| 53 weeks ended | 52 weeks ended | ||
| 30 March 2024 | 25 March 2023 | ||
Period ended | Note | £’m | £’m |
Revenue | 2 | ||
Cost of sales | ( | ( | |
Gross profit | |||
Administrative expenses | ( | ( | |
Operating profit | 5 | ||
Share of losses in associates | 12 | ( | ( |
Profit on ordinary activities before net finance costs and tax | |||
Finance costs on lease liabilities | 6 | ( | ( |
Other finance costs | 6 | ( | ( |
Finance income | 6 | ||
Profit on ordinary activities before tax | |||
Income tax expense | 10 | ( | ( |
Profit for the period | 2 | ||
| Other comprehensive income for the period | |||
| Items which may be reclassified to profit and loss: | |||
Exchange differences on retranslation of subsidiary and associate investments | ( | ||
Fair value movement as recorded in the hedging reserve | ( | ||
Tax effect of other comprehensive income | 10 | ||
Total other comprehensive income | ( | ||
Total comprehensive income for the period | |||
| Earnings per share | |||
Basic earnings per share attributable to ordinary equity holders (pence) | 11 | ||
Diluted earnings per share attributable to ordinary equity holders (pence) | 11 |
Restated* | |||
30 March | 25 March | ||
2024 | 2023 | ||
As at Non-current assets | Note | £’m | £’m |
Goodwill | 13 | ||
Intangible assets | 13 | ||
Property, plant and equipment | 14 | ||
Right-of-use assets | 15 | ||
Investments in associates | 12 | ||
Other receivables | 17 | ||
Other financial assets | 20 | ||
Deferred tax asset | 10 | ||
| Current assets | |||
Cash at bank and in hand | 18 | ||
Inventories | 16 | ||
Trade and other receivables | 17 | ||
Income tax receivable | |||
Other financial assets | 20 | ||
Total assets | |||
| Equity | |||
Share capital | 23 | ( | ( |
Share premium | ( | ( | |
Retained earnings | ( | ( | |
Hedging reserve | |||
Legal reserve | ( | ( | |
Merger reserve | |||
Foreign exchange reserve | ( | ( | |
( | ( | ||
| Non-current liabilities | |||
Interest-bearing loans and borrowings | 21 | ( | ( |
Lease liabilities | 15 | ( | ( |
Deferred tax liabilities | 10 | ( | ( |
Other financial liabilities | 20 | ( | |
Provisions | 22 | ( | ( |
( | ( | ||
| Current liabilities | |||
Interest bearing loans and borrowings | 21 | ( | ( |
Trade and other payables | 19 | ( | ( |
Lease liabilities | 15 | ( | ( |
Other financial liabilities | 20 | ( | ( |
Income tax payable | ( | ( | |
Provisions | 22 | ( | ( |
( | ( | ||
Total liabilities | ( | ( | |
Total equity and liabilities | ( | ( |
| Foreign | ||||||||
| Share | Share | Retained | Hedging | Legal | Merger | exchange | Total | |
| capital | premium | earnings | reserve | reserve | reserve | reserve | equity | |
| £’m | £’m | £’m | £’m | £’m | £’m | £’m | £’m | |
Balance at 26 March 2022 | ( | |||||||
Allocation to legal reserve | ( | |||||||
Ordinary dividends declared | ( | ( | ||||||
Special dividends declared | ( | ( | ||||||
Effect of share options | ||||||||
Total transactions with owners | ( | ( | ||||||
Profit for the period | ||||||||
Other comprehensive income | ||||||||
Total comprehensive income for the period | ||||||||
Hedging gains & losses reclassified as inventory | ( | ( | ||||||
Balance at 25 March 2023 | ( | ( | ||||||
Ordinary dividends declared | ( | ( | ||||||
Special dividends declared | ( | ( | ||||||
Effect of share options | ||||||||
Total transactions with owners | ( | ( | ||||||
Profit for the period | ||||||||
Other comprehensive income | ( | ( | ( | |||||
Total comprehensive income for the period | ( | ( | ||||||
| Hedging gains & losses reclassified | ||||||||
as inventory | ||||||||
Hedging gains and losses reclassified as finance costs | ||||||||
Balance at 30 March 2024 | ( | ( |
| 53 weeks ended | 52 weeks ended | ||
| 30 March | 25 March | ||
| 2024 | 2023 | ||
Period ended | Note | £’m | £’m |
| Cash flows from operating activities | |||
Cash generated from operations | 24 | ||
Income tax paid | ( | ( | |
Net cash flows from operating activities | |||
| Cash flows from investing activities | |||
Purchase of property, plant and equipment | 14 | ( | ( |
Purchase of intangible assets | 13 | ( | ( |
Proceeds from sale of property, plant and equipment | |||
Finance income received | 6 | ||
Dividend income from associates | 12 | ||
Net cash flows from investing activities | ( | ( | |
| Cash flows from financing activities | |||
Receipt of Group revolving credit facilities | 21 | ||
Repayment of old bank loan facilities | 21 | ( | |
Receipt of new bank loan facilities | 21 | ||
Repayment of corporate bonds | 21 | ( | |
Receipt due to newly issued corporate bonds | 21 | ||
Repayment of Heron facilities | 21 | ( | |
Net receipt of French facilities | 21 | ||
Repayment of the principal in relation to lease liabilities | 15 | ( | ( |
Payment of interest in relation to right-of-use assets | 15 | ( | ( |
Fees on refinancing | 21 | ( | |
Other finance costs paid | 6 | ( | ( |
Dividends paid to owners of the parent | 30 | ( | ( |
Net cash flows from financing activities | ( | ( | |
Effects of exchange rate changes on cash and cash equivalents | ( | ||
Net (decrease)/increase 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 | |||
| Cash and cash equivalents comprise: | |||
Cash at bank and in hand | 18 | ||
| As restated | |
| £’m | |
Temporary differences relating to the tax accounting for leases (asset) | 93 |
Temporary differences relating to the tax accounting for leases (liability) | (69) |
| As previously | ||
| reported | As restated | |
| £’m | £’m | |
Deferred tax asset | 30 | 4 |
Deferred tax liability | (43) | (17) |
Standard | Summary of changes | EU endorsement status |
| Amendments to IAS 1 Presentation | The amendment requires an entity to have the right to defer settlement of the liability for | Endorsed on |
| of Financial Statements | at least 12 months after the reporting date in order to classify a liability as non-current. | 19 December 2023. |
| This right may be subject to a company complying with conditions (covenants) specified | ||
| in a loan arrangement. | Effective from | |
| 1 January 2024. | ||
| Amendments to IFRS 16 Lease | The amendment requires a seller-lessee to subsequently measure such leaseback | Endorsed on |
| Liability in a Sale and Leaseback | liabilities in a way that does not recognise any amount of gain or loss that relates to | 20 November 2023. |
| the right-of-use it retains. The new requirements do not prevent a seller-lessee from | ||
| recognising in profit or loss any gain or loss relating to the partial or full termination of a | Effective from | |
| lease. The amendments do not depend on an index or rate. | 1 January 2024. |
Standard | Summary of changes | EU endorsement status |
| Amendments to IAS 21 The Effects | The amendments clarify how an entity should assess whether a currency | Not yet endorsed. |
| of Changes in Foreign Exchange | is exchangeable and how it should determine a spot exchange rate when | |
| Rates | exchangeability is lacking. It also requires the disclosure of information that enables | |
| users of financial statements to understand the impact of a currency not being | ||
| exchangeable. | ||
| Amendments to IAS 7 and IFRS 7 | The amendments introduce two new disclosure objectives for a company to provide | Not yet endorsed. |
| Supplier Finance Arrangements | information about its supplier finance arrangements that would enable users (investors) | |
| to assess the effects of these arrangements on the company’s liabilities and cash flows, | ||
| and the company’s exposure to liquidity risk. |
| UK | UK | France | |||
| B&M | Heron | B&M | Corporate | Total | |
| 53 week period to 30 March 2024 | £’m | £’m | £’m | £’m | £’m |
Revenue | 4,410 | 560 | 514 | – | 5,484 |
EBITDA (note 3) | 743 | 50 | 89 | (17) | 865 |
Depreciation and amortisation | (195) | (23) | (40) | – | (258) |
Profit/(loss) before interest and tax | 548 | 27 | 49 | (17) | 607 |
Net finance expense | (48) | (1) | (14) | (46) | (109) |
Income tax (charge)/credit | (127) | (6) | (9) | 11 | (131) |
Segment profit/(loss) | 373 | 20 | 26 | (52) | 367 |
Total assets | 2,905 | 284 | 413 | 23 | 3,625 |
Total liabilities | (1,491) | (119) | (307) | (974) | (2,891) |
Capital expenditure* | (97) | (15) | (14) | – | (126) |
| UK | UK | France | |||
| B&M | Heron | B&M | Corporate | Total | |
52 week period to 25 March 2023 (restated † ) | £’m | £’m | £’m | £’m | £’m |
Revenue | 4,067 | 485 | 431 | – | 4,983 |
EBITDA (note 3) | 680 | 41 | 76 | (20) | 777 |
Depreciation and amortisation | (182) | (22) | (38) | – | (242) |
Profit/(loss) before interest and tax | 498 | 19 | 38 | (20) | 535 |
Net finance expense | (45) | (3) | (11) | (40) | (99) |
Income tax (charge)/credit | (87) | (3) | (6) | 8 | (88) |
Segment profit/(loss) | 366 | 13 | 21 | (52) | 348 |
Total assets | 2,856 | 295 | 385 | 25 | 3,561 |
Total liabilities | (1,443) | (119) | (277) | (1,002) | (2,841) |
Capital expenditure* | (77) | (11) | (10) | – | (98) |
| 53 weeks ended | 52 weeks ended | |
| 30 March | 25 March | |
| 2024 | 2023 | |
| Period to | £’m | £’m |
Revenue due from UK operations | 4,970 | 4,552 |
Revenue due from French operations | 514 | 431 |
Overall revenue | 5,484 | 4,983 |
| 30 March | 25 March | |
| 2024 | 2023 | |
| As at | £’m | £’m |
UK operations | 2,315 | 2,240 |
French operations | 254 | 243 |
Luxembourg operations | 5 | 8 |
Overall | 2,574 | 2,491 |
| 53 weeks ended | 52 weeks ended | |
| 30 March | 25 March | |
| 2024 | 2023 | |
| Period to | £’m | £’m |
Revenue due to sales made in stores | 5,454 | 4,940 |
Revenue due to wholesale activities | 30 | 37 |
Revenue due to online activities | – | 6 |
Overall revenue | 5,484 | 4,983 |
| 53 weeks ended | 52 weeks ended | |
| 30 March | 25 March | |
| 2024 | 2023 | |
| Period to | £’m | £’m |
Profit on ordinary activities before interest and tax | 607 | 535 |
Add back depreciation and amortisation | 258 | 242 |
EBITDA | 865 | 777 |
Costs in relation to the acquisition of Wilko stores | 9 | – |
Online project costs | – | 2 |
Reverse the fair value and foreign exchange impact of derivatives yet to mature | (2) | 17 |
Foreign exchange on intercompany balances | 0 | 0 |
Adjusted EBITDA | 872 | 796 |
Depreciation and amortisation | (258) | (242) |
Adjusted operating profit | 614 | 554 |
Interest costs related to lease liabilities (see note 6) | (69) | (61) |
Net other finance costs (see note 6) | (44) | (38) |
Adjusted profit before tax | 501 | 455 |
Adjusted tax | (132) | (91) |
Adjusted profit for the period | 369 | 364 |
| 53 weeks ended | 52 weeks ended | |
| 30 March | 25 March | |
| 2024 | 2023 | |
| Period to | £’m | £’m |
EBITDA (above) | 865 | 777 |
Remove effects of IFRS 16 on EBITDA | (243) | (223) |
EBITDA (pre-IFRS 16) | 622 | 554 |
Adjusting items (above) | 7 | 19 |
Adjusted EBITDA (pre-IFRS 16) | 629 | 573 |
Pre-IFRS 16 depreciation and amortisation | (82) | (76) |
Adjusted operating profit (pre-IFRS 16) | 547 | 497 |
Net other finance costs | (44) | (38) |
Adjusted profit before tax (pre-IFRS 16) | 503 | 459 |
Adjusted tax | (133) | (93) |
Adjusted profit (pre-IFRS 16) for the period | 370 | 366 |
| Statutory | Adjusting | Adjusted | Impact of | Adjusted | |
| figures | items | figures | IFRS 16 | (pre-IFRS 16) | |
| 53-week period to 30 March 2024 | £’m | £’m | £’m | £’m | £’m |
Revenue | 5,484 | – | 5,484 | – | 5,484 |
Cost of sales | (3,449) | – | (3,449) | – | (3,449) |
Gross profit | 2,035 | – | 2,035 | – | 2,035 |
Depreciation and amortisation | (258) | – | (258) | 176 | (82) |
Other administrative expenses | (1,169) | 7 | (1,162) | (243) | (1,405) |
Operating profit | 608 | 7 | 615 | (67) | 548 |
Share of losses in associates | (1) | – | (1) | – | (1) |
Profit before interest and tax | 607 | 7 | 614 | (67) | 547 |
Finance costs relating to right-of-use assets | (69) | – | (69) | 69 | – |
Other finance costs | (50) | 1 | (49) | – | (49) |
Finance income | 10 | (5) | 5 | – | 5 |
Profit before tax | 498 | 3 | 501 | 2 | 503 |
Income tax expense | (131) | (1) | (132) | (1) | (133) |
Profit for the period | 367 | 2 | 369 | 1 | 370 |
| Statutory | Adjusting | Adjusted | Impact of | Adjusted | |
| figures | items | figures | IFRS 16 | (pre-IFRS 16) | |
| 52-week period to 25 March 2023 | £’m | £’m | £’m | £’m | £’m |
Revenue | 4,983 | – | 4,983 | – | 4,983 |
Cost of sales | (3,182) | – | (3,182) | – | (3,182) |
Gross profit | 1,801 | – | 1,801 | – | 1,801 |
Depreciation and amortisation | (242) | – | (242) | 166 | (76) |
Other administrative expenses | (1,023) | 19 | (1,004) | (223) | (1,227) |
Operating profit | 536 | 19 | 555 | (57) | 498 |
Share of profits in associates | (1) | – | (1) | – | (1) |
Profit before interest and tax | 535 | 19 | 554 | (57) | 497 |
Finance costs relating to right-of-use assets | (61) | – | (61) | 61 | – |
Other finance costs | (40) | – | (40) | – | (40) |
Finance income | 2 | – | 2 | – | 2 |
Profit before tax | 436 | 19 | 455 | 4 | 459 |
Income tax expense | (88) | (3) | (91) | (2) | (93) |
Profit for the period | 348 | 16 | 364 | 2 | 366 |
| UK | UK | France | |||
| B&M | Heron | B&M | Corporate | Total | |
| 53-week period to 30 March 2024 | £’m | £’m | £’m | £’m | £’m |
Profit/(loss) before interest and tax | 548 | 27 | 49 | (17) | 607 |
Adjusting items (above) | – | – | – | 7 | 7 |
Adjusted operating profit/(loss) | 548 | 27 | 49 | (10) | 614 |
Depreciation and amortisation (pre-IFRS 16) | 59 | 13 | 10 | – | 82 |
Impact of IFRS 16 | (51) | (4) | (12) | – | (67) |
Adjusted EBITDA | 556 | 36 | 47 | (10) | 629 |
| UK | UK | France | |||
| B&M | Heron | B&M | Corporate | Total | |
| 52 week period to 25 March 2023 | £’m | £’m | £’m | £’m | £’m |
Profit/(loss) before interest and tax | 498 | 19 | 38 | (20) | 535 |
Adjusting items (above) | – | – | – | 19 | 19 |
Adjusted operating profit/(loss) | 498 | 19 | 38 | (1) | 554 |
Depreciation and amortisation (pre-IFRS 16) | 52 | 12 | 12 | – | 76 |
Impact of IFRS 16 | (48) | (1) | (8) | – | (57) |
Adjusted EBITDA | 502 | 30 | 42 | (1) | 573 |
| UK | UK | France | |||
| B&M | Heron | B&M | Corporate | Total | |
| 53-week period to 30 March 2024 | £’m | £’m | £’m | £’m | £’m |
Profit/(loss) before interest and tax | 548 | 27 | 49 | (17) | 607 |
Add back depreciation and amortisation | 195 | 23 | 40 | – | 258 |
EBITDA | 743 | 50 | 89 | (17) | 865 |
Adjusting items (above) | – | – | – | 7 | 7 |
Adjusted EBITDA | 743 | 50 | 89 | (10) | 872 |
| UK | UK | France | |||
| B&M | Heron | B&M | Corporate | Total | |
| 52-week period to 25 March 2023 | £’m | £’m | £’m | £’m | £’m |
Profit/(loss) before interest and tax | 498 | 19 | 38 | (20) | 535 |
Add back depreciation and amortisation | 182 | 22 | 38 | – | 242 |
EBITDA | 680 | 41 | 76 | (20) | 777 |
Adjusting items (above) | – | – | – | 19 | 19 |
Adjusted EBITDA | 680 | 41 | 76 | (1) | 796 |
| 53 weeks ended | 52 weeks ended | |
| 30 March | 25 March | |
| 2024 | 2023 | |
| Period ended | £’m | £’m |
Cash flows from operating activities | 862 | 866 |
Income tax paid | (116) | (84) |
Purchase of property, plant and equipment | (123) | (93) |
Purchase of intangible assets | (3) | (5) |
Proceeds from sale of property, plant and equipment | 2 | 9 |
Repayment of the principal in relation to lease liabilities | (171) | (168) |
Payment of interest in relation to right-of-use assets | (69) | (61) |
Post-tax free cash flow | 382 | 464 |
| 53 weeks ended | 52 weeks ended | 52 weeks ended | ||
| 30 March 2024 | Week 53 | 23 March 2024 | 25 March 2023 | |
| Adjusted | £’m | £’m | £’m | £’m |
Revenue | 5,484 | 112 | 5,372 | 4,983 |
Cost of sales | (3,449) | (70) | (3,379) | (3,182) |
Gross profit | 2,035 | 42 | 1,993 | 1,801 |
Operating costs | (1,406) | (29) | (1,377) | (1,228) |
Adjusted EBITDA (pre-IFRS 16) | 629 | 13 | 616 | 573 |
Depreciation and amortisation (pre-IFRS 16) | (82) | (2) | (80) | (76) |
Operating impact of IFRS 16 | 67 | 1 | 66 | 57 |
Adjusted operating profit | 614 | 12 | 602 | 554 |
Adjusting items | (7) | (0) | (7) | (19) |
Profit before interest and tax | 607 | 12 | 595 | 535 |
Finance costs relating to right-of-use assets | (69) | (1) | (68) | (61) |
Other net finance costs | (40) | (1) | (39) | (38) |
Profit before tax | 498 | 10 | 488 | 436 |
| 53 weeks ended | 52 weeks ended | |
| 30 March | 25 March | |
| 2024 | 2023 | |
| Period ended | £’m | £’m |
Auditor’s remuneration | 1 | 1 |
| Payments to auditors in respect of non-audit services: | ||
Other assurance services | 0 | 0 |
Cost of inventories recognised as an expense (included in cost of sales) | 3,449 | 3,182 |
Depreciation of owned property, plant and equipment | 79 | 71 |
Amortisation (included within administration costs) | 2 | 4 |
Depreciation of right-of-use assets | 177 | 167 |
Impairment of right-of-use assets | 5 | 2 |
Operating lease rentals | 1 | 5 |
Loss/(profit) on sale of property, plant and equipment | 1 | (1) |
Gain on sale and leasebacks | – | (1) |
Loss/(gain) on foreign exchange | 7 | (10) |
| 53 weeks ended | 52 weeks ended | |
| 30 March | 25 March | |
| 2024 | 2023 | |
| Period ended | £’m | £’m |
Interest on debt and borrowings | (47) | (38) |
Ongoing amortisation of finance fees | (2) | (2) |
Interest swap derivative | (0) | – |
Total adjusted finance expense | (49) | (40) |
Release of remaining unamortised fees on previous facilities | (1) | – |
Total other finance expense | (50) | (40) |
Finance costs on lease liabilities | (69) | (61) |
Total finance expense | (119) | (101) |
| 53 weeks ended | 52 weeks ended | |
| 30 March | 25 March | |
| 2024 | 2023 | |
| Period ended | £’m | £’m |
| Cash | ||
Finance costs paid in relation to debt and borrowings | 41 | 36 |
Finance costs paid in relation to lease liabilities | 69 | 61 |
Fees paid in relation to refinancing | 15 | – |
Finance costs paid | 125 | 97 |
| Non-cash | ||
Movement of accruals in relation to debt and borrowings | 6 | 2 |
Capitalisation of paid fees in relation to new facilities | (15) | – |
Release of remaining unamortised fees on previous facilities | 1 | – |
Ongoing amortisation of finance fees | 2 | 2 |
Interest swap derivative | (0) | – |
Total finance expense | 119 | 101 |
| 53 weeks ended | 52 weeks ended | |
| 30 March | 25 March | |
| 2024 | 2023 | |
| Period ended | £’m | £’m |
Interest income on overpaid corporation tax | 1 | – |
Interest income on loans and bank accounts | 4 | 2 |
Total adjusted finance income | 5 | 2 |
Gain on tender of corporate bonds | 5 | – |
Total finance income | 10 | 2 |
| 53 weeks ended | 52 weeks ended | |
| 30 March | 25 March | |
| 2024 | 2023 | |
| Period ended | £’m | £’m |
Total adjusted finance expense | (49) | (40) |
Total adjusted finance income | 5 | 2 |
Total net adjusted finance costs | (44) | (38) |
| 53 weeks ended | 52 weeks ended | |
| 30 March | 25 March | |
| 2024 | 2023 | |
| Period ended | £’m | £’m |
Wages and salaries | 657 | 583 |
Social security costs | 47 | 39 |
Share-based payment expense | 3 | 3 |
Pensions – defined contribution plans | 10 | 9 |
Total remuneration | 717 | 634 |
| Restated* | ||
| 53 weeks ended | 52 weeks ended | |
| 30 March | 25 March | |
| Period ended | 2024 | 2023 |
Sales staff | 39,928 | 39,735 |
Administration | 1,187 | 1,155 |
Total staff | 41,115 | 40,890 |
| 53 weeks ended | 52 weeks ended | |
| 30 March 2024 | 25 March 2023 | |
| Period ended | £’m | £’m |
| Directors’ remuneration: | ||
Short-term employee benefits | 4 | 4 |
Benefits accrued under the share option scheme | 1 | 1 |
Pension | 0 | 0 |
Total | 5 | 5 |
| Key management expense (includes Directors’ remuneration): | ||
Short-term employee benefits | 14 | 9 |
Benefits accrued under the share option scheme | 1 | 2 |
Pension | 0 | 0 |
Total | 15 | 11 |
| Amounts in respect of the highest paid director emoluments: | ||
Short-term employee benefits | 3 | 2 |
Benefits accrued under the share option scheme | 0 | 1 |
Pension | 0 | 0 |
Total | 3 | 3 |
Award | EPS as at | 50% paid at | 12.5% paid at | ||
LTIP | 2017A | March-20 | 24.0p | 19.0p | |
LTIP 2018A | March-21 | 28.0p | 23.0p | ||
LTIP 2019A | March-22 | 33.0p | 27.0 p | ||
LTIP 2020A | March-23 | 30.0p | 25.0p | ||
LTIP 2021A | March-24 | 45.0p | 37.0p | ||
LTIP 2 | 02 | 2A | March-25 | 50.0p | 42.0p |
LTIP 2023A | March-26 | 43.9p | 37.9p |
| Date | Original options | Fair value | Expected | ||||
| Scheme | of grant | granted | of each option | Risk free rate | life (years) | Volatility | |
2017 | A-TSR | 7 Aug 17 | 40,610 | 272p | 0.52% | 5 | 32% |
2017 | A-EPS | 7 Aug 17 | 40,610 | 351p | 0.52% | 5 | 32% |
201 | 8A-TSR | 22 Aug 18 | 226,672.5 | 240p | 0.97% | 5 | 29% |
201 | 8A-EPS | 22 Aug 18 | 226,672.5 | 409p | 0.97% | 5 | 29% |
201 | 9A-TSR | 22 Aug 19 | 275,640.5 | 251p | 0.37% | 5 | 31% |
201 | 9A-EPS | 22 Aug 19 | 275,640.5 | 361p | 0.37% | 5 | 31% |
2020A | -TSR | 30 Jul 20 | 141,718 | 409p | -0.11% | 5 | 48% |
2020A | -EPS | 30 Jul 20 | 141,718 | 464p | -0.11% | 5 | 48% |
20 | 21A-TSR | 3 Aug 21 | 218,861 | 354p | 0.23% | 5 | 37% |
20 | 21A-EPS | 3 Aug 21 | 218,861 | 560p | 0.23% | 5 | 37% |
20 | 22A-TSR | 17 Nov 22 | 309,342 | 124p | 3.16% | 5 | 31% |
2022 | A-EPS | 17 Nov 22 | 309,342 | 386p | 3.16% | 5 | 31% |
20 | 23A-TSR | 1 Aug 23 | 224,422 | 409p | 4.75% | 5 | 32% |
2023 | A-EPS | 1 Aug 23 | 224,422 | 548p | 4.75% | 5 | 32% |
2018/B1 | 23 Jan 18 | 19,264 | 400p | 0.25% | 3 | 32% | |
2018/B2 | 20 Aug 18 | 236,697 | 406p | 0.25% | 3 | 30% | |
2019/B1 | 20 Aug 19 | 369,061 | 348p | 0.47% | 3 | 30% | |
2019/B2 | 18 Sep 19 | 2,678 | 373p | 0.47% | 3 | 30% | |
2020/B1 | 30 Jul 20 | 303,092 | 463p | -0.12% | 3 | 39% | |
2021/B1 | 3 Aug 21 | 281,950 | 560p | 0.12% | 3 | 42% | |
2022/B1 | 3 Aug 22 | 396,877 | 437p | 1.75% | 3 | 32% | |
2022/B2 | 15 Dec 22 | 3,641 | 412p | 1.75% | 3 | 32% | |
2023/B1 | 1 Aug 23 | 414,833 | 548p | 4.77% | 3 | 31% |
| Options at | Dividend | Options at | ||||||
| Scheme | 25 Mar 23 | Granted | credit | Forfeited | Exercised | 30 Mar 24 | ||
2018A- | TSR | 230,321* | – | 3,978 | – | (234,299) | – | |
2018A-EPS | 297,452* | – | 5,138 | – | (302,590) | – | ||
2 | 01 | 9A-TSR | 293,188* | – | 19,395 | – | – | 312,583* |
20 | 19A-EPS | 293,188* | – | 19,395 | – | – | 312,583* | |
2020A- | TSR | 185,124 | – | 12,245 | – | – | 197,369* | |
2020A-E | PS | 185,124 | – | 12,245 | – | – | 197,369* | |
2021A- | TSR | 251,037 | – | 11,899 | (71,146) | – | 191,790 | |
2021A-E | PS | 251,037 | – | 11,899 | (71,146) | – | 191,790 | |
2022A-TSR | 327,851 | – | 21,686 | – | – | 349,537 | ||
2022A- | EPS | 327,851 | – | 21,686 | – | – | 349,537 | |
2023A- | TSR | – | 224,422 | 10,782 | – | – | 235,204 | |
2023A-E | PS | – | 224,422 | 10,782 | – | – | 235,204 | |
2020/B1 | 302,339 | – | 4,789 | (2,817) | (304,311) | – | ||
2021/B1 | 257,138 | – | 15,921 | (21,925) | – | 251,134 | ||
2022/B1 | 408,264 | – | 24,705 | (52,107) | – | 380,862 | ||
2022/B2 | 3,809 | – | 252 | – | – | 4,061 | ||
2023/B1 | – | 414,833 | 18,058 | (45,413) | – | 387,478 |
| Options at | Dividend | Options at | |||||
| Scheme | 26 Mar 22 | Granted | credit | Forfeited | Exercised | 25 Mar 23 | |
2017 | A-TSR | 27,557* | – | – | – | (27,557) | – |
2017 | A-EPS | 18,071* | – | – | – | (18,071) | – |
201 | 8A-TSR | 202,465* | – | 19,613 | 8,243† | – | 230,321* |
201 | 8A-EPS | 280,368* | – | 25,327 | (8,243)† | – | 297,452* |
201 | 9A-TSR | 279,393.5 | – | 24,963 | (11,168.5) | – | 293,188* |
201 | 9A-EPS | 279,393.5 | – | 24,963 | (11,168.5) | – | 293,188* |
2020A | -TSR | 169,361 | – | 15,763 | – | – | 185,124 |
2020A | -EPS | 169,361 | – | 15,763 | – | – | 185,124 |
20 | 21A-TSR | 229,660.5 | – | 21,376.5 | – | – | 251,037 |
20 | 21A-EPS | 229,660.5 | – | 21,376.5 | – | – | 251,037 |
20 | 22A-TSR | – | 309,342 | 18,509 | – | – | 327,851 |
2022 | A-EPS | – | 309,342 | 18,509 | – | – | 327,851 |
2017/B1 | 53,576 | – | – | – | (53,576) | – | |
2017/B2 | 13,379 | – | – | – | (13,379) | – | |
2018/B2 | 38,289 | – | – | – | (38,289) | – | |
2019/B1 | 391,522 | – | 10,023 | (1,937) | (399,608) | – | |
2019/B2 | 3,403 | – | 107 | – | (3,510) | – | |
2020/B1 | 297,103 | – | 24,247 | (19,011) | – | 302,339 | |
2021/B1 | 271,020 | – | 22,204 | (36,086) | – | 257,138 | |
2022/B1 | – | 396,877 | 23,532 | (12,145) | – | 408,264 | |
2022/B2 | – | 3,641 | 168 | – | – | 3,809 |
| Options at | Dividend | Options at | |||||
| Scheme | 25 Mar 23 | Granted | credit | Forfeited | Exercised | 30 Mar 24 | |
2020 | Bonus allocation | 59,673 | – | 1,031 | – | (60,704) | – |
2021 | Bonus allocation | 97,885 | – | 6,474 | – | – | 104,359 |
2022 | Bonus allocation | 304,382 | – | 20,135 | – | – | 324,517 |
2023 | Bonus allocation | – | 155,365 | 10,275 | – | – | 165,640 |
| Options at | Dividend | Options at | |||||
| Scheme | 26 Mar 22 | Granted | credit | Forfeited | Exercised | 25 Mar 23 | |
2019 | Bonus allocation | 72,909 | – | – | – | (72,909) | – |
2020 | Bonus allocation | 54,591 | – | 5,082 | – | – | 59,673 |
2021 | Bonus allocation | 89,550 | – | 8,335 | – | – | 97,885 |
2022 | Bonus allocation | – | 278,466 | 25,916 | – | – | 304,382 |
| Options at | Dividend | Options at | ||||
| Scheme | 25 Mar 23 | Granted | credit | Forfeited | Exercised | 30 Mar 24 |
Buy-out Nov-23 | 34,330 | – | 927 | – | (35,257) | – |
Buy-out Nov-24 | 34,330 | – | 2,271 | – | – | 36,601 |
| Options at | Dividend | Options at | ||||
| Scheme | 26 Mar 22 | Granted | credit | Forfeited | Exercised | 25 Mar 23 |
Buy-out Nov-23 | – | 32,392 | 1,938 | – | – | 34,330 |
Buy-out Nov-24 | – | 32,392 | 1,938 | – | – | 34,330 |
| 30 March | 25 March | |
| Period ended | 2024 | 2023 |
Share options outstanding at the start of the year | 4,144,323 | 3,170,633 |
Share options granted during the year (including via dividend credit) | 1,285,010 | 1,692,106 |
Share options forfeited or lapsed during the year | (264,554) | (91,517) |
Share options exercised in the year | (937,161 ) | (626,899) |
Share options outstanding at the end of the year | 4,227,618 | 4,144,323 |
| Of which; | ||
Share options that are not vested | 2,576,597 | 2,499,574 |
Share options that are in holding | 1,651,021 | 1,644,749 |
Share options that are vested and eligible for exercise | – | – |
| 53 weeks ended | 52 weeks ended | |
| 30 March | 25 March | |
| 2024 | 2023 | |
| Period ended | £’m | £’m |
Current tax expense | 122 | 84 |
Deferred tax charge | 9 | 4 |
Total tax expense recorded in profit and loss | 131 | 88 |
Current tax credit in other comprehensive income | (1) | – |
Deferred tax credit in other comprehensive income | (0) | (5) |
Total tax credit recorded in other comprehensive income | (1) | (5) |
Result for the year before tax | 498 | 436 |
Expected tax charge at the standard tax rate | 124 | 83 |
| Effect of: | ||
Expenses not deductible for tax purposes | 6 | 3 |
Income not taxable | (1) | (2) |
Lease accounting | (0) | (1) |
Foreign operations taxed at local rates | 1 | 2 |
Changes in the rate of corporation tax | 0 | 1 |
Adjustment in respect of prior years | 0 | 2 |
Hold over gains on fixed assets | (0) | 0 |
Other | 1 | 0 |
Actual tax expense | 131 | 88 |
| Restated* | ||
| 30 March | 25 March | |
| 2024 | 2023 | |
| Statement of financial position | £’m | £’m |
Accelerated tax depreciation | (17) | (11) |
Relating to intangible brand assets | (27) | (27) |
Fair valuing of assets and liabilities (asset) | 2 | 3 |
Fair valuing of assets and liabilities (liability) | (2) | (1) |
Temporary differences relating to the tax accounting for leases (asset) | 90 | 93 |
Temporary differences relating to the tax accounting for leases (liability) | (68) | (69) |
Movement in provision | 1 | 0 |
Relating to share options | 4 | 3 |
Held over gains on fixed assets | (4) | (4) |
Losses carried forward | – | – |
Other temporary differences | 0 | 0 |
Net deferred tax liability | (21) | (13) |
| Analysed as; | ||
Deferred tax asset | 4 | 4 |
Deferred tax liability | (25) | (17) |
| 53 weeks ended | 52 weeks ended | |
| 30 March | 25 March | |
| 2024 | 2023 | |
| Statement of comprehensive income | £’m | £’m |
Accelerated tax depreciation | (7) | (5) |
Relating to intangible brand assets | (0) | 1 |
Fair valuing of assets and liabilities | (2) | 8 |
Temporary differences relating to the tax accounting for leases | (1) | (0) |
Movement in provision | 0 | (0) |
Relating to share options | 1 | (0) |
Held over gains on fixed assets | – | (0) |
Brought forward losses | – | (3) |
Other temporary differences | (0) | (0) |
Net deferred tax charge | (9) | 1 |
| Analysed as; | ||
Total deferred tax charge in profit or loss | (9) | (4) |
Total deferred tax credit in other comprehensive income | 0 | 5 |
| 30 March | 25 March | |
| 2024 | 2023 | |
| Period ended | £’m | £’m |
Profit for the period attributable to owners of the parent | 367 | 348 |
Adjusted profit for the period attributable to owners of the parent | 369 | 364 |
Adjusted (pre-IFRS 16) profit for the period attributable to owners of the parent | 370 | 366 |
Thousands | Thousands | |
Weighted average number of ordinary shares for basic earnings per share | 1,002,392 | 1,001,593 |
Dilutive effect of employee share options | 2,282 | 1,730 |
Weighted average number of ordinary shares adjusted for the effect of dilution | 1,004,674 | 1,003,323 |
Pence | Pence | |
Basic earnings per share | 36.6 | 34.8 |
Diluted earnings per share | 36.5 | 34.7 |
Adjusted basic earnings per share | 36.8 | 36.3 |
Adjusted diluted earnings per share | 36.7 | 36.2 |
Adjusted (pre-IFRS 16) basic earnings per share | 36.9 | 36.5 |
Adjusted (pre-IFRS 16) diluted earnings per share | 36.8 | 36.5 |
| 30 March | 25 March | |
| 2024 | 2023 | |
| Period ended | £’m | £’m |
| Net book value | ||
Carrying value at the start of the period | 8 | 8 |
Dividends received | (1) | – |
Share of profits and losses in associates since the prior year valuation exercise | (1) | (1) |
Effect of foreign exchange on translation | (1) | 1 |
Carrying value at the end of the period | 5 | 8 |
| 30 March | 25 March | |
| 2024 | 2023 | |
| Period ended | £’m | £’m |
| Multi-lines | ||
Non-current assets | 13 | 14 |
Current assets | 76 | 69 |
Non-current liabilities | – | – |
Current liabilities | (86) | (75) |
Net assets | 3 | 8 |
Revenue | 242 | 252 |
Loss | (3) | (3) |
| 30 March | 25 March | |
| 2024 | 2023 | |
| Period ended | £’m | £’m |
| Centz | ||
Non-current assets | 11 | 16 |
Current assets | 27 | 24 |
Non-current liabilities | (11) | (10) |
Current liabilities | (9) | (13) |
Net assets | 18 | 17 |
Revenue | 64 | 71 |
Profit | 2 | 3 |
| Goodwill | Software | Brands | Other | Total | |
| £’m | £’m | £’m | £’m | £’m | |
| Cost or valuation | |||||
At 26 March 2022 | 920 | 14 | 116 | 1 | 1,051 |
Additions | – | 3 | 2 | – | 5 |
Disposals | – | (7) | (4) | – | (11) |
Effect of retranslation | 1 | 0 | 0 | 0 | 1 |
At 25 March 2023 | 921 | 10 | 114 | 1 | 1,046 |
Additions | – | 3 | – | – | 3 |
Disposals | – | (0) | – | – | (0) |
Remeasure | – | – | 0 | – | 0 |
Effect of retranslation | (0) | (0) | – | (0) | (0) |
At 30 March 2024 | 921 | 13 | 114 | 1 | 1,049 |
| Accumulated amortisation/impairment | |||||
At 26 March 2022 | – | 10 | 1 | – | 11 |
Charge for the year | – | 1 | 3 | – | 4 |
Disposals | – | (6) | (4) | – | (10) |
Effect of retranslation | – | 0 | 0 | – | 0 |
At 25 March 2023 | – | 5 | 0 | – | 5 |
Charge for the year | – | 2 | 0 | – | 2 |
Disposals | – | (0) | – | – | (0) |
Effect of retranslation | – | (0) | – | – | (0) |
At 30 March 2024 | – | 7 | 0 | – | 7 |
Net book value at 30 March 2024 | 921 | 6 | 114 | 1 | 1,042 |
Net book value at 25 March 2023 | 921 | 5 | 114 | 1 | 1,041 |
| 30 March 2024 | 30 March 2024 | 25 March 2023 | 25 March 2023 | |
| Goodwill | Brand | Goodwill | Brand | |
| £’m | £’m | £’m | £’m | |
UK B&M | 807 | 99 | 807 | 99 |
UK Heron | 88 | 14 | 88 | 14 |
France B&M | 26 | – | 26 | – |
| 30 March | 25 March | |
| As at | 2024 | 2023 |
Discount rate (B&M UK) | 10.2% | 12.7% |
Discount rate (Heron) | 11.2% | 14.7% |
Discount rate (B&M France) | 12.4% | 14.7% |
Inflation rate for costs (B&M UK and Heron) | 3.0%/2.0%* | 8.0%/1.0%* |
Inflation rate for costs (B&M France) | 3.0%/2.0%* | 6.0%/4.0%/2.0%* |
Like-for-like sales growth (B&M UK) | 1.5%/2.0%* | 2.0% |
Like-for-like sales growth (Heron) | 4.0%/2.0%* | 5.0%/2.0% |
Like-for-like sales growth (B&M France) | 6.5%/2.0%* | 7.0%/2.0% |
Gross margin (all) | ±0bps | ±0bps |
Terminal growth rate (B&M UK) | 1.0% | 0.5% |
Terminal growth rate (Heron) | 1.7% | 1.0% |
Terminal growth rate (B&M France) | 1.4% | 1.2% |
| 30 March | 25 March | |
| 2024 | 2023 | |
| B&M UK | ||
Discount rate | 32.5% | 53.9% |
Inflation rate for expenses | 12.7% | 12.8% |
Like-for-like sales | ( 7.0 )% | (5.4)% |
Gross margin | (217)bps | (234)bps |
Terminal growth rate | (46.1)% | Not sensitive |
| B&M France | ||
Discount rate | 53.8% | 72.0% |
Inflation rate for expenses | 12.6% | 8.0% |
Like-for-like sales | (6.9)% | (3.0)% |
Gross margin | (261)bps | (152)bps |
Terminal growth rate | (55.9)% | Not sensitive |
| Heron | ||
Discount rate | 24.1% | 22.4% |
Inflation rate for expenses | 7.1% | 3.9% |
Like-for-like sales | (2.6)% | (0.5)% |
Gross margin | (100)bps | (56)bps |
Terminal growth rate | (17.7)% | (17.6)% |
| Plant, | ||||
| Land and | Motor | fixtures and | ||
| buildings | vehicles | equipment | Total | |
| £’m | £’m | £’m | £’m | |
| Cost or valuation | ||||
At 26 March 2022 | 110 | 25 | 506 | 641 |
Additions | 7 | 6 | 80 | 93 |
Disposals | (18) | (5) | (47) | (70) |
Effect of retranslation | – | 0 | 3 | 3 |
At 25 March 2023 | 99 | 26 | 542 | 667 |
Additions | 8 | 13 | 102 | 123 |
Disposals | (0) | (3) | (6) | (9) |
Remeasure | (0) | 0 | 0 | 0 |
Effect of retranslation | – | (0) | (1) | (1) |
At 30 March 2024 | 107 | 36 | 637 | 780 |
| Accumulated depreciation and impairment charges | ||||
At 26 March 2022 | 28 | 13 | 237 | 278 |
Charge for the period | 4 | 5 | 62 | 71 |
Disposals | (15) | (2) | (46) | (63) |
Effect of retranslation | – | 0 | 1 | 1 |
At 25 March 2023 | 17 | 16 | 254 | 287 |
Charge for the period | 5 | 4 | 70 | 79 |
Disposals | (0) | (2) | (4) | (6) |
Remeasure | – | 0 | 0 | 0 |
Effect of retranslation | – | (0) | (1) | (1) |
At 30 March 2024 | 22 | 18 | 319 | 359 |
Net book value at 30 March 2024 | 85 | 18 | 318 | 421 |
Net book value at 25 March 2023 | 82 | 10 | 288 | 380 |
| Plant, | ||||
| Land and | Motor | fixtures and | ||
| buildings | vehicles | equipment | Total | |
| £’m | £’m | £’m | £’m | |
| Net book value | ||||
As at 26 March 2022 | 1,053 | 8 | 5 | 1,066 |
Additions | 130 | 2 | 3 | 135 |
Modifications | 32 | – | – | 32 |
Disposals | (18) | (0) | (0) | (18) |
Impairment | (2) | – | – | (2) |
Depreciation | (160) | (4) | (3) | (167) |
Foreign exchange | 9 | 0 | 1 | 10 |
As at 25 March 2023 | 1,044 | 6 | 6 | 1,056 |
Additions | 231 | 2 | 6 | 239 |
Modifications | 28 | – | – | 28 |
Disposals | (35) | (0) | (0) | (35) |
Impairment | (5) | – | – | (5) |
Depreciation | (170) | (4) | (3) | (177) |
Foreign exchange | (5) | (0) | (0) | (5) |
As at 30 March 2024 | 1,088 | 4 | 9 | 1,101 |
| 30 March | 25 March | |
| 2024 | 2023 | |
| £’m | £’m | |
This year | 237 | 229 |
Within 1 year | 242 | 229 |
Between 1 and 2 years | 235 | 217 |
Between 2 and 3 years | 222 | 200 |
Between 3 and 4 years | 205 | 184 |
Between 4 and 5 years | 179 | 166 |
Between 5 and 10 years | 506 | 486 |
More than 10 years | 125 | 141 |
Total | 1,714 | 1,623 |
| 30 March | 25 March | |
| 2024 | 2023 | |
| £’m | £’m | |
Lease liabilities brought forward | 1,301 | 1,310 |
| Cash | ||
Repayment of the principal in relation to right-of-use assets | (171) | (168) |
Payment of interest in relation to right-of-use assets | (69) | (61) |
| Non-cash | ||
Interest charge | 69 | 61 |
Effects on lease liability relating to lease additions, modifications and disposals | 232 | 150 |
Effects of foreign exchange | (5) | 9 |
Total cash movement in the year | (240) | (229) |
Total non-cash movement in the year | 296 | 220 |
Movement in the year | 56 | (9) |
Lease liabilities carried forward | 1,357 | 1,301 |
Of which current | 170 | 177 |
Of which non-current | 1,187 | 1,124 |
| 30 March | 25 March | |
| 2024 | 2023 | |
| Weighted average discount rate | ||
Property | 5.2% | 4.7% |
Equipment | 7.3% | 4.2% |
All right-of-use assets | 5.2% | 4.7% |
£’m | £’m | |
| Effect on finance costs with a change of 50bps to the discount rate | ||
Property | 7 | 6 |
Equipment | 0 | 0 |
All right-of-use assets | 7 | 6 |
| 25 March | |
| 2023 | |
| £’m | |
Consideration received | 4 |
Net book value of the assets disposed | (3) |
Costs of sale when specifically recognised | (0) |
Profit per pre-IFRS 16 accounting standards | 1 |
Opening adjustment to the right-of-use asset | (0) |
Profit recognised in the statement of comprehensive income | 1 |
Initial right-of-use asset recognised | 1 |
Initial lease liability recognised | (2) |
| 30 March | 25 March | |
| 2024 | 2023 | |
| As at | £’m | £’m |
Goods for resale | 776 | 764 |
| 30 March | 25 March | |
| 2024 | 2023 | |
| £’m | £’m | |
| Non-current | ||
Other receivables | 5 | 6 |
Total non-current receivables | 5 | 6 |
| Current | ||
Trade receivables | 9 | 9 |
Deposits on account | 3 | 2 |
Provision for impairment | (2) | (2) |
Net trade receivables to non-related parties | 10 | 9 |
Prepayments | 32 | 26 |
Related party receivables | 2 | 2 |
Other tax | 10 | 5 |
Other receivables | 22 | 10 |
Total current receivables | 76 | 52 |
| 30 March | 25 March | |
| 2024 | 2023 | |
| Period ended | £’m | £’m |
Provision for impairment at the start of the period | (2) | (2) |
Impairment during the period | (1) | (0) |
Utilised/released during the period | 1 | 0 |
Effect of foreign exchange | – | (0) |
Balance at the period end | (2) | (2) |
| 30 March | 25 March | |
| 2024 | 2023 | |
| As at | £’m | £’m |
Current | 6 | 6 |
1-30 days past due | 1 | 1 |
31-90 days past due | 0 | 0 |
Over 90 days past due | 2 | 2 |
Balance at the period end | 9 | 9 |
| 30 March | 25 March | |
| 2024 | 2023 | |
| As at | £’m | £’m |
Cash at bank and in hand | 182 | 237 |
Cash and cash equivalents | 182 | 237 |
30 March | 25 March | |
2024 | 2023 | |
As at Current | £’m | £’m |
Trade payables | 380 | 371 |
Other tax and social security payments | 37 | 80 |
Accruals and deferred income | 101 | 63 |
Related party trade payables | 33 | 11 |
Other payables | 21 | 16 |
Total current payables | 572 | 541 |
30 March | 25 March | |
2024 | 2023 | |
As at Current financial assets at fair value through profit and loss: | £’m | £’m |
Foreign exchange forward contracts | 2 | 1 |
| Current financial assets at fair value through other comprehensive income: | ||
Foreign exchange forward contracts | 2 | 0 |
Total current other financial assets | 4 | 1 |
| Non-current financial assets at fair value through profit and loss: | ||
Foreign exchange forward contracts | 0 | – |
| Non-current financial assets at fair value through other comprehensive income: | ||
Foreign exchange forward contracts | 1 | – |
Total non-current other financial assets | 1 | – |
Total other financial assets | 5 | 1 |
30 March | 25 March | |
2024 | 2023 | |
As at Current financial liabilities at fair value through profit and loss: | £’m | £’m |
Foreign exchange forward contracts | 4 | 8 |
| Current financial liabilities at fair value through other comprehensive income: | ||
Foreign exchange forward contracts | 6 | 5 |
Total current other financial liabilities | 10 | 13 |
| Non-current financial liabilities at fair value through profit and loss: | ||
Foreign exchange forward contracts | 0 | – |
Total non-current other financial liabilities | 0 | – |
Total other financial liabilities | 10 | 13 |
| Total | Level 1 | Level 2 | Level 3 | |
| £’m | £’m | £’m | £’m | |
| 30 March 2024 | ||||
Foreign exchange contracts | (5) | – | (5) | – |
| 25 March 2023 | ||||
Foreign exchange contracts | (12) | – | (12) | – |
30 March | 25 March | |
2024 | 2023 | |
As at Current | £’m | £’m |
Revolving facility bank loan | 25 | – |
Term facility bank loan | – | 78 |
B&M France loan facilities | 4 | 3 |
Total | 29 | 81 |
| Non-current | ||
High yield bond notes | 650 | 646 |
Term facility bank loan | 221 | 219 |
B&M France loan facilities | 10 | 8 |
Total | 881 | 873 |
| Interest | 30 March | 25 March | ||
| rate | 2024 | 2023 | ||
% | Maturity | £’m | £’m | |
Revolving facility loan | 1.75% + SONIA | Apr-24 | 25 | – |
Term facility bank loan A | 2.00% + SONIA | Mar-29 | 225 | 300 |
High yield bond notes (2020) | 3.625% | Jul-25 | 156 | 400 |
High yield bond notes (2021) | 4.000% | Nov-28 | 250 | 250 |
High yield bond notes (2023) | 8.125% | Nov-30 | 250 | – |
B&M France – BNP Paribas | 0.75-3.97% | Sept-24 to Nov-28 | 5 | 3 |
B&M France – Caisse d’Épargne | 0.75-2.60% | Aug-24 to Nov-29 | 1 | 2 |
B&M France – CIC | 0.71-0.75% | Sept-24 to Jan-27 | 1 | 2 |
B&M France – Crédit Agricole | 0.39-0.81% | Sept-25 to Jan-28 | 1 | 1 |
B&M France – Crédit Lyonnais | 0.68-3.65% | Nov-24 to Mar-29 | 5 | 3 |
B&M France – Société Générale | N/A | N/A | – | 0 |
Total | 919 | 961 |
| 30 March | 25 March | |
| 2024 | 2023 | |
| As at | £’m | £’m |
Borrowings brought forward | 954 | 956 |
| Cash | ||
Receipt of Group revolving credit facilities | 25 | – |
Repayment of old bank loan facilities | (300) | – |
Receipt of new bank loan facilities | 225 | – |
Repayment of corporate bonds | (239) | – |
Receipt due to newly issued corporate bonds | 250 | – |
Net repayment of Heron facilities | – | (3) |
Net receipt of French facilities | 3 | 0 |
Capitalised fees on refinancing | (7) | – |
| Non-cash | ||
Foreign exchange on loan balances | (0) | 0 |
Gain on tender | (5) | – |
Refinancing fees accrued | 1 | (1) |
Release of remaining unamortised fees on previous facilities | 1 | – |
Ongoing amortisation of finance fees | 2 | 2 |
Finance fees on the loss on the derivative swap on refinancing | 0 | – |
Total cash movement in the year | (43) | (3) |
Total non-cash movement in the year | (1) | 1 |
Movement in the year | (44) | (2) |
Borrowings carried forward | 910 | 954 |
Of which current | 29 | 81 |
Of which non-current | 881 | 873 |
| Property | |||
| provisions | Other | Total | |
| £’m | £’m | £’m | |
At 26 March 2022 | 11 | 4 | 15 |
Provided in the period | 1 | 2 | 3 |
Utilised during the period | (1) | (2) | (3) |
Released during the period | (6) | (0) | (6) |
At 25 March 2023 | 5 | 4 | 9 |
Provided in the period | 2 | 4 | 6 |
Utilised during the period | (1) | (3) | (4) |
Released during the period | (0) | (1) | (1) |
At 30 March 2024 | 6 | 4 | 10 |
Current liabilities 2024 | 2 | 4 | 6 |
Non-current liabilities 2024 | 4 | – | 4 |
Current liabilities 2023 | 2 | 4 | 6 |
Non-current liabilities 2023 | 3 | – | 3 |
Shares | £’m | |
| Allotted, called up and fully paid | ||
B&M European Value Retail S.A. ordinary shares of 10p each As at 26 March 2022 | 1,001,226,836 | 100 |
Release of shares related to employee share options | 626,899 | 0 |
As at 25 March 2023 | 1,001,853,735 | 100 |
Release of shares related to employee share options | 937,161 | 0 |
As at 30 March 2024 | 1,002,790,896 | 100 |
| 53 weeks ended | 52 weeks ended | |
| 30 March | 25 March | |
| 2024 | 2023 | |
| Period ended | £’m | £’m |
Profit before tax | 498 | 436 |
| Adjustments for: | ||
Net interest expense | 109 | 99 |
Depreciation on property, plant and equipment | 79 | 71 |
Depreciation on right-of-use assets | 177 | 167 |
Impairment of right-of-use assets | 5 | 2 |
Amortisation of intangible assets | 2 | 4 |
Gain on sale and leaseback | – | (1) |
Loss/(gain) on disposal of property, plant and equipment | 1 | (1) |
Share option expense | 3 | 3 |
Change in inventories | (14) | 103 |
Change in trade and other receivables | (23) | 1 |
Change in trade and other payables | 29 | (30) |
Change in provisions | 1 | (6) |
Share of losses from associates | 1 | 1 |
(Profit)/loss resulting from fair value of financial derivatives | (6) | 17 |
Cash generated from operations | 862 | 866 |
Company name | Country | Date of incorporation | Percent held within the Group | Principal activity |
B&M European Value Retail S.A. | Luxembourg | May 2014 | Parent | Holding company |
B&M European Value Retail 1 S.à r.l. | Luxembourg | November 2012 | 100% | Holding company |
B&M European Value Retail Holdco 1 Ltd | UK | December 2012 | 100% | Holding company |
B&M European Value Retail Holdco 2 Ltd | UK | December 2012 | 100% | Holding company |
B&M European Value Retail Holdco 3 Ltd | UK | November 2012 | 100% | Holding company |
B&M European Value Retail Holdco 4 Ltd | UK | November 2012 | 100% | Holding company |
B&M European Value Retail 2 S.à r.l. | Luxembourg | September 2012 | 100% | Holding company |
EV Retail Limited | UK | September 1996 | 100% | Holding company |
B&M Retail Limited | UK | March 1978 | 100% | General retail |
Opus Homewares Limited | UK | April 2003 | 100% | Property management |
Heron Food Group Ltd | UK | August 2002 | 100% | Holding company |
Heron Foods Ltd | UK | October 1978 | 100% | Convenience retail |
Cooltrader Ltd | UK | September 2012 | 100% | Dormant |
Heron Properties (Hull) Ltd | UK | February 2003 | 100% | Dormant |
B&M European Value Retail Germany GmbH | Germany | November 2013 | 100% | Ex-holding company |
B&M France SAS | France | November 1977 | 100% | General retail |
Centz N.I. Limited | UK | January 2021 | 100% | Property management |
| 30 March | 25 March | ||
| Change | 2024 | 2023 | |
| As at | in USD rate | £’m | £’m |
Effect on profit before tax | +2.5% | (7) | (11) |
-2.5% | 8 | 12 | |
Effect on other comprehensive income | +2.5% | (13) | (13) |
-2.5% | 14 | 13 |
| Basis point | 30 March | 25 March | |
| increase/ | 2024 | 2023 | |
| As at | decrease | £’m | £’m |
Effect on profit before tax | +50 | (1) | (1) |
-50 | 1 | 1 |
| Within | Between | Between | More than | ||
| 1 year | 1 and 2 years | 2 and 5 years | 5 years | Total | |
| £’m | £’m | £’m | £’m | £’m | |
| 30 March 2024 | |||||
Interest-bearing loans | 82 | 207 | 603 | 286 | 1,178 |
Lease liabilities | 242 | 235 | 606 | 631 | 1,714 |
Trade payables | 413 | – | – | – | 413 |
| 25 March 2023 | |||||
Interest-bearing loans | 117 | 40 | 480 | 489 | 1,126 |
Lease liabilities | 229 | 217 | 550 | 627 | 1,623 |
Trade payables | 382 | – | – | – | 382 |
Fair Value (Level 1) | Carrying Value | |||
| 30 March | 25 March | 30 March | 25 March | |
| 2024 | 2023 | 2024 | 2023 | |
| As at | £’m | £’m | £’m | £’m |
High yield bond notes (2020) | 152 | 374 | 155 | 398 |
High yield bond notes (2021) | 231 | 210 | 248 | 248 |
High yield bond notes (2023) | 269 | N/A | 247 | N/A |
30 March | 25 March | |
2024 | 2023 | |
As at Financial assets | £’m | £’m |
| Fair value through profit and loss | ||
Forward foreign exchange contracts | 2 | 1 |
| Fair value through other comprehensive income | ||
Forward foreign exchange contracts | 3 | 0 |
| Loans and receivables | ||
Cash and cash equivalents | 182 | 237 |
Trade receivables | 12 | 11 |
Other receivables | 22 | 10 |
30 March | 25 March | |
2024 | 2023 | |
As at Financial liabilities | £’m | £’m |
| Fair value through profit and loss | ||
Forward foreign exchange contracts | 4 | 8 |
| Fair value through other comprehensive income | ||
Forward foreign exchange contracts | 6 | 5 |
| Amortised cost | ||
Lease liabilities | 1,357 | 1,301 |
Interest-bearing loans and borrowings (excluding corporate bonds) | 260 | 308 |
Trade payables | 413 | 382 |
Other payables | 21 | 16 |
| 53 weeks ended | 52 weeks ended | |
| 30 March | 25 March | |
| 2024 | 2023 | |
| £’m | £’m | |
Simon Arora (3.625%, 2025 bonds) | – | 35 |
SSA Investments (3.625%, 2025 bonds) | – | 13 |
SSA Investments (4.000%, 2028 bonds) | 99 | 99 |
Rani 1 Investments (3.625%, 2025 bonds) | – | 50 |
Rani 2 Investments (3.625%, 2025 bonds) | – | 50 |
Total | 99 | 247 |
| Expense | Accrual | Expense | Accrual | |
| to 30 March | on 30 March | to 25 March | on 25 March | |
| 2024 | 2024 | 2023 | 2023 | |
| £’m | £’m | £’m | £’m | |
Simon Arora | 0.8 | – | 0.3 | 0.3 |
SSA Investments | 4.3 | 1.5 | 4.0 | 1.6 |
Rani 1 Investments | 1.2 | – | 1.8 | 0.4 |
Rani 2 Investments | 1.2 | – | 1.8 | 0.4 |
Total | 7.5 | 1.5 | 7.9 | 2.7 |
| 30 March | 25 March | |
| 2024 | 2023 | |
| Period ended | £’m | £’m |
| Sales to associates of the Group | ||
Centz Retail Holdings Limited | 27 | 34 |
Total sales to related parties | 27 | 34 |
| 30 March | 25 March | |
| 2024 | 2023 | |
| Period ended | £’m | £’m |
| Purchases from associates of the Group | ||
Multi-lines International Company Ltd | 259.0 | 193.7 |
| Purchases from parties related to key management personnel | ||
Fulland Investments Limited | 0.3 | 0.2 |
Golden Honest International Investments Limited | 0.2 | 0.2 |
Hammond Investments Limited | 0.3 | 0.2 |
Joint Sino Investments Limited | 0.2 | 0.2 |
Ocean Sense Investments Limited | 0.2 | 0.2 |
SSA Investments | 0.0 | 0.1 |
Total purchases from related parties | 260.2 | 194.8 |
| Depreciation | Interest | Total | Right-of-use | Lease | Net | |
| charge | charge | charge | asset | liability | liability | |
| £’m | £’m | £’m | £’m | £’m | £’m | |
| Period ended 30 March 2024 | ||||||
Rani Investments | 0 | 0 | 0 | 0 | (0) | (0) |
Ropley Properties | 2 | 1 | 3 | 7 | (10) | (3) |
TJL UK Limited | 1 | 0 | 1 | 10 | (12) | (2) |
Triple Jersey Limited | 9 | 3 | 12 | 53 | (64) | (11) |
Total | 12 | 4 | 16 | 70 | (86) | (16) |
| Depreciation | Interest | Total | Right-of-use | Lease | Net | |
| charge | charge | charge | asset | liability | liability | |
| £’m | £’m | £’m | £’m | £’m | £’m | |
| Period ended 25 March 2023 | ||||||
Rani Investments | 0 | 0 | 0 | 1 | (1) | (0) |
Ropley Properties | 2 | 1 | 3 | 8 | (11) | (3) |
TJL UK Limited | 1 | 0 | 1 | 10 | (12) | (2) |
Triple Jersey Limited | 8 | 3 | 11 | 46 | (57) | (11) |
Total | 11 | 4 | 15 | 65 | (81) | (16) |
30 March | 25 March | |
2024 | 2023 | |
As at Trade receivables from associates of the Group | £’m | £’m |
Centz Retail Holdings Ltd | 2 | 2 |
Total related party trade receivables | 2 | 2 |
30 March | 25 March | |
2024 | 2023 | |
As at Trade payables to associates of the Group | £’m | £’m |
Multi-lines International Company Ltd | 32 | 7 |
| Trade payables to companies owned by key management personnel | ||
Rani Investments | 0 | 0 |
Ropley Properties Ltd | 0 | 1 |
TJL UK Limited | 1 | 1 |
Triple Jersey Ltd | 0 | 2 |
Total related party trade payables | 33 | 11 |
| 30 March | 25 March | |
| 2024 | 2023 | |
| As at | £’m | £’m |
Not later than one year | 16 | 14 |
Later than one year and not later than two years | 15 | 13 |
Later than two years and not later than five years | 39 | 35 |
Later than five years | 33 | 35 |
Total | 103 | 97 |
| 30 March | 25 March | |
| 2024 | 2023 | |
| As at | £’m | £’m |
Interest-bearing loans and borrowings (note 21) | 919 | 961 |
Less: Cash and short-term deposits (note 18) | (182) | (237) |
Net debt | 737 | 724 |