2025 | 2024 | ||||||
| Revenue | Capital | Total | Revenue | Capital | Total | ||
| Note | £m | £m | £m | £m | £m | £m | |
| Net investment income | |||||||
Investmentincome | 1 | ||||||
Otherincome | 1 | ||||||
Netgainsonfairvalueinvestments | 8 | ||||||
Netlossesonfairvalueproperty | 9,10 | ( | ( | ( | ( | ||
Totalnetinvestmentincome | |||||||
Managementexpenses | 2 | ( | ( | ( | ( | ( | ( |
Othernon-recurringexpenses | ( | ( | |||||
Profit before finance costs | |||||||
Treasuryinterestreceivable | 3 | ||||||
Finance costs | 4 | ( | ( | ( | ( | ||
Foreignexchangemovements | ( | ( | |||||
Profit before tax | |||||||
Taxation | 5 | ( | ( | ||||
Profit for the year | |||||||
Other comprehensive income items never to be reclassified to profit or loss | |||||||
Re-measurementsofdefinedbenefitpensionschemes | 25 | ( | ( | ||||
Taxonothercomprehensiveincome | 5 | ||||||
Totalcomprehensiveincome | |||||||
Basicearningspershare | 7 | ||||||
Dilutedearningspershare | 7 |
Group | Company | ||||
| 2025 | 2024 | 2025 | 2024 | ||
| Note | £m | £m | £m | £m | |
| Non-current assets | |||||
Investmentsheldatfairvaluethroughprofitorloss | 8 | 2,748.9 | 2,700.7 | ||
Investmentsinsubsidiariesheldatcost | 8 | 0.9 | 0.9 | ||
Investmentproperty | 9 | – | – | ||
Property,plantandequipment | 10 | – | – | ||
Deferredtaxassets | 11 | | – | – | |
Otherreceivables | 12 | 30.5 | 35.5 | ||
Employeebenefits | 25 | – | – | ||
Non-currentassets | 2,780.3 | 2,737.1 | |||
| Current assets | |||||
Assetheldforsale | 8 | – | 19.0 | ||
Tradeandotherreceivables | 12 | 6.4 | 5.0 | ||
Current tax assets | 5 | 4.5 | 2.0 | ||
Cashandcashequivalents | 13 | 148.5 | 227.3 | ||
Current assets | 159.4 | 253.3 | |||
Totalassets | 2,939.7 | 2,990.4 | |||
| Current liabilities | |||||
Tradeandotherpayables | 15 | ( | ( | (22.1) | (38.2) |
Employeebenefits | 25 | ( | ( | – | – |
Current liabilities | ( | ( | (22.1) | (38.2) | |
| Non-current liabilities | |||||
Employeebenefits | 25 | ( | ( | – | – |
Deferredtaxliabilities | 11 | ( | ( | – | – |
Non-currentliabilities | ( | ( | – | – | |
Totalliabilities | ( | ( | (22.1) | (38.2) | |
Net assets | 2,917.6 | 2,952.2 | |||
| Equity | |||||
Sharecapital | 16 | 3.0 | 3.1 | ||
Sharepremium | 16 | 1.3 | 1.3 | ||
Capitalredemptionreserve | 1.5 | 1.4 | |||
Capitalreserve | 2,691.6 | 2,717.1 | |||
Retainedearnings | 224.7 | 236.6 | |||
Ownshares | ( | ( | (4.5) | (7.3) | |
Totalequity | 2,917.6 | 2,952.2 | |||
Undilutednetassetvalue | 17 | ||||
Dilutednetassetvalue | 17 |
| Capital | ||||||||
| Share | Share | redemption | Capital | Retained | Own | Total | ||
| capital | premium | reserve | reserve | earnings | shares | equity | ||
| £m | £m | £m | £m | £m | £m | £m | ||
| Group | ||||||||
Balanceat31March2023 | ( | |||||||
| Total comprehensive income | ||||||||
Profit for the year | ||||||||
Othercomprehensiveincome | ( | ( | ||||||
Totalcomprehensiveincome | ||||||||
| Transactions with owners of the company | ||||||||
| Contributions by and distributions to owners | ||||||||
Share-basedpayments | ||||||||
Transferofsharestoemployees | ( | |||||||
Ownsharespurchasedandcancelled | ( | ( | ||||||
Ownsharespurchased | ( | ( | ||||||
Dividendspaid | 6 | ( | ( | |||||
Totaltransactionswithowners | ( | ( | ( | |||||
Balanceat31March2024 | ( | |||||||
| Total comprehensive income | ||||||||
Profit for the year | ||||||||
Othercomprehensiveincome | ||||||||
Totalcomprehensiveincome | ||||||||
| Transactions with owners of the company | ||||||||
| Contributions by and distributions to owners | ||||||||
Share-basedpayments | ||||||||
Transferofsharestoemployees | ( | |||||||
Ownsharespurchasedandcancelled | ( | ( | ( | |||||
Ownsharespurchased | ( | ( | ||||||
Dividendspaid | 6 | ( | ( | |||||
Totaltransactionswithowners | ( | ( | ( | ( | ||||
Balanceat31March2025 | ( |
Group | Company | ||||
| 2025 | 2024 | 2025 | 2024 | ||
| Notes | £m | £m | £m | £m | |
| Operating activities | |||||
Dividendsandfundincomedistributionsreceived | 38.5 | 57.9 | |||
Interestreceived | 9.9 | 3.8 | |||
Cashreceivedfromcustomers | 0.5 | 0.6 | |||
Cashpaidtosuppliersandemployees | ( | ( | (38.8) | (23.7) | |
Taxesreceived | 0.2 | 0.1 | |||
| Grouptaxreliefreceived | 0.9 | 21.1 | |||
Grouptaxreliefpaid | ( | ( | (2.8) | – | |
Netcashflowfromoperatingactivities | 8.4 | 59.8 | |||
| Investing activities | |||||
Purchasesofinvestments | ( | ( | (318.9) | (340.8) | |
Proceedsfromrealisationofinvestments | 337.4 | 599.7 | |||
Proceedsfromrepaymentofloanstogroupcompanies | 5.0 | – | |||
Purchasesofproperty,plantandequipment | ( | ( | – | – | |
Netcashflowfrominvestingactivities | 23.5 | 258.9 | |||
| Financing activities | |||||
Interestpaid | ( | ( | (3.7) | (10.4) | |
Dividendspaidtoownersofthecompany | ( | ( | (38.4) | (37.0) | |
Proceedsfrombankborrowings | – | 70.0 | |||
Repaymentofbankborrowings | ( | – | (70.0) | ||
Repaymentofborrowingsfromnon-consolidatedsubsidiaries | | ( | – | (258.8) | |
Purchases of own shares | ( | ( | (67.7) | (5.3) | |
Netcashflowusedinfinancingactivities | ( | ( | (109.8) | (311.5) | |
Net(decrease)/increaseincashandcashequivalents | ( | (77.9) | 7.2 | ||
Cashandcashequivalentsatyearstart | 227.3 | 221.1 | |||
Effect of foreign exchange rate changes on cash | ( | ( | (0.9) | (1.0) | |
Cashandcashequivalentsatyearend | 13 | 148.5 | 227.3 |
| 2025 | 2024 | |
| £m | £m | |
| Income statement revenue column | ||
| Income from pool investments | ||
Dividends from UK listed companies | 10.5 | 11.5 |
Dividends from overseas listed companies | 11.4 | 10.3 |
Dividends from unlisted companies | 14.4 | 19.2 |
Distributions from limited partnerships | 4.4 | 3.6 |
Interest on unlisted debt investments | 3.0 | 2.5 |
43.7 | 47.1 | |
| Income from other investments | ||
Dividends from unlisted companies 1 | 9.0 | 14.7 |
52.7 | 61.8 |
| 2025 | 2024 | |
| £m | £m | |
| Income statement revenue column | ||
Property income | 0.9 | 0.9 |
| Income statement capital column | ||
US limited partnerships tax refunds | 0.4 | 0.6 |
| 2025 | 2024 | |
| £m | £m | |
| Audit services | ||
Statutory audit – group | 0.4 | 0.3 |
| Non-audit services | ||
Other assurance services | 0.1 | 0.1 |
0.5 | 0.4 |
| 2025 | 2024 | |
| £m | £m | |
| Audit services | ||
Statutory audit – UK subsidiaries | 0.1 | 0.7 |
| Non-audit services | ||
Other assurance services | – | 0.1 |
0.1 | 0.8 |
| 2025 | 2024 | |
| £m | £m | |
| Income statement revenue column | ||
Wages and salaries | 12.9 | 11.1 |
Compulsory social security contributions | 1.9 | 1.7 |
Contributions to defined contribution plans | 1.3 | 1.1 |
Defined benefit pension plans expense (note25) | (0.7) | (1.0) |
15.4 | 12.9 | |
| Income statement capital column | ||
Share-based payments (note24) | 5.1 | 7.1 |
National Insurance on share awards | 1.2 | 1.2 |
6.3 | 8.3 | |
21.7 | 21.2 |
| 2025 | 2024 | |
| No | No | |
Investment and administration | 76 | 71 |
| 2025 | 2024 | |
| £m | £m | |
Interest on bank deposits and liquidity funds | 9.9 | 3.2 |
| 2025 | 2024 | |
| £m | £m | |
| Current tax (expense)/income | ||
Current year | 2.8 | 3.4 |
Adjustments for prior years | (3.0) | (1.5) |
(0.2) | 1.9 | |
| Deferred tax (expense)/income | ||
Origination and reversal of temporary differences | (0.4) | 0.5 |
Adjustments for prior years | (0.1) | – |
(0.5) | 0.5 | |
Total tax (expense)/income | (0.7) | 2.4 |
| 2025 | 2024 | |
| £m | £m | |
Profit before tax | 66.8 | 201.4 |
Tax expense at the domestic rate of 25% | (16.7) | (50.4) |
Non-deductible expenses | 2.6 | 2.1 |
Unrecognised tax assets | (5.4) | (4.7) |
Non-taxable gains on investments 1 | 11.0 | 42.8 |
Non-taxable dividend income | 11.3 | 14.0 |
Other temporary differences | (0.4) | 0.1 |
Adjustments for prior years | (3.1) | (1.5) |
Tax (expense)/income | (0.7) | 2.4 |
| 2025 | 2024 | |
| £m | £m | |
| Current tax income | ||
Current year | 0.4 | 0.6 |
| Deferred tax income/(expense) | ||
| On re-measurements of defined benefit | ||
pension schemes | – | 0.2 |
On share options and awards | 0.1 | (0.4) |
0.1 | (0.2) | |
Total tax income | 0.5 | 0.4 |
2025 | 2024 | |||
p/share | £m | p/share | £m | |
| Final dividend for the year | ||||
ended 31 March 2024 (2023) | 51.47 | 27.9 | 49.20 | 26.7 |
| Interim dividend for the year | ||||
ended 31 March 2025 (2024) | 10.5 | 10.3 | ||
38.4 | 37.0 | |||
Amounts proposed after the year end and not recognised in the financial statements were as follows: | ||||
Proposed final dividend for the year ended 31 March 2025 | 53.91 | 28.5 |
| 2025 | 2024 | |
| £m | £m | |
Revenue | 30.9 | 40.5 |
Capital | 35.2 | 163.3 |
Total | 66.1 | 203.8 |
Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| £m | £m | £m | £m | |
Investments held at fair value through profit or loss | ||||
| Investments listed on a | ||||
recognised stock exchange | 964.7 | 949.8 | 964.7 | 949.8 |
Unlisted investments | 1,778.9 | 1,745.6 | 1,784.2 | 1,750.9 |
2,743.6 | 2,695.4 | 2,748.9 | 2,700.7 | |
| Investments held at cost | ||||
Service subsidiaries | – | – | 0.9 | 0.9 |
| Held for sale | ||||
Unlisted investments | – | 19.0 | – | 19.0 |
2,743.6 | 2,714.4 | 2,749.8 | 2,720.6 |
| Listed | Unlisted | Unlisted | ||
| equity | equity 1 | debt | Total | |
| £m | £m | £m | £m | |
| Group | ||||
Balance at 31 March 2023 | 836.9 | 1,932.4 | 25.6 | 2,794.9 |
Transfer to Held for sale | – | (19.0) | – | (19.0) |
Purchases at cost | 76.5 | 265.0 | 1.9 | 343.4 |
Realisation proceeds | (43.5) | (556.2) | – | (599.7) |
| Gains/losses on investments | 79.9 | 94.5 | – | 174.4 |
| Accrued income | – | 1.4 | – | 1.4 |
Balance at 31 March 2024 | 949.8 | 1,718.1 | 27.5 | 2,695.4 |
Transfer of debt for equity | – | 21.2 | (21.2) | – |
Purchases at cost | 106.8 | 202.0 | 11.5 | 320.3 |
Realisation proceeds | (114.2) | (202.5) | (1.5) | (318.2) |
| Gains/losses on investments | 22.3 | 21.6 | – | 43.9 |
Accrued income | – | 2.2 | – | 2.2 |
Balance at 31 March 2025 | 964.7 | 1,762.6 | 16.3 | 2,743.6 |
| Company | ||||
Balance at 31 March 2023 | 836.9 | 1,941.6 | 25.6 | 2,804.1 |
Transfer to Held for sale | – | (19.0) | – | (19.0) |
Purchases at cost | 76.5 | 265.0 | 1.9 | 343.4 |
Realisation proceeds | (43.5) | (556.2) | – | (599.7) |
Gains/losses on investments | 79.9 | 91.5 | – | 171.4 |
| Accrued income | – | 1.4 | – | 1.4 |
Balance at 31 March 2024 | 949.8 | 1,724.3 | 27.5 | 2,701.6 |
Transfer of debt for equity | – | 21.2 | (21.2) | – |
| Purchases at cost | 106.8 | 202.0 | 11.5 | 320.3 |
| Realisation proceeds | (114.2) | (202.5) | (1.5) | (318.2) |
| Gains/losses on investments | 22.3 | 21.6 | – | 43.9 |
Accrued income | – | 2.2 | – | 2.2 |
Balance at 31 March 2025 | 964.7 | 1,768.8 | 16.3 | 2,749.8 |
| Freehold | |
| property | |
| £m | |
| Cost | |
Balance at 31 March 2023, 2024 and 2025 | 19.8 |
| Revaluation | |
Balance at 31 March 2023 | (4.7) |
Revaluation in the year | (1.8) |
Balance at 31 March 2024 | (6.5) |
Revaluation in the year | (0.7) |
Balance at 31 March 2025 | (7.2) |
| Carrying amounts | |
At 31 March 2023 | 15.1 |
At 31 March 2024 | 13.3 |
At 31 March 2025 | 12.6 |
| Market | Range | |||
| value | Valuation | Key unobservable | (weighted | |
| Property | £m | technique | inputs | average) |
| Buckingham | 12.6 | Residual | Rent per sq ft pa | £38.00 – |
| Gate | development | £85.00 | ||
| value | (£73.78) | |||
Rent-free period | 1.5 yrs | |||
Capitalisation rate | 5.5% | |||
Purchaser’s costs | 6.8% |
| Market | Range | |||
| value | Valuation | Key unobservable | (weighted | |
| Property | £m | technique | inputs | average) |
| Buckingham | 13.3 | Residual | Rent per sq ft pa | £38.00 – |
| Gate | development | £85.00 | ||
| value | (73.78) | |||
Rent-free period | 1.5 yrs | |||
Capitalisation rate | 5.25% | |||
Purchaser’s costs | 6.8% |
| Market | Range | |||
| value | Valuation | Key unobservable | (weighted | |
| Property | £m | technique | inputs | average) |
| Buckingham | 22.4 | Rental | Rent per sq ft pa | £40.00 – |
| Gate | yield | £85.00 | ||
| (£73.32) | ||||
Capitalisation rate | 5.5% | |||
Purchaser’s costs | 6.8% |
| Market | Range | |||
| value | Valuation | Key unobservable | (weighted | |
| Property | £m | technique | inputs | average) |
| Buckingham | 23.6 | Rental | Rent per sq ft pa | £40.00 – |
| Gate | yield | £85.00 | ||
| (£73.32) | ||||
Capitalisation rate | 5.25% | |||
Purchaser’s costs | 6.8% |
| Assets | Liabilities | Net | |
| Group | £m | £m | £m |
| 2025 | |||
Employee benefits | 5.3 | (1.3) | 4.0 |
Other timing differences | – | (0.2) | (0.2) |
5.3 | (1.5) | 3.8 | |
| 2024 | |||
Employee benefits | 5.4 | (1.0) | 4.4 |
Other timing differences | (0.1) | (0.1) | (0.2) |
5.3 | (1.1) | 4.2 |
| Other | ||||
| Compre- | compre- | |||
| Balance at | hensive | hensive | Balance at | |
| year start | income | income | year end | |
| Group | £m | £m | £m | £m |
| 2025 | ||||
Employee benefits | 4.4 | (0.5) | 0.1 | 4.0 |
Other timing differences | (0.2) | – | – | (0.2) |
4.2 | (0.5) | 0.1 | 3.8 | |
| 2024 | ||||
Employee benefits | 4.1 | 0.5 | (0.2) | 4.4 |
Other timing differences | (0.2) | – | – | (0.2) |
3.9 | 0.5 | (0.2) | 4.2 |
Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| £m | £m | £m | £m | |
Tax losses | 125.0 | 82.9 | 125.0 | 82.9 |
| Corporate Interest | ||||
Restrictions | – | 4.0 | – | 4.0 |
Capital losses | 82.3 | 76.6 | 63.2 | 63.2 |
| Company non-current other receivables comprise £30.5m (2024: | ||||
| £35.5m) due from a wholly owned subsidiary. | ||||
| Within | |||
| Total | terms | 0-1 month | |
| £m | £m | £m | |
2025 | 3.5 | 3.4 | 0.1 |
2024 | 2.2 | 2.1 | 0.1 |
Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| £m | £m | £m | £m | |
Trade payables | 1.3 | 1.1 | 0.1 | 10.5 |
| Non-trade payables and | ||||
accrued expenses | 3.7 | 3.1 | 10.6 | 7.5 |
Other payables | 11.4 | 20.2 | 11.4 | 20.2 |
16.4 | 24.4 | 22.1 | 38.2 |
| Deferred | ||||
| Ordinary | ordinary | Share | ||
| shares | shares | premium | Total | |
| £m | £m | £m | £m | |
| Balance at 31 March 2023 | ||||
and 2024 | 2.7 | 0.4 | 1.3 | 4.4 |
| Transfer to capital | ||||
| redemption reserve on | ||||
cancellation of share capital | (0.1) | – | – | (0.1) |
Balance at 31 March 2025 | 2.6 | 0.4 | 1.3 | 4.3 |
| Deferred | ||||
| Ordinary shares | ordinary shares | |||
| 2025 | 2024 | 2025 | 2024 | |
| 000’s | 000’s | 000’s | 000’s | |
Balance at the year start | 54,612 | 54,664 | 8,000 | 8,000 |
Shares purchased and cancelled | (1,729) | (52) | – | – |
Balance at the year end | 52,883 | 54,612 | 8,000 | 8,000 |
2025 | 2024 | |||||
| Net | Number | Net | Number | |||
| assets | of shares 1 | NAV | assets | of shares 1 | NAV | |
| £m | 000’s | p/share | £m | 000’s | p/share | |
Undiluted | 2,936.1 | 52,750 | 5558 | 2,965.3 | 54,388 | 5452 |
Share awards | – | 793 | (83) | – | 844 | (83) |
Diluted | 2,936.1 | 53,543 | 5475 | 2,965.3 | 55,232 | 5369 |
| 2025 | 2024 | |
| p | p | |
Diluted NAV at year start | 5369 | 5068 |
Diluted NAV at year end | 5475 | 5369 |
Dividends payable in the year | 71 | 68 |
Reinvestment adjustment 2 | – | 6 |
5546 | 5443 | |
NAVTR over the year | 3.3% | 7.4% |
Profit/(loss)before tax | Total assets | |||||
| 2025 | 2024 | 2025 | 2024 | |||
| £m | £m | £m | £m | |||
Public Companies | 44.1 | 101.8 | 964.7 | 949.8 | ||
Private Capital | 30.5 | 111.2 | 870.7 | 820.3 | ||
Funds | 19.5 | 19.4 | 897.3 | 926.3 | ||
Investment portfolio | 94.1 | 232.4 | 2,732.7 | 2,696.4 | ||
Other investments 1 | 2.5 | 1.4 | 10.9 | 18.0 | ||
Total revenue/investments | 96.6 | 233.8 | 2,743.6 | 2,714.4 | ||
Cash and cash equivalents | 9.9 | 3.2 | 151.3 | 227.4 | ||
Other items | (39.7) | (35.6) | 63.1 | 57.1 | ||
Reportable total | 66.8 | 201.4 | 2,958.0 | 2,998.9 | ||
| Group | ||
| 2025 | 2024 | |
| £m | £m | |
Short-term employee benefits | 2.8 | 2.8 |
Equity compensation benefits | 1.1 | 1.5 |
3.9 | 4.3 |
2025 | 2024 | |||
| Amount | Amount | |||
| of trans- | Balance at | of trans- | Balance at | |
| actions | year end | actions | year end | |
| £m | £m | £m | £m | |
| Comprehensive income items | ||||
| Dividends receivable on | ||||
equity shares | 17.5 | – | 22.2 | – |
Interest receivable | 3.0 | – | 2.4 | – |
Management fees payable | (32.6) | (12.6) | (31.4) | (11.4) |
Interest payable | (0.1) | – | (7.3) | – |
Taxation received | 0.9 | – | 21.1 | – |
Taxation paid | (2.8) | – | – | – |
| Financial position items | ||||
Capital contributed 1 | (31.4) | – | – | – |
Investment loans | (34.9) | 31.7 | 13.9 | 66.6 |
Loans receivable | (5.0) | 30.5 | – | 35.5 |
Loans payable 2 | 8.9 | (11.4) | 266.0 | (20.2) |
2025 | 2024 | |||
| Amount | Amount | |||
| of trans- | Balance at | of trans- | Balance at | |
| actions | year end | actions | year end | |
| £m | £m | £m | £m | |
Directors’ fees 1 | 0.1 | – | 0.1 | – |
| Dividends receivable on | ||||
equity shares | 2.7 | – | – | – |
| 2025 | 2024 | |
| £m | £m | |
Less than one year | 0.9 | 0.9 |
Between one and five years | 0.3 | 1.2 |
1.2 | 2.1 |
Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| £m | £m | £m | £m | |
| Investments | ||||
Contracted but not called | 415.9 | 377.0 | 415.9 | 377.0 |
| Loan facilities | ||||
Committed but undrawn | – | – | 9.5 | 4.5 |
415.9 | 377.0 | 425.4 | 381.5 |
Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| £m | £m | £m | £m | |
| Investments held at fair | ||||
value through profit or loss | 2,727.3 | 2,667.9 | 2,732.6 | 2,673.2 |
Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| £m | £m | £m | £m | |
Increase in prices | 272.7 | 266.8 | 273.3 | 267.3 |
Decrease in prices | (272.7) | (266.8) | (273.3) | (267.3) |
Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| £m | £m | £m | £m | |
| Investments in debt | ||||
instruments | – | 1.6 | – | 1.6 |
Cash and cash equivalents | 23.1 | 15.9 | 22.9 | 15.8 |
23.1 | 17.5 | 22.9 | 17.4 |
Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| £m | £m | £m | £m | |
Sterling depreciates (weakens) | 1.9 | 1.6 | 1.9 | 1.6 |
| Sterling appreciates | ||||
(strengthens) | (1.6) | (1.3) | (1.6) | (1.3) |
Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| £m | £m | £m | £m | |
| Fixed rate | ||||
Interest-bearing loans to non-consolidated subsidiaries | – | 1.6 | – | 1.6 |
| Floating rate | ||||
| Investments in debt | ||||
instruments | 16.3 | 25.9 | 16.3 | 25.9 |
Cash and cash equivalents | 151.3 | 227.4 | 148.5 | 227.3 |
Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| £m | £m | £m | £m | |
Decrease in interest rates | (0.7) | (1.1) | (0.7) | (1.1) |
Increase in interest rates | 0.7 | 1.1 | 0.7 | 1.1 |
Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| £m | £m | £m | £m | |
Investments in debt instruments | 16.3 | 27.5 | 16.3 | 27.5 |
Operating and other receivables | 10.3 | 7.3 | 36.9 | 40.5 |
Cash and cash equivalents | 151.3 | 227.4 | 148.5 | 227.3 |
177.9 | 262.2 | 201.7 | 295.3 |
| Group | ||
| 2025 | 2024 | |
| Credit rating | £m | £m |
AAAm 1 | 141.5 | 223.5 |
A+ / A- 1 | 9.8 | 3.9 |
151.3 | 227.4 |
Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| £m | £m | £m | £m | |
| Investments held at fair value | ||||
Level 1 | 964.7 | 949.9 | 964.7 | 949.9 |
Level 2 | 14.4 | 8.4 | 14.4 | 8.4 |
Level 3 | 1,764.5 | 1,737.1 | 1,769.8 | 1,742.4 |
2,743.6 | 2,695.4 | 2,748.9 | 2,700.7 |
Group | Company | |||
| 2025 | 2024 | 2025 | 2024 | |
| £m | £m | £m | £m | |
Balance at the year start | 1,737.1 | 1,953.2 | 1,742.4 | 1,961.5 |
Transferred to Held for Sale | – | (19.0) | – | (19.0) |
Purchases | 213.5 | 269.8 | 213.5 | 269.8 |
Disposal proceeds | (203.9) | (327.8) | (203.9) | (327.8) |
| Gains and losses on | ||||
investments sold in the year | 56.2 | 122.7 | 56.2 | 122.7 |
| Gains and losses on | ||||
investments held at the year end | (40.6) | (263.2) | (40.6) | (266.2) |
Accrued income | 2.2 | 1.4 | 2.2 | 1.4 |
Balance at the year end | 1,764.5 | 1,737.1 | 1,769.8 | 1,742.4 |
| Input | Change | ||||
| Unobser- | Weighted | sensit- | in valu- | ||
| Description / | Fair | vable | average | ivity | ation |
| valuation method | value £m | input | input | +/- | +/- £m |
| Internally developed | |||||
| Private companies | |||||
Large, earnings | 555.5 | EBITDA | 12.5x | 10.0% | +56.2/- |
| multiple | 59.8 | ||||
| Small and medium, | 67.5 | Various | +6.8/ | ||
| blend of methods | -7.5 | ||||
Transaction | 55.0 | 1 | 5% | +/-2.8 | |
| Net assets / | 192.7 | Multiple | 1 | 0.1x | +/-19.3 |
| manager valuation | 870.7 | +85.1/- | |||
| 89.4 | |||||
Non-pool companies | 10.9 | ||||
Total internal | 881.6 | ||||
| Externally developed | |||||
| Private equity fund | |||||
Net asset value | 882.9 | Manager | 1 | 5% | +/-44.1 |
| NAV | |||||
| +129.2/- | |||||
| 1,764.5 | 133.5 |
| EV Range | Valuation | Valuation | ||
Investment | Category | £m | technique | £m |
| Stonehage | Large, internally | >200m | Earnings | 221.4 |
| Fleming | developed | |||
AIR-serv | Large, internally | >200m | Earnings | 197.7 |
| developed | ||||
Cobehold | Utilise external | N/A | Net assets | 192.7 |
| valuation | ||||
Butcombe | Large, internally | >200m | Earnings | 136.5 |
| developed | ||||
DTM | Utilise transaction | N/A | Transaction | 55.0 |
| price | ||||
| Cooke | Small and Medium, | <200m | Blended | 44.1 |
| Optics | internally developed | method | ||
Other investments | 23.3 | |||
| 870.7 |
| Vesting | Number | ||
Grant date | Entitlement | conditions | of shares |
| Performance share scheme awards | |||
26.06.15 | Award grant to senior staff | Note 1 | 916 |
26.05.16 | Award grant to senior staff | Note 1 | 2,585 |
21.07.17 | Award grant to senior staff | Note 1 | 3,769 |
30.05.18 | Award grant to senior staff | Note 1 | 5,393 |
31.05.19 | Award grant to senior staff | Note 1 | 19,714 |
04.08.20 | Award grant to senior staff | Note 1 | 161,110 |
04.06.21 | Award grant to senior staff | Note 1 | 115,738 |
30.05.22 | Award grant to senior staff | Note 1 | 152,075 |
25.11.22 | Award grant to senior staff | Note 1 | 5,169 |
30.05.23 | Award grant to senior staff | Note 1 | 186,741 |
24.11.23 | Award grant to senior staff | Note 1 | 19,665 |
28.05.24 | Award grant to senior staff | Note 1 | 227,912 |
07.11. 24 | Award grant to senior staff | Note 1 | 6,218 |
| 907,005 | |||
| Deferred bonus awards to senior staff | |||
30.05.22 | Compulsory award | Note 2 | 34,283 |
30.05.23 | Compulsory award | Note 2 | 1,976 |
28.05.24 | Compulsory award | Note 2 | 29,224 |
| 65,483 | |||
| 2025 | 2024 | ||
| p | p | ||
Weighted average share price | 3521 | 3467 |
| 2025 | 2024 | |
| Years ended 31 March | £m | £m |
Performance share awards granted in 2018 | – | 0.6 |
Performance share awards granted in 2019 | – | 0.4 |
Performance share awards granted in 2020 | 0.2 | 0.7 |
Performance share awards granted in 2021 | 0.8 | 1.1 |
Performance share awards granted in 2022 | 0.8 | 1.1 |
Performance share awards granted in 2023 | 0.1 | 0.8 |
Performance share awards granted in 2024 | 1.0 | 1.3 |
Performance share awards granted in 2025 | 1.3 | – |
Deferred bonus awards for 2021 | 0.1 | 0.6 |
Deferred bonus awards for 2022 | 0.5 | 0.5 |
Deferred bonus awards for 2024 | 0.3 | – |
5.1 | 7.1 |
| 2025 | 2024 | |
| £m | £m | |
| Non-current assets | ||
Defined benefit pension asset | 5.4 | 4.3 |
| Current liabilities | ||
Profit sharing bonus | (3.7) | (3.1) |
| Non-current liabilities | ||
| National Insurance on performance shares and | ||
deferred bonus awards | (2.8) | (2.7) |
Dividends payable on performance shares and deferred bonus awards | (2.0) | (2.3) |
(4.8) | (5.0) | |
Total employee liabilities | (8.5) | (8.1) |
| 2025 | 2024 | |
| £m | £m | |
Present value of funded obligations | (43.5) | (49.0) |
Fair value of plan assets | 72.3 | 74.1 |
Present value of net assets | 28.8 | 25.1 |
Irrecoverable surplus | (23.4) | (20.8) |
5.4 | 4.3 |
| 2025 | 2024 | |
| £m | £m | |
Balance at the year start | 49.0 | 50.6 |
Service cost | 0.1 | 0.1 |
Interest cost | 2.3 | 2.4 |
| Actuarial (gain)/loss from changes: | ||
-indemographic assumptions | (0.8) | (0.6) |
-infinancial assumptions | (4.0) | (0.9) |
-experience gains | (0.2) | 0.2 |
Plan amendment | 0.2 | – |
Actual benefit payments | (3.1) | (2.8) |
Balance at the year end | 43.5 | 49.0 |
| 2025 | 2024 | |
| £m | £m | |
Balance at the year start | 74.1 | 71.9 |
Interest income | 3.5 | 3.4 |
Return on plan assets less interest income | (2.1) | 1.5 |
Employer contributions | 0.1 | 0.1 |
Actual benefit payments | (3.1) | (2.8) |
Administrative expenses | (0.2) | – |
Balance at the year end | 72.3 | 74.1 |
| 2025 | 2024 | |
| £m | £m | |
Service cost | 0.1 | 0.1 |
Interest on obligations | 2.3 | 2.4 |
Interest on plan assets | (3.5) | (3.4) |
Plan amendment | 0.2 | – |
Scheme administrative expenses | 0.2 | – |
(0.7) | (0.9) |
| 2025 | 2024 | |
| £m | £m | |
Actuarial gains arising from financial assumptions | 4.0 | 0.9 |
| Actuarial gains arising from demographic | ||
assumptions | 0.8 | 0.6 |
| Actuarial gains/(losses)fromexperience | ||
adjustments | 0.2 | (0.2) |
Return on plan assets less interest income | (2.1) | 1.5 |
Increase in irrecoverable surplus | (2.6) | (3.6) |
Re-measurement gains/(losses) in the year | 0.3 | (0.8) |
| 2025 | 2024 | |
| £m | £m | |
Equities | 13.1 | 35.3 |
Bonds | 49.9 | 27.2 |
Cash | 9.3 | 11.6 |
72.3 | 74.1 |
| 2025 | 2024 | |
| % | % | |
Discount rate at the year end | 5.6 | 4.8 |
Future salary increases | na | 3.0 |
Future pension increases | 3.2 | 3.3 |
RPI price inflation | 3.2 | 3.3 |
| Weighted | ||
| average | ||
| Obligations | duration | |
| at 31 Mar | at 31 Mar | |
| 2024 | 2025 | |
| £m | years | |
Caledonia Pension Scheme | 26.3 | 11 |
| At 30 Sep | At 31 Mar | |
| 2022 | 2025 | |
| £m | years | |
Sterling Industries Pension Scheme | 17.2 | 9 |
| At 30 Mar | At 31 Mar | |
| 2021 | 2025 | |
| £m | years | |
Amber Industrial Holdings Pension Scheme | 13.0 | 11 |
| 2025 | 2024 | |
| £m | £m | |
Reduction in the discount rate of 0.25% | 1.1 | 1.3 |
Increase in inflation of 0.25% | 0.7 | 0.9 |
Increase in life expectancy of one year | 1.8 | 2.0 |
Company | Class | Holding % | Registered office |
| Sports | Ordinary | 22.6 | Unit 1/2 Whitehall |
| Information | Avenue, Kingston, Milton | ||
| Services | Keynes, Buckinghamshire, | ||
(Holdings)Ltd 1 | MK10 0AX | ||
| Stonehage | Preferred | 39.8 | Third Floor, 1 Le Truchot, |
| Fleming Family & | A1 Ordinary | 8.0 | St Peter Port, Guernsey, |
| Partners Ltd | GY1 1WD |
| 2025 | 2024 | |
| £m | £m | |
Assets | 323.0 | 395.9 |
Liabilities | (224.7) | (269.4) |
Equity | 98.3 | 126.5 |
Revenues | 408.8 | 429.1 |
Profit | 11.9 | 15.7 |
Ordinary | 100.0 | 13 | |||||||||
| Key to | Key to | |||||||||||
| Registered | Registered | |||||||||||
| Company | Class | Holding % | office | Company | Class | Holding % | office | |||||
| Butcombe Group (continued) | ||||||||||||
Five Oaks Hotel Ltd 4 | Ordinary | 100.0 | 14 | The Liberation Pub Company | Ordinary | 100.0 | 15 | |||||
(Guernsey)Ltd 4 | ||||||||||||
Foresters Arms (Jersey)Ltd 4 | Ordinary | 100.0 | 14 | The Liberation Pub Company | Ordinary | 100.0 | 14 | |||||
(Jersey)Ltd 4 | ||||||||||||
Gimbels (Jersey)Ltd 4 | Ordinary | 100.0 | 14 | The Post Horn Ltd | 4 | Ordinary | 100.0 | 14 | ||||
Glo'ster Vaults Ltd 4 | Ordinary | 100.0 | 14 | The Royal Oak Inn Trading Ltd | 4 | Ordinary | 100.0 | 16 | ||||
| Great Union Hotel (Holdings) | Ordinary | 100.0 | 14 | Trafalgar Hotel (Jersey)Ltd | 4 | Ordinary | 100.0 | 14 | ||||
Ltd 4 | ||||||||||||
Great Western Hotel Ltd 4 | Ordinary | 100.0 | 14 | Union Inn (Jersey)Ltd | 4 | Ordinary | 100.0 | 14 | ||||
| Guernsey Leisure Company | Ordinary | 100.0 | 15 | Victor Hugo Ltd | 4 | Ordinary | 100.0 | 14 | ||||
Ltd 4 | ||||||||||||
Guppy's Holdings Ltd 4 | Ordinary | 100.0 | 15 | Victoria (Valley)Ltd | 4 | Ordinary | 100.0 | 14 | ||||
Guppy's of Guernsey Ltd 4 | Ordinary | 100.0 | 15 | Victoria Hotel (Jersey)Ltd 4 | Ordinary | 100.0 | 14 | |||||
Hautville Ltd 4 | Ordinary | 100.0 | 15 | 4 | Wellington Hotel Ltd | Ordinary | 100.0 | 14 | ||||
Horse & Hound (Jersey)Ltd 4 | Ordinary | 100.0 | 14 | Wests Cinemas Ltd | 4 | Ordinary | 100.0 | 14 | ||||
John Tregear Ltd 4 | Ordinary | 100.0 | 14 | 4 | White Hart Ltd | Ordinary | 100.0 | 15 | ||||
| Cooke Optics | ||||||||||||
Chaplin Bidco Ltd 5 | Ordinary | 100.0 | 18 | Cooke Optics (HongKong)Ltd 5 | Ordinary | 100.0 | 21 | |||||
Chaplin Midco Ltd 5 | Ordinary | 100.0 | 18 | Cooke Optics (India)PrivateLtd | 5 | Ordinary | 100.0 | 22 | ||||
Chaplin Topco Ltd | A Ordinary | 100.0 1 | 18 | Cooke Optics Holdings Ltd 5 | Ordinary | 100.0 | 18 | |||||
| B Ordinary | 75.3 1 | |||||||||||
| C Ordinary | 98.6 1 | |||||||||||
Cooke Optics Inc. 5 | Ordinary | 100.0 | 19 | Cooke Optics Ltd 5 | Ordinary | 100.0 | 18 | |||||
| Cooke (Shanghai)Optics | Ordinary A | 100.0 | 20 | 5 | Cooke Optics TV Ltd | Ordinary | 100.0 | 18 | ||||
Technology Co Ltd 5 | ||||||||||||
Cooke Optics Group Ltd 5 | Ordinary | 100.0 | 18 | |||||||||
| Direct Tyre Management | ||||||||||||
Cefni Tyres Ltd 6 | Ordinary | 100.0 | 23 | 6 | IT5 Holdings Ltd | Ordinary | 100.0 | 23 | ||||
Clan Rock Bidco Ltd 6 | Ordinary | 100.0 | 23 | IT5 Fleetmobile Ltd | 6 | Ordinary | 100.0 | 23 | ||||
Clan Rock Midco Ltd 6 | Ordinary | 100.0 | 23 | Project Lafite Bidco Ltd | 6 | Ordinary | 100.0 | 23 | ||||
Clan Rock Topco Ltd | Ordinary | 98.6 | 23 | Project Lafite Topco Ltd 6 | Ordinary | 100.0 | 23 | |||||
Direct Tyre Management Ltd 6 | Ordinary | 100.0 | 23 | Tyreforce NW Ltd 6 | Ordinary | 100.0 | 23 | |||||
Direct Tyre Sales Ltd 6 | Ordinary | 100.0 | 23 | Tyrewatch.com Ltd | 6 | Ordinary | 100.0 | 23 | ||||
DTM Holdings Ltd 6 | Ordinary | 100.0 | 23 | Tyre Plus Durham Ltd | 6 | Ordinary | 100.0 | 23 | ||||