| 52 weeks ended | 52 weeks ended | ||
| 27 December | 28 December | ||
(£m) | Notes | 2025 | 2024 |
Revenue (1) | 5 | ||
Cost of sales (1) | ( | ( | |
Gross profit | |||
Selling costs | ( | ( | |
Administrative expenses | ( | ( | |
Operating profit | 6 | ||
Finance income (2) | 7 | ||
Finance costs (2) | 7 | ( | ( |
Profit before tax | |||
Tax | 10 | ( | ( |
Profit for the period and total comprehensive income | |||
| Attributable to: | |||
Owners of the parent | |||
Non-controlling interest | ( | ||
Profit for the period and total comprehensive income | |||
| Earnings per share | |||
Basic | 11 | ||
Diluted | 11 | ||
Adjusted results (3) | |||
Adjusted gross profit | 9 | ||
Adjusted operating profit | 9 | ||
Adjusted profit before tax | 9 | ||
Adjusted profit after tax | 9 | ||
Adjusted basic earnings per share | 11 | ||
Adjusted diluted earnings per share | 11 |
| As at | As at | ||
| 28 December | |||
(£m) | Notes | 2024 | |
| Assets | |||
| Non-current assets | |||
Goodwill | 12 | ||
Other intangible assets | 12 | ||
Property, plant and equipment | 13 | ||
Right-of-use assets | 14 | ||
Derivative financial instruments | 29 | ||
Deferred tax asset | 16 | ||
Total non-current assets | |||
| Current assets | |||
Inventories | 18 | ||
Trade and other receivables | 19 | ||
Derivative financial instruments | 29 | ||
Cash and cash equivalents | 20 | ||
Corporation tax receivable | |||
Total current assets | |||
Total assets |
| As at | As at | ||
| 27 December | 28 December | ||
(£m) | Notes | 2025 | 2024 |
| Equity and liabilities | |||
| Capital and reserves | |||
Issued share capital | 21 | ||
Capital redemption reserve | |||
EBT share reserve | 21 | ( | ( |
Other reserves | 21 | ( | ( |
Retained earnings | |||
Equity attributable to owners of the parent | |||
Non-controlling interest | |||
Total equity | |||
| Non-current liabilities | |||
Lease liabilities | 14, 23 | ||
Long-term provisions | 24 | ||
Total non-current liabilities | |||
| Current liabilities | |||
Lease liabilities | 14, 23 | ||
Trade and other payables | 25 | ||
Corporation tax payable | |||
Derivative financial instruments | 29 | ||
Short-term provisions | 24 | ||
Total current liabilities | |||
Total liabilities | |||
Total equity and liabilities |
| Capital | |||||||
| Issued share | redemption | EBT share | Other | Retained | Total | ||
(£m) | Notes | capital | reserve | reserve | reserves | earnings | equity |
At 30 December 2023 | ( | ( | |||||
Profit for the period and other comprehensive income | |||||||
Dividends paid | 26 | ( | ( | ||||
Share buyback and cancellation | 21 | ( | ( | ( | |||
Equity–settled share–based payments | |||||||
Tax on equity–settled share–based payments | |||||||
Owners of parent | ( | ( | |||||
Retained earnings attributable to non–controlling interest | |||||||
At 28 December 2024 | ( | ( | |||||
Profit for the period and other comprehensive income | |||||||
Dividends paid | 26 | ( | ( | ||||
Share buyback and cancellation | 21 | ( | ( | ( | |||
Purchase of own shares | ( | ( | |||||
Equity–settled share–based payments | |||||||
Tax on equity–settled share–based payments | ( | ( | |||||
Owners of parent | ( | ( | |||||
Retained earnings attributable to non–controlling interest | |||||||
At | ( | ( |
| 52 weeks ended | 52 weeks ended | ||
| 27 December | 28 December | ||
(£m) | Notes | 2025 | 2024 |
| Cash flows from operating activities | |||
Operating profit | |||
| Adjustments for: | |||
Amortisation of other intangible assets | 12 | ||
Depreciation of property, plant and equipment | 13 | ||
Depreciation of right-of-use assets | 14 | ||
Impairment of other intangible assets | 12 | ||
Impairment of property, plant and equipment | 15 | ||
Impairment of right-of-use assets | 15 | ||
Reversal of impairment of right-of-use assets | 15 | ( | |
Gains on terminations of leases | 6 | ( | |
Losses on disposal of property, plant and equipment | 6 | ||
Derivative fair value losses/(gains) | 9 | ( | |
Share-based payments | 27 | ||
Operating cash flows | |||
| Movements in working capital: | |||
(Increase)/decrease in inventories | ( | ||
Decrease in trade and other receivables | |||
Increase/(decrease) in trade and other payables | ( | ||
Increase/(decrease) in provisions | ( | ||
Cash generated from operations | |||
Income taxes paid | ( | ( | |
Net cash inflow from operating activities |
| 52 weeks ended | 52 weeks ended | ||
| 27 December | 28 December | ||
(£m) | Notes | 2025 | 2024 |
| Cash flows from investing activities | |||
Purchases of property, plant and equipment | ( | ( | |
Development costs of computer software | ( | ( | |
Proceeds on disposal of property, plant and equipment | |||
Acquisition of business net of cash acquired | ( | ||
Interest received | |||
Net cash outflow from investing activities | ( | ( | |
| Cash flows from financing activities | |||
Interest paid | ( | ( | |
Interest on lease liabilities | ( | ( | |
Payment of principal of lease liabilities | ( | ( | |
Lease incentives received | |||
| Own shares purchased for share schemes , net of cash received | |||
from employees | 21 | ( | |
Share buyback | ( | ( | |
Dividends paid to equity holders of the parent | 26 | ( | ( |
Dividends paid to non-controlling interest | ( | ||
Net cash outflow from financing activities | ( | ( | |
Net increase/(decrease) in cash and cash equivalents | ( | ||
Cash and cash equivalents at the beginning of the period | |||
Cash and cash equivalents at the end of the period | 20 | ||
| Adjusting items | |||
Adjusting items paid included in the cash flow | 32 | ||
Total pre-tax Adjusting items | 9 |
| 52 weeks ended | 52 weeks ended | |
| 27 December | 28 December | |
| (£’000) | 2025 | 2024 |
| Fees payable to the Company’s auditor for audit services: | ||
Audit of the Company’s annual accounts | 100 | 100 |
Audit of the Company’s subsidiaries | 740 | 780 |
| Fees paid to the Company’s auditor for other services: | ||
Review of the interim statement | 85 | 80 |
925 | 960 |
| 52 weeks ended | 52 weeks ended | |
| Revenue | 27 December | 28 December |
| (£m) | 2025 | 2024 |
Retail | 1,208.9 | 1,135.2 |
Design & Installation Ranges | 427.3 | 409.3 |
1,636.2 | 1,544.5 |
| 52 weeks ended | 52 weeks ended | |
| Revenue reconciliation and like-for-like revenue | 27 December | 28 December |
| (£m) | 2025 | 2024 |
Revenue | 1,636.2 | 1,544.5 |
Network change | (20.2) | (21.4) |
Revenue generated by acquired business (Gas Fast Limited) | (5.4) | (10.0) |
Revenue (like-for-like basis) | 1,610.6 | 1,513.1 |
Prior period revenue | 1,544.5 | 1,559.2 |
Prior period network change | (8.6) | (15.1) |
Prior period revenue generated by acquired business (Gas Fast Limited) | (0.4) | – |
Prior period revenue (like-for-like basis) | 1,535.5 | 1,544.1 |
Increase/(decrease) arising on a like-for-like basis | 75.1 | (31.0) |
Like-for-like revenue (%) | 4.9% | (2.0)% |
| 52 weeks ended | 52 weeks ended | |
| 27 December | 28 December | |
| (£m) | 2025 | 2024 |
Realised net foreign exchange losses/(gains) recognised in cost of sales | 1.2 | (1.6) |
Derivative fair value losses/(gains) | 2.1 | (1.5) |
Depreciation of property, plant and equipment (note 13) | 22.1 | 22.3 |
Depreciation of right-of-use assets (note 14) | 76.6 | 76.7 |
Amortisation of internally-generated intangible assets (note 12) | 6.0 | 6.6 |
Impairment of other intangible assets (note 12) | 0.3 | – |
Impairment of right of use assets (note 14 and 15) | 1.7 | 12.3 |
Reversal of impairment of right-of-use assets (note 14 and 15) | – | (1.3) |
Impairment of property, plant and equipment (note 13 and 15) | 0.2 | 5.8 |
Gains on termination of leases (note 14 and 23) | (0.2) | – |
Losses on disposal of property, plant and equipment | 0.5 | 0.3 |
Income from subleasing right-of-use assets (note 14) | (2.8) | (2.4) |
Staff costs (note 8) | 258.5 | 230.4 |
Concession income | (0.8) | (1.1) |
Waste recycling initiatives | (0.9) | (0.6) |
| 52 weeks ended | 52 weeks ended | |
| 27 December | 28 December | |
| (£m) | 2025 | 2024 |
| Finance income | ||
Interest receivable | 7.2 | 7.3 |
Fair value adjustment to call option | 3.0 | – |
10.2 | 7.3 | |
| Finance costs | ||
Interest on lease liabilities (note 14) | (31.1) | (30.1) |
Amortisation of loan arrangement fees | (0.2) | (0.3) |
Commitment fee on revolving credit facility (RCF) | (0.6) | (0.7) |
Revolving credit facility (RCF) amendment costs | – | (0.3) |
Other interest | (0.2) | – |
(32.1) | (31.4) | |
Net finance costs | (21.9) | (24.1) |
| 52 weeks ended | 52 weeks ended | |
| 27 December | 28 December | |
| (No.) | 2025 | 2024 |
Administration | 609 | 591 |
Stores and distribution | 7,160 | 7,18 3 |
7,774 |
| 52 weeks ended | 52 weeks ended | |
| 27 December | 28 December | |
| (No.) | 2025 | 2024 |
6,099 | 6,114 |
| 52 weeks ended | 52 weeks ended | |
| 27 December | 28 December | |
| (£m) | 2025 | 2024 |
Wages and salaries | 223.7 | 205.5 |
Social security costs | 23.2 | 17.1 |
Other pension costs (defined contribution plans) | 5.9 | 5.4 |
Share-based payments (equity-settled) | 5.6 | 4.0 |
258.4 | 232.0 |
| 52 weeks ended 27 December 2025 | ||||
| Operating | Profit before | Profit after | ||
| (£m) | Gross profit | profit | tax | tax |
Statutory performance measures | 603.8 | 70.6 | 48.7 | 37.8 |
Foreign exchange derivative fair value losses | 2.1 | 2.1 | 2.1 | 2.1 |
Call option derivative fair value gains | – | – | (3.0) | (3.0) |
Property, plant and equipment impairment charge | – | 0.2 | 0.2 | 0.2 |
Right-of-use asset impairment charge | – | 1.7 | 1.7 | 1.7 |
Solar Fast brand impairment charge | – | 0.3 | 0.3 | 0.3 |
Restructuring costs | – | (0.1) | (0.1) | (0.1) |
Tax on adjusting items | – | – | – | (1.0) |
Tax adjustment in respect of prior periods | – | – | – | 1.2 |
Total adjustments to statutory performance measures | 2.1 | 4.2 | 1.2 | 1.4 |
Adjusted performance measures | 605.9 | 74.8 | 49.9 | 39.2 |
| 52 weeks ended 28 December 2024 | ||||
| Operating | Profit before | Profit after | ||
| (£m) | Gross profit | profit | tax | tax |
Statutory performance measures | 566.6 | 47.3 | 23.2 | 18.4 |
Foreign exchange derivative fair value gains | (1.5) | (1.5) | (1.5) | (1.5) |
Property, plant and equipment impairment charge | – | 5.8 | 5.8 | 5.8 |
Right-of-use asset impairment charge | – | 12.3 | 12.3 | 12.3 |
| Reversal of impairment of right-of-use asset recognised in prior | ||||
periods | – | (1.3) | (1.3) | (1.3) |
Restructuring costs | – | 4.0 | 4.0 | 4.0 |
Gas Fast Limited acquisition costs | – | 0.8 | 0.8 | 0.8 |
Revolving credit facility (RCF) amendment costs | – | – | 0.3 | 0.3 |
Tax on adjusting items | – | – | – | (4.9) |
Total adjustments to statutory performance measures | (1.5) | 20.1 | 20.4 | 15.5 |
Adjusted performance measures | 565.1 | 67.4 | 43.6 | 33.9 |
| 52 weeks ended | 52 weeks ended | |
| 27 December | 28 December | |
| (£m) | 2025 | 2024 |
| Current tax | ||
UK corporation tax expense | 12.2 | 12.3 |
UK corporation tax adjustments in respect of prior periods | (4.7) | (2.2) |
Total current tax charge | 7.5 | 10.1 |
| Deferred tax | ||
Deferred tax movement in period | (3.5) | (5.7) |
Effect of change in tax rate | – | (0.1) |
Adjustments in respect of prior periods | 6.9 | 0.5 |
Total deferred tax charge | 3.4 | (5.3) |
Total tax charge | 10.9 | 4.8 |
| 52 weeks ended | 52 weeks ended | |
| 27 December | 28 December | |
| (£m) | 2025 | 2024 |
Profit before taxation | 48.7 | 23.2 |
Tax at the standard corporation tax rate | 12.2 | 5.9 |
| Effects of: | ||
Depreciation of non-qualifying property | 0.4 | 0.4 |
Tax effect of non-taxable income / non-deductible expenses | (1.0) | – |
Adjustments to prior period | 2.1 | (1.7) |
Effect of share based payments | – | 0.2 |
Impact of uncertain tax positions | (2.8) | – |
Total tax charge | 10.9 | 4.8 |
| 52 weeks ended | 52 weeks ended | |
| 27 December | 28 December | |
| (£m) | 2025 | 2024 |
Profit attributable to the owners of the Parent | 38.5 | 18.1 |
| (No.) | ||
Weighted average number of ordinary shares | 238,367,214 | 245,621,601 |
Adjustment for weighted average number of ordinary shares held in EBT | (9,100,822) | (4,861,137) |
Weighted average number of ordinary shares in issue | 229,266,392 | 240,760,464 |
Basic earnings per share (in pence per share) | 16.8p | 7.7p |
| 52 weeks ended | 52 weeks ended | |
| 27 December | 28 December | |
| (£m) | 2025 | 2024 |
Profit attributable to the owners of the Parent | 38.5 | 18.1 |
| (No.) | ||
Weighted average number of ordinary shares in issue | 229,266,392 | 240,760,464 |
Diluted effect of share options on potential ordinary shares | 5,502,259 | 3,714,321 |
Diluted weighted average number of ordinary shares in issue | 234,768,651 | 244,474,785 |
Diluted earnings per share (in pence per share) | 16.4p | 7.5p |
| 52 weeks ended | 52 weeks ended | |
| 27 December | 28 December | |
| (£m) | 2025 | 2024 |
Profit attributable to the owners of the parent from continuing operations | 38.5 | 18.1 |
Adjusting items before tax | 1.2 | 20.4 |
Tax on adjusting items | (1.0) | (4.9) |
Tax prior year adjustment | 1.2 | – |
Adjusting items after tax (note 9) | 1.4 | 15.5 |
Adjusted profit attributable to the owners of the parent | 39.9 | 33.6 |
Weighted average number of ordinary shares in issue | 229,266,392 | 240,760,464 |
Weighted average number of dilutive ordinary shares in issue | 234,768,651 | 244,474,785 |
Adjusted basic earnings per share (in pence per share) | 17.4p | 14.1p |
Adjusted diluted earnings per share (in pence per share) | 17.0p | 13.9p |
| Other intangible | |||
(£m) | Goodwill | assets | Total |
| Cost or valuation | |||
At 30 December 2023 | 8.4 | 41.3 | 49.7 |
Additions | 4.2 | 2.3 | 6.5 |
At 28 December 2024 | 12.6 | 43.6 | 56.2 |
Additions | – | 2.4 | 2.4 |
At 27 December 2025 | 12.6 | 46.0 | 58.6 |
| Amortisation | |||
At 30 December 2023 | – | 27.0 | 27.0 |
Charged in the period | – | 6.6 | 6.6 |
At 28 December 2024 | – | 33.6 | 33.6 |
Charged in the period | – | 6.0 | 6.0 |
Impairment | – | 0.3 | 0.3 |
At 27 December 2025 | – | 39.9 | 39.9 |
| Net book value | |||
At 27 December 2025 | 12.6 | 6.1 | 18.7 |
At 28 December 2024 | 12.6 | 10.0 | 22.6 |
| Land and | Leasehold | Plant and | ||
| (£m) | buildings | improvements | equipment | Total |
| Cost | ||||
At 30 December 2023 | 6.1 | 147.6 | 195.6 | 349.3 |
Additions | – | 13.4 | 11.2 | 24.6 |
Disposals | (6.1) | (3.0) | (7.9) | (17.0) |
Impairments | – | (5.8) | – | (5.8) |
At 28 December 2024 | – | 152.2 | 198.9 | 351.1 |
Additions | – | 17.0 | 9.3 | 26.3 |
Disposals | – | (3.1) | (3.9) | (7.0) |
Reclassification of historical impairments | – | 6.4 | – | 6.4 |
At 27 December 2025 | – | 172.5 | 204.3 | 376.8 |
| Accumulated depreciation | ||||
At 30 December 2023 | 0.2 | 69.2 | 156.7 | 226.1 |
Charged in the period | 0.1 | 12.6 | 9.6 | 22.3 |
Disposals | (0.3) | (2.6) | (7.7) | (10.6) |
At 28 December 2024 | – | 79.2 | 158.6 | 237.8 |
Charged in the period | – | 12.1 | 10.0 | 22.1 |
Disposals | – | (2.9) | (3.4) | (6.3) |
Reclassification of historical impairments | – | 6.4 | – | 6.4 |
Impairment | – | 0.2 | – | 0.2 |
At 27 December 2025 | – | 95.0 | 165.2 | 260.2 |
| Net book value | ||||
At 27 December 2025 | – | 77.5 | 39.1 | 116.6 |
At 28 December 2024 | – | 73.0 | 40.3 | 113.3 |
| Net carrying value | Land and | Plant and | |
| (£m) | buildings | equipment | Total |
At 30 December 2023 | 520.7 | 16.4 | 5 37.1 |
Additions | 38.1 | 22.8 | 60.9 |
Modifications | 53.0 | – | 53.0 |
Terminations | – | (0.8) | (0.8) |
Depreciation | (67.6) | (9.1) | (76.7) |
Impairments | (12.3) | – | (12.3) |
Reversal of previous impairments | 1.3 | – | 1.3 |
At 28 December 2024 | 533.2 | 29.3 | 562.5 |
Additions | 12.3 | 5.3 | 17.6 |
Modifications | 76.7 | 1.6 | 78.3 |
Terminations | (0.2) | – | (0.2) |
Depreciation | (68.1) | (8.5) | (76.6) |
Impairments | (1.7) | – | (1.7) |
At 27 December 2025 | 552.2 | 27.7 | 579.9 |
| As at | As at | |
| Lease liabilities | 27 December | 28 December |
| (£m) | 2025 | 2024 |
| Maturity analysis – contractual undiscounted cash flow | ||
Less than one year | 115.2 | 112.3 |
One to two years | 110.2 | 111.1 |
Two to five years | 278.2 | 285.4 |
Five to ten years | 255.6 | 253.7 |
More than ten years | 133.0 | 105.7 |
Total undiscounted lease liabilities | 892.2 | 868.2 |
| Lease liabilities included in the balance sheet | ||
Current | 84.3 | 80.4 |
Non-current | 635.5 | 624.9 |
719.8 | 705.3 |
| 52 weeks ended | 52 weeks ended | |
| Amounts recognised in the income statement | 28 December | 28 December |
| (£m) | 2025 | 2024 |
Interest expense on lease liabilities | 31.1 | 30.1 |
Expenses related to short-term leases | – | 0.3 |
Expenses related to low-value assets | 1.1 | 0.8 |
Depreciation | 76.6 | 76.7 |
Net impairment charge | 1.7 | 15.7 |
| As at | As at | |
| 27 December | 28 December | |
| (£m) | 2025 | 2024 |
Within one year | 2.1 | 3.4 |
One to five years | 5.6 | 10.6 |
After five years | 0.5 | 14.2 |
Total | 8.2 | 28.2 |
2025 | 2024 | |
Pre-tax discount rate | 13.8% | 13.4% |
Revenue growth rate | 3.5%–3.7% | 4%–7% |
Gross margin | 41%-43% | 40%–46% |
Central cost allocation | 62.1% | 61.2% |
(£m) | Decrease/(increase) in impairment |
Store revenue increases/(decreases) by 2% | £1.1m - £(3.2)m |
Gross margin increases/(decreases) by 1% | £1.4m - £(3.8)m |
Percentage of central costs allocated decreases/(increases) by 10% | £0.7m - £(2.4)m |
Discount rate decreases/(increases) by 100 basis points | £0.4m - £(1.8)m |
| Capital | Share-based | |||||
Tax losses | Provisions | Allowance | payments | Leases | Total | |
| At 30 December 2023 | – | 1.5 | (10.2) | 2.5 | 29.2 | 23.0 |
| (Charge)/credit to the Income | ||||||
statement | (1.8) | 0.2 | 0.8 | 0.1 | 6.4 | 5.7 |
Credit to equity | – | – | – | 1.5 | – | 1.5 |
Prior period adjustment | 1.7 | (0.7) | 1.7 | (1.7) | (1.5) | (0.5) |
Change in tax rates | 0.1 | – | 0.1 | (0.1) | – | 0.1 |
At 28 December 2024 | – | 1.0 | (7.6) | 2.3 | 34.1 | 29.8 |
| Credit/(charge) to the Income | ||||||
statement | 0.3 | 0.3 | 3.4 | 0.5 | (1.0) | 3.5 |
Charge to equity | – | – | – | (0.3) | – | (0.3) |
Prior period adjustment | – | – | (3.6) | 0.2 | (3.5) | (6.9) |
At 27 December 2025 | 0.3 | 1.3 | (7.8) | 2.7 | 29.6 | 26.1 |
Disclosed within non-current assets | 0.3 | 1.3 | (7.8) | 2.7 | 29.6 | 26.1 |
| Incorporated in England and Wales and registered at | |||
Vision House, 19 Colonial Way, Watford, WD24 4JL | Principal activity | % interest held | Class of share |
Wickes Group Holdings Limited | Holding company | 100% | Ordinary |
Wickes Building Supplies Limited* | Home improvement retailer | 100% | Ordinary |
Gas Fast Limited* | Solar installations | 51% | Ordinary |
Wickes Finance Limited* | Dormant | 100% | Ordinary |
Wickes Holdings Limited* | Dormant | 100% | Ordinary |
| As at | As at | |
| 27 December | 28 December | |
| (£m) | 2025 | 2024 |
Inventories | 199.4 | 192.9 |
| 52 weeks ended | 52 weeks ended | |
| 27 December | 28 December | |
| 2025 | 2024 | |
| Movement in stock provisions | ||
Opening provision | 3.7 | 3.7 |
Provision utilisation | (11.8) | (11.9) |
Provision increased | 11.2 | 11.9 |
Closing provision | 3.1 | 3.7 |
| As at | As at | |
| 27 December | 28 December | |
| (£m) | 2025 | 2024 |
Trade receivables | 31.7 | 31.1 |
Allowance for expected credit losses | (1.0) | (0.9) |
30.7 | 30.2 | |
Other receivables | 17.7 | 25.1 |
Prepayments and accrued income | 15.3 | 15.3 |
Total current trade and other receivables | 63.7 | 70.6 |
| More than | ||||||
Saturday 27 December 2025 | Current | 1-30 days | 31-60 days | 61-120 days | 120 days | Total |
Expected loss rate | 3.2% | – | – | – | – | 3.2% |
| Carrying amount of trade | ||||||
receivables (£m) | 31.6 | 0.1 | – | – | – | 31.7 |
Loss allowance (£m) | (1.0) | – | – | – | – | (1.0) |
| More than | ||||||
Saturday 28 December 2024 | Current | 1-30 days | 31-60 days | 61-120 days | 120 days | Total |
Expected loss rate | 2.9% | – | – | – | – | 2.9% |
| Carrying amount of trade | ||||||
receivables (£m) | 31.1 | – | – | – | – | 31.1 |
Loss allowance (£m) | (0.9) | – | – | – | – | (0.9) |
| As at | As at | |
| 27 December | 28 December | |
| (£m) | 2025 | 2024 |
At the beginning of the period | 0.9 | 1.0 |
Provided in the period | 0.5 | 0.4 |
Released during the period | (0.4) | (0.5) |
At the end of the period | 1.0 | 0.9 |
| As at | As at | |
| 27 December | 28 December | |
| (£m) | 2025 | 2024 |
Cash at Bank | 4.0 | 4.4 |
Short-term deposits | 87.7 | 81.9 |
91.7 | 86.3 |
| 10 pence ordinary shares | ||
| The Group and Company | Shares | £m |
| Authorised, issued and fully paid | ||
At 30 December 2023 | 252,125,375 | 25.2 |
Shares cancelled | (10,059,076) | (1.0) |
At 30 December 2024 | 242,066,299 | 24.2 |
Shares cancelled | (9,320,789) | (0.9) |
At 27 December 2025 | 232,745,510 | 23.3 |
| As at | As at | |
| 27 December | 28 December | |
| (number of shares) | 2025 | 2024 |
At the beginning of the period | 4,778,750 | 5,918,098 |
Own shares purchased for share schemes | 9,708,712 | – |
Shares released to participants | (6,783,627) | (1,139,348) |
At the end of the period | 7,703,835 | 4,778,750 |
| As at | As at | |
| 27 December | 28 December | |
| (£m) | 2025 | 2024 |
| Undrawn facilities: | ||
Committed revolving credit facility (expires March 2029) | 80.0 | 80.0 |
80.0 | 80.0 |
| Cash and cash | |||
| (£m) | equivalents | Lease liability | Total |
At 30 December 2023 | 97.5 | (675.8) | (578.3) |
Decrease in cash and cash equivalents | (11.2) | – | (11.2) |
Repayment of lease liabilities | – | 114.4 | 114.4 |
Discount unwind on lease liability | – | (30.1) | (30.1) |
Lease additions | – | (60.7) | (60.7) |
Lease modifications | – | (53.0) | (53.0) |
Lease incentives received | – | (0.9) | (0.9) |
Lease terminations | – | 0.8 | 0.8 |
At 28 December 2024 | 86.3 | (705.3) | (619.0) |
Increase in cash and cash equivalents | 5.4 | – | 5.4 |
Repayment of lease liabilities | – | 114.0 | 114.0 |
Discount unwind on lease liability | – | (31.1) | (31.1) |
Lease additions | – | (17.6) | (17.6) |
Lease modifications | – | (78.3) | (78.3) |
Lease incentives received | – | (1.9) | (1.9) |
Lease terminations | – | 0.4 | 0.4 |
At 27 December 2025 | 91.7 | (719.8) | (628.1) |
| As at | As at | |
| Balances | 27 December | 28 December |
| (£m) | 2025 | 2024 |
Cash and cash equivalents | 91.7 | 86.3 |
Current lease liabilities | (84.3) | (80.4) |
Non-current lease liabilities | (635.5) | (624.9) |
Lease liability net debt | (628.1) | (619.0) |
(£m) | Property | Warranty | Insurance | Total |
At 30 December 2023 | 3.8 | 3.3 | 5.5 | 12.6 |
Charge to income statement | 0.2 | 3.5 | 1.2 | 4.9 |
Utilisation | (2.1) | (2.5) | (1.8) | (6.4) |
At 28 December 2024 | 1.9 | 4.3 | 4.9 | 11.1 |
Charge to income statement | 0.5 | 3.0 | 1.0 | 4.5 |
Utilisation | – | (2.6) | (1.8) | (4.4) |
At 27 December 2025 | 2.4 | 4.7 | 4.1 | 11.2 |
| As at | As at | |
| 27 December | 28 December | |
| (£m) | 2025 | 2024 |
Current | 9.4 | 9.7 |
Non-current | 1.8 | 1.4 |
11.2 | 11.1 |
| As at | As at | |
| 27 December | 28 December | |
| (£m) | 2025 | 2024 |
Trade payables | 125.9 | 120.7 |
Social security and other taxes | 17.7 | 16.9 |
Other payables | 21.7 | 17.3 |
Deferred income | 33.8 | 26.2 |
Accrued expenses | 38.4 | 31.5 |
Trade and other payables | 237.5 | 212.6 |
| As at | As at | |
| 27 December | 28 December | |
| (£m) | 2025 | 2024 |
| Amounts recognised in the financial statements as distributions to equity | ||
| shareholders are shown below: | ||
| – final dividend for the 52 weeks ended 28 December 2024 of 7.3 pence (52 | ||
weeks ended 30 December 2023: 7.3 pence) | 16.7 | 17.6 |
| – interim dividend for the 52 weeks ended 27 December 2025 of 3.6 pence (52 | ||
weeks ended 28 December 2024: 3.6 pence) | 8.1 | 8.5 |
Total dividend | 24.8 | 26.1 |
| 52 weeks ended | 52 weeks ended | |
| 27 December | 28 December | |
| Charge (£m) | 2025 | 2024 |
Long Term Incentive Plan | 4.7 | 2.8 |
Save As You Earn (SAYE) | 0.8 | 0.9 |
Free Shares | 0.1 | 0.3 |
5.6 | 4.0 |
| As at | As at | |
| 27 December | 28 December | |
| Number of options and free shares (thousands) | 2025 | 2024 |
Long Term Incentive Plan | 9,343 | 8,254 |
Save As You Earn (SAYE) | 8,811 | 11,080 |
Free Shares | 411 | 348 |
18,565 | 19,682 |
| Scheme | Grant | Vesting | Number of | Vesting | Scheme | ||
| Scheme | name | date | date | options granted | criteria | Eligibility | type |
RSP | 31/03/2023 | 31/03/2025 | 827,045 | A | |||
31/03/2023 | 31/03/2024 | 711,237 | performance | ||||
| underpin | |||||||
LTIP 25 | 30/09/2025 | 30/09/2028 | 79,070 | ||||
28/03/2025 | 27/03/2028 | 3,013,687 | EPS (60%), | ||||
LTIP 24 | 30/09/2024 | 30/09/2027 | 23,902 | TSR (30%) | |||
27/03/2024 | 27/03/2027 | 3,366,432 | & ESG (10%) | Executive | |||
| Long Term | targets | Directors, | |||||
| Incentive | LTIP 23 | 25/09/2023 | 25/09/2026 | 29,735 | designated | ||
| Plan (LTIP) | senior | Nil-cost | |||||
31/03/2023 | 31/03/2026 | 3,448,605 | managers | options | |||
LTIP 22 | 28/09/2022 | 28/09/2025 | 666,396 | EPS (70%) | |||
31/03/2022 | 31/03/2025 | 1,998,542 | & TSR (30%) | ||||
| targets | |||||||
LTIP 21 | 28/09/2021 | 28/09/2024 | 1,795,194 | ||||
| Replacement | 28/03/2025 | 24/06/2025 | 246,163 | n/a | |||
| Awards | & 03/07/2026 | ||||||
| & 07/07/2027 | |||||||
| Buyout | 28/09/2022 | 09/09/2023 | 148,114 | n/a | CFO | ||
| Award | & 25/03/2024 | ||||||
SAYE 25 | 14/10/2025 | 14/10/2028 | 4,708,175 | ||||
| Save As | SAYE 24 | 15/10/2024 | 15/10/2027 | 2,243,974 | Continued | All | SAYE |
| You Earn | SAYE 23 | 17/10/2023 | 17/10/2026 | 2,543,884 | saving for | Employees | options |
| (SAYE) | 3 years | ||||||
SAYE 22 | 18/10/2022 | 18/10/2025 | 9,475,353 | ||||
SAYE 21 | 19/10/2021 | 19/10/2024 | 5,433,646 | ||||
Free Shares | 28/06/2021 | 28/06/2024 | 881,940 | n/a | All | Nil-cost | |
| Employees | shares |
| 52 weeks ended 27 December 2025 | ||
| LTIP (nil cost | ||
| The Group and Company: | options) | SAYE |
Share price at grant date (pence) | 175.7 | 219.0 |
Option exercise price (pence) | – | 160.0 |
Option life (years) | 2.8 | 3.0 |
Expected dividends as a dividend yield (%) | n/a | 3.6% |
Risk free interest rate (%) | n/a | 3.8% |
Volatility (%) | n/a | 31.1% |
| 52 weeks ended 28 December 2024 | ||
| LTIP (nil cost | ||
| The Group and Company: | options) | SAYE |
Share price at grant date (pence) | 150.4 | 163.6 |
Option exercise price (pence) | – | 140.0 |
Option life (years) | 2.3 | 3.0 |
Expected dividends as a dividend yield (%) | n/a | 7.2% |
Risk free interest rate (%) | n/a | 3.9% |
Volatility (%) | n/a | 31.0% |
| Fair value for the | ||||
| Exercise price | Share options | Group | ||
Grant date – scheme | Expiry date | (pence) | (thousands) | (£m) |
14/10/2025– Save As You Earn plan | 14/04/2029 | 160.0 | 4,708 | 2.2 |
30/09/2025 – Long Term Incentive Plan | 30/09/2035 | – | 79 | 0.1 |
28/03/2025 – Long Term Incentive Plan | 27/03/2035 | – | 3,014 | 2.6 |
28/03/2025 – Long Term Incentive Plan Buy-Out | 28/03/2035 | – | 246 | 0.4 |
15/10/2024 – Save As you Earn Plan | 15/04/2028 | 140.0 | 2,244 | 0.3 |
30/09/2024 – Long Term Incentive Plan | 30/09/2034 | – | 24 | – |
27/03/2024 – Long Term Incentive Plan | 27/03/2034 | – | 3,366 | 2.5 |
52 weeks ended 27 December 2025 | 52 weeks ended 28 December 2024 | |||||
| Weighted | Weighted | |||||
| average | Number of | average | Number of | |||
| exercise | Number of | nil price | exercise | Number of | nil price | |
| price | options | options | price | options | options | |
| (pence) | (thousands) | (thousands) | (pence) | (thousands) | (thousands) | |
| Outstanding at the beginning | ||||||
of the period | 67 | 11,080 | 8,602 | 70 | 10,769 | 6,948 |
Granted during the period | 94 | 4,708 | 3,339 | 56 | 2,244 | 3,390 |
Exercised during the period | 89 | (5,355) | (817) | 9 | (99) | (967) |
Forfeited during the period | 48 | (255) | (366) | 104 | (1,834) | (320) |
Cancelled during the period | 94 | (1,367) | (1,004) | – | – | (449) |
Outstanding at the end of the period | 67 | 8,811 | 9,754 | 67 | 11,080 | 8,602 |
Exercisable at the end of the period | 104 | 951 | 411 | – | 708 | 348 |
| 52 weeks ended | 52 weeks ended | |||
| 27 December 2025 | 28 December 2024 | |||
| SAYE and | SAYE and | |||
| LTIP | Free Shares | LTIP | Free Shares | |
Range of exercise price (pence) | – | nil–160 | – | nil–196 |
Weighted average exercise price (pence) | – | 138 | – | 115 |
Number of shares (thousands) | 9,343 | 9,109 | 8,254 | 11,428 |
Weighted average expected remaining life (years) | 1.3 | 1.9 | 1.5 | 1.3 |
Weighted average contractual remaining life (years) | 8.3 | 2.4 | 8.6 | 1.7 |
| As at | As at | |
| 27 December | 30 December | |
| (£m) | 2025 | 2024 |
Committed to but not provided for in the accounts | 9.0 | 9.3 |
| As at | As at | ||
| 27 December | 28 December | ||
(£m) | Note | 2025 | 2024 |
| Financial assets: | |||
Cash and cash equivalents | 20 | 91.7 | 86.3 |
Trade and other receivables at amortised cost | 19 | 48.4 | 55.3 |
140.1 | 141.6 | ||
| Financial Liabilities | |||
Trade and other payables at amortised cost | 25 | 147.6 | 138.1 |
Lease liabilities | 23 | 719.8 | 705.3 |
867.4 | 843.4 |
| As at | As at | |
| 27 December | 28 December | |
| (£m) | 2025 | 2024 |
| Included in assets | ||
| Level 2 | ||
Foreign currency forward contracts at fair value through profit and loss | – | 0.9 |
| Level 3 | ||
Call option at fair value through profit and loss | 3.0 | – |
| Included in liabilities | ||
| Level 2 | ||
Foreign currency forward contracts at fair value through profit and loss | (1.3) | – |
1.7 | 0.9 |
| Maturity analysis | ||||||
| Between one | ||||||
| Carrying | Contractual | Within one | and five | More than | ||
| (£m) | Note | amount | cash flows | year | years | five years |
| At 27 December 2025 | ||||||
| Trade and other payables | ||||||
at amortised cost | 25 | 147.6 | 147.6 | 147.6 | – | – |
Lease liabilities | 14 | 719.8 | 892.2 | 115.2 | 388.4 | 388.6 |
867.4 | 1,039.8 | 262.8 | 388.4 | 388.6 |
| Maturity analysis | ||||||
| Between | ||||||
| Carrying | Contractual | Within one | one and five | More than | ||
| (£m) | Note | amount | cash flows | year | years | five years |
| At 28 December 2024 | ||||||
| Trade and other payables | ||||||
at amortised cost | 25 | 138.1 | 138.1 | 138.1 | – | – |
Lease liabilities | 14 | 705.3 | 868.2 | 112.3 | 396.5 | 359.4 |
843.4 | 1,006.3 | 250.4 | 396.5 | 359.4 |
| 52 weeks ended | 52 weeks ended | |
| 27 December | 28 December | |
| (£m) | 2025 | 2024 |
Salaries and other short-term employee benefits | 2.4 | 2.2 |
Post-employment benefits | 0.1 | 0.1 |
Share-based payments | 1.5 | 1.0 |
4.0 | 3.3 |
| 27 December | 28 December | |
| (£m) | 2025 | 2024 |
Cost of goods sold | 891.3 | 844.4 |
Opening stock | 192.9 | 195.5 |
Closing stock | 199.4 | 192.9 |
Average stock | 196.2 | 194.2 |
Cost of goods sold divided by average stock | 4.5 | 4.3 |
| 52 weeks ended | |
| Like-for-like sales – Retail | 27 December |
| (£m) | 2025 |
Revenue | 1,208.9 |
Network change | (11.6) |
Revenue (like-for-like basis) | 1,197.3 |
Prior period revenue | 1,135.2 |
Prior period network change | (3.0) |
Prior period revenue (like-for-like basis) | 1,132.2 |
Increase arising on a like-for-like basis | 65.1 |
Like-for-like revenue (%) | 5.7% |
| 52 weeks ended | |
| Like-for-like sales – Design & Installation | 27 December |
| (£m) | 2025 |
Revenue | 427.3 |
Network change | (8.6) |
Revenue generated by business acquired in the period | (5.4) |
Revenue (like-for-like basis) | 413.3 |
Prior period revenue | 409.3 |
Prior period network change | (5.6) |
Prior period revenue generated by acquired business | (0.4) |
Prior period revenue (like-for-like basis) | 403.3 |
Increase arising on a like-for-like basis | 10.0 |
Like-for-like revenue (%) | 2.5% |
| 27 December | 28 December | |
| (£m) | 2025 | 2024 |
Cash generated from operations | 206.1 | 170.6 |
Add back cash impact of adjusting items | – | 4.9 |
Adjusted cash inflow from operating activities | 206.1 | 175.5 |
Less: payment of principal of lease liabilities, net of lease incentives received | (81.0) | (83.4) |
Less: interest on lease liabilities | (31.1) | (30.1) |
Less: purchases of property, plant and equipment, and development costs of computer software | (25.2) | (26.1) |
Less: income taxes paid | (12.2) | (8.6) |
Add: proceeds on disposal of property, plant and equipment | – | 6.3 |
Less: sale and leaseback transaction | – | (7.4) |
Add: interest received | 7.3 | 7.4 |
Less: interest paid | (1.1) | (1.4) |
Free cash flow | 62.8 | 32.2 |
| As at | As at | |
| 27 December | 28 December | |
| (£m) | 2025 | 2024 |
Adjusted operating profit | 74.8 | 67.4 |
Add back depreciation of property, plant and equipment | 22.1 | 22.3 |
Add back depreciation of right-of-use assets | 76.6 | 76.7 |
Add back amortisation | 6.0 | 6.6 |
Adjusted EBITDA | 179.5 | 173.0 |
| 27 December | 28 December | |
| (£m) | 2025 | 2024 |
Net debt | 628.1 | 619.0 |
Adjusted EBITDA | 179.5 | 173.0 |
Leverage ratio | 3.5 | 3.6 |