Watch the latest episode of focusIR Fireside Chats: Why Edinburgh Investment Trust Is Backing Turnaround Stocks for 2026 Growth. Viewhere

Less Ads, More Data, More Tools Register for FREE

Pin to quick picksMitchells & Butlers Regulatory News (MAB)

Share Price Information for Mitchells & Butlers (MAB)

Share Price is delayed by 15 minutes
Get Live Data
244.00    -1.00 (-0.41%)
Bid:
244.50
Ask:
245.00
Spread: 0.50 (0.204%)
Market Cap: £1.45b
MAB Live PriceLast checked at - London Stock Exchange

Intraday Mitchells & Butlers Share Chart

HALF YEAR RESULTS

21 May 2026 07:00

RNS Number : 1652F
Mitchells & Butlers PLC
21 May 2026
Β 

MITCHELLS & BUTLERS PLC

LEI no: 213800JHYNDNB1NS2W10

Β 

21 May 2026

Β 

HALF YEAR RESULTS

Β 

(For the 28 weeks ended 11 April 2026)

Β 

Highlights

-

Robust trading performance with like-for-like salesa growth of 3.3% over the first halfΒ 

-

Adjusted operating profita of Β£181m maintained despite inflationary cost pressure

-

Record guest review scores of 4.7 out of 5 across the brand portfolio

Β 

Reported results

-

-

-

Total revenue of Β£1,490m (HY 2025 Β£1,454m)

Operating profit of Β£185m (HY 2025 Β£181m)

Profit before tax of Β£143m (HY 2025 Β£134m)

-

Basic earnings per share of 17.9p (HY 2025 16.8p)

Β 

Trading results

-

Adjusted operating profita Β£181m (HY 2025 Β£181m)

-

Adjusted earnings per sharea of 17.4p (HY 2025 16.8p)

Β 

Balance sheet and cash flow

-

Cash inflow before bond amortisation of Β£98m (HY 2025 Β£131m)

-

Net debta reduced to Β£747m (HY 2025 Β£860m), excluding Β£405m of IFRS 16 lease liabilities (HY 2025 Β£438m)

Β 

Phil Urban, Chief Executive, commented:

Β 

"We have delivered another robust performance over the first half reflecting continued focus on enhancing guest appeal across our diverse portfolio of brands, driving sales growth through compelling customer offers and disciplined execution. Maintaining profits despite the significant inflationary cost challenges facing the sector is testament to the dedication of our teams in delivering the benefits of our Ignite and capital programmes.Β 

Β 

Despite the backdrop of macro uncertainty our priorities remain unchanged, our guest scores are at record highs, we remain committed to the delivery of quality experiences, and we are well placed to further grow market share."

Β 

Definitions

a - The Directors use a number of alternative performance measures (APMs) that are considered critical to aid the understanding of the Group's performance. APMs are explained later in this announcement.

Β 

There will be a presentation held today at 8:30am accessible by phone on 0203 936 2999, code: 235375 and at https://www.netroadshow.com/events/login/1PeTHmohYBazaFEIhmscj4V6Rf62GltvvIug6

Β 

The slides will also be available on the website at www.mbplc.com. The replay will then be available at https://www.mbplc.com/hy2026/analystspresentation

Β 

All disclosed documents relating to these results are available on the Group's website at www.mbplc.com

Β 

For further information, please contact:

Β 

Tim Jones - Chief Financial Officer

+44 (0)121 498 6112

Amy de Marsac - Investor Relations

+44 (0)121 498 6514

James Murgatroyd (FGS Global)

+44 (0)20 7251 3801

Jenny Bahr (FGS Global)

+44 (0)20 7251 3801

Β 

Note for editors:

Mitchells & Butlers is a leading operator of managed restaurants and pubs. Its portfolio of brands and formats includes Harvester, Toby Carvery, All Bar One, Miller & Carter, Premium Country Pubs, Sizzling Pubs, Stonehouse, Vintage Inns, Browns, Castle, Nicholson's, O'Neill's, Ember Inns, Ego Restaurants and Pesto. In addition, it operates Innkeeper's Collection hotels in the UK and Alex restaurants and bars in Germany. Further details are available at www.mbplc.com and supporting photography can be downloaded at www.mbplc.com/imagelibrary.

Β 

Β 

Β 

Β 

Β 

Β 

Β 

CURRENT TRADING AND OUTLOOK

Β 

We traded strongly through the first half of the year with like-for-like salesa growth of 3.3%. Despite significant cost inflation, due primarily to labour costs and food inflation, our disciplined cost control combined with delivery of Ignite efficiencies has resulted in stable operating profita of Β£181m (HY 2025 Β£181m).Β 

Β 

Like-for-like salesa grew by 3.0% in the 30 weeks to 25 April, including Easter in both years, driven by a very strong first quarter. In the most recent 3 weeks like-for-like salesa growth of 1.1% was broadly consistent with the second quarter reflecting a strong prior year comparative, which benefited from favourable weather alongside some indications of macroeconomic pressures and, more recently, disruption from tube strikes. Over the first half we continued our outperformance to the marketb overall as measured by the CGA Business Tracker.

Β 

Cost headwinds for the current financial year are anticipated to be c.Β£120m before mitigation, slightly lower than previously guided, representing c.5.5% of our cost base. This will be about 60% weighted to the first half due principally to the increased rate of employers' national insurance contributions, which was effective from April 2025, annualising at the half year. Energy costs have now been fully secured for the current financial year.Β 

Β 

We expect cost headwinds, before mitigation, for the FY 2027 financial year to normalise at a lower level of around Β£95m, representing c.4% of our cost base. We currently have 15% of energy costs secured for FY 2027.

Β 

Looking forward, with a strong balance sheet, an enviable estate of well positioned sites backed by a diversified portfolio of brands and offers, we face the future with confidence that we will continue to be successful in our market and generate further value.

Β 

Β 

BUSINESS REVIEW

Β 

Total sales across the period were Β£1,490m reflecting 2.5% growth on HY 2025. Like-for-like salesa increased by 3.3% with strong performances through the brand portfolio. Adjusted operating profita of Β£181m was maintained (HY 2025 Β£181m) despite significant inflationary cost headwinds.Β 

Β 

The business traded very strongly across the festive season with like-for-like salesa growth of 7.7% over the core three-week periodc, supported by volume growth, and particularly over the five key festive daysd which generated combined like-for-like salesa growth of 10.5%. Through the first quarter like-for-like salesa strengthened across the brand portfolio, growing to 4.5%, and remaining well ahead of the marketb.

Β 

Sales growth in the second quarter reduced to 1.8%, comprising drinks sales growth of 0.7% and food sales growth of 3.0%, reflecting a strong performance comparative, which benefitted from favourable weather. Broader macroeconomic conditions also appear to have had a modest impact on discretionary spending during the period. However encouragingly key dates continued to perform well, with like-for-like growth achieved on Mother's Day against a very strong performance last year.Β 

Β 

Over the first half, we continued to outperform the marketb as represented by the CGA Business tracker, and we are confident that this will continue into the second half and beyond.

Β 

Over the past year the industry has faced a wave of increased cost headwinds resulting in a return to supply contraction across the sector, after numbers had begun to stabilise in early 2025. In the six months to April 2026 there was an average of 20 net closures a week with food-led sites being particularly impacted (NIQ Hospitality Market Monitor April 2026).

Β 

Β 

Β 

OUR STRATEGIC PRIORITIES

Β 

Our strategy, based on three key pillars, has provided the foundation for our ongoing strong performance. We focus on maximising the value generated from our 83% freehold and long leasehold estate, utilising the diversity of our brand portfolio to grow market share with appeal across a broad range of consumer occasions, demographics and locations. The diversity of our portfolio is a key strength, particularly in periods of uncertainty, with trusted, well‑known brands offering guests flexible choices that allow them to tailor their eating‑out decisions to their needs.

Β 

Our Ignite programme of work remains a key focus for the business and is at the core of our long-term value creation. We currently have around 40 initiatives underway across a range of areas, all focused on driving sales and delivering cost efficiencies. A number of initiatives focus specifically on enhancing guest experience in order to drive sales growth and build loyalty. The success of these initiatives is reflected in sustained like-for-like salesa growth as well as continued improvement in guest review scores, which averaged 4.7 out of 5 over the first half.Β 

Β 

Enhancing productivity and efficiency to help mitigate inflationary costs remains an important focus and has been critical in delivering stable profits over the first half. We have a range of tools and initiatives in place designed to improve operational efficiency including our labour scheduling system which takes a data-led approach to enhancing the deployment of our teams. This system enables our General Managers to maximise sales at busy times as well as reducing costs in shoulder periods to increase profitability over the day. Given our scale, marginal gains in deployment at site level aggregate to significant margin efficiencies at group level. We therefore remain focused on maximising the potential value of this technology.

Β 

We are committed to enhancing the efficiency of our buildings and continue to roll out the use of remote control in-site energy systems which have delivered proven energy consumption savings. Remote control of heating, for example, provides a significant opportunity to reduce consumption whilst also relieving our managers of one of their many daily tasks, allowing them to focus on guests. Our energy initiatives help us to improve efficiency whilst also supporting our sustainability objectives.

Β 

We are embracing the opportunity associated with building AI functionality into our guest journey, as well as in our central support functions, with a number of trials underway. For example, we are trialling AI technology at our host point which provides individual guest preferences to personalise the host's interaction with guests. In addition, we have built chatbot functionality into a brand website to respond to guests' increasing expectation of being able to access information quickly and effectively through a conversational format. We believe there are multiple further opportunities to utilise AI to deliver value across the organisation and will continue to explore and grow opportunities in this area.Β 

Β 

In technology, we are also investing in a new HR platform, delivering enhanced efficiency of compliance for our central teams alongside functionality designed to improve team productivity and retention. Following extensive development and testing, the system will go live over the summer. In addition, our new guest data platform enables more personalised engagement, supporting guest loyalty and allowing us to use our data more effectively to drive targeted, higher‑return marketing activity. We have also invested in estate-wide replacement of end-of-life network infrastructure and transition to a new long-term technology platform and hosting partner.

Β 

Our capital programme continues to deliver significant value through improving the competitive position of our pubs and restaurants within their local markets. Enhancing the effectiveness of delivery of the programme has long been an area of Ignite focus, ensuring optimisation of closure and re-opening timing, streamlining of costs and rigorous analysis of post-investment performance. Over the first half, we completed 122 investment projects comprising 113 remodels, 4 conversions and 5 acquisitions. We are generating strong returns, currently in excess of 30% on remodels, justifying an increasing allocation of capital to this area as we look to re-establish an average 7-year investment cycle.

Β 

We acquired 5 sites during the period, one of which was the purchase of the freehold of a site which we previously held as leasehold. Four new sites were acquired, one of which is in Germany and the remaining three in the UK of which two properties include hotel rooms. We remain opportunistic in relation to new site acquisition and welcome the opportunity to add high quality sites to the estate.Β 

Β 

Β 

PEOPLE

Β 

Our people remain fundamental to delivering great guest experiences, with engagement continuing to strengthen across all employee groups and turnover falling further and reaching record low levels during the first half of the year. This sustained progress reflects the strength of our Employee Value Proposition, combining a strong sense of belonging and security with clear development and progression opportunities. We are proud to be recognised as the number one apprenticeship employer in the Department for Education awards, as rated by our own apprentices. We continue to invest in talent technology which further supports skills development and career progression.

Β 

Β 

SUSTAINABILITY

Β 

We are committed to reducing the environmental impact of our business and the Board has challenging targets to drive continued momentum in this area. We have committed to:

Β 

- Net Zero emissions by 2040, including scope 1, 2 and 3

- Zero operational waste to landfill by 2030

- 50% reduction in food waste by 2030

Β 

We remain focused on working towards our sustainability goals and are pleased with the progress we have made. During the first half we have continued to invest in sustainability capital, we now have 274 sites with solar panels, and significant further opportunity to grow our production of renewable energy. We have electrified 100 kitchens, reducing our reliance on gas for cooking, and have fully removed gas in 29 sites taking the learnings from these projects forward to expand the removal of gas in the coming years.

Β 

Our teams are vital to the delivery of progress in other areas where behaviour change and engagement is required to deliver progress. One example of this is recycling, and we are pleased to have increased our recycling rates to over 60% in the year to date. We provide support for these types of initiatives through our dedicated network of sustainable operations ambassadors, as well as centrally developed online training.

Β 

From a social perspective we are proud of our charity partnership with Social Bite, focused on addressing the issue of homelessness in the UK. We have raised over Β£2.5m over the past 18 months to support Social Bite's work and have employed 40 people impacted by homelessness through our Job's First programme, providing support and access to our best-in-class training capabilities.

Β 

We know that our people are passionate about improving the environmental impact of our business whilst having a positive impact on the communities we operate in and are pleased to deliver continued progress in this area, further enhancing our employer proposition.

Β 

Β 

Β 

FINANCIAL REVIEW

Β 

On a statutory basis, profit before tax for the half year was Β£143m (HY 2025 Β£134m), on sales of Β£1,490m (HY 2025 Β£1,454m).Β 

Β 

The Group Income Statement discloses adjusted profit and earnings per share information that excludes separately disclosed items, disclosed by virtue of their size or nature, to allow a more effective comparison of the Group's trading performance from one period to the next.

Β 

Β 

Β 

Statutory

Adjusteda

HY 2026

HY 2026

HY 2025

Β£m

Β£m

Β£m

Revenue

1,490

1,490

1,454

Operating profit

185

181

181

Profit before tax

143

139

134

Earnings per share

17.9p

17.4p

16.8p

Operating margin

12.4%

12.1%

12.4%

At the end of the period, the total estate comprised 1,712 sites in the UK and Germany of which 1,638 are directly managed.

Β 

Revenue

Β 

Total revenue of Β£1,490m (HY 2025 Β£1,454m) reflects growth of 2.5%, a strong period of trading.

Β 

Like-for-like salesa in the first half increased by 3.3%, comprising an increase in like-for-like food salesa of 4.1% and of like-for-like drink salesa of 2.4% driven by strengthening spend per head. Slower sales growth in the second quarter reflected a strong prior year comparative, which benefited from unseasonably favourable weather, alongside some indications of macroeconomic pressure on spending.

Β 

Like-for-like salesa:

Weeks 1-15

Q1

Β 

Β 

Weeks 16-28

Q2

Β 

Weeks 1-28

H1

Β 

Food

5.1%

3.0%

4.1%

Drink

3.8%

0.7%

2.4%

Total

4.5%

Β 

Β 

1.8%

Β 

Β 

3.3%

Β 

Like-for-like salesa grew by 3.0% in the 30 weeks to 25 April, including Easter in both years and by 1.1% in the most recent 3 week period.

Β 

Separately disclosed items

Β 

Separately disclosed items are identified due to their nature or materiality to help the reader form a view of overall and adjusted trading. In the period net profit after tax arising on property disposals of Β£3m was recognised as a separately disclosed item. Refer to Note 4 to the consolidated financial statements for comparative information.

Β 

Operating profit and marginsa

Β 

Adjusted operating profita for the first half was Β£181m (HY 2025 Β£181m), in line with the first half of the previous year.

Β 

Cost headwinds for the current financial year are anticipated to be Β£120m before mitigation, representing c.5.5% of our cost base. This is expected to be 60% weighted to the first half in part due to Β£11m relating to the increased rate of employer national insurance contribution, effective from April 2025, annualising at the half year. Energy costs have now been fully secured for the current financial year. Adjusted operating margin of 12.1% was 0.3ppts lower than HY 2025 driven by these inflationary costs.

Β 

We expect cost headwinds, before mitigation, for FY 2027 to normalise at around Β£95m, representing c.4% of our cost base.

Β 

Interest

Β 

Net finance costs of Β£45m (HY 2025 Β£50m) for the half year were Β£5m lower than the same period last year as gearing reduced. The net pensions finance income of Β£3m (HY 2025 Β£3m) reflects the surplus funding position now recognised on the balance sheet.

Β 

Earnings per share

Β 

Basic earnings per share were 17.9p with adjusted earnings per sharea of 17.4p (HY 2025 16.8p basic and adjusted earnings per sharea).

Β 

The basic weighted average number of shares in the period was 597m and the total number of shares issued at the balance sheet date was 600m.

Β 

Cash flow

HY 2026

HY 2025

Β£m

Β£m

EBITDA before movements in the valuation of the property portfolio

260

252

Non-cash share-based payment and pension costs and other

3

6

Utilisation of pension surplus for DC contributions

7

3

Operating cash flow before movements in working capital and pension contributions

270

261

Working capital movement

45

30

Pension escrow return

-

12

Pension contributions

(1)

(1)

Cash flow from operations

314

302

Capital expenditure

(117)

(92)

Acquisition of Pesto Restaurants Limited - contingent consideration

(11)

-

Net finance lease principal payments

(26)

(22)

Interest on lease liabilities

(11)

(9)

Net interest paid

(31)

(37)

Purchase of own shares

(3)

(2)

Tax

(20)

(10)

Other

3

1

Net cash flow before bond amortisation

98

131

Mandatory bond amortisation

(68)

(64)

Net cash flow

30

67

Net cash inflow for the period before bond amortisation of Β£98m (HY 2025 Β£131m) benefitted from Β£7m utilisation of pension surplus towards ongoing DC contributions and working capital inflow of Β£45m due to payment timing differences. Capital expenditure increased to Β£117m with a further Β£11m outflow in respect of the contingent consideration element of the acquisition of Pesto Restaurants.

Β 

After all outgoings, including mandatory bond amortisation of Β£68m (including the net impact of currency swaps), cash inflow was Β£30m (HY 2025 Β£67m).

Β 

Β 

Β 

Β 

Capital expenditure

Β 

Capital expenditure of Β£117m (HY 2025 Β£92m) comprises Β£115m from the purchase of property, plant and equipment and Β£2m in relation to intangible assets.

Β 

HY 2026

HY 2025

Β£m

#

Β£m

#

Maintenance and infrastructure

40

Β 

33

Β 

Remodels - refurbishment

59

113

45

87

Conversions

6

4

8

5

Acquisitions - freehold

Acquisitions - leasehold

11

1

4

1

4

2

2

1

Total return generating capital expenditure

77

122

59

95

Β 

Total capital expenditure

117

Β 

92

Β 

Β 

Maintenance and infrastructure investment in the period was elevated due to estate-wide replacement of end-of-life network infrastructure and transition to a new long-term technology platform and hosting partner. Our solar panel installation programme also accelerated over the first half.

Β 

We acquired 5 sites during the first half for total consideration of Β£12m. Four new trading sites were acquired, one in Germany and three in the UK, with two properties including hotel rooms. In addition, we purchased the freehold of one previously leased site. Since the balance sheet date, a further two freehold sites have been acquired.Β 

Β 

Remodel project numbers have increased in the period as we remain committed to the resumption of an average seven-year refurbishment cycle across our estate, supported by strong returns with the programme continuing to generate returns in excess of 30% .

Β 

On the basis of strong returns and an increase in site acquisition we expect total capital expenditure in the year to increase to c.Β£230m.

Β 

Pensions

Β 

Retirement and death benefits are now provided principally by the Mitchells & Butlers Pension Plan (MABPP).

Β 

During the period, the MABPP defined benefit surplus has continued to fund the settlement of costs relating to the defined contribution section of the plan. In the current period the plan has funded Β£7m (HY 2025 Β£3m) of employer contributions.

Β 

In addition, one further scheme remains. This is closed and unfunded and has estimated liabilities of Β£21m (HY 2025 Β£21m).

Β 

Net debt and facilities

Β 

On the back of a strong cash performance, net debta at the period end reduced to Β£1,152m, comprised of Β£747m non-lease liabilities and lease liabilities of Β£405m (HY 2025 Β£1,298m comprised of Β£860m non-lease liabilities and lease liabilities of Β£438m). This represents a multiple of 1.6 times EBITDA over the last year excluding lease liabilities (2.5 times including these liabilities).

Β 

Further details of existing debt arrangements and an analysis of net debt can be found in Note 10 to the financial statements and at https://www.mbplc.com/infocentre/debtinformation/.Β 

Β 

Β 

Β 

Going Concern

Β 

After considering forecasts, sensitivities and mitigating actions available to management and having regard to risks and uncertainties, the Directors have a reasonable expectation that the Group has adequate resources to continue to operate within its borrowing facilities and covenants for a period of at least 12 months from the date of signing the financial statements. Accordingly, the financial statements have been prepared on the going concern basis. Full details are included in Note 1.

Β 

Β 

Director's responsibility statement

Β 

We confirm that to the best of our knowledge:

-

The condensed set of financial statements has been prepared in accordance with IAS 34 'Interim Financial Reporting' as required by DTR 4.2.4R and to the best of their knowledge gives a true and fair view of the information required by DTR 4.2.4R;

-

The interim management report includes a fair review of the information required by DTR 4.2.7R (indication of important events during the first 28 weeks and description of principal risks and uncertainties for the remaining 24 weeks of the year); and

-

The interim management report includes a fair review of the information required by DTR 4.2.8R (disclosure of related parties' transactions and changes therein).

Β 

Β 

This responsibility statement was approved by the Board of Directors on 20 May 2026 and is signed on its behalf by:

Β 

Tim Jones

Chief Financial Officer

20 May 2026

Β 

Definitions

Β 

a - The Directors use a number of alternative performance measures (APMs) that are considered critical to aid the understanding of the Group's performance. Key measures are explained later in this announcement.

Β 

b - As measured by the CGA Business Tracker

Β 

c - 14 December 2025 to 3 January 2026

Β 

d - Christmas Eve, Christmas Day, Boxing Day, New Year's Eve, New Year's Day

Β 

Β 

GROUP CONDENSED INCOME STATEMENT

for the 28 weeks ended 11 April 2026

Β 

Β 

2026

2025

2025

Β 

Β 

28 weeks

(Unaudited)

28 weeks

(Unaudited)

52 weeks

(Audited)

Β 

Β 

Before separately disclosed itemsa

Β 

Β 

Β 

Β 

Total

Before separately disclosed itemsa

Β 

Β 

Β 

Total

Before separately disclosed itemsa

Β 

Β 

Β 

Total

Β 

Notes

Β£m

Β 

Β£m

Β£m

Β£m

Β£m

Β£m

Β 

Β 

Β 

Β 

Β 

Revenue

3

1,490Β 

Β 

1,490Β 

1,454Β 

1,454Β 

2,711Β 

2,711Β 

Β 

Β 

Β 

Operating costs before depreciation, amortisation and movements in the valuation of the property portfolio

Β 

(1,234)

Β 

(1,234)

(1,202)

(1,202)

(2,246)

(2,252)

Net profit arising on property disposals

Β 

-Β 

Β 

4Β 

-Β 

-Β 

-Β 

1Β 

Β 

Β 

Β 

Β 

EBITDAb before movements in the valuation of the property portfolio

256Β 

Β 

260Β 

252Β 

252Β 

465Β 

460Β 

Β 

Β 

Β 

Β 

Depreciation, amortisation and movements in the valuation of the property portfolio

Β 

(75)

Β 

(75)

(71)

(71)

(135)

(138)

Β 

Β 

Β 

Β 

Operating profit

181Β 

Β 

185Β 

181Β 

181Β 

330Β 

322

Β 

Β 

Β 

Β 

Finance costs

5

(49)

Β 

(49)

(55)

(55)

(100)

(100)

Finance income

5

4Β 

Β 

4Β 

5Β 

5Β 

9

9

Net pensions finance income

Β 

5,11

3Β 

Β 

3Β 

3Β 

3Β 

7

7

Β 

Β 

Β 

Profit before tax

139Β 

Β 

143Β 

134Β 

134Β 

246

238

Tax charge

Β 

6

(35)

Β 

(36)

(34)

(34)

(62)

(61)

Β 

Β 

Β 

Profit for the period

104Β 

Β 

107Β 

100Β 

100Β 

184Β 

177Β 

Β 

Β 

Β 

Earnings per ordinary share:

Β 

7

Β 

Β 

Β 

Basic

17.4p

Β 

17.9p

16.8p

16.8p

30.9p

29.7pΒ 

Β 

Diluted

17.3p

Β 

17.8p

16.7p

16.7p

30.6p

29.5pΒ 

Β 

Β 

Β 

Β 

Β 

a.

Separately disclosed items are explained and analysed in note 4.

Β 

b.

Earnings before interest, tax, depreciation, amortisation and movements in the valuation of the property portfolio.

Β 

All results relate to continuing operations.

Β 

Β 

Β 

Β 

Β 

GROUP CONDENSED STATEMENT OF COMPREHENSIVE INCOME

for the 28 weeks ended 11 April 2026

Β 

Β 

2026

2025

2025

Β 

Β 

28 weeks

28 weeks

52 weeks

Β 

Notes

Β£m

Β£m

Β£m

Β 

Β 

Β 

(Unaudited)

(Unaudited)

(Audited)

Β 

Β 

Β 

Β 

Β 

Profit for the period

Β 

107Β 

100Β 

177Β 

Β 

Β 

Β 

Β 

Items that will not be reclassified subsequently to profit or loss:

Β 

Β 

Β 

Β 

Β 

Β 

Unrealised gain on revaluation of the property portfolio

-Β 

-Β 

88Β 

Β 

Β 

Β 

Remeasurement of pension liabilities

11

(2)Β 

(16)Β 

(18)

Β 

Β 

Β 

Tax relating to items not reclassified

6

-Β 

Β 

4

(13)

Β 

Β 

Β 

(2)Β 

(12)Β 

57Β 

Β 

Β 

Β 

Β 

Β 

Β 

Items that may be reclassified subsequently to profit or loss:

Β 

Β 

Β 

Β 

Β 

Β 

Cash flow hedges:

Β 

Β 

-Β Gains arising during the period

Β 1Β 

Β 14Β 

10

Β 

- Reclassification adjustments for items included in profit or loss

4Β 

-Β 

5

Β 

Β 

Β 

Tax relating to items that may be reclassified

6

(1)Β 

(4)Β 

(4)

Β 

Β 

Β 

Β 

4Β 

10Β 

11

Β 

Β 

Β 

Other comprehensive income /(expense) after tax

2Β 

Β 

(2)Β 

68

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Total comprehensive income for the period

109Β 

Β 

98Β 

245Β 

Β 

Β 

Β 

Β 

GROUP CONDENSED BALANCE SHEET

11 April 2026

Β 

2026

2025

2025

Β 

Β 

11 April

12 April

27 September

Β 

Β 

Notes

Β£m

Β£m

Β£m

Β 

ASSETS

Β 

(Unaudited)

(Unaudited)

(Audited)

Β 

Goodwill and other intangible assets

8

28

21

28Β 

Β 

Property, plant and equipment

8

4,645

4,451

4,591Β 

Β 

Right-of-use assets

9

276

302

291Β 

Β 

Finance lease receivables

9

Β 

10

10Β 

Β 

Pension surplus

11

123

141

132Β 

Β 

Deferred tax asset

2

3

2Β 

Β 

Derivative financial instruments

12

13

19

15Β 

Β 

Β 

Β 

Total non-current assets

5,096

4,947

5,069Β 

Β 

Β 

Β 

Inventories

28

28

26Β 

Β 

Trade and other receivables

75

73

79Β 

Β 

Current tax asset

1

-

2

Β 

Finance lease receivables

1

2

1

Β 

Derivative financial instruments

12

-

1

-Β 

Β 

Cash and cash equivalents

10

240

253

216Β 

Β 

Β 

Β 

Total current assets

345

357

324Β 

Β 

Β 

Β 

Total assets

5,441

Β 

5,304

5,393Β 

Β 

LIABILITIES

Β 

Β 

Pension liabilities

11

(1)Β 

(1)Β 

(1)

Β 

Trade and other payables

(501)Β 

(492)Β 

(473)

Β 

Current tax liabilities

(3)Β 

(2)Β 

-

Β 

Borrowings

10

(172)Β 

(156)Β 

(174)

Β 

Lease liabilities

9

(37)Β 

(42)Β 

(42)

Derivative financial instruments

12

(3)Β 

(2)Β 

(4)

Β 

Β 

Β 

Total current liabilities

(717)Β 

Β 

(695)Β 

(694)

Β 

Β 

Β 

Pension liabilities

11

(21)Β 

(21)Β 

(21)

Β 

Other payables

-

(8)Β 

-

Β 

Borrowings

10

(828)Β 

(976)Β 

(900)

Β 

Lease liabilities

9

(368)Β 

(396)Β 

(392)

Β 

Derivative financial instruments

12

(7)Β 

(15)Β 

(11)

Β 

Deferred tax liabilities

(559)Β 

(514)Β 

(546)

Β 

Provisions

(12)Β 

(12)Β 

(13)

Β 

Β 

Β 

Total non-current liabilities

Β 

(1,795)Β 

Β 

(1,942)Β 

(1,883)

Β 

Β 

Β 

Β 

Total liabilities

Β 

(2,512)Β 

Β 

(2,637)Β 

(2,577)

Β 

Β 

Β 

Β 

Net assets

Β 

2,929

Β 

2,667

2,816

Β 

Β 

Β 

Β 

EQUITY

Β 

Β 

Β 

Called up share capital

51

51

51Β 

Β 

Share premium account

360

358

358Β 

Β 

Capital redemption reserve

Β 

3

3

3

Β 

Revaluation reserve

Β 

1,209

1,143

1,209Β 

Β 

Own shares held

Β 

(6)Β 

(7)Β 

(10)

Β 

Hedging reserve

Β 

(6)Β 

(11)Β 

(10)

Β 

Translation reserve

Β 

14

14

14

Β 

Retained earnings

Β 

1,304

1,116

1,201Β 

Β 

Β 

Β 

Β 

Total equity

Β 

2,929

Β 

2,667

2,816Β 

Β 

Β 

GROUP CONDENSED STATEMENT OF CHANGES IN EQUITY

for the 28 weeks ended 11 April 2026

Β 

CalledΒ 

ShareΒ 

CapitalΒ 

OwnΒ 

up share

premiumΒ 

redemption

Revaluation

sharesΒ 

Hedging

Translation

Retained

TotalΒ 

capitalΒ 

accountΒ 

reserveΒ 

reserveΒ 

heldΒ 

reserveΒ 

reserveΒ 

earnings

equity

Β£mΒ 

Β£mΒ 

Β£mΒ 

Β£mΒ 

Β£mΒ 

Β£mΒ 

Β£mΒ 

Β£mΒ 

Β£mΒ 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

At 28 September 2024 (Audited)

51

Β 

357

Β 

3

Β 

1,143Β 

Β 

(9)

Β 

(21)

Β 

14

Β 

1,028Β 

Β 

2,566

Β 

Profit for the period

-Β 

-Β 

-Β 

-Β 

-Β 

-Β 

-Β 

100Β 

100Β 

Other comprehensive income/(expense)

-Β 

-Β 

-Β 

-

-Β 

10

-Β 

(12)

(2)

Total comprehensive income

-Β 

-Β 

-Β 

-Β 

-Β 

10

-Β 

88Β 

98

Share Capital Issued

-Β 

1Β 

-Β 

-Β 

-Β 

-Β 

-Β 

-

1

Purchase of own shares

-Β 

-Β 

-Β 

-Β 

(2)

-Β 

-Β 

-

(2)Β 

Release of own shares

-Β 

-Β 

-Β 

-Β 

4Β 

-Β 

-Β 

(4)

-Β 

Credit in respect of share-based payments

-Β 

-Β 

-Β 

-Β 

-Β 

-Β 

-Β 

4Β 

4

Β 

At 12 April 2025(Unaudited)

51Β 

Β 

358

Β 

3

Β 

1,143

Β 

(7)

Β 

(11)

Β 

14

Β 

1,116

2,667Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Profit for the period

-Β 

Β 

-Β 

Β 

-Β 

Β 

-Β 

Β 

-Β 

Β 

-Β 

Β 

-Β 

Β 

77

77

Other comprehensive income

-Β 

Β 

-Β 

Β 

-Β 

Β 

66Β 

Β 

-Β 

Β 

1

Β 

-Β 

Β 

3Β 

70

Total comprehensive income

-Β 

Β 

-Β 

Β 

-Β 

Β 

66Β 

Β 

-Β 

Β 

1

Β 

-Β 

Β 

80Β 

147

Purchase of own shares

-Β 

Β 

-Β 

Β 

-Β 

Β 

-Β 

Β 

(3)

Β 

-Β 

Β 

-Β 

Β 

-Β 

(3)Β 

Credit in respect of share-based payments

-Β 

Β 

-Β 

Β 

-Β 

Β 

-Β 

Β 

-Β 

Β 

-Β 

Β 

-Β 

Β 

5Β 

5Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

At 27 September 2025 (Audited)

51

Β 

358

Β 

3

Β 

1,209Β 

Β 

(10)

Β 

(10)

Β 

14

Β 

1,201Β 

2,816

Profit for the period

-Β 

Β 

-Β 

Β 

-Β 

Β 

-Β 

Β 

-Β 

Β 

-Β 

Β 

-Β 

Β 

107Β 

107Β 

Other comprehensive income /(expense)

-Β 

Β 

-Β 

Β 

-Β 

Β 

-

Β 

-Β 

Β 

4Β 

Β 

-Β 

Β 

(2)Β 

2

Total comprehensive income

-Β 

Β 

-Β 

Β 

-Β 

Β 

-Β 

Β 

-Β 

Β 

4Β 

Β 

-Β 

Β 

105Β 

109Β 

Share capital issued

-Β 

Β 

2Β 

Β 

-Β 

Β 

-Β 

Β 

-Β 

Β 

-Β 

Β 

-Β 

Β 

-Β 

2Β 

Purchase of own shares

-Β 

Β 

-Β 

Β 

-Β 

Β 

-Β 

Β 

(3)Β 

Β 

-Β 

Β 

-Β 

Β 

-Β 

(3)Β 

Release of own shares

-Β 

Β 

-Β 

Β 

-Β 

Β 

-Β 

Β 

7

Β 

-Β 

Β 

-Β 

Β 

(7)

-Β 

Credit in respect of share-based payments

-Β 

Β 

-Β 

Β 

-Β 

Β 

-Β 

Β 

-Β 

Β 

-Β 

Β 

-Β 

Β 

5Β 

5Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

At 11 April 2026(Unaudited)

51

Β 

360

Β 

3

Β 

1,209

Β 

(6)Β 

Β 

(6)

Β 

14Β 

Β 

1,304Β 

2,929Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

GROUP CONDENSED CASH FLOW STATEMENT

for the 28 weeks ended 11 April 2026

Β 

2026

2025

2025

Β 

28 weeks

28 weeks

52 weeks

Notes

Β£m

Β£m

Β£m

Cash flow from operations

Β 

(Unaudited)

(Unaudited)

(Audited)

Operating profit

Β 

185Β 

181Β 

322Β 

Add back/(deduct):

Β 

Β 

Movement in the valuation of the property portfolio

Β 

-

-

3Β 

Net profit arising on property disposals

Β 

(4)

-

(1)

Depreciation of property, plant and equipment

8

55Β 

51Β 

96Β 

Amortisation of intangibles

2Β 

1Β 

Β 3Β 

Depreciation of right-of-use assets

9

18Β 

19Β 

36Β 

Cost charged in respect of share-based payments

5Β 

4Β 

9Β 

Administrative pension costs

11

2Β 

2Β 

4Β 

Amendment of past service cost in relation to the defined benefit obligation

-

-

3Β 

Utilisation of pension surplus for DC contributions

7Β 

3Β 

9

Operating cash flow before movements in working capital and pension contributions

Β 

270

261Β 

484Β 

Β 

Β 

(Increase)/decrease in inventories

(2)

(1)

1Β 

Decrease in trade and other receivables

2Β 

26Β 

16Β 

Increase/(decrease) in trade and other payables

Β 

46Β 

17Β 

(17)

Decrease in provisions

(1)

-

(3)

Pension contributions

11

(1)

(1)

(1)

Cash flow from operations

314

302Β 

480Β 

Β 

Β 

Interest payments

(33)Β 

(43)

(82)

Interest payments on interest rate swap

(2)Β 

-Β 

(1)Β 

Interest receipts on cross currency swap

1

3Β 

4Β 

Interest payments on cross currency swap

(1)

(2)

(3)

Other interest paid - lease liabilities

(11)

(9)

(14)

Borrowing facility fees paid

-

-

(1)

Interest received

4Β 

5Β 

9Β 

Tax paid

(20)

(10)

(24)

Net cash from operating activities

252

246Β 

368Β 

Β 

Investing activities

Acquisition of Pesto Restaurants Ltd - contingent consideration

(11)

-

-

Purchases of property, plant and equipment

(115)

(89)

(169)

Purchases of intangible assets

(2)

(3)

(12)

Net proceeds from sale of property, plant and equipment

1Β 

-Β 

1Β 

Finance lease principal repayments received

1Β 

1Β 

1Β 

Net cash used in investing activities

(126)

(91)

(179)

Β 

Financing activities

Β 

Issue of ordinary share capital

2

1Β 

1

Purchase of own shares

(3)Β 

(2)

(5)

Repayment of principal in respect of securitised debt

10

(70)

(67)

(134)

Principal receipts on currency swap

10

11Β 

11Β 

21Β 

Principal payments on currency swap

10

(9)

(8)

(17)

Cash payments for the principal portion of lease liabilities

(27)

(23)

(39)

Net cash used in financing activities

(96)

(88)

(173)

Net increase in cash and cash equivalents

10

30Β 

67Β 

16Β 

Cash and cash equivalents at the beginning of the period

10

181Β 

164Β 

164Β 

Foreign exchange movements on cash

Β 

-

1Β 

1

Cash and cash equivalents at the end of the period

10

211Β 

232Β 

181Β 

Β  Cash and cash equivalents are defined in note 10.

Β NOTES TO THE INTERIM FINANCIAL INFORMATION

Β 

1. GENERAL INFORMATION

Β 

Basis of preparation

Mitchells & Butlers Plc (the Company) is a company domiciled in the UK. These condensed consolidated interim financial statements (interim financial statements) as at and for the 28 weeks ended 11 April 2026 comprise the Company and its subsidiaries (together referred to as the Group). The Group is primarily involved in the hospitality industry providing guests with memorable occasions serving food and drink across a range of restaurants, pubs and bars.

Β 

This interim financial information has been prepared in accordance with International Accounting Standard (IAS) 34 Interim Financial Reporting as adopted within the United Kingdom and should be read in conjunction with the Group's last annual consolidated financial statements as at 27 September 2025. They do not include all of the information required for a complete set of financial statements prepared in accordance with International Financial Reporting Standards (IFRS). However, selected explanatory notes are included to explain events and transactions that are significant to an understanding of the changes in the Group's financial position and performance since the last annual financial statements.

Β 

These interim financial statements were authorised for issue by the Company's board of Directors on 20 May 2026

The information for the 52 weeks ended 27 September 2025 does not constitute statutory accounts as defined in 5section 434 of the Companies Act 2006. A copy of the statutory accounts for that period has been delivered to the Registrar of Companies and has been prepared in accordance with IFRS as adopted within the United Kingdom. The auditor's report on those accounts was not qualified and did not contain statements under section 498(2) or (3) of the Companies Act 2006.

Β 

This interim financial information has not been audited or reviewed by the auditor under the International Standard on Review Engagements (UK) 2410.

Β 

Going concern

Β 

The Directors have adopted the going concern basis in preparing these financial statements after assessing the impact of identified principal risks and their possible adverse impact on financial performance, specifically revenue and cashflows throughout the going concern period, being 12 months from the date of signing of these financial statements.

Β 

The Group has two main sources of funding. Namely, a secured debt financing structure and a Β£150m unsecured revolving credit facility due to expire in July 2028.

Β 

Within the secured debt financing structure there are two main covenants: the level of net worth (being the net asset value of the securitisation group) and FCF to DSCR. As at 11th April 2026 there was substantial headroom on the net worth covenant. FCF to DSCR represents the multiple of Free Cash Flow (being EBITDA less tax and required capital maintenance expenditure) generated by sites within the structure to the cost of debt service (being the repayment of principal, net interest charges and associated fees). This is tested quarterly on both a trailing two quarter and a four quarter basis with a minimum level of 1.1 times.

The unsecured facility includes financial covenants relating to the ratio of EBITDAR to rent plus interest (at a minimum of 1.25 times) and Net debt to EBITDA (to be no more than 3.0 times) based on the performance of the unsecured estate, tested at each Half Year and Full Year date. Unsecured facilities expire in July 2028, beyond the going concern assessment period.

In the year ahead the main uncertainties are considered to be the continuation of growth in sales and the rate of cost inflation. The Directors believe that, subject in particular to global political uncertainties, there are signs of an improving trend in the rate of overall cost inflation facing the Group in the next financial year. The outlook overall however remains uncertain and will depend on a number of factors including consumer spending power and confidence, global political developments, supply chain disruptions and government policy.Β 

Β 

Β 

Β 

Β 

Β 

1. GENERAL INFORMATION (CONTINUED)

Β 

Going concern (continued)

Β 

The Directors have reviewed the financing arrangements against a forward trading forecast in which they have considered the Group's current financial position. This forecast assumes further growth in sales but recognises the impact of increasing cost pressure, notably in labour, food and utility costs, which the Group will expect to have some success in mitigating. Under this scenario the Group is able to stay within all committed facility financial covenants, with good levels of headroom, and maintains sufficient liquidity throughout.Β 

The Directors have also considered a severe but plausible downside scenario covering adverse movements against the base forward forecast in both sales and cost inflation in which some, but limited, further mitigation activity is taken. In this downside scenario the Group also retains sufficient liquidity throughout the period, and no covenants are breached with reasonable headroom maintained throughout the review period.

After due consideration of these factors, the Directors believe that they have a reasonable expectation that the Group has sufficient resources to continue in operational existence for the 12 months from the date of approval of these condensed financial statements, and therefore continue to adopt the going concern assumption in their preparation.

Β 

Accounting policies

The interim financial information has been prepared on a consistent basis using the accounting policies set out in the Annual Report and Accounts 2025.

Β 

Critical accounting judgements and key sources of estimation uncertainty

The preparation of the consolidated financial statements requires management to make judgements, estimates and assumptions in the application of accounting policies that affect reported amounts of assets, liabilities, income and expense.

Β 

Estimates and judgements are periodically reviewed and are based on historical experience and other factors including expectations of future events that are believed to be reasonable under the circumstances. Actual results may differ from these estimates. Details of the Group's critical accounting judgements and estimates are described within the relevant accounting policies set out in the Annual Report and Accounts 2025. Judgements and estimates for the interim period remain unchanged.

Β 

2. SEGMENTAL ANALYSIS

The Group trades in one business segment (that of operating pubs, bars and restaurants). The Group's brands meet the aggregation criteria set out in paragraph 12 of IFRS 8 Operating Segments and as such the Group reports the business as one reportable segment.

Β 

3. REVENUE

Β 

Revenue is analysed as follows:

2026

2025

2025

28 weeks

28 weeks

52 weeks

Β£m

Β£m

Β£m

Food

809Β 

782Β 

1,440

Drink

630Β 

621Β 

1,172

Services

51Β 

51Β 

99

Total

1,490Β 

1,454Β 

2,711

Β 

Revenue from services includes rent receivable from unlicensed properties and leased operations of Β£5m (2025 28 weeks Β£5m, 2025 52 weeks Β£8m).

Β 

Food and drink revenue includes Β£16m (2025 28 weeks Β£14m, 2025 52 weeks Β£21m) in respect of gift card redemptions, which was recorded within deferred income at the prior period end.

Β 

Β 

Β 

4. SEPARATELY DISCLOSED ITEMS

Β 

In addition to presenting information on an IFRS basis, the Group also presents adjusted profit and earnings per share information that excludes separately disclosed items and the impact of any associated tax. Adjusted profitability measures are presented excluding separately disclosed items as we believe this provides both management and investors with useful additional information about the Group's performance and supports a more effective comparison of the Group's trading performance from one period to the next. Adjusted profit and earnings per share information is used by management to monitor business performance against both shorter-term budgets and forecasts but also against the Group's longer-term strategic plans.

Β 

Judgement is used to determine those items which should be separately disclosed. This judgement includes assessment of whether an item is of sufficient size or of a nature that is not consistent with normal trading activities.

Β 

2026

2025

2025

28 weeks

28 weeks

52 weeks

Notes

Β£m

Β£m

Β£m

Β 

Β 

Remeasurement of contingent consideration

a

-

-

(3)

Amendment of past service cost in relation to the defined benefit obligation

b

-

-

(3)

Total separately disclosed items recognised within operating costs

-

-

(6)

Β 

Net profit arising on property disposals

4

-

1

Β 

Movement in the valuation of the property portfolio:

Β 

- Impairment credit arising from the revaluation of freehold and long leasehold properties

c

-

Β 

-

Β 

Β 

11Β 

- Impairment of short leasehold and unlicensed properties

d

-

Β 

-

Β 

(5)

- Impairment of right-of-use assets

e

-

-

(8)

- Impairment of goodwill

f

-

-

(1)

Β 

Β 

Β 

Β 

Net movement in the valuation of the property portfolio

-

-

(3)

Β 

Β 

Total separately disclosed items before tax

4

-

(8)

Β 

Tax relating to the above items

(1)

-

Β 1Β 

Β 

Total separately disclosed items after tax

Β 

3

-

(7)

Β 

Separately disclosed items are as follows:

Β 

a.

Β 

Loss on remeasurement of the contingent consideration relating to the acquisition of Pesto Restaurants Limited

b.

In FY 2018 the High Court ruled that pensions provided to members who had contracted-out of their scheme must be recalculated to ensure payments reflect the equalisation of state pension ages in the 1990s.Β An initial estimate for this liability of Β£19m was charged in FY 2019, and disclosed separately.Β Following the buy-in of the Mitchells & Butlers Main Pension Plan during the 53 weeks ending 30 September 2023 work is ongoing to fully quantify the liability, which is now anticipated to cost an additional Β£3m.

c.

The impairment arising from the Group's revaluation of its freehold and long leasehold pub estate comprises an impairment credit as the result of a revaluation surplus that reverses past impairments net of an impairment charge, where the carrying values of the properties exceed their recoverable amount.

d.

Impairment of short leasehold and unlicensed properties where their carrying values exceed their recoverable amounts, net of reversals of past impairments.

Β 

Β 

Β 

4. SEPARATELY DISCLOSED ITEMS (CONTINUED)

Β 

Β 

e.

Impairment of right-of-use assets where their carrying values exceeded their recoverable amounts, net of reversals of past impairments.

f.

Impairment of goodwill where the carrying value exceeded the recoverable amount.

Β 

Β 

5. FINANCE COSTS AND INCOME

Β 

Β 

Β 

2026

2025

2025

28 weeks

28 weeks

52 weeks

Β£m

Β£m

Β£m

Finance costs

Β 

Interest on securitised debt

(36)

(40)

(72)

Interest on other borrowings

(4)

(6)

(11)

Interest on lease liabilities

(9)

(9)

(17)

Total finance costs

(49)

(55)

(100)

Β 

Finance income

Β 

Interest receivable on cash balances

4Β 

5Β 

9

Β 

Β 

Β 

Net pensions finance income (note 11)

3Β 

3Β 

7

Β 

Β 

Β 

6. TAXATION

Β 

The taxation charge for the 28 weeks ended 11 April 2026 has been calculated by applying an estimate of the annual effective tax rate before separately disclosed items of 25.2% (2025 28 weeks, 25.7%). The annual effective rate is slightly above the UK statutory rate of 25% largely due to profits arising and taxed in Germany, which has a higher statutory tax rate.

Β 

The Group is within the scope of the OECD Pillar Two (Global Minimum Tax) model rules. The legislation has been enacted in the UK and Germany, being the jurisdictions in which the Group operates. The rules were effective for the Group in the prior period. The Group has assessed that no material top-up taxes will arise.

Β 

Β 

Β 

2026

2025

2025

Β 

28 weeks

28 weeks

52 weeks

Tax charge in the income statement

Β£m

Β£m

Β£m

Β 

Β 

Current tax:

Β 

- Corporation tax

(25)

(11)

(22)Β 

Β 

Total current tax charge

(25)

(11)

(22)Β 

Β 

Deferred tax:

Β 

Β 

- Origination and reversal of temporary differences

(11)

Β 

(23)

(40)

- Amounts under-provided in prior periods

-Β 

Β 

-Β 

1

Β 

Total deferred tax charge

(11)

Β 

(23)

(39)

Β 

Total tax charge in the income statement

(36)

(34)

(61)

Β 

Further analysed as tax relating to:

Β 

Profit before separately disclosed items

(35)

(34)

(62)

Separately disclosed items

(1)

-

Β 1Β 

Β 

(36)

(34)

(61)

Β 

6. TAXATION (CONTINUED)

Β 

Β 

2026

2025

2025

Tax relating to items recognised in other comprehensive

28 weeks

28 weeks

52 weeks

Income

Β£m

Β£m

Β£m

Β 

Β 

Β 

Deferred tax:

Β 

Items that will not be reclassified subsequently to profit or loss:

Β 

- Unrealised gains due to revaluations - revaluation reserve

-

-

(22)

- Unrealised gains due to revaluations - Retained Earnings

-

-

5Β 

- Remeasurement of pension liabilities

-

4

4Β 

Β 

-

4

(13)

Items that may be reclassified subsequently to profit or loss:

Β 

- Cash flow hedges

(1)

(4)Β 

(4)

Β 

Total tax charge recognised in other comprehensive income

Β (1)

-

(17)

Β 

Β 

7. EARNINGS PER SHARE

Β 

Basic earnings per share (EPS) has been calculated by dividing the profit for the financial period by the weighted average number of ordinary shares in issue during the period, excluding own shares held by employee share trusts.

For diluted earnings per share, the weighted average number of ordinary shares is adjusted to assume conversion of all dilutive potential ordinary shares.

Β 

Adjusted earnings per ordinary share amounts are presented before separately disclosed items (see note 4) in order to allow a better understanding of the adjusted trading performance of the Group.

Β 

The profit used for the earnings per share calculations is as follows:

Β 

2026

2025

2025

28 weeks

28 weeks

52 weeks

Β£m

Β£m

Β£m

Β 

Profit for the period

107

Β 

Β 100Β 

Β 177

Separately disclosed items net of taxΒ 

(3)Β 

Β 

-

Β 7

Β 

Adjusted profit for the period

Β 104

Β 

Β 100Β 

Β 184Β 

Β 

The number of shares used for the earnings per share calculations are as follows:

Β 

2026

2025

2025

Β 

28 weeks

28 weeks

52 weeks

Β 

million

million

million

Β 

Β 

Β 

Basic weighted average number of ordinary shares

597Β 

595Β 

595

Β 

Β 

Β 

Effect of dilutive potential ordinary shares:

Β 

Β 

- Contingently issuable shares

4Β 

Β 

Β 

4Β 

Β 

Β 5

Β 

- Other share options

1Β 

Β 

1Β 

1

Β 

Β 

Β 

Diluted weighted average number of shares

602Β 

600Β 

601

Β 

Β 

Β 

Β 

Β 

Β 

Β 

7. EARNINGS PER SHARE (CONTINUED)

Β 

At 11 April 2026, 3,130,166 (2025 28 weeks 4,152,712, 2025 52 weeks 2,949,881) share options were outstanding that could potentially dilute basic EPS in the future but were not included in the calculation of diluted EPS as they are anti-dilutive for the periods presented. Outstanding options can only be dilutive, and therefore included in the diluted EPS calculation, when the average share price during the period exceeds the exercise price of the options.

Β 

Β 

Β 

2026

Β 

2025

2025

Β 

28 weeks

Β 

28 weeks

52 weeks

Β 

pence

Β 

pence

pence

Basic earnings per share

Β 

Β 

Basic earnings per share

17.9

Β 

16.8Β 

29.7

Separately disclosed items net of taxΒ per share

(0.5)Β 

-

1.2

Β 

Adjusted basic earnings per share

17.4

16.8Β 

30.9

Β 

Β 

Diluted earnings per share

Β 

Diluted earnings per share

17.8Β 

16.7Β 

29.5

Adjusted diluted earnings per share

17.3Β 

16.7Β 

30.6

Β 

8. PROPERTY, PLANT AND EQUIPMENT

Β 

Β 

2026

2025

2025

11 April

12 April

27 September

Net book value

Β£m

Β£m

Β£m

Β 

At beginning of period

4,591

4,419

4,419

Β 

Additions

110

84

177

Disposals

(1)Β 

(2)Β 

(4)Β 

Net increase from property revaluation

-

-

99

Net impairment of short leasehold properties

-

-

(5)Β 

Depreciation provided during the period

(55)Β 

(51)Β 

(96)Β 

Foreign currency movements

-

1

1

Β 

Β 

At end of period

4,645

4,451

4,591

Β 

Revaluation and impairment

The freehold and long leasehold licensed properties were valued at market value as at 27 September 2025, using information provided by CBRE, independent Chartered Surveyors. This valuation was based on an assessment of individual asset fair maintainable trade (FMT) and property multiples. The Group has performed an assessment for material changes that would impact the value of its freehold and long leasehold properties at the interim date. The Group's profit performance is in line with forecast supporting the fair maintainable trade assessed at 27 September 2025 and the property multiples adopted at 27 September 2025 are supported by the current property market. As such there is no requirement to perform a revaluation at the interim date.

Β 

Short leasehold properties, unlicensed properties and fixtures, fittings and equipment are held at cost less depreciation and impairment provisions. During the current period, in accordance with IAS 36, the Group has performed an assessment for indicators of impairment of these categories of property, plant and equipment, together with right-of-use assets (note 9). This review included an assessment that current year performance is in line with the overall Group forecast used in the impairment review at 27 September 2025, and estimates of long term growth rates and capital maintenance from the year end remain appropriate. In addition, our sensitivity analysis at FY25 year end showed that the impairment charge was relatively insensitive to likely movements in the discount rate (pre-tax WACC) of 11.3%. As such, there are not considered to be any indicators of impairment that would require the Group to perform a further review of impairment.

Β 

As a result of the above review, no revaluation or impairment has been recognised in the period (2025 28 weeks Β£nil, 2025 52 weeks revaluation increase of Β£99m and short leasehold properties net impairment of Β£5m).

Β 

8. PROPERTY, PLANT AND EQUIPMENT (CONTINUED)

Β 

Goodwill and other intangible assets

Goodwill and other intangible assets at 11 April 2026 of Β£28m (12 April 2025 Β£21m, 27 September 2025 Β£28m) comprise goodwill of Β£6m (12 April 2025 Β£7m, 27 September 2025 Β£6m), brands of Β£6m (12 April 2025 Β£6m, 27 September 2025 Β£6m) and computer software of Β£16m (12 April 2025 Β£8m, 27 September 2024 Β£16m).

Β 

Capital commitments

The total amount contracted for but not provided in the financial statements was Β£24m (12 April 2025 Β£20m, 27 September 2025 Β£25m).

Β 

Β 

9. LEASES

Β 

Right-of-use assets

Β 

2026

2025

2025

11 April

12 April

27 September

Net book value

Β£m

Β£m

Β£m

At start of period

291Β 

307Β 

307Β 

Β 

Additions

6Β 

14Β 

29Β 

Impairment

-Β 

-Β 

(8)

Disposalsa

(3)

(2)

(3)

Depreciation provided during the period

(18)

(19)

(36)

Foreign currency movements

-Β 

2Β 

2

Β 

At end of period

276Β 

302Β 

291Β 

Β 

a. Disposals mainly relate to leasehold properties where the freehold has been purchased, and therefore, the right-of-use assets and corresponding lease liabilities (see note 10) have been disposed. The freehold purchases are reflected in property, plant and equipment additions (see note 8).

Β 

Impairment review of right-of-use assets

As described in note 8, the Group has reviewed its short leasehold properties and right-of-use assets for indicators of impairment at the interim date, and determined that there are no indicators that lead the Group to conclude that a further review of impairment is required.

Β 

Lease liabilities

An analysis of lease liabilities recognised are as follows:

Β 

11 April

12 April

27 September

2026

2025

2025

Β£m

Β£m

Β£m

Β 

Current liabilities

37

42

42

Non current liabilities

368

396

392

Β 

Total lease liabilities

405

438

434

Β 

Β 

Β 

10. BORROWINGS AND NET DEBT

Β 

Borrowings

11 April

12 April

27 September

2026

2025

2025

Β£m

Β£m

Β£m

Β 

Current

Β 

Securitised debt

141Β 

134Β 

137Β 

Unsecured revolving credit facilities

-

(1)

-

Overdraft

29Β 

21Β 

35Β 

Short term financing of employee advances

2

2Β 

2Β 

Total current

172Β 

156Β 

174Β 

Β 

Non-current

Β 

Securitised debt

828Β 

976Β 

900

Β 

Total borrowings

1,000Β 

1,132Β 

1,074

Β 

Net debt

11 April

12 April

27 September

2026

2025

2025

Β£m

Β£m

Β£m

Β 

Cash and cash equivalents

240Β 

253Β 

216Β 

Overdraft

(29)

(21)

(35)

Cash and cash equivalents as presented in the cashflow statementa

211Β 

232Β 

181

Β 

Securitised debt

(969)

(1,110)

(1,037)

Β 

Unsecured revolving credit facility

-Β 

1

-Β 

Derivatives hedging balance sheet debtb

13Β 

19Β 

15

Β 

Short term financing of employee advancesc

(2)

(2)Β 

(2)

Β 

Net debt excluding leases

(747)

(860)

(843)

Β 

Lease liabilities

(405)

(438)

(434)

Β 

Net debt including leases

(1,152)

(1,298)

(1,277)

Β 

a

Cash and cash equivalents in the cash flow statement are presented net of an overdraft within a cash pooling arrangement, relating to various entities across the group.

b

Represents the element of the fair value of currency swaps hedging the balance sheet value of the Group's US dollar denominated A3N loan notes. This amount is disclosed separately to remove the impact of exchange rate movements which are included in the securitised debt amount.

c

Advances to employees is a borrowing from Wagestream.

Β 

Cash and cash equivalents

Cash and cash equivalents comprise cash at bank and in hand and other short-term highly liquid deposits with an original maturity at acquisition of three months or less. Cash held on deposit with an original maturity at acquisition of more than three months is disclosed as other cash deposits. In the cash flow statement, cash and cash equivalents are shown net of bank overdrafts that are repayable on demand and form an integral part of the Group's cash management.

Β 

Β 

10. BORROWINGS AND NET DEBT (CONTINUED)

Β 

Net debt

Net debt comprises cash and cash equivalents, cash deposits net of borrowings and discounted lease liabilities. Net debt is presented on a constant currency basis, due to the inclusion of the fixed exchange rate component of the cross currency swap. Cash flows on the interest rate and cross currency swaps are shown within interest paid in the Group cash flow statement.

Β 

Securitised debt

On 13 November 2003, the Group refinanced its debt by raising Β£1,900m through a securitisation of the majority of its UK pubs and restaurants owned by Mitchells & Butlers Retail Limited. On 15 September 2006 the Group completed a further debt ('tap') issue to borrow an additional Β£655m and refinance Β£450m of existing debt at lower cost. The notes are secured on the majority of the Group's property and future income streams therefrom. All of the floating rate notes are hedged using interest rate swaps which fix the interest rate payable.

Β 

The overall cash interest rate payable on the loan notes is 6.2% (12 April 2025 6.3%, 27 September 2025 6.3%) after taking account of interest rate hedging and the cost of the financial guarantee provided by Ambac Assurance UK Limited (Ambac). Ambac acts as a guarantor of the Group's obligations to repay interest and principal on the loan notes. In the event that the Group is unable to pay such amounts the guarantee is limited to the Class A1N, A3N, A4 and Class AB note holders only.

Β 

The securitisation is governed by various covenants, warranties and events of default, many of which apply to Mitchells & Butlers Retail Limited, the Group's main operating subsidiary. There are two main financial covenants, being the level of net assets and free cash flow (FCF) to debt service. FCF to debt service represents the multiple of cash generated by sites within the structure to the cost of debt service. This is tested quarterly on both a trailing two quarter and a four quarter basis. There are additional covenants regarding the maintenance and disposal of

securitised properties and restrictions on its ability to move cash, by way of dividends for example, to other Group companies.

Β 

At 11 April 2026, Mitchells & Butlers Retail Limited had cash and cash equivalents of Β£97m (12 April 2025 Β£113m, 27 September 2025 Β£77m). Of this amount Β£3m (12 April 2025 Β£2m, 27 September 2025 Β£1m), representing disposal proceeds, was held on deposit in an account over which there are a number of restrictions. The use of this cash requires the approval of the securitisation trustee and may only be used for certain specified purposes such as capital enhancement expenditure and business acquisitions.

Β 

The carrying value of the securitised debt in the Group balance sheet is analysed as follows:

Β 

11 April

12 April

27 September

2026

2025

2025

Β£m

Β£m

Β£m

Β 

Principal outstanding at beginning of period

1,036Β 

1,170Β 

1,170Β 

Principal repaid during the period

(70)

(67)

(134)

Net principal receipts on cross currency swap

2Β 

3Β 

4Β 

Exchange on translation of dollar loan notes

(2)

-Β 

Β (4)

Β 

Principal outstanding at end of period

966Β 

1,106Β 

1,036Β 

Β 

Deferred issue costs

(1)

(1)

(1)

Accrued interest

4Β 

5Β 

2Β 

Β 

Carrying value at end of period

969Β 

1,110Β 

1,037Β 

Β 

Liquidity facility

Under the terms of the securitisation, the Group holds a liquidity facility of Β£295m provided by two counterparties. The amount drawn at 11 April 2026 is Β£nil (12 April 2025 Β£nil, 27 September 2025 Β£nil).

Β 

Unsecured revolving credit facility

The Group holds an unsecured committed revolving credit facility of Β£150m, which expires on 22 July 2028. The amount drawn at 11 April 2026 is Β£nil (12 April 2025 is Β£nil, 27 September 2025 Β£nil).

Β 

10. BORROWINGS AND NET DEBT (CONTINUED)

Β 

Movement in net debt excluding leases

2026

2025

2025

Β 

28 weeks

28 weeks

52 weeks

Β 

Β£m

Β£m

Β£m

Β 

Net increase in cash and cash equivalents

30

67

16

Β 

Β 

Add back cash flows in respect of other components of net debt:

Β 

Β 

- Repayment of principal in respect of securitised debt

70

67

134

Β 

- Principal receipts on cross currency swap

(11)Β 

(11)Β 

(21)

Β 

- Principal payments on cross currency swap

9

8

17Β 

Β 

Β 

Β 

Decrease in net debt arising from cash flows

98

131

146Β 

Β 

Β 

Β 

Movement in capitalised debt issue costs net of accrued interest

(2)

(3)

(1)Β 

Β 

Β 

Β 

Decrease in net debt excluding leases

96

128

145Β 

Β 

Β 

Β 

Β 

Β 

Opening net debt excluding leases

(843)Β 

(989)Β 

(989)Β 

Foreign exchange movements on cash

-

1

1

Β 

Β 

Closing net debt excluding leases

(747)Β 

(860)Β 

(843)Β 

Β 

Β 

Β 

Movement in lease liabilities

2026

28 weeks Β£m

2025

28 weeks

Β Β£m

2025

52 weeks

Β Β£m

Β 

Opening lease liabilities

(434)

(447)

(447)

Additionsa

(6)

(14)

(26)

Interest charged during the period

(9)

(9)

(17)

Repayment of principal

27Β 

23Β 

39Β 

Payment of interest

11Β 

9Β 

14Β 

Disposalsb

6Β 

2Β 

5Β 

Foreign currency movements

-Β 

(2)

(2)

Closing lease liabilities

(405)

(438)

(434)

Β 

Β 

a

Additions to lease liabilities include new leases and lease extensions or rent reviews relating to existing leases.

b

Disposals mainly relate to leasehold properties where the freehold has been purchased, and therefore, the right-of-use assets (see note 9) and corresponding lease liabilities have been disposed.Β 

Β 

Β 

Β 

Β 

Β 

Β 

11. PENSIONS

Β 

Retirement and death benefits for eligible employees in the United Kingdom are now provided principally by the Mitchells & Butlers Pension Plan (MABPP). This plan is a funded, HMRC approved, occupational pension scheme with defined contribution and defined benefit sections. The defined benefit liabilities relate to this funded plan, together with an unfunded unapproved pension arrangement (the Executive Top-Up Scheme, or MABETUS). The assets of the MABPP plan are held in a self-administered trust fund separate from the Company's assets.

Β 

In addition, Mitchells & Butlers plc also provides a workplace pension plan in line with the Workplace Pensions Reform Regulations. This automatically enrols all eligible workers into a Qualifying Workplace Pension Plan.

Β 

MABPP buy-in policy transaction

During the 53 weeks ended 30 September 2023, the Trustees of the MABPP entered a Bulk Purchase Agreement (BPA) with Standard Life. The resulting policy was set up to provide the plan with sufficient funding to cover all known member benefits of the scheme. As at the balance sheet date the buy-in continues.

Β 

Net reserves as at 11 April 2026 of Β£39m (12 April 2025 Β£40m, 27 September 2025 Β£39m) have been included within the MABPP balance sheet, that cover the estimated additional costs for refinement of the benefit entitlements of the MABPP members and are subject to the finalisation of a data cleanse project that is ongoing at the balance sheet date. These net reserves are as follows:

- Β£15m to cover the impact of contingent spouse pension calculations (which is the majority of this cost), some data corrections and GMP rectification;

- Β£24m as an additional liability arising from GMP equalisation, the majority of which will be secured with the insurer when the buy-in is finalised.Β 

Β 

MABPP - recognition of actuarial surplus

Following the MABPP buy-in, during FY24, the Trustees of MABPP resolved that any surplus arising in MABPP can be used to pay for the employer contributions to the defined contribution section of MABPP, which will continue to remain active for the foreseeable future. As such the full value of the surplus was recognised as it was expected to be an economic benefit to the Company. This continues to apply. During the period, the surplus has funded Β£9m (12 April 2025 Β£6m, 27 September 2025 Β£12m) of the Company's employer contributions, AVCs in respect of prior year bonus payments and death in service benefits. This is shown in the surplus movements below.

Β 

Actuarial valuation

The actuarial valuations used for IAS 19 (revised) purposes are based on the results of the latest full actuarial valuation carried out at 31 March 2022 and updated by the schemes' independent qualified actuaries to 11 April 2026. Schemes' assets are stated at market value at 11 April 2025 and the liabilities of the schemes have been assessed as at the same date using the projected unit method. IAS 19 (revised) requires that the schemes' liabilities are discounted using market yields at the end of the period on high quality corporate bonds.

Β 

The principal financial assumptions used at the balance sheet date have been updated to reflect changes in market conditions in the period. The key assumptions used at the balance sheet date are discount rate of 6.0% (12 April 2025 6.0%, 27 September 2025 5.9%); pensions increases (RPI max 5%) of 3.1% (12 April 2025 3.0%, 27 September 2025 3.0%); and inflation (RPI) of 3.3% (12 April 2025 3.1%, 27 September 2025 3.1%). The mortality assumptions remain unchanged from the last financial year end.

Β 

Amounts recognised in respect of pension schemes

Β 

The net pension surplus is presented in the Group balance sheet as follows.

Β 

Group balance sheet

2026

Β 

2025

Β 

2025

11 April

Β 

12 April

Β 

27 September

Β£m

Β 

Β£m

Β 

Β£m

Β 

Β 

Β 

Β 

Β 

Pension surplus (MABPP)a

123Β 

Β 

141

132

Current pension liability (MABETUS)

(1)

Β 

(1)

(1)

Non-current pension liability (MABETUS)

(21)

Β 

(21)

(21)

Β 

Β 

Β 

Β 

Net actuarial surplus

101Β 

Β 

119Β 

110Β 

Β 

Β 

Associated deferred tax liability

(25)Β 

Β 

(30)Β 

(28)Β 

a. The MABPP pension surplus comprises the following assets and liabilities.

11. PENSIONS (CONTINUED)

Β 

Actuarial surplus

2026

2025

2025

11 April

12 April

27 September

Β£m

Β£m

Β£m

Β 

Fair value of scheme's assets

1,117Β 

1,115Β 

1,123

Present value of scheme's liabilities

(1,016)

(974)

(1,013)Β 

Β 

Net actuarial surplus

101Β 

141Β 

110Β 

Β 

Β 

Movements in the net pension surplus are analysed as follows:

2026

2025

2025

11 April

12 April

27 September

Β£m

Β£m

Β£m

Β 

Pension surplus at beginning of period

110Β 

139Β 

139

Administration costs

(2)

(2)

(4)

Past service cost

-Β 

-Β 

(3)

Net pensions finance income

3Β 

3Β 

7Β 

Employer contributions to MABETUS

1Β 

1Β 

1Β 

Utilisation of pension surplus

(9)

(6)

(12)

Remeasurement of pension liabilities

(2)

(16)

(18)

Β 

Net pension surplus at end of period

101

119

110Β 

Β 

12. FINANCIAL INSTRUMENTS

Β 

Fair value of derivative financial instruments

The table below sets out the valuation basis of financial instruments held at fair value by the Group:

Β 

Β 

11 April

2026

12 April

2025

27 September 2025

Β£m

Β£m

Β£m

Financial assets:

Β 

Currency swaps*

13

20

15

Financial liabilities:

Β 

Interest rate swaps*

(10)Β 

(17)Β 

(15)Β 

3

3

-

* Level 2 instruments using inputs, other than quoted prices, that are observable either directly or indirectly

Β 

The fair value of interest rate and currency swaps is the estimated amount which the Group could expect to pay or receive on termination of the agreements. These amounts are based on quotations from counterparties which approximate to their fair market value and take into consideration interest and exchange rates prevailing at the balance sheet date.

Β 

Fair value of financial assets and liabilities

Borrowings have been valued as level 1 financial instruments as the various tranches of the securitised debt have been valued using period end quoted offer prices. As the securitised debt is traded on an active market, the market value represents the fair value of this debt. The current value of the overdraft represents its fair value. The carrying value and fair value of borrowings is as follows:

Β 

11 April

12 April

27 September

2026

2025

2025

Carrying value

Β£m

Fair value Β£m

Carrying value

Β£m

Fair value Β£m

Carrying value

Β£m

Fair value Β£m

Β 

Borrowings (note 10)

(1,000)

(951)

(1,132)

(1,069)

(1,074)

(1,038)

Β 

Β 

12. FINANCIAL INSTRUMENTS (CONTINUED)

Β 

All other financial assets and liabilities are either short-term in nature or their book values approximate to fair values.

Β 

Β 

13. RELATED PARTY TRANSACTIONS

Β 

On 4 December 2025, the Group disposed of its 25% shareholding in Fatboy Pub Company Limited for Β£314,000. As a result, Fatboy Pub Company Limited is no longer an associate company of the Group.

Β 

The Group has entered into the following transactions with the associate. For the current period transactions are disclosed up to the point of disposal.

Β 

2026

28 weeks

2025

28 weeks

2025

52 weeks

Β£000

Β£000

Β£000

Rent charged

20

61

122

Sales of goods and services

10

11

13

Β 

30

72

135

Β 

During the period, Fatboy Pub Company Limited repaid a receivable balance of Β£173,000. The balance due from Fatboy Pub Company at 11 April 2026 was Β£nil (12 April 2025 Β£nil, 27 September 2025 Β£nil), net of a provision of Β£nil (12 April 2025 Β£179,000, 27 September 2025 Β£173,000).Β 

Β 

During a prior period, Mitchells & Butlers Retail Limited entered an option arrangement with Tottenham Hotspur Football Co Limited (THFC), a related party, to sell the company's leasehold interest in a trading site. THFC paid an agreed amount to the company under the option agreement. Should the option under the option agreement be exercised, THFC would pay a further amount to acquire the site at the fair market value at the time the option agreement was entered into.

Β 

Β 

Β 

Alternative Performance Measures

Β 

The performance of the Group is assessed using a number of Alternative Performance Measures (APMs).

Β 

The Group's results are presented both before and after separately disclosed items. Adjusted profit measures are presented excluding separately disclosed items as we believe this provides both management and investors with useful additional information about the Group's performance and supports an effective comparison of the Group's trading performance from one period to the next. Adjusted profit measures are reconciled to unadjusted IFRS results on the face of the condensed income statement with details of separately disclosed items provided in note 4.

Β 

The Group's results are also described using other measures that are not defined under IFRS and are therefore considered to be APMs. These APMs are used by management to monitor business performance against both shorter term budgets and forecasts but also against the Group's longer-term strategic plans.

Β 

APMs used to explain and monitor Group performance include:

Β 

APM

Definition

Source

EBITDA

Earnings before interest, tax, depreciation and amortisation, before movements in the valuation of the property portfolio.

Group condensed income statement

Adjusted EBITDA

Annualised EBITDA on a 52-week basis before separately disclosed items is used to calculate net debt to EBITDA.

Group condensed income statement

Operating profit

Earnings before interest and tax.

Group condensed income statement

Adjusted operating profit

Operating profit before separately disclosed items.

Group condensed income statement

Like-for-like sales growth

Like-for-like sales growth reflects the sales performance against the comparable period in the prior year of UK managed pubs, bars and restaurants that were trading in the two periods being compared, unless marketed for disposal.

Group condensed income statement

Adjusted earnings per share (EPS)

Earnings per share using profit before separately disclosed items.

Note 7

Β 

Net debt

Net debt comprises cash and cash equivalents, cash deposits net of borrowings and discounted lease liabilities. Presented on a constant currency basis due to the inclusion of the fixed exchange rate component of the cross-currency swap.

Note 10

Net debt : Adjusted EBITDA

Β 

The multiple of net debt including lease liabilities, as per the balance sheet compared against 52-week EBITDA before separately disclosed items, which is a widely used leverage measure in the industry.

Note 10

Β 

Group condensed income statement

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

A.Β Like-for-like sales

Β 

The sales this year compared to the sales in the previous year of all UK managed sites that were trading in the two periods being compared, expressed as a percentage. This widely used industry measure provides better insight into the trading performance than total revenue which is impacted by acquisitions and disposals.

Β 

2026

2025

Year-on-year

28 weeks

28 weeks

Source

Β£m

Β£m

%

Β 

Β 

Β 

Β 

Reported revenue

Condensed income statement

1,490.0

Β 

1,454.0

2.5%

Less non like-for-like sales and income

(121.0)

Β 

Β 

(129.0)

Β 

Like-for-like sales

1,369.0

Β 

1,325.0

3.3%

Β 

Β 

Drink sales

Β 

Β 

2026

Β 

Β 

Β 

2025

Β 

Β 

Year-on-year

28 weeks

28 weeks

Source

Β£m

Β£m

%

Β 

Β 

Β 

Β 

Reported drink revenue

Note 3

630.0

Β 

621.0

1.4%

Less non like-for-like drink sales

(45.9)

Β 

(50.5)

Β 

Drink like-for-like sales

584.1

Β 

570.5

2.4%

Β 

Β 

Food sales

Β 

Β 

Β 

Β 

2026

Β 

Β 

Β 

Β 

Β 

2025

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Year-on-year

28 weeks

28 weeks

Source

Β£m

Β£m

%

Β 

Β 

Β 

Β 

Reported food revenue

Note 3

809.0

Β 

782.0

3.5%

Less non like-for-like food sales

(67.6)

Β 

(70.1)

Β 

Food like-for-like sales

741.4

Β 

711.9

4.1%

Β 

Β 

Other sales

Β 

Β 

Β 

Β 

Β 

2026

Β 

Β 

Β 

Β 

Β 

2025

Β 

Β 

Β 

Β 

Year-on-year

28 weeks

28 weeks

Β 

Source

Β£m

Β£m

%

Β 

Β 

Β 

Β 

Reported other revenue

Note 3

51.0

Β 

51.0

- %

Less non like-for-like other sales

(7.9)

Β 

(8.8)

Β 

Other like-for-like sales

43.1

Β 

42.2

2.1%

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

Β 

B. Adjusted operating profit

Β 

Operating profit before separately disclosed items as set out in the Group Condensed Income Statement. Separately disclosed items are those which are separately identified by virtue of their size or nature. Excluding these items allows a more effective comparison of the Group's trading performance from one period to the next.

Β 

2026

2025

Year-on

28 weeks

28 weeks

-year

Source

Β£m

Β£m

%

Β 

Β 

Β 

Β 

Operating profit

Condensed income statement

185

Β 

181

2.2%

Separately disclosed items

Note 4

-4

Β 

-

Β 

Adjusted operating profit

181

Β 

181

-%

Reported revenue

Condensed income statement

1,490

Β 

1,454

2.5%

Adjusted operating margin

12.1%

Β 

12.4%

0.3bps

Β 

Β 

C. Adjusted earnings per share

Β 

Earnings per share using profit before separately disclosed items. Separately disclosed items are those which are separately identified by virtue of their size or nature. Excluding these items allows a more effective comparison of the Group's trading performance from one period to the next.

Β 

2026

2025

Year-on

28 weeks

28 weeks

-year

Β 

Source

Β£m

Β£m

%

Β 

Β 

Β 

Β 

Β 

Profit for the period

Condensed income statement

107

Β 

100

7.0%

Add back separately disclosed items

Note 4

-3

Β 

-

Β 

Adjusted profit

104

Β 

100

4.0%

Basic weighted average number of shares

Note 7

597

Β 

595

Β 

Adjusted earnings per share

17.4p

Β 

16.8p

3.7%

Β 

Β 

Β D. Net Debt: Adjusted EBITDA

Β 

The multiple of net debt as per the balance sheet compared against 52-week EBITDA before separately disclosed items which is a widely used leverage measure in the industry. From FY 2020, leases are included in net debt following adoption of IFRS16. Adjusted EBITDA is used for this measure to prevent distortions in performance resulting from separately disclosed items.

2026

2025

28 weeks

28 weeks

Β 

Source

Β£m

Β£m

Β 

Β 

Net debtΒ 

Note 10

1,152

1,298

Β 

Adjusted EBITDA H1

Group condensed income statement

213

252

Adjusted EBITDA prior year H2

256

209

Adjusted 52-week EBITDA

569

461

Β 

Net debt : Adjusted EBITDA

2.5

2.8

Β 

Β 

Β 

Β 

Β 

This information is provided by RNS, the news service of the London Stock Exchange. RNS is approved by the Financial Conduct Authority to act as a Primary Information Provider in the United Kingdom. Terms and conditions relating to the use and distribution of this information may apply. For further information, please contact rns@lseg.com or visit www.rns.com.RNS may use your IP address to confirm compliance with the terms and conditions, to analyse how you engage with the information contained in this communication, and to share such analysis on an anonymised basis with others as part of our commercial services. For further information about how RNS and the London Stock Exchange use the personal data you provide us, please see our Privacy Policy.
Β 
END
Β 
Β 
IR BRGDUUUDDGLG
Date   Source Headline
30th Oct 20201:30 pmRNSTotal Voting Rights
29th Oct 20203:30 pmRNSHolding(s) in Company
19th Oct 20202:15 pmRNSDirector/PDMR Shareholding
30th Sep 20203:30 pmRNSBlock Listing Six Monthly Return
30th Sep 20202:45 pmRNSTotal Voting Rights
24th Sep 20207:00 amRNSPre-Close Trading Update
21st Sep 20203:00 pmRNSNotice of Pre-Close Trading Statement
21st Sep 20202:30 pmRNSDirector/PDMR Shareholding
28th Aug 20203:00 pmRNSTotal Voting Rights
24th Aug 20203:00 pmRNSDirector/PDMR Shareholding
31st Jul 20203:00 pmRNSTotal Voting Rights
27th Jul 20203:15 pmRNSDirector/PDMR Shareholding
24th Jul 202010:00 amRNSHolding(s) in Company
2nd Jul 20207:00 amRNSHalf Year Results
30th Jun 20203:00 pmRNSTotal Voting Rights
29th Jun 20203:42 pmRNSDirector/PDMR Shareholding
29th Jun 20201:35 pmRNSNotice of Half Year Results
12th Jun 20207:00 amRNSCovid-19 Financing Update
1st Jun 20204:15 pmRNSDirector/PDMR Shareholding
29th May 20201:30 pmRNSTotal Voting Rights
18th May 20207:00 amRNSCOVID-19 Update
4th May 20203:00 pmRNSDirector/PDMR Shareholding
30th Apr 202011:16 amRNSTotal Voting Rights
14th Apr 20207:00 amRNSCOVID-19 Update
6th Apr 20203:30 pmRNSDirector/PDMR Shareholding
31st Mar 202012:30 pmRNSTotal Voting Rights
19th Mar 20204:43 pmRNSSecond Price Monitoring Extn
19th Mar 20204:38 pmRNSPrice Monitoring Extension
18th Mar 20207:00 amRNSCoronavirus (COVID-19) Trading Update
9th Mar 20203:15 pmRNSDirector/PDMR Shareholding
28th Feb 202012:30 pmRNSTotal Voting Rights
10th Feb 20202:15 pmRNSDirector/PDMR Shareholding
31st Jan 20202:00 pmRNSTotal Voting Rights
22nd Jan 202011:15 amRNSResult of Annual General Meeting
13th Jan 20203:34 pmRNSDirector/PDMR Shareholding
9th Jan 20207:00 amRNSFirst Quarter Trading Update
7th Jan 20202:30 pmRNSNotice of first quarter trading update
2nd Jan 202011:00 amRNSTotal Voting Rights
16th Dec 20194:08 pmRNSDirector/PDMR Shareholding
16th Dec 201910:30 amRNSAnnual Report 2019
2nd Dec 20192:30 pmRNSDirector/PDMR Shareholding
2nd Dec 201911:00 amRNSDirector/PDMR Shareholding
29th Nov 20194:00 pmRNSDirector/PDMR Shareholding
29th Nov 20192:13 pmRNSTotal Voting Rights
28th Nov 20191:00 pmRNSDirector/PDMR Shareholding
27th Nov 20192:00 pmRNSDirector/PDMR Shareholding
27th Nov 201911:50 amRNSShort-Term Deferred Incentive Plan
26th Nov 201911:30 amRNSDirector/PDMR Shareholding
26th Nov 201911:30 amRNSDirector/PDMR Shareholding
25th Nov 201910:45 amRNSDirector/PDMR Shareholding

Due to London Stock Exchange licensing terms, we stipulate that you must be a private investor. We apologise for the inconvenience.

To access our Live RNS you must confirm you are a private investor by using the button below.