 9, 10 | ||
Depreciation, impairment and loss on termination of leased assets | 11 | ||
Share-based payments charge | |||
(Increase)/decrease in long term prepayments | ( | ( | |
Difference between pensions operating charge and cash paid | |||
Loss on disposal of property, plant and equipment and intangible assets | |||
Operating cash flows before movements in working capital | |||
| Movements in working capital | |||
Increase in inventories | ( | ( | |
Increase in trade and other receivables | ( | ( | |
Increase in trade and other payables and provisions | |||
( | ( | ||
Cash generated from operations | |||
Tax paid | ( | ( | |
Net cash flow from operating activities | |||
| Cash flows used in investing activities | |||
Payments to acquire property, plant and equipment | 18 | ( | ( |
Payments to acquire intangible assets | 18 | ( | ( |
Receipts from sale of property, plant and equipment and intangible assets | |||
Interest received | |||
Net cash used in investing activities | ( | ( | |
| Cash flows used in financing activities | |||
Payments to acquire own shares | ( | ||
Receipts from release of shares from share trust | |||
Dividends paid to Group shareholders | ( | ( | |
Interest paid – including on lease liabilities | ( | ( | |
Repayment of capital on lease liabilities | ( | ( | |
Net cash used in financing activities | ( | ( | |
Net increase in cash and cash equivalents | |||
Cash and cash equivalents at beginning of period | |||
Effect of movements in exchange rates on cash held | ( | ||
Cash and cash equivalents at end of period |
| 52 weeks to | 52 weeks to | |
| 27 December 2025 | 28 December 2024 | |
| Revenues from external customers | £m | £m |
UK | 2,333.2 | 2,247.4 |
France, Belgium and Ireland | 84.8 | 74.7 |
2,418.0 | 2,322.1 |
| 27 December 2025 | 28 December 2024 | |
| Non-current assets (excluding non-current deferred tax) | £m | £m |
UK | 1,242.7 | 1,129.4 |
France, Belgium and Ireland | 64.2 | 73.0 |
1,306.9 | 1,202.4 |
| 52 weeks to | 52 weeks to | |
| 27 December 2025 | 28 December 2024 | |
| £m | £m | |
Cost of inventories recognised as an expense | (895.3) | (889.5) |
Write down of inventories | (7.3) | (1.5) |
Loss on disposal of fixed assets | (1.4) | (0.4) |
Auditor's remuneration for audit services | (1.5) | (1.4) |
| 52 weeks to | 52 weeks to | |
| 27 December 2025 | 28 December 2024 | |
| £m | £m | |
| Audit services: | ||
| Fees paid to the Company's auditor for the audit of the Company's annual financial | ||
statements | (0.3) | (0.3) |
| Fees paid to the Company's auditor and their associates for other services to the Group: | ||
– the audit of the subsidiary companies pursuant to legislation | (1.2) | (1.1) |
Total audit fees | (1.5) | (1.4) |
| Other services: | ||
Audit-related assurance services | (0.1) | (0.1) |
Non-audit-related assurance services | (0.1) | (0.1) |
Total non-audit fees | (0.2) | (0.2) |
| 52 weeks to | 52 weeks to | |
| 27 December 2025 | 28 December 2024 | |
| £m | £m | |
Bank interest receivable | 13.1 | 9.9 |
13.1 | 9.9 |
| 52 weeks to | 52 weeks to | |
| 27 December 2025 | 28 December 2024 | |
| £m | £m | |
Interest expense on lease liabilities | (23.4) | (20.7) |
Other finance expense – pensions | (0.1) | (0.3) |
Total finance costs | (23.5) | (21.0) |
| 52 weeks to | 53 weeks to | |
| 27 December 2025 | 28 December 2024 | |
| £m | £m | |
| Current tax: | ||
Current year | 67.5 | 60.5 |
Adjustments in respect of previous periods | (12.8) | (6.8) |
Total current tax | 54.7 | 53.7 |
| Deferred tax: | ||
Current year | 13.6 | 21.2 |
Adjustments in respect of previous periods | 8.9 | 3.9 |
Total deferred tax | 22.5 | 25.1 |
Total tax charged in the income statement | 77.2 | 78.8 |
| 52 weeks to | 52 weeks to | |
| 27 December 2025 | 28 December 2024 | |
| £m | £m | |
Deferred tax (credit)/charge to other comprehensive income on actuarial difference on pension scheme | (1.1) | 3.2 |
Deferred tax credit to equity on share schemes | (0.4) | (0.1) |
Current tax credit to equity on share schemes | (0.4) | (0.5) |
Total credit to other comprehensive income or changes in equity | (1.9) | 2.6 |
| 52 weeks to | 52 weeks to | |
| 27 December 2025 | 28 December 2024 | |
| £m | £m | |
Profit before tax | 344.9 | 328.1 |
Tax at the UK corporation tax rate of 25.0% (2024: 25.0%) | 86.2 | 82.0 |
IFRS2 share scheme charge | (0.9) | 0.1 |
Expenses not deductible for tax purposes | 1.4 | 1.7 |
Tax losses not recognised | 6.3 | 6.3 |
Non-qualifying depreciation | 1.8 | 1.6 |
Patent box claim | (13.7) | (10.0) |
Other tax adjustments in respect of previous years | (3.9) | (2.9) |
Total tax charged in the income statement | 77.2 | 78.8 |
| Retirement | Accelerated | Company | Other | |||
| benefit | capital | share | temporary | |||
| obligations | allowances | schemes | Leasing | differences | Total | |
| £m | £m | £m | £m | £m | £m | |
At 30 December 2023 | 3.2 | 0.4 | 2.2 | 2.9 | 3.6 | 12.3 |
Credit/(charge) to income statement | 0.5 | (25.4) | (1.6) | (0.6) | 2.0 | (25.1) |
(Charge)/credit outside the income statement | (3.2) | – | 0.1 | – | – | (3.1) |
At 28 December 2024 | 0.5 | (25.0) | 0.7 | 2.3 | 5.6 | (15.9) |
Credit/(charge) to income statement | 0.4 | (23.9) | 1.4 | (0.6) | 0.2 | (22.5) |
Credit outside the income statement | 1.1 | – | 0.4 | – | – | 1.5 |
At 27 December 2025 | 2.0 | (48.9) | 2.5 | 1.7 | 5.8 | (36.9) |
| Comprising: | ||||||
Deferred tax asset | 2.0 | 1.9 | 2.5 | 1.7 | 6.6 | 14.7 |
Deferred tax liability | – | (50.8) | – | – | (0.8) | (51.6) |
2.0 | (48.9) | 2.5 | 1.7 | 5.8 | (36.9) |
| 27 December 2025 | 28 December 2024 | |
| £m | £m | |
Deferred tax assets | 14.7 | 10.5 |
Deferred tax liabilities | (51.6) | (26.4) |
(36.9) | (15.9) |
| 27 December 2025 | 28 December 2024 | |
| £m | £m | |
Total losses | 235 | 229 |
52 weeks to 27 December 2025 | 52 weeks to 28 December 2024 | |||||
| Weighted | Weighted | |||||
| average | average | |||||
| number of | Earnings per | number of | Earnings per | |||
| Earnings | shares | share | Earnings | shares | share | |
| From continuing operations | £m | m | p | £m | m | p |
Basic earnings per share | 267.7 | 544.2 | 49.2 | 249.3 | 546.7 | 45.6 |
Effect of dilutive share options | – | 2.6 | (0.2) | – | 2.1 | (0.2) |
Diluted earnings per share | 267.7 | 546.8 | 49.0 | 249.3 | 548.8 | 45.4 |
| 27 December 2025 | 28 December 2024 | |
| £m | £m | |
Goodwill – cost and carrying value | 12.4 | 12.4 |
Software | 50.2 | 45.7 |
62.6 | 58.1 |
| Intangible assets | Assets under | ||
| in use | construction | TOTAL | |
| £m | £m | £m | |
| Cost | |||
At 30 December 2023 | 52.3 | 13.5 | 65.8 |
Exchange adjustments | (0.1) | – | (0.1) |
Additions | 9.9 | 10.7 | 20.6 |
Disposals | (1.2) | – | (1.2) |
Reclassifications | 9.0 | (9.0) | – |
At 28 December 2024 | 69.9 | 15.2 | 85.1 |
Exchange adjustments | 0.1 | – | 0.1 |
Additions | 11.0 | 1.7 | 12.7 |
Disposals | (7.3) | – | (7.3) |
Reclassifications | 11.5 | (11.5) | – |
At 27 December 2025 | 85.2 | 5.4 | 90.6 |
| Accumulated depreciation | |||
At 30 December 2023 | (34.7) | – | (34.7) |
Charge for the period | (5.8) | – | (5.8) |
Disposals | 1.1 | – | 1.1 |
At 28 December 2024 | (39.4) | – | (39.4) |
Exchange adjustments | (0.1) | – | (0.1) |
Charge for the period | (8.2) | – | (8.2) |
Disposals | 7.3 | – | 7.3 |
At 27 December 2025 | (40.4) | – | (40.4) |
Net book value at 27 December 2025 | 44.8 | 5.4 | 50.2 |
Net book value at 28 December 2024 | 30.5 | 15.2 | 45.7 |
| Leasehold | Plant, | Assets | ||||
| Freehold | property | machinery | Fixtures & | under | ||
| property | improvements | & vehicles | fittings | construction | TOTAL | |
| £m | £m | £m | £m | £m | £m | |
| Cost | ||||||
At 30 December 2023 | 77.0 | 121.8 | 231.1 | 307.2 | 61.4 | 798.5 |
Exchange adjustments | – | (0.1) | (0.4) | (1.5) | (0.1) | (2.1) |
Additions | 3.3 | 13.9 | 15.2 | 42.0 | 22.5 | 96.9 |
Disposals | – | (0.1) | (6.0) | (1.7) | – | (7.8) |
Reclassifications | 0.8 | – | 14.1 | 16.3 | (31.2) | – |
At 28 December 2024 | 81.1 | 135.5 | 254.0 | 362.3 | 52.6 | 885.5 |
Exchange adjustments | – | 0.2 | 0.5 | 1.9 | 0.1 | 2.7 |
Additions | 35.5 | 9.1 | 14.6 | 27.9 | 48.7 | 135.8 |
Disposals | – | (0.8) | (10.4) | (3.5) | – | (14.7) |
Reclassifications | 4.3 | (5.2) | 15.9 | 8.3 | (23.3) | – |
At 27 December 2025 | 120.9 | 138.8 | 274.6 | 396.9 | 78.1 | 1,009.3 |
| Accumulated depreciation | ||||||
At 30 December 2023 | (12.7) | (39.0) | (134.8) | (155.1) | – | (341.6) |
Exchange adjustments | – | – | 0.2 | 0.4 | – | 0.6 |
Charge for the period | (2.0) | (6.9) | (16.7) | (25.7) | – | (51.3) |
Disposals | – | 0.1 | 5.9 | 1.4 | – | 7.4 |
Reclassifications | – | – | 0.5 | (0.5) | – | – |
| Leasehold | Plant, | Assets | ||||
| Freehold | property | machinery | Fixtures & | under | ||
| property | improvements | & vehicles | fittings | construction | TOTAL | |
| £m | £m | £m | £m | £m | £m | |
At 28 December 2024 | (14.7) | (45.8) | (144.9) | (179.5) | – | (384.9) |
Exchange adjustments | – | – | (0.3) | (0.7) | – | (1.0) |
Charge for the period | (2.1) | (7.9) | (18.5) | (29.2) | – | (57.7) |
Impairment charge | – | – | (0.5) | (2.2) | – | (2.7) |
Disposals | – | 0.7 | 10.0 | 2.4 | – | 13.1 |
Reclassifications | (2.6) | 2.8 | (0.2) | – | – | (0.0) |
At 27 December 2025 | (19.4) | (50.2) | (154.4) | (209.2) | – | (433.2) |
Net book value at 27 December 2025 | 101.5 | 88.6 | 120.2 | 187.7 | 78.1 | 576.1 |
Net book value at 28 December 2024 | 66.4 | 89.7 | 109.1 | 182.8 | 52.6 | 500.6 |
| 27 December 2025 | 28 December 2024 | |
| Right-of-use assets | £m | £m |
Property | 600.2 | 589.3 |
Vehicles, plant & machinery | 65.0 | 53.0 |
665.2 | 642.3 | |
Additions to right-of-use assets in the period | 158.9 | 96.6 |
| 27 December 2025 | 28 December 2024 | |
| Lease liabilities | £m | £m |
Current | (97.0) | (89.3) |
Non-current | (607.9) | (591.7) |
(704.9) | (681.0) |
| 52 weeks to | 52 weeks to | |
| 27 December 2025 | 28 December 2024 | |
| £m | £m | |
| Included in net operating expenses | ||
| Depreciation of right-of-use assets: | ||
– property | 80.5 | 76.5 |
– vehicles, plant & machinery | 21.4 | 20.6 |
Impairment and net gain/(loss) on lease termination | 0.3 | (0.1) |
Total – recognised in net operating costs | 102.2 | 97.0 |
Expense relating to short-term leases | 4.0 | 3.4 |
Variable lease payments, not included in the measurement of lease liabilities | 4.5 | 2.7 |
| Included in finance costs | ||
Interest expense on lease liabilities | 23.4 | 20.7 |
| 52 weeks to | 52 weeks to | |
| 27 December 2025 | 28 December 2024 | |
| £m | £m | |
Total cash outflow for leases | 123.9 | 113.4 |
| 27 December 2025 | 28 December 2024 | |
| £m | £m | |
| Maturity analysis of lease liabilities | ||
| Contractual undiscounted cashflows due | ||
– within 1 year | 115.9 | 108.4 |
– 1 to 5 years | 335.4 | 329.5 |
– more than 5 years | 343.1 | 371.6 |
794.4 | 809.5 |
| 52 weeks to | 52 weeks to | |
| 27 December 2025 | 28 December 2024 | |
| £m | £m | |
Sublease income recognised in the period | 0.9 | 0.7 |
| 27 December 2025 | 28 December 2024 | |
| £m | £m | |
Raw materials | 25.0 | 25.9 |
Work in progress | 10.9 | 9.5 |
Finished goods and goods for resale | 422.6 | 400.2 |
Allowance against carrying value of inventories | (49.3) | (44.9) |
409.2 | 390.7 |
2025 | 2024 | |||
| Gross value | Allowance against | Gross value | Allowance against | |
| of stock | carrying value | of stock | carrying value | |
| £m | £m | £m | £m | |
Stock with no allowance against it | 367.8 | – | 351.9 | – |
Stock with an allowance | 90.7 | (49.3) | 83.7 | (44.9) |
458.5 | (49.3) | 435.6 | (44.9) |
| 27 December 2025 | 28 December 2024 | |
| £m | £m | |
Trade receivables (net of allowance) | 218.6 | 217.1 |
Prepayments | 49.6 | 39.1 |
Other receivables | 10.6 | 8.4 |
278.8 | 264.6 |
| 27 December 2025 | 28 December 2024 | |
| £m | £m | |
Balance at start of period | 16.9 | 18.0 |
(Decrease)/increase in allowance recognised in the income statement | (0.6) | (1.1) |
Balance at end of period | 16.3 | 16.9 |
| 27 December 2025 | 28 December 2024 | |
| £m | £m | |
1–30 days past due | 21.4 | 21.7 |
31–60 days past due | 5.6 | 5.9 |
61–90 days past due | 3.6 | 4.0 |
90+ days past due | 15.1 | 15.4 |
Total overdue amounts, excluding allowance for doubtful receivables | 45.7 | 47.0 |
| 27 December 2025 | 28 December 2024 | |
| Current liabilities | £m | £m |
Trade payables | 158.4 | 178.6 |
Other tax and social security | 81.5 | 77.4 |
Other payables | 34.3 | 33.3 |
Accruals | 109.8 | 97.5 |
384.0 | 386.8 |
| French post- | |||||
| employment | |||||
| Property | Warranty | Other | benefits | Total | |
| £m | £m | £m | £m | £m | |
At 30 December 2023 | 3.8 | 8.2 | 0.2 | 0.3 | 12.5 |
Additional provision in the period | 0.7 | 7.7 | 0.1 | – | 8.5 |
Provision released in the period | (1.1) | – | – | – | (1.1) |
Utilisation of provision in the period | (0.6) | (6.6) | (0.2) | – | (7.4) |
At 28 December 2024 | 2.8 | 9.3 | 0.1 | 0.3 | 12.5 |
Additional provision in the period | 2.3 | 4.7 | – | – | 7.0 |
Provision released in the period | (0.5) | – | – | – | (0.5) |
Utilisation of provision in the period | (1.1) | (5.8) | (0.1) | – | (7.0) |
At 27 December 2025 | 3.5 | 8.2 | – | 0.3 | 12.0 |
Presented as current liabilities | 2.4 | 5.8 | – | – | 8.2 |
Presented as non-current liabilities | 1.1 | 2.4 | – | 0.3 | 3.8 |
At 27 December 2025 | 3.5 | 8.2 | – | 0.3 | 12.0 |
| 52 weeks to | 52 weeks to | |||
| 27 December 2025 | 28 December 2024 | 27 December 2025 | 28 December 2024 | |
| Ordinary shares of 10p each: | No. | No. | £m | £m |
| Allotted, called up and fully paid | ||||
Balance at the beginning of the period | 553,591,720 | 553,591,720 | 55.4 | 55.4 |
Bought back and cancelled during the period | (12,074,517) | – | (1.2) | – |
Balance at the end of the period | 541,517,203 | 553,591,720 | 54.2 | 55.4 |
| 52 weeks to | 52 weeks to | |
| 27 December 2025 | 28 December 2024 | |
| £m | £m | |
Final dividend for the 53 weeks to 30 December 2023 – 16.2p/share | – | 89.0 |
Interim dividend for the 52 weeks to 28 December 2024 – 4.9p/share | – | 26.9 |
Final dividend for the 52 weeks to 28 December 2024 – 16.3p/share | 89.6 | – |
Interim dividend for the 52 weeks to 27 December 2025 – 5.0p/share | 27.0 | – |
116.6 | 115.9 |
| 52 weeks to | |
| 27 December 2025 | |
| £m | |
Proposed final dividend for the 52 weeks to 27 December 2025 – (16.9p/share) | 90.9 |
| 52 weeks to | 52 weeks to | |
| 27 December 2025 | 28 December 2024 | |
| £m | £m | |
Opening balance | (681.0) | (684.5) |
Cash movement: repayment of principal on lease liabilities | 100.5 | 92.7 |
Cash movement: lease interest paid | 23.4 | 20.7 |
Non cash movement | (147.8) | (109.9) |
Closing balance | (704.9) | (681.0) |
| 52 weeks to | 52 weeks to | |
| 27 December 2025 | 28 December 2024 | |
| £m | £m | |
Additions to PPE | 135.8 | 96.9 |
Additions to intangible assets | 12.7 | 20.6 |
Total additions | 148.5 | 117.5 |
Cash outflow on purchase of PPE | 143.9 | 101.2 |
Cash outflow on purchase of intangible assets | 12.6 | 20.8 |
Total cash outflow | 156.5 | 122.0 |
| 27 December 2025 | 28 December 2024 | |
| £m | £m | |
| Financial assets (current and non-current) | ||
Trade receivables | 218.6 | 217.1 |
Cash and cash equivalents | 344.5 | 343.6 |
| Financial liabilities (current and non-current) | ||
Trade payables | 158.4 | 178.6 |
Other payables 1 | 21.0 | 21.0 |
| 27 December 2025 | 28 December 2024 | |
| £m | £m | |
Trade receivables (net of allowance) | 218.6 | 217.1 |
Cash | 344.5 | 343.6 |
Total credit risk exposure | 563.1 | 560.7 |
| 27 December 2025 | 28 December 2024 | |
| £m | £m | |
| Euro | ||
Trade receivables | 10.1 | 10.2 |
Other receivables | 4.0 | 3.8 |
Cash and cash equivalents | 20.4 | 17.8 |
Trade payables | (37.5) | (34.5) |
Other payables | (9.5) | (8.5) |
(12.5) | (11.2) | |
| US Dollar | ||
Other receivables | – | 0.5 |
Cash and cash equivalents | 3.5 | 0.4 |
Trade payables | (0.9) | (0.3) |
2.6 | 0.6 | |
TOTAL | (9.9) | (10.6) |
| 27 December 2025 | 28 December 2024 | |
| £m | £m | |
10% weakening of Sterling to Euro | (1.4) | (1.2) |
10% strengthening of Sterling to Euro | 1.1 | 1.0 |
10% weakening of Sterling to US dollar | 0.3 | 0.1 |
10% strengthening of Sterling to US dollar | (0.2) | (0.1) |
| 52 weeks to | 52 weeks to | |
| 27 December 2025 | 28 December 2024 | |
| £m | £m | |
Wages and salaries | (628.7) | (591.1) |
Social security costs | (64.3) | (51.5) |
Pension operating costs (note 22) | (46.1) | (45.4) |
(739.1) | (688.0) |
| 52 weeks to | 52 weeks to | |
| 27 December 2025 | 28 December 2024 | |
| No. | No. | |
UK depots, support and administration | 9,224 | 9,382 |
Manufacturing, sourcing and logistics | 2,582 | 2,481 |
International | 759 | 744 |
12,607 |
| 52 weeks to | 52 weeks to | |
| 27 December 2025 | 28 December 2024 | |
| £m | £m | |
| Charged to the income statement: | ||
Defined benefit plan – administration cost | 1.4 | 1.9 |
Defined benefit plan – total service cost | 1.4 | 1.9 |
Defined benefit plan – net finance charge | 0.1 | 0.3 |
Defined contribution plans – total operating charge | 44.7 | 43.5 |
Total net amount charged to profit before tax | 46.2 | 45.7 |
| Charged to equity: | ||
Defined benefit plan – actuarial losses/(gains) | 4.2 | (12.7) |
Total charge | 50.4 | 33.0 |
| 52 weeks to | 52 weeks to | |
| 27 December 2025 | 28 December 2024 | |
Discount rate | 5.60% | 5.50% |
Inflation assumption – RPI | 2.90% | 3.15% |
Inflation assumption – CPI | 2.50% | 2.75% |
Rate of CARE revaluation capped at lower of RPI and 3% | 2.20% | 2.30% |
Rate of increase of pensions in deferment capped at lower of CPI and 5% | 2.50% | 2.75% |
| Rate of increase of pensions in payment: | ||
– pensions with increases capped at the lower of CPI and 3% | 2.00% | 2.15% |
– pensions with increases capped at lower of CPI and 5% | 2.45% | 2.70% |
– pensions with increases capped at lower of CPI and 5%, with a 3% minimum | 3.45% | 3.55% |
– pensions with increases capped at the lower of LPI and 2.5% | 1.95% | 2.00% |
| Life expectancy (yrs): pensioner aged 65 | ||
– male | 85.9 | 85.7 |
– female | 88.0 | 88.0 |
| Life expectancy (yrs): non–pensioner aged 45 | ||
– male | 86.8 | 86.7 |
– female | 89.6 | 89.6 |
| Projected 2026 pension cost | ||||
| Present value of | ||||
| scheme liabilities at | Net interest | Net pension | ||
| 27 December 2025 | Total service cost | (credit)/cost | (credit)/expense | |
| £m | £m | £m | £m | |
| Assumption | ||||
Current valuation, using the assumptions above | 797 | 2.4 | 0.4 | 2.8 |
0.5% decrease in discount rate | 849 | 2.4 | 3.0 | 5.4 |
0.5% increase in inflation | 822 | 2.4 | 1.8 | 4.2 |
1 year increase in longevity | 821 | 2.4 | 1.7 | 4.1 |
27 December 2025 | 28 December 2024 | |||
| No quoted market | No quoted market | |||
| Quoted market price | price in an active | Quoted market price | price in an active | |
| in an active market | market | in an active market | market | |
| £m | £m | £m | £m | |
| LDI* | ||||
– fixed income (net of derivatives) | 305.2 | 277.8 | ||
– investment fund | 6.5 | – | – | – |
– cash** | – | 1.1 | – | 8.3 |
| Alternative growth assets | ||||
– insurance-linked securities | – | 83.3 | – | 78.9 |
Commercial property funds | – | 159.1 | – | 210.2 |
Other secure income | 69.4 | 82.7 | 113.9 | 107.0 |
Asset-backed securities | 64.9 | – | 0.5 | – |
Cash and cash equivalents** | – | 17.4 | – | 9.3 |
Total | 446.0 | 343.6 | 392.2 | 413.7 |
| 27 December 2025 | 28 December 2024 | |
| £m | £m | |
Present value of defined benefit obligations | (797.4) | (808.0) |
Fair value of scheme assets | 789.6 | 805.9 |
Deficit in the scheme, recognised in the balance sheet | (7.8) | (2.1) |
| 52 weeks to | 52 weeks to | |
| 27 December 2025 | 28 December 2024 | |
| £m | £m | |
Present value at start of period | 808.0 | 913.6 |
Administration cost | 1.4 | 1.9 |
Interest on obligation | 43.2 | 40.6 |
| Actuarial losses/(gains): | ||
– changes in financial assumptions | (17.0) | (102.7) |
– changes in demographic assumptions | 1.7 | (1.6) |
– experience | 3.8 | 0.3 |
Benefits paid, including expenses | (43.7) | (44.1) |
Present value at end of period | 797.4 | 808.0 |
| 52 weeks to | 52 weeks to | |
| 27 December 2025 | 28 December 2024 | |
| £m | £m | |
Fair value at start of period | 805.9 | 901.0 |
Interest income on plan assets | 43.1 | 40.3 |
Employer contributions | – | – |
Loss on assets excluding amounts included in net interest | (15.7) | (91.3) |
Benefits paid, including expenses | (43.7) | (44.1) |
Fair value at end of period | 789.6 | 805.9 |
| 52 weeks to | 52 weeks to | |
| 27 December 2025 | 28 December 2024 | |
| £m | £m | |
Deficit at start of period | (2.1) | (12.6) |
Administration cost | (1.4) | (1.9) |
Employer contributions | – | – |
Other finance charge | (0.1) | (0.3) |
Total remeasurements recognised in other comprehensive income | (4.2) | 12.7 |
Deficit at end of period | (7.8) | (2.1) |
| 52 weeks to | 52 weeks to | |
| 27 December 2025 | 28 December 2024 | |
| £m | £m | |
Current service cost | – | – |
Administration cost | 1.4 | 1.9 |
Total pensions cost | 1.4 | 1.9 |
| 52 weeks to | 52 weeks to | |
| 27 December 2025 | 28 December 2024 | |
| £m | £m | |
Interest income on plan assets | (43.1) | (40.3) |
Interest cost on defined benefit obligation | 43.2 | 40.6 |
Net charge | 0.1 | 0.3 |
| 52 weeks to | 52 weeks to | |
| 27 December 2025 | 28 December 2024 | |
| £m | £m | |
Actuarial gain due to financial assumptions | 17.0 | 102.7 |
Actuarial (loss)/gain due to demographic assumptions | (1.7) | 1.6 |
Actuarial loss due to experience | (3.8) | (0.3) |
Return on scheme assets less interest | (15.7) | (91.3) |
Net actuarial (loss)/gain before associated deferred tax | (4.2) | 12.7 |
| SIP (i) | LTIP (i) | LTIP (iii) | LTIP (iv) | |
| 52 weeks to 27 December 2025 | Number | Number | Number | Number |
In issue at start of period | 1,691,826 | 790,077 | 2,642,893 | 7,208 |
Granted in period | 334,602 | 33,141 | 942,686 | – |
Lapsed in period | (63,454) | (150,638) | (424,067) | – |
Exercised in period | (262,431) | (414,545) | (690,261) | (7,208) |
In issue at end of period | 1,700,543 | 258,035 | 2,471,251 | – |
Exercisable at end of period | 804,840 | – | – | – |
| Number of options in the closing balance | ||||
granted before 7 November 2002 | 8,517 | – | – | – |
| Weighted average share price for options | ||||
exercised during the period (£) | 8.16 | 8.45 | 6.71 | 7.89 |
| Weighted average life remaining for options | ||||
outstanding at the period end (yrs) | 1.70 | 0.79 | 1.46 | N/A |
| Weighted average fair value of options | ||||
granted during the period (£) | 8.37 | 8.59 | 8.12 | N/A |
Exercise price for all options (£) | N/A | N/A | N/A | N/A |
| SIP (ii) | |
| Number | |
In issue at beginning of period | 121,972 |
Granted in period | 56,742 |
Lapsed in period | (24,140) |
Exercised in period | (5,204) |
In issue at end of period | 149,370 |
Exercisable at end of period | 39,914 |
| Number of options in the closing balance | |
granted before 7 November 2002 | – |
| Weighted average share price for options | |
exercised during the period (£) | 8.24 |
| Weighted average life remaining for options | |
outstanding at the period end (years) | 1.72 |
| Weighted average fair value of options | |
granted during the period (£) | 8.19 |
Exercise price for all options (£) | N/A |
| SIP (i) | LTIP (i) | LTIP (iii) | LTIP (iv) | |
| 52 weeks to 28 December 2024 | Number | Number | Number | Number |
In issue at start of period | 1,924,596 | 461,777 | 2,793,278 | 12,854 |
Granted in period | 304,980 | 509,374 | 778,873 | – |
Lapsed in period | (81,476) | (16,668) | (70,594) | – |
Exercised in period | (456,274) | (164,406) | (858,664) | (5,646) |
In issue at end of period | 1,691,826 | 790,077 | 2,642,893 | 7,208 |
Exercisable at end of period | 805,491 | – | – | – |
| Number of options in the closing balance | ||||
granted before 7 November 2002 | 9,853 | – | – | – |
| Weighted average share price for options | ||||
exercised during the period (£) | 8.80 | 8.42 | 8.70 | 8.24 |
| Weighted average life remaining for options | ||||
outstanding at the period end (years) | 1.59 | 1.02 | 1.30 | 0.01 |
| Weighted average fair value of options | ||||
granted during the period (£) | 9.51 | 7.94 | 8.47 | N/A |
Exercise price for all options (£) | N/A | N/A | N/A | N/A |
| LTIP (ii) | |||
| SIP (ii) | |||
Number | WAEP (£) | Number | |
In issue at beginning of period | 100,899 | 3.79 | 106,741 |
Granted in period | – | N/A | 48,617 |
Lapsed in period | – | N/A | (30,438) |
Exercised in period | (100,899) | 3.79 | (2,948) |
In issue at end of period | – | N/A | 121,972 |
Exercisable at end of period | – | N/A | 9,269 |
| Number of options in the closing balance | |||
granted before 7 November 2002 | N/A | N/A | – |
| Weighted average share price for options | |||
exercised during the period (£) | 8.65 | 0.00 | 8.82 |
| Weighted average life remaining for options | |||
outstanding at the period end (years) | – | N/A | 1.57 |
| Weighted average fair value of options | |||
granted during the period (£) | N/A | N/A | 8.81 |
Exercise price for all options (£) | N/A | – | N/A |
| 52 weeks to | 52 weeks to | |
| 27 December 2025 | 28 December 2024 | |
Dividend yield (%) | N/A | 2.2 – 5.9 |
Expected life of options (years) | 2.4 – 2.6 | 0 – 3 |
Expected share price volatility (%) | 24.8 – 27.6 | 24.6 – 29.5 |
| 27 December 2025 | 28 December 2024 | |
| £m | £m | |
| Contracted for, but not provided for in the financial statements: | ||
– Tangible assets | 32.3 | 16.2 |
– Intangible assets – software | – | 0.6 |
32.3 | 16.8 |
| 27 December 2025 | 28 December 2024 | |
| £m | £m | |
Short-term employment benefits | 10.5 | 6.9 |
Share-based payments | 3.7 | 5.6 |
14.2 | 12.5 |
| 52 weeks to 27 | 52 weeks to 28 | Number of | ||
Revenue 1 in £m (unless stated) | December 2025 | December 2024 | Change | depots 2025 3 |
| £m | £m | £m | % | No. |
UK – same depot basis 1 | 2,297.6 | 2,239.7 | 2.6% | 839 |
– depots opened in previous two years | 35.6 | 7.7 | 52 | |
UK total | 2,333.2 | 2,247.4 | 3.8% | 891 |
International | 84.8 | 74.7 | 13.5% | 79 |
Group revenue | 2,418.0 | 2,322.1 | 4.1% | 970 |
| 52 weeks to 27 | 52 weeks to 28 | Number of | ||
| December 2025 | December 2024 | Change | depots 2025 3 | |
Local currency revenue 1 in €m (unless stated) | €m | €m | % | No. |
international – same depot basis 2 | 94.2 | 86.2 | 9.3% | 72 |
– depots opened in previous two years | 4.8 | 1.9 | 7 | |
99.0 | 88.1 | 12.4% | 79 |