Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
---|
| | | | | |
| Millions | Millions | Millions | Millions | Millions |
Income Statement | 30 Sep '21 | 30 Sep '20 | 29 Sep '20 | 30 Sep '19 | 29 Sep '19 |
---|
Revenue | 489.12 | 429.97 | 429.97 | 394.99 | 394.99 |
Operating Profit / Loss | 79.50 | 53.36 | 53.36 | 39.48 | 39.48 |
Net Interest | (1.27) | (15.54) | (15.54) | (15.14) | (15.14) |
Pre Tax Profit | 66.23 | 37.82 | 37.82 | 24.34 | 24.34 |
Post Tax Profit | 35.33 | 27.05 | 27.05 | 20.13 | 20.13 |
Profit for the Period | 35.33 | 27.05 | 27.05 | 20.13 | 20.13 |
Equity Holders of Parent Company | 35.33 | 27.05 | 27.05 | 20.13 | 20.13 |
Minority Interests | n/a | n/a | n/a | n/a | n/a |
| | | | | |
Continuing EPS | | | | | |
Earnings per Share (Basic) | 28.80p | 22.88p | 22.88p | 18.38p | 18.38p |
Earnings per Share (Diluted) | 27.48p | 22.03p | 22.03p | 18.31p | 18.31p |
Earnings per Share (Adjusted) | 47.39p | 42.26p | 42.26p | 37.60p | 37.60p |
Continuing and Discontinued EPS | | | | | |
Earnings per Share (Basic) | 28.80p | 22.88p | 22.88p | 18.38p | 18.38p |
Earnings per Share (Diluted) | 27.48p | 22.03p | 22.03p | 18.31p | 18.31p |
Earnings per Share (Adjusted) | 47.87p | 42.26p | 42.26p | 37.60p | 37.60p |
| | | | | |
Dividend per Share | 14.10p | 12.75p | 12.75p | 11.70p | 11.70p |
| | | | | |
| Millions | Millions | Millions | Millions | Millions |
Balance Sheet | 30 Sep '21 | 30 Sep '20 | 29 Sep '20 | 30 Sep '19 | 29 Sep '19 |
---|
Non-Current Assets | | | | | |
Intangible Assets | 173.90 | 167.69 | 167.69 | 159.80 | 159.80 |
Property, Plant and Equipment | 742.71 | 691.89 | 691.89 | 609.66 | 609.66 |
Investments | n/a | n/a | n/a | n/a | n/a |
Investment Properties | n/a | n/a | n/a | n/a | n/a |
Other Financial Assets | n/a | n/a | n/a | n/a | n/a |
Other Non-Current Assets | n/a | n/a | n/a | n/a | n/a |
Total Non-Current Assets | 916.61 | 859.57 | 859.57 | 769.46 | 769.46 |
| | | | | |
Current Assets | | | | | |
Inventories | 3.47 | 1.94 | 1.94 | 1.00 | 1.00 |
Trade and Other Receivables | 71.61 | 51.06 | 51.06 | 53.01 | 53.01 |
Cash at Bank and in Hand | 65.56 | 54.27 | 54.27 | 29.24 | 29.24 |
Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
Other Current Assets | n/a | n/a | n/a | n/a | n/a |
Total Current Assets | 140.63 | 107.26 | 107.26 | 83.25 | 83.25 |
| | | | | |
Other Assets | n/a | n/a | n/a | n/a | n/a |
Total Assets | 1,057.24 | 966.84 | 966.84 | 852.71 | 852.71 |
| | | | | |
Current Liabilities | | | | | |
Borrowings | 5.50 | 6.21 | 6.21 | 1.66 | 1.66 |
Other Current Liabilities | 127.51 | 101.65 | 101.65 | 101.52 | 101.52 |
Total Current Liabilities | 133.01 | 107.86 | 107.86 | 103.19 | 103.19 |
| | | | | |
Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| | | | | |
Non-Current Liabilities | | | | | |
Borrowings | 438.43 | 401.43 | 401.43 | 318.65 | 318.65 |
Provisions | 99.47 | 91.13 | 91.13 | 78.83 | 78.83 |
Other Non-Current Liabilities | 5.41 | 2.20 | 2.20 | 16.67 | 16.67 |
Total Non-Current Liabilities | 543.32 | 494.76 | 494.76 | 414.16 | 414.16 |
| | | | | |
Net Assets | 380.92 | 364.22 | 364.22 | 335.36 | 335.36 |
| | | | | |
Capital and Reserves | | | | | |
Share Capital | 0.57 | 0.56 | 0.56 | 0.55 | 0.55 |
Share Premium Account | 133.55 | 133.08 | 133.08 | 121.30 | 121.30 |
Other Reserves | 112.63 | 112.59 | 112.59 | 122.00 | 122.00 |
Retained Earnings | 121.62 | 107.12 | 107.12 | 90.56 | 90.56 |
Shareholders Funds | 368.37 | 353.35 | 353.35 | 334.41 | 334.41 |
| | | | | |
Minority Interests / Other Equity | 12.55 | 10.86 | 10.86 | 0.96 | 0.96 |
Total Equity | 380.92 | 364.22 | 364.22 | 335.36 | 335.36 |
| | | | | |
| 30 Sep '21 | 30 Sep '20 | 29 Sep '20 | 30 Sep '19 | 29 Sep '19 |
---|
Operating Margin | 16.25% | 12.41% | 12.41% | 10.00% | 10.00% |
Return on Capital Employed | 8.99% | 7.67% | 7.67% | 6.87% | 6.87% |
Dividend Cover | 3.36 | 3.31 | 3.31 | 3.21 | 3.21 |
Dividend Yield | 2.20 | 3.00 | 3.00 | 3.20 | 3.20 |
PE Ratio | 13.50 | 10.20 | 10.20 | 9.60 | 9.60 |
PEG | n/a | n/a | 0.80 | n/a | 1.40 |
Dividend per Share Growth | n/a | (9.57%) | 8.97% | (8.24%) | 6.36% |
Net Asset Value per Share | 182.66p | 173.40p | 173.46p | 154.90p | 154.95p |