| Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
|---|
| | | | | | |
| | Millions | Millions | Millions | Millions | Millions |
| Income Statement | 31 Mar '24 | 30 Mar '23 | 30 Mar '22 | 31 Mar '21 | 30 Mar '21 |
|---|
| Revenue | 235.47 | 228.72 | 158.00 | 98.07 | 98.07 |
| Operating Profit / Loss | 25.08 | 28.64 | 17.77 | 10.18 | 10.18 |
| Net Interest | (2.51) | (2.86) | (2.89) | (1.21) | (1.21) |
| Pre Tax Profit | 22.57 | 25.77 | 14.88 | 8.97 | 8.97 |
| Post Tax Profit | 15.85 | 17.96 | 8.51 | 5.83 | 5.83 |
| Profit for the Period | 15.85 | 17.96 | 8.51 | 5.83 | 5.83 |
| Equity Holders of Parent Company | 15.85 | 17.96 | 8.51 | 5.83 | 5.83 |
| Minority Interests | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Continuing EPS | | | | | |
| Earnings per Share (Basic) | 13.85p | 15.82p | 7.69p | 5.75p | 5.75p |
| Earnings per Share (Diluted) | 12.98p | 14.79p | 7.25p | 5.50p | 5.50p |
| Earnings per Share (Adjusted) | 24.90p | 29.27p | 21.46p | 14.91p | 14.91p |
| Continuing and Discontinued EPS | | | | | |
| Earnings per Share (Basic) | 13.85p | 15.82p | 7.69p | 5.75p | 5.75p |
| Earnings per Share (Diluted) | 12.98p | 14.79p | 7.25p | 5.50p | 5.50p |
| Earnings per Share (Adjusted) | 24.90p | 29.27p | 21.46p | 14.91p | 14.91p |
| | | | | | |
| Dividend per Share | 3.70p | 14.20p | 10.40p | 6.95p | 6.95p |
| | | | | | |
| | Millions | Millions | Millions | Millions | Millions |
| Balance Sheet | 31 Mar '24 | 30 Mar '23 | 30 Mar '22 | 31 Mar '21 | 30 Mar '21 |
|---|
| Non-Current Assets | | | | | |
| Intangible Assets | 130.25 | 131.26 | 132.32 | 84.72 | 84.72 |
| Property, Plant and Equipment | 3.28 | 5.12 | 3.11 | 2.23 | 2.23 |
| 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 | 2.74 | 3.14 | 0.80 | 0.15 | 0.15 |
| Total Non-Current Assets | 136.27 | 139.53 | 136.24 | 87.10 | 87.10 |
| | | | | | |
| Current Assets | | | | | |
| Inventories | n/a | n/a | n/a | n/a | n/a |
| Trade and Other Receivables | 42.19 | 34.13 | 29.57 | 17.94 | 17.94 |
| Cash at Bank and in Hand | 29.39 | 59.22 | 63.52 | 34.01 | 34.01 |
| 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 | 71.58 | 93.34 | 93.08 | 51.95 | 51.95 |
| | | | | | |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 207.85 | 232.87 | 229.32 | 139.05 | 139.05 |
| | | | | | |
| Current Liabilities | | | | | |
| Borrowings | 1.41 | 2.10 | 1.13 | 0.51 | 0.51 |
| Other Current Liabilities | 51.21 | 65.19 | 64.74 | 29.03 | 29.03 |
| Total Current Liabilities | 52.62 | 67.29 | 65.87 | 29.55 | 29.55 |
| | | | | | |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Non-Current Liabilities | | | | | |
| Borrowings | 1.15 | 2.06 | 1.27 | 1.38 | 1.38 |
| Provisions | 2.44 | 2.78 | 4.33 | 3.02 | 3.02 |
| Other Non-Current Liabilities | 3.15 | 11.40 | 25.10 | 10.74 | 10.74 |
| Total Non-Current Liabilities | 6.74 | 16.24 | 30.71 | 15.14 | 15.14 |
| | | | | | |
| Net Assets | 148.49 | 149.34 | 132.75 | 94.36 | 94.36 |
| | | | | | |
| Capital and Reserves | | | | | |
| Share Capital | 0.09 | 0.09 | 0.09 | 0.08 | 0.08 |
| Share Premium Account | 119.44 | 119.44 | 119.44 | 89.40 | 89.40 |
| Other Reserves | 23.80 | 24.25 | 12.84 | 4.35 | 4.35 |
| Retained Earnings | 5.16 | 5.56 | 0.38 | 0.54 | 0.54 |
| Shareholders Funds | 148.49 | 149.34 | 132.75 | 94.36 | 94.36 |
| | | | | | |
| Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
| Total Equity | 148.49 | 149.34 | 132.75 | 94.36 | 94.36 |
| | | | | | |
| | 31 Mar '24 | 30 Mar '23 | 30 Mar '22 | 31 Mar '21 | 30 Mar '21 |
|---|
| Operating Margin | 10.65% | 12.52% | 11.25% | 10.38% | 10.38% |
| Return on Capital Employed | 107.89% | 114.45% | 248.22% | 69.92% | 69.92% |
| Dividend Cover | n/a | 2.06 | 2.06 | 2.15 | 2.15 |
| Dividend Yield | n/a | 3.30 | 3.20 | 2.70 | 2.70 |
| PE Ratio | 13.00 | 14.60 | 15.30 | 17.30 | 17.30 |
| PEG | n/a | 0.80 | n/a | n/a | n/a |
| Dividend per Share Growth | n/a | n/a | (26.76%) | n/a | (33.17%) |
| Net Asset Value per Share | 14.95p | 14.81p | 0.34p | 8.64p | 7.91p |