2025 | 2024 | ||
| 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 |
2025 | 2024 | ||
| 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 | ( ) | ( |
| Income tax payable | ( | ||
Other current liabilities | 17 | ( | |
Total current liabilities | ( | ( | |
| Non-current liabilities | |||
Other non-current liabilities | 17 | ( | |
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 |
2025 | 2024 | ||
| Note | £000 | £000 | |
| Cash flows from operating activities | |||
Profit for the year | |||
| Adjustments for: | |||
Depreciation charges | 12 | ||
Amortisation charges | 13 | ||
Financial income | 7 | ( ) | ( |
Financial expenses | 8 | ||
Fair value movements on investment | 25 | ||
Share-based payments | 23 | ||
Provision charge | 20 | ||
Income tax expense | 9 | ||
| Operating cash flow before changes in working capital | |||
(Increase)/decrease in trade and other receivables | 16 | ( ) | |
Increase in trade and other payables | 18 | ||
Decrease/(increase) in contract assets | 4 | ( | |
Increase in contract liabilities | 4 | ||
| Cash generated from operating activities | |||
Financial expenses paid | ( ) | ( | |
Income taxes paid | ( ) | ( | |
| Net cash from operating activities | |||
| Cash flows used in investing activities | |||
| Interest 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 | ( ) | ( |
| Net cash used in investing activities | ( ) | ( |
2025 | 2024 | ||
| Note | £000 | £000 | |
| 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 | |||
Net cash used in financing activities | ( ) | ( | |
Net increase in cash and cash equivalents | |||
Cash and cash equivalents at 1 January | 17 | ||
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 2024 | ( | ||||||
| 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 share purchases | 21 | ( | ( | ||||
At 31 December 2024 | ( | ||||||
At 1 January 2025 | ( | ||||||
| Total comprehensive income | |||||||
| Profit for the year | |||||||
| Transactions with owners recorded directly in equity | |||||||
Share-based payments | 23 | ||||||
Tax charge 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 2025 | ( ) |
| 2025 | 2024 | ||
| Note | £000 | £000 | |
Profit for the year | 217,067 | 192,713 | |
Share-based incentives charge | 23 | 8,539 | 7,439 |
NI on share-based incentives | 23 | 1,276 | 917 |
Transaction-related charges | 5 | – | 6,230 |
Investment fair value loss | 25 | – | 3,000 |
| Impact on tax charge | (1,994 ) | (3,152) | |
Underlying profit | 224,888 | 207,147 |
| 2025 | 2024 | ||
| Note | £000 | £000 | |
Operating profit | 287,874 | 256,330 | |
Share-based incentives charge | 23 | 8,539 | 7,439 |
| NI on share-based incentives | 23 | 1,276 | 917 |
| Transaction-related charges | 5 | – | 6,230 |
| Investment fair value loss | 25 | – | 3,000 |
| Underlying operating profit | 297,689 | 273,916 |
Note | 2025 | 2024 | |
| £000 | £000 | ||
Administration expenses | 137,255 | 133,552 | |
Share-based incentives charge | 23 | (8,539) | (7,439) |
NI on share-based incentives | 23 | (1,276) | (917) |
Transaction-related charges | 5 | – | (6,230) |
Investment fair value loss | 5 | – | (3,000) |
Underlying costs | 127,440 | 115,966 |
Agency | New Homes | Other | Total | |
| Year ended 31 December 2025 | £000 | £000 | £000 | £000 |
| Revenue stream | ||||
Property products | 304,744 | 75,330 | 21,563 | 401,637 |
| Non-property products | – | – | 23,492 | 23,492 |
304,744 | 75,330 | 45,055 | 425,129 |
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 |
2025 | 2024 | |||
| Trade | Trade | |||
| Revenue | receivables | Revenue | receivables | |
| £000 | £000 | £000 | £000 | |
UK | 419,650 | 24,965 | 384,112 | 21,796 |
Rest of the world | 5,479 | – | 5,770 | 21 |
425,129 | 24,965 | 389,882 | 21,817 |
| Contract | Contract | |
| assets | liabilities | |
| £000 | £000 | |
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) |
Performance obligations satisfied in 2024 | (1,270) | – |
Performance obligations satisfied in 2025 | – | 3,139 |
Accrued/(deferred) during 2025 | 1,251 | (3,456) |
Contract balances as at 31 December 2025 | 1,251 | (3,485) |
2025 | 2024 | ||
| Note | £000 | £000 | |
| Operating profit is stated after charging: | |||
Employee benefits | 6 | 68,967 | 64,420 |
Depreciation of property, plant and equipment | 12 | 3,937 | 3,613 |
Amortisation of intangibles | 13 | 4,391 | 2,386 |
Trade receivables impairment charge | 24 | 413 | 1,629 |
Transaction-related charges | 25 | – | 6,230 |
Investment fair value loss | 25 | – | 3,000 |
| 2025 | 2024 | |
| Auditor’s remuneration | £000 | £000 |
| Fees payable to the Company’s auditor in respect of the audit | ||
Audit of the Company’s financial statements | 65 | 60 |
| Audit of the Company’s subsidiaries pursuant to legislation | 335 | 356 |
| Total audit remuneration | 400 | 416 |
| Fees payable to the Company’s auditor in respect of non-audit related services | ||
| Half-year review of the condensed financial statements | 69 | 66 |
| Total non-audit remuneration | 69 | 66 |
Number of employees | 2025 | 2024 |
Administration | 835 | 792 |
Management | 65 | 69 |
900 | 861 |
2025 | 2024 | |
| £000 | £000 | |
Wages and salaries | 57,337 | 54,529 |
Social security costs | 7,900 | 6,596 |
| Pension costs | 3,730 | 3,295 |
68,967 | 64,420 | |
Share-based payments cost (Note 23) | 9,815 | 8,356 |
| Total | 78,782 | 72,776 |
2025 | 2024 | |
| £000 | £000 | |
Interest income on cash and cash equivalents | 2,433 | 2,359 |
Interest income on money market deposits | 201 | 258 |
2,634 | 2,617 |
2025 | 2024 | |
| £000 | £000 | |
Bank charges | 455 | 397 |
Interest unwind on lease liabilities (Note 18) | 90 | 138 |
| Interest unwind on dilapidations (Note 20) | 12 | 12 |
557 | 547 |
| 2025 | 2024 | |
| £000 | £000 | |
| Current tax expense | ||
Current year | 72,799 | 65,214 |
| Adjustment to current tax charge in respect of prior years | 250 | (210) |
73,049 | 65,004 | |
| Deferred tax (Note 15) | ||
| Origination and reversal of temporary differences | 341 | 578 |
| Adjustment to deferred tax in respect of prior years | (506 ) | 105 |
(165 ) | 683 | |
Total income tax expense | 72,884 | 65,687 |
2025 | 2024 | |
| £000 | £000 | |
| Current tax | ||
Share-based incentives | (379 ) | (88) |
| Deferred tax (Note 15) | ||
| Share-based incentives | 457 | (409) |
Adjustment to deferred tax in respect of prior years | 145 | – |
602 | (409) | |
Total income tax charge/(credit) recognised directly in equity | 223 | (497) |
| 2025 | 2024 | |
| £000 | £000 | |
Profit before tax | 289,951 | 258,400 |
Current tax at 25.0% | 72,488 | 64,600 |
| Non-deductible expenses/(non-taxable income) | 197 | 1,068 |
| Adjustment to deferred tax charge in respect of prior years | (506 ) | 105 |
| Share-based incentives | 455 | 124 |
| Adjustment to current tax charge in respect of prior years | 250 | (210) |
72,884 | 65,687 |
| Pence per share | ||||
Note | £000 | Basic | Diluted | |
| Year ended 31 December 2025 | ||||
Profit for the year and EPS | 217,067 | 28.1 | 28.0 | |
Underlying profit and underlying EPS | 1 | 224,888 | 29.1 | 29.0 |
| 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 |
2024 | ||
| 2025 | Number of | |
| Number of shares | shares | |
| Issued ordinary shares at 1 January less ordinary shares | ||
| held by the EBT and SIP Trust | 791,523,287 | 811,252,473 |
Less own shares held in treasury at the beginning of the year | (11,168,495) | (11,709,197) |
Weighted effect of own shares purchased for cancellation | (8,388,834) | (8,933,806) |
Weighted effect of share-based incentives exercised | 625,563 | 363,417 |
| Weighted effect of shares purchased | (209,398) | (755,421) |
| Issued ordinary shares at 31 December less ordinary shares | ||
| held by treasury, SIP and the EBT | 772,382,123 | 790,217,466 |
2024 | ||
| 2025 | Number of | |
| Number of shares | shares | |
Weighted average number of ordinary shares (basic) | 772,382,123 | 790,217,466 |
Dilutive impact of share-based incentives outstanding | 2,974,437 | 2,384,515 |
775,356,560 | 792,601,981 |
2025 | 2024 | |||
Pence | Pence | |||
per share | £000 | per share | £000 | |
2023 final dividend paid | 5.70 | 45,226 | ||
2024 interim dividend paid | 3.70 | 29,112 | ||
| 2024 final dividend paid | 6.10 | 47,398 | – | – |
| 2025 interim dividend paid | 4.05 | 31,188 | – | – |
10.15 | 78,586 | 9.40 | 74,338 | |
Unclaimed dividends returned | (21) | – | (30) | |
Net dividends included in the statement of cash flows | 78,565 | – | 74,308 |
| Office | ||||||
| equipment, | ||||||
| Land & | fixtures & | Computer | Leasehold | Motor | ||
| buildings* | fittings | equipment | improvements | vehicles* | Total | |
| Group | £000 | £000 | £000 | £000 | £000 | £000 |
| Cost | ||||||
At 1 January 2025 | 14,924 | 2,687 | 14,292 | 1,149 | 4,640 | 37,692 |
| Additions | – | 111 | 729 | 63 | – | 903 |
| Leased asset additions | 3,018 | – | – | – | 1,141 | 4,159 |
| At 31 December 2025 | 17,942 | 2,798 | 15,021 | 1,212 | 5,781 | 42,754 |
| Depreciation | ||||||
At 1 January 2025 | (10,706) | (1,528) | (13,053) | (941) | (3,079) | (29,307) |
Charge for year | (1,804 ) | (360) | (910) | (84) | (779) | (3,937) |
At 31 December 2025 | (12,510 ) | (1,888) | (13,963) | (1,025) | (3,858) | (33,244) |
| Net book value | ||||||
At 31 December 2025 | 5,432 | 910 | 1,058 | 187 | 1,923 | 9,510 |
| At 31 December 2024 | 4,218 | 1,159 | 1,239 | 208 | 1,561 | 8,385 |
| 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 |
| Computer | Software | Customer | |||
| Goodwill | software | development | relationships | Total | |
| £000 | £000 | £000 | £000 | £000 | |
| Cost | |||||
At 1 January 2025 | 22,680 | 15,822 | 2,849 | 6,366 | 47,717 |
| Additions | – | 6,509 | 2,767 | – | 9,276 |
| At 31 December 2025 | 22,680 | 22,331 | 5,616 | 6,366 | 56,993 |
| Amortisation | |||||
At 1 January 2025 | – | (8,931) | – | (2,541) | (11,472) |
Charge for year | – | (3,756) | – | (635 ) | (4,391) |
At 31 December 2025 | – | (12,687) | – | (3,176 ) | (15,863) |
| Net book value | |||||
At 31 December 2025 | 22,680 | 9,644 | 5,616 | 3,190 | 41,130 |
| At 31 December 2024 | 22,680 | 6,891 | 2,849 | 3,825 | 36,245 |
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 |
Registration | Class of | Trading | ||||
Company | Nature of business | Country of incorporation | number | Holding | shares | status |
| Rightmove Group | Online property | England and Wales | 03997679 | 100% | Ordinary | Trading |
| Limited | advertising | |||||
| Rightmove Financial | Online rental services | England and Wales | 11211259 | 100% | Ordinary | Trading |
| Services Limited* | ||||||
| Rightmove Landlord | Rental referencing and | England and Wales | 07064255 | 100% | Ordinary Trading | |
| and Tenant Services | insurance services | |||||
| Limited* | ||||||
| HomeViews | Residential review | England and Wales | 10290376 | 100% | Ordinary Trading | |
| Platform Limited* | services |
| 2025 | 2024 | |
| £000 | £000 | |
Deferred tax asset | 4,221 | 4,659 |
Deferred tax liability | (3,209 ) | (3,210) |
At 31 December | 1,012 | 1,449 |
| Share-based | Property, plant | |||
| incentives | and equipment | Provisions | Total | |
| Deferred tax asset | £000 | £000 | £000 | £000 |
At 1 January 2025 | 4,084 | 272 | 303 | 4,659 |
Adjustment in respect of prior year | (183) | 70 | 40 | (73) |
Recognised in income | 362 | (60) | (113 ) | 189 |
| Recognised directly in equity | (457) | – | – | (457) |
Reallocated from deferred tax liability | – | (97) | – | (97) |
At 31 December 2025 | 3,806 | 185 | 230 | 4,221 |
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 |
Intangibles | Intangibles | |
| Deferred tax liability | 2025 | 2024 |
| £000 | £000 | |
At 1 January | (3,210 ) | (762) |
Prior year adjustment | 433 | (2) |
Arising on business combination | – | (651) |
Recognised in income | (726 ) | (2,013) |
Recognised in income – amortisation | 197 | 218 |
| Reallocated to deferred tax asset | 97 | – |
| At 31 December | (3,209 ) | (3,210) |
| 2025 | 2024 | ||
| Note | £000 | £000 | |
Trade receivables | 26,343 | 23,331 | |
Less provision for impairment of trade receivables | 24 | (1,378 ) | (1,514) |
Net trade receivables | 24,965 | 21,817 | |
Prepayments | 6,473 | 6,251 | |
| Interest receivable | 286 | 361 | |
| Other debtors | 648 | 572 | |
32,372 | 29,001 |
2025 | 2024 | |
| £000 | £000 | |
Trade payables | 1,826 | 1,326 |
Trade accruals | 12,474 | 9,270 |
| Other creditors | 2,032 | 3,033 |
| Other taxation and social security | 16,236 | 13,407 |
32,568 | 27,036 |
2025 | 2024 | |
| Analysis of property, plant and equipment between owned and leased assets | £000 | £000 |
Net book value of property, plant and equipment owned | 2,155 | 2,606 |
Net book value of leased right of use assets | 7,355 | 5,779 |
9,510 | 8,385 |
| Property | Vehicles | Total | |
| Net book value of right of use assets | £000 | £000 | £000 |
At 1 January 2025 | 4,218 | 1,561 | 5,779 |
Additions | 3,018 | 1,141 | 4,159 |
| Depreciation charge | (1,804) | (779 ) | (2,583) |
At 31 December 2025 | 5,432 | 1,923 | 7,355 |
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 |
| 2025 | 2024 | |
| Lease liabilities included in the statement of financial position | £000 | £000 |
Current | 3,562 | 2,497 |
Non-current | 3,622 | 3,665 |
7,184 | 6,162 |
| 2025 | 2024 | |
| Amounts recognised in income statement | £000 | £000 |
Interest on lease liabilities | 90 | 138 |
Expenses relating to short-term leases | 145 | 241 |
| Expenses relating to low-value asset leases | ||
| (excl. short-term leases of low-value assets) | 17 | 17 |
252 | 396 |
| 2025 | 2024 | |
| Amount recognised in the statement of cash flows | £000 | £000 |
Total cash outflow for all leases | 3,388 | 3,175 |
| 2025 | 2024 | |
| £000 | £000 | |
At 1 January | 6,162 | 7,403 |
Payment of lease liabilities – capital | (3,146 ) | (2,781) |
Payment of lease liabilities – interest | (80 ) | (141) |
Total changes arising from cash flows | (3,226 ) | (2,922) |
New leases (Note 12) | 4,159 | 1,544 |
| Interest (Note 8) | 90 | 138 |
| Other movements | (1 ) | (1) |
Total liability relating to other changes | 4,248 | 1,681 |
Balance as at 31 December | 7,184 | 6,162 |
| 2025 | |
| £000 | |
At 1 January | 853 |
Utilised | – |
| Released | – |
| Charged | 852 |
| Unwinding of discount | 12 |
| At 31 December | 1,717 |
Current | – |
Non-current | 1,717 |
2025 | 2024 | |||
| Amount | Number of | Amount | Number of | |
| £000 | shares | £000 | Shares | |
| In issue ordinary shares | ||||
At 1 January | 795 | 794,676,864 | 814 | 813,449,619 |
| Purchase and cancellation of shares | (21) | (21,395,037 ) | (19) | (18,772,755) |
At 31 December | 774 | 773,281,827 | 795 | 794,676,864 |
| EBT shares | SIP shares | Treasury | ||
| reserve | reserve | shares | Total | |
| Own shares held – £000 | £000 | £000 | £000 | £000 |
Own shares held as at 1 January 2024 | (1,860) | (6,321) | (5,559) | (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) |
Own shares held as at 1 January 2025 | (7,110) | (7,553) | (5,299) | (19,962) |
Shares purchased for share incentive plans | (2,656) | (1,380) | – | (4,036) |
Shares transferred to SIP | 636 | (636) | – | – |
| Share-based incentives exercised in the year | 2,213 | 753 | 200 | 3,166 |
| SIP releases in the year | – | 28 | – | 28 |
| Own shares held as at 31 December 2025 | (6,917) | (8,788) | (5,099 ) | (20,804) |
| EBT shares | SIP shares | Treasury | ||
| Own shares held – number of shares | reserve | reserve | shares | Total |
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 |
Own shares held as at 1 January 2025 | 1,833,148 | 1,320,429 | 11,168,495 | 14,322,072 |
| Shares purchased for share incentive plans | 424,448 | 264,355 | – | 688,803 |
| Shares transferred to SIP | (119,303) | 119,303 | – | – |
| Share-based incentives exercised in the year | (520,570) | (132,825) | (415,001 ) | (1,068,396) |
SIP releases in the year | – | (12,305) | – | (12,305) |
Own shares held as at 31 December 2025 | 1,617,723 | 1,558,957 | 10,753,494 | 13,930,174 |
| 2025 | 2024 | |
| £000 | £000 | |
Sharesave Plan | 500 | 495 |
Performance Share Plan (PSP) | 336 | 4 |
| Deferred Share Bonus Plan (DSP) | 3,244 | 2,640 |
| Share Incentive Plan (SIP) | 1,606 | 1,436 |
| Restricted Share Plan (RSP) | 2,853 | 2,864 |
| Total share-based payments charge | 8,539 | 7,439 |
NI on applicable share-based incentives at 15.0% | 1,276 | 917 |
Total charge in relation to share-based payments | 9,815 | 8,356 |
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) |
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 |
| 30 September 2025 | 708.6 | 602.0 | 3.0 | 30.5 | 3.84 | 1.7 | 218.0 |
2025 | 2024 | |||
Weighted | Weighted | |||
| average | average | |||
| exercise price | exercise price | |||
Group | Number | (pence) | Number | (pence) |
Outstanding at 1 January | 926,046 | 458.4 | 844,719 | 483.8 |
Granted | 236,241 | 602.0 | 379,287 | 442.0 |
| Lapsed or cancelled | (30,632) | 457.9 | (114,499) | 491.6 |
| Forfeited | (79,445) | 453.9 | (47,177) | 465.2 |
| Exercised | (156,286) | 499.6 | (136,284) | 540.1 |
Outstanding at 31 December | 895,924 | 489.5 | 926,046 | 458.4 |
Exercisable at 31 December | 74,080 | 4.85 | 38,949 | 5.63 |
Share price at | Exercise | Risk-free | Dividend | Fair value | |||
| grant date | price | Expected | Option | 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) | 577.0 | 0.0 | 28.3 | 3.0 | 4.2 | 0.0 | 273.0 |
| 12 March 2024 | |||||||
(EPS dependent) | 577.0 | 0.0 | 0.0 | 3.0 | 0.0 | 0.0 | 490.0 |
| 12 March 2024 | |||||||
(Revenue dependent) | 577.0 | 0.0 | 0.0 | 3.0 | 0.0 | 0.0 | 490.0 |
| 6 March 2025 | |||||||
(TSR dependent) (1) | 686.0 | 0.0 | 31.5 | 3.0 | 4.3 | 0.0 | 386.2 |
| 6 March 2025 | |||||||
(EPS dependent) (1) | 686.0 | 0.0 | 0.0 | 3.0 | 0.0 | 0.0 | 583.1 |
| 6 March 2025 | |||||||
(Revenue dependent) (1) | 686.0 | 0.0 | 0.0 | 3.0 | 0.0 | 0.0 | 583.1 |
| 2025 | 2024 | |
| Number | Number | |
Outstanding at 1 January | 522,499 | 750,175 |
Granted | 281,199 | 335,970 |
| Dividends awarded | 2,648 | 5,445 |
| Forfeited | (61,541 ) | (506,489) |
Exercised | – | (62,602) |
Outstanding at 31 December | 744,805 | 522,499 |
Exercisable at 31 December | – | – |
| Share price at | Exercise | Expected | Dividend | Fair value | ||
| award date | price | term | yield | per option | ||
Grant date | Award date | (pence) | (pence) | (years) | (%) | (pence) |
2 March 2022 | 10 March 2023 | 540.8 | 0.0 | 3.0 | 1.5 | 524.0 |
12 March 2023 | 12 March 2024 | 577.0 | 0.0 | 3.0 | 1.6 | 559.0 |
12 March 2024 | 18 March 2025 (1) | 577.0 | 0.0 | 3.0 | 1.6 | 549.0 |
18 March 2025 (2) | 18 March 2026 (3) | 677.2 | 0.0 | 3.0 | 1.5 | 657.0 |
| 2025 | 2024 | |
| Number | Number | |
Outstanding at 1 January | 1,029,410 | 1,029,016 |
Awarded | 613,997 | 605,476 |
| Forfeited | (7,129 ) | (126,982) |
Exercised | (415,001 ) | (478,100) |
Outstanding at 31 December | 1,221,277 | 1,029,410 |
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) |
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 |
18 December 2025 | 527.2 | 0.0 | 3.0 | 0.0 | 527.2 |
| 2025 | 2024 | |
| Number | Number | |
Outstanding at 1 January | 1,303,925 | 1,159,700 |
Granted | 491,808 | 374,690 |
| Forfeited | ( 111,075) | (82,300) |
Exercised | (144,280 ) | (148,165) |
Outstanding at 31 December | 1,540,378 | 1,303,925 |
Exercisable at 31 December | 384,985 | 287,935 |
| 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 |
3 March 2025 | 699.2 | 0.0 | 1.0 | 1.4 | 689.0 |
3 March 2025 | 699.2 | 0.0 | 2.0 | 1.5 | 679.0 |
2 April 2025 | 690.4 | 0.0 | 1.0 | 1.4 | 681.0 |
2 April 2025 | 690.4 | 0.0 | 2.0 | 1.5 | 670.0 |
2 April 2025 | 690.4 | 0.0 | 3.0 | 1.5 | 660.0 |
26 November 2025 | 539.0 | 0.0 | 1.1 | 1.9 | 518.0 |
26 November 2025 | 539.0 | 0.0 | 2.1 | 2.0 | 506.0 |
| 2025 | 2024 | |
| Number | Number | |
Outstanding at 1 January | 1,272,291 | 874,442 |
Awarded | 305,145 | 397,849 |
| Forfeited | (25,892 ) | – |
| Exercised | (366,730 ) | – |
| Outstanding at 31 December | 1,184,814 | 1,272,291 |
Exercisable at 31 December | 44,496 | – |
| 2025 | 2024 | ||
| Note | £000 | £000 | |
Net trade receivables | 16 | 24,965 | 21,817 |
Accrued interest receivable | 16 | 286 | 361 |
Contract assets | 4 | 1,251 | 1,270 |
Other debtors | 16 | 648 | 572 |
Cash and cash equivalents | 17 | 37,223 | 35,761 |
Money market deposits | 17 | 5,683 | 5,482 |
70,056 | 65,263 |
| 2025 | 2024 | ||
| Note | £000 | £000 | |
UK | 4 | 24,965 | 21,796 |
Rest of the world | 4 | – | 21 |
| 16 | 24,965 | 21,817 |
| 2025 | 2024 | ||
| Note | £000 | £000 | |
Property products | 23,144 | 18,441 | |
Other | 1,821 | 3,376 | |
| 16 | 24,965 | 21,817 |
Weighted- | Gross carrying | Loss | ||
| average loss | amount | allowance | Credit- | |
| 2025 | rate | £000 | £000 | impaired |
Current | 0.9% | 18,724 | (175) | No |
Past due 1 – 30 days | 3.9% | 5,813 | (227) | No |
| Past due 31 – 60 days | 8.3% | 1,429 | (119) | No |
| Past due 61 – 90 days | 12.8% | 448 | (57) | No |
| More than 91 days past due | 67.8% | 1,180 | (800) | No |
| 27,594 | (1,378) |
| Weighted- | Gross carrying | |||
| average loss | amount | Loss allowance | ||
| 2024 | rate | £000 | £000 | Credit-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) |
2025 | 2024 | ||
| Note | £000 | £000 | |
At 1 January | 1,514 | 1,249 | |
Charged during the year | 413 | 1,620 | |
| Utilised during the year | (549 ) | (1,355) | |
At 31 December | 16 | 1,378 | 1,514 |
| 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 2025 | ||||||
| Trade payables being non-derivative | 1,826 | (1,826) | (1,826) | – | – | – |
| financial liabilities (Note 18) | ||||||
| Trade accruals being non-derivative | 11,549 | (11,549) | (11,549) | – | – | – |
| financial liabilities (Note 18) | ||||||
| Lease liabilities (Note 19) | 7,184 | (7,689) | (1,876) | (1,876) | (3,068 ) | (869) |
Deferred consideration (Note 17) | 428 | (428) | (428) | – | – | – |
| Total | 20,987 | (21,492) | (15,679) | (1,876) | (3,068 ) | (869) |
| 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) |
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 |
2025 | 2024 | |
| £000 | £000 | |
Short-term employee benefits | 2,369 | 2,176 |
Post-employment benefits | 61 | 68 |
| Share-based payments | 985 | 41 |