| Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
|---|
| | | | | | |
| | Millions | Millions | Millions | Millions | Millions |
| Income Statement | 31 Dec '24 | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 |
|---|
| Revenue | 220.90 | 185.96 | 107.61 | 77.47 | 46.22 |
| Operating Profit / Loss | 118.30 | 112.15 | 46.45 | 33.33 | 16.76 |
| Net Interest | 4.82 | 3.78 | 0.33 | (0.14) | 0.38 |
| Pre Tax Profit | 123.11 | 115.93 | 46.78 | 33.18 | 17.14 |
| Post Tax Profit | 92.72 | 88.79 | 38.61 | 26.04 | 13.80 |
| Profit for the Period | 92.72 | 88.79 | 38.61 | 26.04 | 13.80 |
| Equity Holders of Parent Company | 93.02 | 88.82 | 38.61 | 23.53 | 12.47 |
| Minority Interests | (0.29) | (0.03) | n/a | 2.51 | 1.34 |
| | | | | | |
| Continuing EPS | | | | | |
| Earnings per Share (Basic) | 215.70p | 206.20p | 92.10p | 57.70p | 31.70p |
| Earnings per Share (Diluted) | 211.70p | 203.40p | 89.00p | 55.10p | 30.50p |
| Earnings per Share (Adjusted) | 86.40p | 76.70p | 76.30p | 58.30p | 32.80p |
| Continuing and Discontinued EPS | | | | | |
| Earnings per Share (Basic) | 215.70p | 206.20p | 92.10p | 57.70p | 31.70p |
| Earnings per Share (Diluted) | 211.70p | 203.40p | 89.00p | 55.10p | 30.50p |
| Earnings per Share (Adjusted) | 86.40p | 76.70p | 76.30p | 58.30p | 32.80p |
| | | | | | |
| Dividend per Share | 18.20p | 16.00p | 14.40p | 11.00p | 8.00p |
| | | | | | |
| | Millions | Millions | Millions | Millions | Millions |
| Balance Sheet | 31 Dec '24 | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 |
|---|
| Non-Current Assets | | | | | |
| Intangible Assets | 19.48 | 18.71 | 4.81 | 3.00 | 2.07 |
| Property, Plant and Equipment | 26.66 | 29.69 | 15.10 | 8.46 | 9.20 |
| 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 | 27.82 | n/a | n/a |
| Other Non-Current Assets | 28.70 | 14.37 | n/a | 17.33 | 5.83 |
| Total Non-Current Assets | 74.84 | 62.78 | 47.73 | 28.79 | 17.10 |
| | | | | | |
| Current Assets | | | | | |
| Inventories | n/a | n/a | n/a | n/a | n/a |
| Trade and Other Receivables | 12.72 | 12.03 | 5.33 | 9.81 | 70.48 |
| Cash at Bank and in Hand | 252.47 | 197.94 | 136.80 | 108.04 | 82.97 |
| Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
| Other Current Assets | 142.51 | 99.85 | 103.85 | 62.06 | 4.03 |
| Total Current Assets | 407.69 | 309.82 | 245.98 | 179.91 | 157.47 |
| | | | | | |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 482.54 | 372.60 | 293.71 | 208.70 | 174.57 |
| | | | | | |
| Current Liabilities | | | | | |
| Borrowings | 2.18 | 1.03 | 1.41 | 0.45 | 0.29 |
| Other Current Liabilities | 149.97 | 112.40 | 128.81 | 82.73 | 75.83 |
| Total Current Liabilities | 152.15 | 113.43 | 130.22 | 83.19 | 76.12 |
| | | | | | |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Non-Current Liabilities | | | | | |
| Borrowings | 20.33 | 21.69 | 11.67 | 6.91 | 7.19 |
| Provisions | 3.66 | 5.30 | 1.39 | 1.06 | 0.63 |
| Other Non-Current Liabilities | 27.39 | 8.68 | 7.54 | 7.75 | n/a |
| Total Non-Current Liabilities | 51.38 | 35.68 | 20.59 | 15.72 | 7.82 |
| | | | | | |
| Net Assets | 279.00 | 223.49 | 142.90 | 109.79 | 90.64 |
| | | | | | |
| Capital and Reserves | | | | | |
| Share Capital | 0.09 | 0.09 | 0.08 | 0.08 | 0.08 |
| Share Premium Account | 52.57 | 52.57 | 52.08 | 50.78 | 50.58 |
| Other Reserves | (9.78) | (0.63) | 1.93 | 0.55 | 0.69 |
| Retained Earnings | 235.26 | 170.94 | 88.81 | 54.19 | 35.63 |
| Shareholders Funds | 278.13 | 222.96 | 142.90 | 105.60 | 86.99 |
| | | | | | |
| Minority Interests / Other Equity | 0.88 | 0.53 | n/a | 4.19 | 3.65 |
| Total Equity | 279.00 | 223.49 | 142.90 | 109.79 | 90.64 |
| | | | | | |
| | 31 Dec '24 | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 |
|---|
| Operating Margin | 53.55% | 60.31% | 43.17% | 43.02% | 36.26% |
| Return on Capital Employed | n/a | n/a | n/a | n/a | n/a |
| Dividend Cover | 4.75 | 4.79 | 5.30 | 5.30 | 4.10 |
| Dividend Yield | 0.80 | 0.90 | 0.80 | 0.50 | 0.60 |
| PE Ratio | 27.10 | 22.80 | 24.20 | 37.50 | 39.60 |
| PEG | 2.10 | n/a | 0.80 | 0.50 | 4.40 |
| Dividend per Share Growth | 13.75% | 11.11% | 30.91% | 37.50% | 263.64% |
| Net Asset Value per Share | 619.58p | 488.88p | 329.66p | 254.97p | 211.44p |