2024 | 2023 | ||
| Note | £000 | £000 | |
Revenue | 4 | ||
Administrative expenses | ( | ( | |
Operating profit | 5 | ||
Underlying operating profit | 1 | ||
Share-based incentive charge | 23 | ( | ( |
Transaction-related charges | 5 | ( | |
Financial income | 7 | ||
Financial expenses | 8 | ( | ( |
Net financial income | |||
Profit before tax | |||
Income tax expense | 9 | ( | ( |
Profit for the year being total comprehensive income | |||
| Attributable to: | |||
Equity holders of the Parent | |||
| Earnings per share (pence) | |||
Basic | 10 | ||
Diluted | 10 |
2024 | 2023 | ||
| Note | £000 | £000 | |
| Non-current assets | |||
Property, plant and equipment | 12 | ||
Intangible assets | 13 | ||
Deferred tax asset | 15 | ||
| Total non-current assets | |||
| Current assets | |||
Trade and other receivables | 16 | ||
Contract assets | 4 | ||
| Income tax receivable | |||
Money market deposits | 17 | ||
Cash and cash equivalents | 17 | ||
| Total current assets | |||
Total assets | |||
| Current liabilities | |||
Trade and other payables | 18 | ( ) | ( |
Lease liabilities | 19 | ( | ( |
Contract liabilities | 4 | ( | ( |
Total current liabilities | ( ) | ( | |
| Non-current liabilities | |||
Other non-current liabilities | 25 | ( | |
Lease liabilities | 19 | ( | ( |
Provisions | 20 | ( | ( |
| Total non-current liabilities | ( | ( | |
Total liabilities | ( ) | ( | |
Net assets | |||
| Equity | |||
Share capital | 21 | ||
| Other reserves | |||
| Retained earnings (net of own shares held) | |||
| Total equity attributable to the equity holders of the Parent |
2024 | 2023 | ||
| Note | £000 | £000 | |
| Cash flows from operating activities | |||
Profit for the year | |||
A djustments for: | |||
D epreciation charges | 12 | ||
Amortisation charges | 13 | ||
Financial income | 7 | ( | ( |
Financial expenses | 8 | ||
Fair value movements on investment | 25 | ||
Share-based payments | 23 | ||
Income tax expense | 9 | ||
Op erating cash flow before changes in working capital | |||
Decrease/(increase) in trade and other receivables | 16 | ( | |
Increase in trade and other payables | 18 | ||
Increase in contract assets | 4 | ( ) | ( |
Increase in contract liabilities | 4 | ||
C ash generated from operating activities | |||
Financial expenses paid | ( ) | ( | |
Income taxes paid | ( ) | ( | |
N et cash from operating activities | |||
| Cash flows used in investing activities | |||
I nterest received on cash and cash equivalents | |||
Acquisition of property, plant and equipment | 12 | ( ) | ( |
Acquisition of subsidiary, net of cash received | 25 | ( | |
Acquisition of investment | 25 | ( | |
Acquisition of intangible assets | 13 | ( ) | ( |
N et cash used in investing activities | ( ) | ( | |
| Cash flows used in financing activities | |||
Dividends | 11 | ( | ( |
Purchase of own shares for cancellation | 21 | ( ) | ( |
Purchase of own shares for share incentive plans | 22 | ( ) | ( |
Cost incurred on purchase of own shares | 21 | ( ) | ( |
Payment of principal portion of lease liabilities | 19 | ( | ( |
Proceeds on exercise of share-based incentives |
2024 | 2023 | ||
| Note | £000 | £000 | |
Net cash used in financing activities | ( ) | ( | |
Net increase/(decrease) in cash and cash equivalents | 17 | ( | |
Cash and cash equivalents at 1 January | |||
Cash and cash equivalents at 31 December | 17 |
Reverse | |||||||
| Share | Own shares | Other | acquisition | Retained | Total | ||
| capital | held | reserves | reserve | earnings | equity | ||
| Note | £000 | £000 | £000 | £000 | £000 | £000 | |
At 1 January 2023 | ( | ||||||
| Total comprehensive income | |||||||
Profit for the year | |||||||
| Transactions with owners recorded directly in equity | |||||||
Share-based payments | 23 | ||||||
Tax credit in respect of share-based incentives recognised directly in equity | 9 | ||||||
Dividends | 11 | ( | ( | ||||
Exercise of share-based awards | 22 | ( | |||||
Purchase of shares for share incentive plans | 22 | ( | ( | ||||
Cancellation of own shares | 21 | ( | ( | ( | |||
Costs of shares purchases | 21 | ( | ( | ||||
At 31 December 2023 | ( | ||||||
At 1 January 2024 | ( | ||||||
| Total comprehensive income | |||||||
P rofit for the year | |||||||
T ransactions with owners recorded directly in equity | |||||||
Sha re-based payments | 23 | ||||||
Tax credit in respect of share-based incentives recognised directly in equity | 9 | ||||||
Dividends | 11 | ( | ( | ||||
Exercise of share-based awards | 22 | ( | |||||
Purchase of shares for share incentive plans | 22 | ( | ( | ||||
Cancellation of own shares | 21 | ( | ( ) | ( | |||
Costs of share purchases | 21 | ( ) | ( | ||||
At 31 December 2024 | ( |
2024 | 2023 | ||
| Note | £000 | £000 | |
Profit for the year | 192,713 | 199,151 | |
Share-based incentives charge | 23 | 7,439 | 5,886 |
NI on share-based incentives | 23 | 917 | 651 |
Legal, professional and transaction-related charges | 5 | 6,230 | – |
Investment fair value loss | 25 | 3,000 | – |
| Impact on tax charge | (3,152) | (1,008) | |
Underlying profit | 207,147 | 204,680 |
| 2024 | 2023 | ||
| Note | £000 | £000 | |
Operating profit | 256,330 | 258,033 | |
Share-based incentives charge | 23 | 7,439 | 5,886 |
| NI on share-based incentives | 23 | 917 | 651 |
| Legal, professional and transaction-related charges | 5 | 6,230 | – |
| Investment fair value loss | 25 | 3,000 | – |
| Underlying operating profit | 273,916 | 264,570 |
Note | 2024 | 2023 | |
| £000 | £000 | ||
Administration expenses | 133,552 | 106,283 | |
Share-based incentives charge | 23 | (7,439) | (5,886) |
NI on share-based incentives | 23 | (917) | (651) |
Legal, professional and transaction-related charges | 5 | (6,230) | – |
| Investment fair value loss | 25 | (3,000) | – |
| Underlying costs | 115,966 | 99,746 |
Agency | New Homes | Other | Total | |
| Year ended 31 December 2024 | £000 | £000 | £000 | £000 |
| Revenue stream | ||||
Property products | 279,989 | 69,198 | 20,118 | 369,305 |
| Non-property products | – | – | 20,577 | 20,577 |
279,989 | 69,198 | 40,695 | 389,882 |
Agency | New Homes | Other | Total | |
| Year ended 31 December 2023 | £000 | £000 | £000 | £000 |
| Revenue stream | ||||
Property products | 261,954 | 66,447 | 18,877 | 347,278 |
Non-property products | – | – | 17,038 | 17,038 |
261,954 | 66,447 | 35,915 | 364,316 |
2024 | 2023 | |||
| Trade | Trade | |||
| Revenue | receivables | Revenue | receivables | |
| £000 | £000 | £000 | £000 | |
UK | 384,112 | 21,796 | 358,470 | 24,480 |
Rest of the world | 5,770 | 21 | 5,846 | 11 |
389,882 | 21,817 | 364,316 | 24,491 |
| Contract | Contract | |
| assets | liabilities | |
| £000 | £000 | |
Contract balances as at 31 December 2022 | 454 | (2,325) |
Performance obligations satisfied in 2022 | (454) | – |
Performance obligations satisfied in 2023 | – | 2,114 |
Accrued/(deferred) during 2023 | 759 | (2,325) |
Contract balances as at 31 December 2023 | 759 | (2,536) |
Performance obligations satisfied in 2023 | (759) | – |
Performance obligations satisfied in 2024 | – | 2,470 |
Accrued/(deferred) during 2024 | 1,270 | (3,102) |
Contract balances as at 31 December 2024 | 1,270 | (3,168) |
2024 | 2023 | ||
| Note | £000 | £000 | |
| Operating profit is stated after charging: | |||
Employee benefits | 6 | 64,420 | 54,544 |
Depreciation of property, plant and equipment | 12 | 3,613 | 3,424 |
Amortisation of intangibles | 13 | 2,386 | 1,560 |
Trade receivables impairment charge | 24 | 1,629 | 1,712 |
Legal, professional and transaction-related charges | 25 | 6,230 | – |
Investment fair value loss | 25 | 3,000 | – |
| 2024 | 2023 | |
| Auditor’s remuneration | £000 | £000 |
| Fees payable to the Company’s auditor in respect of the audit | ||
Audit of the Company’s financial statements | 60 | 55 |
| Audit of the Company’s subsidiaries pursuant to legislation | 356 | 345 |
| Total audit remuneration | 416 | 400 |
| Fees payable to the Company’s auditor in respect of non-audit related services | ||
| Half year review of the condensed financial statements | 66 | 40 |
| Total non-audit remuneration | 66 | 40 |
Number of employees | 2024 | 2023 |
Administration | 792 | 686 |
Management | 69 | 41 |
861 | 727 |
2024 | 2023 | |
| £000 | £000 | |
Wages and salaries | 54,529 | 46,420 |
Social security costs | 6,596 | 5,768 |
| Pension costs | 3,295 | 2,356 |
64,420 | 54,544 | |
Share-based payments cost (Note 23) | 8,356 | 6,537 |
| Total | 72,776 | 61,081 |
| 2024 | 2023 | |
| £000 | £000 | |
Interest income on cash and cash equivalents | 2,359 | 2,050 |
Interest income on money market deposits | 258 | 177 |
2,617 | 2,227 |
2024 | 2023 | |
| £000 | £000 | |
Bank charges | 397 | 287 |
Interest unwind on lease liabilities | 138 | 204 |
| Interest unwind on dilapidations | 12 | – |
547 | 491 |
| 2024 | 2023 | |
| £000 | £000 | |
| Current tax expense | ||
Current year | 65,214 | 61,324 |
| Adjustment to current tax charge in respect of prior years | (210 ) | 149 |
65,004 | 61,473 | |
| Deferred tax (Note 15) | ||
| Origination and reversal of temporary differences | 578 | (455) |
Adjustment to deferred tax in respect of prior years | 105 | (324) |
Increase in tax rate at which deferred tax is being recognised | – | (76) |
683 | (855) | |
Total income tax expense | 65,687 | 60,618 |
2024 | 2023 | |
| £000 | £000 | |
| Current tax | ||
Share-based incentives | (88 ) | (30) |
| Deferred tax | ||
| Share-based incentives | (409 ) | (95) |
Increase in tax rate at which deferred tax is being recognised | – | (8) |
(409 ) | (103) | |
Total income tax credit recognised directly in equity | (497 ) | (133) |
| 2024 | 2023 | |
| £000 | £000 | |
Profit before tax | 258,400 | 259,769 |
Current tax at 25.0% (2023: 23.5%) | 64,600 | 61,098 |
| Increase in tax rate at which deferred tax is being provided | – | (76) |
Non-deductible expenses/(non-taxable income) | 1,068 | (44) |
Adjustment to deferred tax charge in respect of prior years | 105 | (324) |
Share-based incentives | 124 | (167) |
| Adjustment to current tax charge in respect of prior years | (210) | 149 |
| Difference between the current and deferred tax rates | – | (18) |
65,687 | 60,618 |
| Pence per share | ||||
Note | £000 | Basic | Diluted | |
| Year ended 31 December 2024 | ||||
Profit for the year and EPS | 192,713 | 24.4 | 24.3 | |
Underlying profit and underlying EPS | 1 | 207,147 | 26.2 | 26.1 |
| Year ended 31 December 2023 | ||||
Profit for the year and EPS | 199,151 | 24.5 | 24.4 | |
Underlying profit and underlying EPS | 1 | 204,680 | 25.2 | 25.1 |
| 2024 | 2023 | |
| Number of | Number of | |
| shares | shares | |
| Issued ordinary shares at 1 January less ordinary shares | ||
| held by the EBT and SIP Trust | 811,252,473 | 835,094,530 |
Less own shares held in treasury at the beginning of the year | (11,709,197) | (12,185,222) |
Weighted effect of own shares purchased for cancellation | (8,933,806) | (9,991,531) |
Weighted effect of share-based incentives exercised | 363,417 | 433,805 |
| Weighted effect of shares purchased | (755,421) | (14,726) |
| Issued ordinary shares at 31 December less ordinary shares | ||
| held by treasury, SIP and the EBT | 790,217,466 | 813,336,856 |
| 2024 | 2023 | |
| Number of | Number of | |
| shares | shares | |
| Weighted average number of ordinary shares (basic) | 790,217,466 | 813,336,856 |
Dilutive impact of share-based incentives outstanding | 2,384,515 | 2,002,000 |
792, 601,981 | 815,338,856 |
2024 | 2023 | |||
Pence | Pence | |||
per share | £000 | per share | £000 | |
2022 final dividend paid | 5.2 | 42,588 | ||
2023 interim dividend paid | 3.6 | 29,084 | ||
| 2023 final dividend paid | 5.7 | 45,226 | – | – |
| 2024 interim dividend paid | 3.7 | 29,112 | – | – |
9.4 | 74,338 | 8.8 | 71,672 | |
Unclaimed dividends returned | (30) | – | (21) | |
Net dividends included in the statement of cash flows | 74,308 | – | 71,651 |
| Office | ||||||
| equipment, | ||||||
| Land & | fixtures & | Computer | Leasehold | Motor | ||
| buildings* | fittings | equipment | improvements | vehicles* | Total | |
| Group | £000 | £000 | £000 | £000 | £000 | £000 |
| Cost | ||||||
At 1 January 2024 | 14,924 | 1,937 | 13,995 | 1,127 | 3,096 | 35,079 |
| Additions | – | 749 | 284 | 22 | – | 1,055 |
| Leased asset additions | – | – | – | – | 1,544 | 1,544 |
| Additions from business combinations | – | 1 | 13 | – | – | 14 |
| At 31 December 2024 | 14,924 | 2,687 | 14,292 | 1,149 | 4,640 | 37,692 |
| Depreciation | ||||||
At 1 January 2024 | (8,927) | (1,208) | (12,141) | (862) | (2,556) | (25,694) |
Charge for year | (1,779) | (320) | (912) | (79) | (523) | (3,613) |
At 31 December 2024 | (10,706) | (1,528) | (13,053) | (941) | (3,079) | (29,307) |
| Net book value | ||||||
At 31 December 2024 | 4,218 | 1,159 | 1,239 | 208 | 1,561 | 8,385 |
| At 31 December 2023 | 5,997 | 729 | 1,854 | 265 | 540 | 9,385 |
Office | ||||||
| equipment, | ||||||
| Land & | fixtures & | Computer | Leasehold | Motor | ||
| buildings* | fittings | equipment | improvements | vehicles (1) | Total | |
| Group | £000 | £000 | £000 | £000 | £000 | £000 |
| Cost | ||||||
At 1 January 2023 | 15,044 | 1,508 | 12,416 | 1,117 | 2,734 | 32,819 |
Additions | – | 429 | 1,579 | 10 | – | 2,018 |
Leased asset additions | – | – | – | – | 362 | 362 |
Disposal | (120) | – | – | – | – | (120) |
At 31 December 2023 | 14,924 | 1,937 | 13,995 | 1,127 | 3,096 | 35,079 |
| Depreciation | ||||||
At 1 January 2023 | (7,273) | (1,021) | (11,257) | (787) | (2,052) | (22,390) |
Charge for year | (1,774) | (187) | (884) | (75) | (504) | (3,424) |
Disposal | 120 | – | – | – | – | 120 |
At 31 December 2023 | (8,927) | (1,208) | (12,141) | (862) | (2,556) | (25,694) |
| Net book value | ||||||
At 31 December 2023 | 5,997 | 729 | 1,854 | 265 | 540 | 9,385 |
| Computer | Software | Customer | |||
| Goodwill | software | development | relationships | Total | |
| £000 | £000 | £000 | £000 | £000 | |
| Cost | |||||
At 1 January 2024 | 16,516 | 8,999 | 892 | 4,521 | 30,928 |
| Additions | – | 6,066 | 1,957 | – | 8,023 |
| Additions from business combinations | 6,164 | 757 | – | 1,845 | 8,766 |
| At 31 December 2024 | 22,680 | 15,822 | 2,849 | 6,366 | 47,717 |
| Amortisation | |||||
At 1 January 2024 | – | (7,165) | – | (1,921) | (9,086) |
Charge for year | – | (1,766) | – | (620) | (2,386) |
At 31 December 2024 | – | (8,931) | – | (2,541 ) | (11,472) |
| Net book value | |||||
At 31 December 2024 | 22,680 | 6,891 | 2,849 | 3,825 | 36,245 |
| At 31 December 2023 | 16,516 | 1,834 | 892 | 2,600 | 21,842 |
Computer | Customer | |||
| Goodwill | software | relationships | Total | |
| £000 | £000 | £000 | £000 | |
| Cost | ||||
At 1 January 2023 | 16,516 | 8,563 | 4,521 | 29,600 |
Additions | – | 1,328 | – | 1,328 |
At 31 December 2023 | 16,516 | 9,891 | 4,521 | 30,928 |
| Amortisation | ||||
At 1 January 2023 | – | (6,056) | (1,470) | (7,526) |
Charge for year | – | (1,109) | (451) | (1,560) |
At 31 December 2023 | – | (7,165) | (1,921) | (9,086) |
| Net book value | ||||
At 31 December 2023 | 16,516 | 2,726 | 2,600 | 21,842 |
Company | Nature of business | Country of | Registration | Holding | Class of | Trading |
| incorporation | number | shares | status | |||
Rightmove Group Limited | Online property | England and | 03997679 | 100% | Ordinary | Trading |
| advertising | Wales | |||||
| Rightmove Financial | Online rental services | England and | 11211259 | 100% | Ordinary | Trading |
| Services Limited* | Wales | |||||
| Rightmove Landlord and | Rental referencing and | England and | 07064255 | 100% | Ordinary | Trading |
| Tenant Services Limited* | insurance services | Wales | ||||
| Homeviews Platform | Residential review | England and | 10290376 | 100% | Ordinary | Trading |
| Limited* | services | Wales |
2024 | 2023 | |
| £000 | £000 | |
Deferred tax asset | 4,659 | 3,145 |
| Deferred tax liability | (3,210) | (762) |
At 31 December | 1,449 | 2,383 |
| Share-based | Property, plant | |||
| incentives | and equipment | Provisions | Total | |
| Deferred tax asset | £000 | £000 | £000 | £000 |
At 1 January 2024 | 2,773 | 166 | 206 | 3,145 |
Adjustment in respect of prior year | – | (196) | 88 | (108) |
Recognised in income | 906 | 302 | 9 | 1,217 |
| Recognised directly in equity | 405 | – | – | 405 |
| At 31 December 2024 | 4,084 | 272 | 303 | 4,659 |
At 1 January 2023 | 1,982 | 235 | 137 | 2,354 |
Adjustment in respect of prior year | – | 313 | 64 | 377 |
Recognised in income | 688 | (382) | 5 | 311 |
Recognised directly in equity | 103 | – | – | 103 |
At 31 December 2023 | 2,773 | 166 | 206 | 3,145 |
| Intangibles | Intangibles | |
| Deferred tax liability | 2024 | 2023 |
| £000 | £000 | |
| At 1 January | (762) | (894) |
| Prior year adjustment | (2) | (52) |
| Arising on business combination | (651) | – |
| Recognised in income | (2,013) | – |
| Recognised in income – amortisation | 218 | 184 |
| At 31 December | (3,210) | (762) |
| 2024 | 2023 | ||
| Note | £000 | £000 | |
Trade receivables | 23,331 | 25,740 | |
Less provision for impairment of trade receivables | 24 | (1,514) | (1,249) |
Net trade receivables | 21,817 | 24,491 | |
Prepayments | 6,251 | 6,259 | |
| Interest receivable | 361 | 405 | |
| Other debtors | 572 | 319 | |
29,001 | 31,474 |
| 2024 | 2023 | |
| £000 | £000 | |
Cash and cash equivalents | 35,761 | 33,641 |
Money market deposits | 5,482 | 5,224 |
41,243 | 38,865 |
| 2024 | 2023 | |
| £000 | £000 | |
Trade payables | 1,326 | 2,057 |
Trade accruals | 9,270 | 7,662 |
| Other creditors | 3,033 | 1,510 |
| Other taxation and social security | 13,407 | 13,508 |
27,036 | 24,737 |
2024 | 2023 | |
| Analysis of property, plant and equipment between owned and leased assets | £000 | £000 |
Net book value of property, plant and equipment owned | 2,606 | 2,848 |
Net book value of leased right of use assets | 5,779 | 6,537 |
8,385 | 9,385 |
| Property | Vehicles | Total | |
| Net book value of right of use assets | £000 | £000 | £000 |
At 1 January 2024 | 5,997 | 540 | 6,537 |
Additions | – | 1,544 | 1,544 |
| Depreciation charge | (1,779) | (523) | (2,302) |
At 31 December 2024 | 4,218 | 1,561 | 5,779 |
At 1 January 2023 | 7,771 | 682 | 8,453 |
Additions | – | 362 | 362 |
Depreciation charge | (1,774) | (504) | (2,278) |
At 31 December 2023 | 5,997 | 540 | 6,537 |
| 2024 | 2023 | |
| Lease liabilities included in the statement of financial position | £000 | £000 |
Current | 2,497 | 2,291 |
Non-current | 3,665 | 5,112 |
6,162 | 7,403 |
| 2024 | 2023 | |
| Amounts recognised in income statement | £000 | £000 |
Interest on lease liabilities | 138 | 192 |
Expenses relating to short-term leases | 241 | 255 |
| Expenses relating to low-value asset leases | ||
| (excl. short-term leases of low-value assets) | 17 | 24 |
396 | 471 |
2024 | 2023 | |
| Amount recognised in the statement of cash flows | £000 | £000 |
Total cash outflow for all leases | 3,175 | 2,996 |
| 2024 | 2023 | |
| £000 | £000 | |
At 1 January | 7,403 | 9,569 |
Payment of lease liabilities – capital | (2,781 ) | (2,530) |
| Payment of lease liabilities – interest | (141) | (187) |
Total changes arising from cash flows | (2,922 ) | (2,717) |
New leases | 1,544 | 362 |
| Interest | 138 | 192 |
| Other movements | (1) | (3) |
Total liability relating to other changes | 1,681 | 551 |
Balance as at 31 December | 6,162 | 7,403 |
2024 | |
| £000 | |
At 1 January | 841 |
Utilised | – |
| Released | – |
| Unwinding of discount | 12 |
| At 31 December | 853 |
Current | – |
Non-current | 853 |
2024 | 2023 | |||
| Amount | Number of | Amount | Number of | |
| £000 | shares | £000 | Shares | |
| In issue ordinary shares | ||||
At 1 January | 814 | 813,449,619 | 838 | 837,401,085 |
| Purchase and cancellation of shares | (19) | (18,772,755) | (24) | (23,951,466) |
At 31 December | 795 | 794,676,864 | 814 | 813,449,619 |
EBT shares | SIP shares | Treasury | ||
| reserve | reserve | shares | Total | |
| Own shares held – £000 | £000 | £000 | £000 | £000 |
Own shares held as at 1 January 2023 | (3,157) | (4,952) | (5,789) | (13,898) |
Shares purchased for share incentive plans | (725) | (1,273) | – | (1,998) |
Shares transferred to SIP | 725 | (725) | – | – |
Share-based incentives exercised in the year | 1,297 | 557 | 230 | 2,084 |
SIP releases in the year | – | 72 | – | 72 |
Own shares held as at 31 December 2023 | (1,860) | (6,321) | (5,559) | (13,740) |
Own shares held as at 1 January 2024 | (1,860) | (6,321) | (5,55 9) | (13,740) |
Shares purchased for share incentive plans | (5,910) | (1,415) | – | (7,325) |
Shares transferred to SIP | 594 | (594) | – | – |
| Share-based incentives exercised in the year | 66 | 713 | 260 | 1,039 |
| SIP releases in the year | – | 64 | – | 64 |
| Own shares held as at 31 December 2024 | (7,110) | (7,553) | (5,299) | (19,962) |
| EBT shares | SIP shares | Treasury | ||
| Own shares held – number of shares | reserve | reserve | shares | Total |
Own shares held as at 1 January 2023 | 1,375,963 | 930,592 | 12,185,222 | 14,491,777 |
Shares purchased for share incentive plans | 127,240 | 226,335 | – | 353,575 |
Shares transferred to SIP | (127,240) | 127,240 | – | – |
Share-based incentives exercised in the year | (346,044) | (104,740) | (476,025) | (926,809) |
SIP releases in the year | – | (12,200) | – | (12,200) |
Own shares held as at 31 December 2023 | 1,029,919 | 1,167,227 | 11,709,197 | 13,906,343 |
Own shares held as at 1 January 2024 | 1,029,919 | 1,167,227 | 11,709,197 | 13,906,343 |
| Shares purchased for share incentive plans | 1,028,015 | 209,088 | – | 1,237,103 |
| Shares transferred to SIP | (88,502) | 88,502 | – | – |
| Share-based incentives exercised in the year | (136,284) | (132,413) | (540,702 ) | (809,399) |
SIP releases in the year | – | (11,975) | – | (11,975) |
Own shares held as at 31 December 2024 | 1,833,148 | 1,320,429 | 11,168,495 | 14,322,072 |
2024 | 2023 | |
| £000 | £000 | |
Sharesave Plan | 495 | 382 |
Performance Share Plan (PSP) | 4 | 684 |
| Deferred Share Bonus Plan (DSP) | 2,640 | 3,197 |
| Share Incentive Plan (SIP) | 1,436 | 1,068 |
| Restricted Share Plan (RSP) | 2,864 | 555 |
| Total share-based payments charge | 7,439 | 5,886 |
NI on applicable share-based incentives at 13.8% | 917 | 651 |
Total charge in relation to share-based payments | 8,356 | 6,537 |
| Share price at | Exercise | Dividend | Fair value per | ||||
| grant date | price | Option life | Volatility | Risk free rate | yield | option | |
| Grant date | (pence) | (pence) | (years) | (%) | (%) | (%) | (pence) |
1 October 2021 | 682.6 | 574.0 | 3.0 | 26.7 | 0.8 | 1.1 | 184.0 |
30 September 2022 | 482.2 | 482.0 | 3.0 | 29.4 | 5.2 | 1.8 | 130.0 |
29 September 2023 | 562.2 | 448.0 | 3.0 | 30.2 | 4.7 | 1.6 | 203.0 |
| 30 September 2024 | 617.4 | 442.0 | 3.0 | 31.1 | 3.75 | 1.8 | 232.0 |
2024 | 2023 | ||||
Weighted | Weighted | ||||
| average | average | ||||
| exercise price | exercise price | ||||
Group | Number | (pence) | Number | (pence) | |
Outstanding at 1 January | 844,719 | 483.8 | 779,826 | 498.9 | |
Granted | 379,287 | 442.0 | 373,861 | 448.2 | |
| Lapsed or cancelled | (114,499) | 491.6 | (112,451) | 516.6 | |
| Forfeited | (47,177) | 465.2 | (57,649) | 497.5 | |
| Exercised | (136,284) | 540.1 | (138,868) | 440.2 | |
Outstanding at 31 December | 926,046 | 458.4 | 844,719 | 483.8 | |
Exercisable at 31 December | 38,949 | 5.63 | 129,754 | 510.5 |
| Share price at | Exercise | Risk | Dividend | Fair value | |||
| grant date | price | Expected | Option | free rate | yield | per option | |
| Grant date | (pence) | (pence) | volatility (%) | life (years) | (%) | (%) | (pence) |
| 2 March 2022 | |||||||
(TSR dependent) | 684.6 | 0.0 | 30.3 | 3.0 | 1.7 | 0.0 | 247.4 |
| 2 March 2022 | |||||||
(EPS dependent) | 684.6 | 0.0 | 0.0 | 3.0 | 0.0 | 0.0 | 582.2 |
| 10 March 2023 | |||||||
(TSR dependent) | 540.8 | 0.0 | 32.9 | 3.0 | 4.3 | 0.0 | 227.8 |
| 10 March 2023 | |||||||
(EPS dependent) | 540.8 | 0.0 | 0.0 | 3.0 | 0.0 | 0.0 | 460.0 |
| 12 March 2024 | |||||||
(TSR dependent) (1) | 577.0 | 0.0 | 28.3 | 3.0 | 4.2 | 0.0 | 273.0 |
| 12 March 2024 | |||||||
(EPS dependent) (1) | 577.0 | 0.0 | 0.0 | 3.0 | 0.0 | 0.0 | 490.0 |
| 12 March 2024 | |||||||
(Revenue dependent) (1) | 577.0 | 0.0 | 0.0 | 3.0 | 0.0 | 0.0 | 490.0 |
| 2024 | 2023 | |
| Number | Number | |
Outstanding at 1 January | 750,175 | 683,330 |
Granted | 335,970 | 325,798 |
| Dividends awarded | 5,445 | 1,110 |
| Forfeited | (506,489) | (171,458) |
| Exercised | (62,602) | (88,605) |
Outstanding at 31 December | 522,499 | 750,175 |
Exercisable at 31 December | – | 21,487 |
| Share price at | Exercise | Expected | Dividend | Fair value | ||
| award date | price | term | yield | per option | ||
Grant date | Award date | (pence) | (pence) | (years) | (%) | (pence) |
3 March 2021 | 2 March 2022 | 684.6 | 0.0 | 3.0 | 1.2 | 668.0 |
2 March 2022 | 10 March 2023 | 540.8 | 0.0 | 3.0 | 1.5 | 524.0 |
12 March 2023 | 12 March 2024 (1) | 577.0 | 0.0 | 3.0 | 1.6 | 559.0 |
12 March 2024 (2) | 12 March 2025 (3) | 577.0 | 0.0 | 3.0 | 1.6 | 549.0 |
| 2024 | 2023 | |
| Number | Number | |
Outstanding at 1 January | 1,029,016 | 870,666 |
Awarded | 605,476 | 545,770 |
| Forfeited | (126,982) | – |
| Exercised | (478,100) | (387,420) |
Outstanding at 31 December | 1,029,410 | 1,029,016 |
Exercisable at 31 December | – | – |
| Share | |||||
| price at grant | |||||
| date | Exercise price | Option | Dividend yield | Fair value per | |
| Grant date | (pence) | (pence) | life (years) | (%) | option (pence) |
20 December 2020 | 651.6 | 0.0 | 3.0 | 0.0 | 651.6 |
20 December 2021 | 769.2 | 0.0 | 3.0 | 0.0 | 769.2 |
21 December 2022 | 526.8 | 0.0 | 3.0 | 0.0 | 526.8 |
20 December 2023 | 563.8 | 0.0 | 3.0 | 0.0 | 563.8 |
19 December 2024 | 654.2 | 0.0 | 3.0 | 0.0 | 654.2 |
2024 | 2023 | |
| Number | Number | |
Outstanding at 1 January | 1,159,700 | 913,440 |
Granted | 374,690 | 438,000 |
| Forfeited | (82,300) | (75,750) |
| Exercised | (148,165) | (115,990) |
Outstanding at 31 December | 1,303,925 | 1,159,700 |
Exercisable at 31 December | 287,935 | 276,900 |
| Share price at | Dividend | Fair value per | |||
| grant date | Exercise price | Option | yield | option | |
| Grant date | (pence) | (pence) | life (years) | (%) | (pence) |
20 September 2023 | 586.0 | 0.0 | 3.0 | 1.4 | 562.0 |
20 September 2023 | 586.0 | 0.0 | 4.0 | 1.5 | 553.0 |
20 December 2023 | 563.8 | 0.0 | 1.5 | 1.7 | 549.0 |
20 December 2023 | 563.8 | 0.0 | 3.0 | 1.6 | 536.0 |
1 March 2024 | 566.2 | 0.0 | 1.0 | 1.6 | 557.0 |
1 March 2024 | 566.2 | 0.0 | 2.0 | 1.6 | 548.0 |
1 March 2024 | 566.2 | 0.0 | 3.0 | 1.7 | 539.0 |
6 June 2024 | 565.0 | 0.0 | 1.5 | 1.5 | 552.0 |
26 July 2024 | 560.0 | 0.0 | 3.0 | 2.0 | 530.0 |
25 October 2024 | 618.2 | 0.0 | 3.0 | 1.7 | 588.0 |
| 2024 | 2023 | |
| Number | Number | |
Outstanding at 1 January | 874,442 | 544,101 |
Awarded | 397,849 | 541,664 |
| Forfeited | – | – |
| Exercised | – | (211,323) |
Outstanding at 31 December | 1,272,291 | 874,442 |
Exercisable at 31 December | – | – |
| 2024 | 2023 | ||
| Note | £000 | £000 | |
Net trade receivables | 16 | 21,817 | 24,491 |
Accrued interest receivable | 16 | 361 | 405 |
Contract assets | 4 | 1,270 | 759 |
Other debtors | 16 | 572 | 319 |
Cash and cash equivalents | 17 | 35,761 | 33,641 |
Money market deposits | 17 | 5,482 | 5,224 |
65,263 | 64,839 |
| 2024 | 2023 | ||
| Note | £000 | £000 | |
UK | 4 | 21,796 | 24,480 |
Rest of the world | 4 | 21 | 11 |
| 16 | 21,817 | 24,491 |
2024 | 2023 | ||
| Note | £000 | £000 | |
Property products | 18,441 | 20,390 | |
Other | 3,376 | 4,101 | |
| 16 | 21,817 | 24,491 |
| Weighted- | Gross carrying | Loss | ||
| average loss | amount | allowance | Credit- | |
| 2024 | rate | £000 | £000 | impaired |
Current | 1.8% | 17,488 | (310 ) | No |
| Past due 1 – 30 days | 8.8% | 4,849 | (427) | No |
Past due 31 – 60 days | 8.8% | 1,009 | (89) | No |
| Past due 61 – 90 days | 19.5% | 369 | (72) | No |
| More than 91 days past due | 69.5% | 886 | (616 ) | No |
| 24,601 | (1,514) |
| Weighted- | Gross carrying | |||
| average loss | amount | Loss allowance | ||
| 2023 | rate | £000 | £000 | Credit -impaired |
Current | 1.1% | 16,140 | (177) | No |
Past due 1 – 30 days | 2.2% | 4,677 | (101) | No |
Past due 31 – 60 days | 6.5% | 1,612 | (104) | No |
Past due 61 – 90 days | 8.4% | 738 | (62) | No |
More than 91 days past due | 24.0% | 3,332 | (801) | No |
26,499 | (1,249) |
| 2024 | 2023 | ||
| Note | £000 | £000 | |
At 1 January | 1,249 | 845 | |
Charged during the year | 1,620 | 1,712 | |
| Utilised during the year | (1,355 ) | (1,308) | |
At 31 December | 16 | 1,514 | 1,249 |
| Carrying | Contractual | 6 months | 6-12 | |||
| amount | cash flows | or less | months | |||
| £000 | £000 | £000 | £000 | 1-2 years | 2-5 years | |
| At 31 December 2024 | ||||||
| Trade payables being non-derivative | ||||||
| financial liabilities | 1,326 | (1,326) | (1,326) | – | – | – |
| Trade accruals being non-derivative | ||||||
| financial liabilities | 9,270 | (8,170) | (8,170) | – | – | – |
| Lease liabilities | 6,162 | (6,383) | (1,337) | (1,337) | (2,703) | (1,006) |
Deferred consideration | 417 | (417) | – | – | (417) | – |
| Total | 17,175 | (16,296) | (10,833) | (1,337) | (3,120) | (1,006) |
| At 31 December 2023 | ||||||
| Trade payables being non-derivative | ||||||
financial liabilities | 2,057 | (2,057) | (2,057) | – | – | – |
| Trade accruals being non-derivative | ||||||
financial liabilities | 7,662 | (6,978) | (6,978) | – | – | – |
Lease liabilities | 7,403 | (7,830) | (1,293) | (1,293) | (2,437) | (2,808) |
Total | 17,122 | (16,865) | (10,328) | (1,293) | (2,437) | (2,808) |
2024 | |
| £000 | |
Cash consideration | 8,471 |
Total consideration | 8,471 |
2024 | |
| Net cash flow on acquisition | £000 |
Cash consideration | 8,471 |
Net of cash and cash equivalents acquired | (519) |
Net cash cost paid for subsidiary | 7,952 |
Deferred consideration | (400) |
Net cash outflow included in the statement of cash flows | 7,552 |
Carrying values | Fair value | ||
| pre-acquisition | adjustments | Fair values | |
| Net assets acquired | £000 | £000 | £000 |
| Non-current assets | |||
Property, plant and equipment | 14 | – | 14 |
Intangible assets – IT development costs | – | 757 | 757 |
Intangible assets – customer relationships | – | 1,845 | 1,845 |
Total non-current assets | 14 | 2,602 | 2,616 |
| Current assets | |||
Trade and other receivables | 150 | – | 150 |
Cash and cash equivalents | 519 | – | 519 |
Total current assets | 669 | – | 669 |
| Current liabilities | |||
Trade and other payables | (328) | – | (328) |
Total current liabilities | (328) | – | (328) |
Non-current liabilities – deferred tax | – | (650) | (650) |
Fair value of net assets acquired | 355 | 1,952 | 2,307 |
| £000 | |
Total consideration | 8,471 |
Fair value of net assets acquired | (2,307) |
Goodwill | 6,164 |
2024 | 2023 | |
| £000 | £000 | |
Short-term employee benefits | 2,176 | 2,355 |
Post employment benefits | 68 | 55 |
| Share-based payments | 41 | 1,644 |