Stephan Bernstein, CEO of GreenRoc, details the PFS results for the new graphite processing plant. Watch the video here.

Less Ads, More Data, More Tools Register for FREE

Pin to quick picksOrigin Regulatory News (OGN)

Share Price Information for Origin (OGN)

London Stock Exchange
Share Price is delayed by 15 minutes
Get Live Data
Share Price: 3.30
Bid: 3.20
Ask: 3.40
Change: 0.00 (0.00%)
Spread: 0.20 (6.25%)
Open: 3.30
High: 3.30
Low: 3.30
Prev. Close: 3.30
OGN Live PriceLast checked at -

Watchlists are a member only feature

Login to your account

Alerts are a premium feature

Login to your account

Final Results

26 Sep 2023 07:00

RNS Number : 5961N
Origin Enterprises Plc
26 September 2023
 

Origin Enterprises plc

PRELIMINARY RESULTS STATEMENT

Strong operational delivery, robust cash generation; adjusted EPS of 53.16 cent, at the top end of guidance

 

Dublin, London, 26 September 2023: Origin Enterprises plc ('Origin' or 'the Group'), the international Agronomy-Services group, providing specialist advice, inputs and digital solutions to promote sustainable land use, announces its results for the financial year ended 31 July 2023 ('FY23').

 

Results highlights for FY23 

· Strong Group performance delivering operating profit1 of €90.8 million

· Increase in Group revenue of 4.9% to €2.5 billion

· Adjusted diluted earnings per share3 of 53.16 cent

· Strong cash generation and conversion with free cash flow of €104.4 million (free cash flow conversion of 178.2%) 

· Year end net cash4 position of €53.2 million (FY22: €43.4 million)

· Completion of four complementary acquisitions in the Group's strategically important Amenity, Environmental and Ecology business

· Strong ESG progress with improved external ESG ratings

· Proposed final dividend of 13.65 cent per share with total FY23 dividend of 16.8 cent

· Completion of €20.0 million share buyback

 

Commenting on FY23 performance, Origin's Chief Executive Officer, Sean Coyle said:

"Origin delivered a strong overall performance in declining commodity markets. The Group delivered an operating profit of €90.8 million resulting in adjusted diluted earnings per share of 53.16 cent, at the top end of our guidance.

Effective operational execution helped deliver a robust cash performance with a net cash position of €53.2 million at year end. This result was driven by a strong free cash flow of €104.4 million which included a working capital inflow of €43.9 million, as fertiliser raw materials and feed prices decreased globally, combined with favourable timing impacts of purchases and sales.

We continue to pursue a disciplined approach to capital allocation to drive shareholder returns. We made strong progress against a number of our strategic objectives with four acquisitions, totalling €30.1 million, in our Amenity, Environmental and Ecology business. These acquisitions complement our organic growth strategy and broaden our expertise and capabilities in the growing market for ecological and environmental products and services. From our strong cash flow, we also returned €38.0 million to shareholders this year through a combination of share buybacks and dividends.

We have, however, taken the difficult decision to close our Ukraine business at the end of September. This decision was taken after much deliberation, given the reduced activity levels and the market dynamics over recent years which have resulted in the business being loss making, with little evidence that the trading environment will improve.

Thanks to the continued dedication of all our staff, we continue to drive sustainable growth and are on track to deliver our strategic ambitions as set out in our 2022 Capital Markets Day. We delivered a return on capital employed in FY23 within our targeted range at 12.6% and we will continue to invest for growth across our existing operations and strengthen our earnings potential through margin accretive acquisitions."

Results Summary

 

 

2023

€'000

 

2022

€'000

Change

%

Constant

Currency

%

Group revenue 

2,456,168

2,342,102

4.9%

6.5%

Operating profit1

90,791

119,740

(24.2%)

(24.4%)

Associates and joint venture2

4,040

6,845

(41.0%)

(40.4%)

Total group operating profit1

94,831

126,585

(25.1%)

(25.2%)

Finance expense, net

(12,963)

(11,057)

(17.2%)

(18.6%)

Profit before tax1

81,868

115,528

(29.1%)

(29.4%)

Basic EPS (cent)

45.24

65.40

(30.8%)

(31.1%)

Adjusted diluted EPS (cent)3

53.16

71.53c

(25.7%)

(25.9%)

Return on capital employed (%)

12.6%

18.3%

(570bps)

Group net cash4

53,175

43,434

9,741

Operating margin1 (%)

3.7%

5.1%

(140bps)

Free cash flow (€'000)

104,418

108,489

(4,071)

 

Dividend per ordinary share (cent)

16.80c

16.00c

5.0%

Consistent with previous years, the Group will issue a Q1 Trading Update for FY24 on the date of the AGM, 16 November 2023.

 

1

Before amortisation of non-ERP intangible assets and exceptional items

2

Profit after interest and tax before exceptional items 

3

Before amortisation of non-ERP intangible assets, net of related deferred tax (2023: €11.0m, 2022: €13.0m) and exceptional items, net of tax (2023: charge of €0.6m, 2022: credit of €2.8m) 

4

Group net cash/(bank debt) before impact of IFRS 16 Leases

 

 

Conference Call and Webcast details:

 

The management team will host a live conference call and webcast, for analysts and institutional investors today, 26 September 2023, at 08:30 (Irish/UK time). Registration details for the Conference Call and Webcast can be accessed at: www.originenterprises.com

 

Alternatively, please contact FTI Consulting by email at originenterprises@fticonsulting.com

 

Participants are requested to dial in 5 to 10 minutes prior to the scheduled start time.

 

Enquiries: 

Origin Enterprises plc

TJ Kelly

Chief Financial Officer

Tel: +353 (0)1 563 4900

Brendan Corcoran

Head of Investor Relations 

Tel: +353 (0)1 563 4900

Goodbody (Euronext Growth (Dublin) Adviser)

Joe Gill

 

Tel: +353 (0)1 641 9449

Davy (Nominated Adviser)

Anthony Farrell

Tel: +353 (0)1 614 9993

Numis Securities (Stockbroker)

Stuart Skinner

Tel: +44 (0)20 7260 1314

FTI Consulting (Financial Communications Advisers)

Jonathan Neilan / Patrick Berkery 

Tel: +353 (86) 602 5988

 

 

About Origin Enterprises plc 

 

Origin Enterprises plc is an international Agronomy-Services group, providing specialist advice, inputs and digital solutions to promote sustainable land use. The Group has leading market positions in Ireland, the United Kingdom, Brazil, Poland, Romania and Ukraine. Origin's ordinary shares are listed on the Euronext Growth (Dublin) market of Euronext Dublin and the AIM market of the London Stock Exchange.

Euronext Growth (Dublin) ticker symbol: OIZ

AIM ticker symbol: OGN

Website: www.originenterprises.com

 

 

 

 

Financial Review - Summary

 

2023

€'000

2022

€'000

Group revenue

2,456,168

2,342,102

Operating profit1

90,791

119,740

Associates and joint venture, net2

4,040

6,845

Group operating profit1

94,831

126,585

Finance costs, net

(12,963)

(11,057)

Profit before tax1

81,868

115,528

Income tax

(19,230)

(25,509)

Adjusted net profit

62,638

90,019

Adjusted diluted EPS (cent)3

53.16c

71.53c

Adjusted net profit reconciliation

Reported net profit

51,032

79,899

Amortisation of non-ERP intangible assets

13,435

15,236

Tax on amortisation of non-ERP related intangible assets

(2,460)

(2,269)

Exceptional items (net of tax)

631

(2,847)

Adjusted net profit

62,638

90,019

Adjusted diluted EPS (cent)3

53.16c

71.53c

Operating margin1

3.7%

5.1%

Return on capital employed

12.6%

18.3%

Free cash flow 

€104.4m

€108.5m

Group revenue

 

Group revenue increased by 4.9% to €2,456.2 million on a reported basis and 6.5% on a constant currency basis. Excluding crop marketing, revenue in the Agronomy and Inputs businesses delivered constant currency growth of 5.2%, with price growth of 12.5%, reflecting global commodity prices, and an increase of 1.1% from acquisitions set against reduced volumes of 8.4%, driven primarily by a combination of reduced Ukraine activity and lower fertiliser volumes.

 

 

Operating profit1

 

Operating profit1 amounted to €90.8 million compared to the unique contribution in FY22 of €119.7 million, which was impacted by strong commodity prices and highly volatile trading conditions. Excluding FY22's result, the operating profit delivered in FY23 of €90.8m exceeds the previous best of the Group with increases recorded in Continental Europe and Latin America set against the expected reduced contribution from Ireland and the UK. 

 

Group operating margin reduced from 5.1% to 3.7% in FY23, principally driven by the Ireland and UK segment, which saw its operating margin reduce from 5.9% in FY22 to 3.5% in FY23. 

 

 

Associates and joint venture2

 

Origin's share of the profit after taxation from associates and joint venture amounted to €4.0 million in the period (FY22: €6.8 million). The FY23 performance reflects a weaker feed commodity market in the second half of the year compared to the stronger operating and trading conditions experienced in FY22. 

 

Finance costs and net bank debt4

 

Net cash4 at 31 July 2023 was €53.2 million (net debt4 of €1.7 million including IFRS 16 lease debt) compared to net cash4 of €43.4 million (net debt4 €5.1 million including IFRS 16 lease debt) at the end of the prior year, an increase of €9.8 million. The movement is primarily driven by the strong FY23 operating performance and a net working capital inflow during the year, as described below.

 

Net finance costs amounted to €13.0 million, which represents an increase of €1.9 million on the prior year. Excluding the impact of IFRS 16, there was an increase in net finance costs of €1.8 million reflecting increased interest rates, year-on-year, across the Group.

 

At 31 July 2023, the Group had unsecured committed banking facilities of €400.0 million (2022: €400.0 million), with pricing linked to ESG performance, of which €33.8 million will expire in 2024 and €366.2 million in 2026. 

 

At year end the Group's key banking covenants were as follows:

 

Banking Covenant

 

2023

 

2022

Net debt to EBITDA 

Maximum 3.5

-

-

EBITDA to net interest

Minimum 3.0 

8.57

13.83

 

Working capital

 

For the year ended 31 July 2023, there was a working capital inflow of €43.9 million reflecting the continued focus on working capital optimisation across the Group. While the year-end represents the low point in the working capital cycle for the Group reflecting the seasonality of the business, working capital performance was positively impacted by lower fertiliser raw material and feed pricing, the favourable timing impact of purchases and sales offtakes during H2 and the net benefit of trade payables which have been suspended in accordance with international sanctions imposed in response to the Russian invasion of Ukraine in 2022. We continue to monitor the situation regarding sanctions and work very closely with the relevant National Competent Authorities and will continue to act in accordance with their guidance.

 

 

Adjusted diluted earnings per share ('EPS')3

 

Adjusted diluted EPS3 amounted to 53.16 cent per share (FY22: 71.53 cent), a decrease of 25.7% on a reported basis and 25.9% on a constant currency basis.

 

 

Free cash flow

 

2023

€'m

2022

€'m

 

Free cash flow

104.4

108.5

 

Free cash flow conversion ratio

178.2%

130.5%

 

 

 

The Group generated free cash flow in the year of €104.4 million (2022: €108.5 million). This strong cash flow performance delivered a net cash position of €53.2 million at year end. This was due to a continued focus on working capital optimisation, falling feed and fertiliser raw material prices and disciplined cash management across the Group.

 

Free cash flow means the total of earnings before interest, tax, depreciation (excluding depreciation of IFRS 16 Right of Use leased assets), amortisation of non-ERP related intangible assets and exceptional items of wholly owned businesses ('EBITDA') adjusted to take account of interest, tax, routine capital expenditure, working capital cash flows and dividends received.

 

Free cash flow conversion ratio means free cash flow as a percentage of profit after tax of wholly owned businesses, excluding exceptional items and amortisation of non-ERP related intangible assets.

 

Return on capital employed

2023

2022

 

Return on capital employed ('ROCE')

12.6%

18.3%

 

The Group's strong operating performance delivered a ROCE of 12.6%, within our targeted range. Return on capital employed is a key performance indicator for the Group and represents Group earnings before interest, tax and amortisation of non-ERP related intangible assets from continuing operations ('EBITA') taken as a percentage of the Group Net Assets. For the purposes of this calculation:

 

(i)

EBITA includes the net profit contribution from associates and joint venture (after interest and tax) and excludes the impact of exceptional and non-recurring items; and

(ii)

Group Net Assets means total assets less total liabilities as shown in the annual report excluding net debt, derivative financial instruments, put option liabilities, accumulated amortisation of non-ERP related intangible assets and taxation related balances. Net Assets are also adjusted to reflect the average level of acquisition investment spend and the average level of working capital for the accounting period. 

 

 

Exceptional items

 

Exceptional items net of tax amounted to a charge of €0.6 million in the year (FY22: credit of €2.8 million), and are summarised in the table below:

 

2023

€'m

 

2022

€'m

 

 

 

Acquisition and disposal related costs

2.3

-

Ukraine related costs

2.0

-

Arising in associates and joint venture

(3.7)

-

Gain on the disposal of investment properties

-

(2.7)

Other

-

(0.1)

Total exceptional items, net of tax

0.6

(2.8)

 

 

Dividends

 

The Directors are proposing a final dividend of 13.65 cent per ordinary share for approval at the AGM in November 2023, bringing the total dividend payment for FY23 to 16.80 cent, an increase of 5.0%. Subject to shareholder approval at the AGM, this final dividend will be paid on 9 February 2024 to shareholders on the register on 19 January 2024.

 

Board changes

 

Rose Hynes resigned as a Director of the Company with effect from the conclusion of the 2022 AGM in November 2022 and was succeeded by Gary Britton as Chairman as planned. Also during the year Mr. Alan Ralph and Ms. Pam Powell were appointed as independent Non-Executive Directors.

 

 

Share buyback programme

 

On 28 September 2022 the Group commenced a share buyback programme to repurchase up to €20 million of ordinary shares. The programme was completed on 29 March 2023, with the average price paid per share of €4.0583.

 

 

Sustainability

 

Origin made significant progress on its Environmental, Social and Governance ("ESG") agenda in FY23. During the year the Group continued the implementation of its environmental sustainability strategy, 'Nurturing Growth' and its associated targets. Origin is focused on actions in the areas that are most important to stakeholders and has prioritised work in the evolution of a more sustainable product portfolio.

 

The Group also implemented its carbon transition plan and has committed to a 54.9% reduction in Scope 1 and 2 emissions, and a 32.5% reduction in Scope 3 emissions by 2032 from a 2019 base. These targets have been submitted for validation to the Science Based Target initiative ("SBTi").

 

The Group's efforts have been acknowledged with improved ESG ratings: Sustainalytics (Low Risk), MSCI (A rating), and CDP (B rating). This achievement has resulted in Origin attaining the top end of its ESG targets within its sustainability-linked revolving credit facility.

 

 

On the social agenda, Origin has also made progress on Diversity and Inclusion during the year with good engagement across the organisation culminating in achieving a 25% female representation in leadership and management positions (7% increase since 2018) and 33% female representation on the Origin Board. The Group also increased resourcing within its environmental compliance team and launched a series of actions across education, talent acquisition and engagement to further embed our progress.

 

Corporate development 

 

During the year, the Group continued to strengthen its offering in its Amenity, Environmental and Ecology business with the acquisitions of Keystone Environmental, Neo Environmental, Agrigem and British Hardwood Tree Nursery. Subsequent to the year end, the Group acquired the business and operating assets of Suregreen Limited ('Suregreen'), a UK based landscape and gardening products supplier for trade professionals and DIY customers from its Administrators. These acquisitions complement the Group's organic growth strategy, are EPS enhancing and broaden its expertise and capabilities in the growing market for ecological and environmental products and services which will continue to play an important role in sustainable land use to help tackle climate change, restore biodiversity, and create recreational spaces to promote social wellbeing.

 

The Group also continues the rollout of Dynamics 365 ERP solution across its UK and Ireland businesses, with the solution being deployed to the remaining key business units over FY24. 

 

 

Investor relations

 

Our strategy aims to create long-term shareholder value and we support this strategy through regular and open communication with all capital market participants. Contact with institutional shareholders is the responsibility of the executive management team including the Chief Executive Officer, the Chief Financial Officer and the Head of Investor Relations. 

 

We engage with institutional investors in numerous one-on-one meetings, as well as at roadshows and equity conferences. During FY23, meetings were held with 142 institutional investors. Engagement was facilitated through a combination of in-person meetings and remotely using virtual conferences and video calls. 

 

Annual General Meeting (AGM)

 

The AGM is scheduled to be held on 16 November 2023 at 11.00am (UK/Ireland time) in the Merrion Hotel, Upper Merrion Street, Dublin 2. 

 

Cautionary statement

 

This Preliminary Results Statement contains forward looking statements. These statements have been made by the Directors in good faith based on the information available to them up to the time of the preparation of this document. Due to the inherent uncertainties, including both economic and business risk factors underlying such forward-looking information, actual results may differ materially from those expressed or implied by these forward-looking statements.

 

The Directors undertake no obligation to update any forward-looking statements contained in this document, whether as a result of new information, future events or otherwise.

 

Review of Operations

Group Overview

 

 

Change on prior year

 

2023

€'m

 

2022

€'m

 

Change

%

 

Underlying3

%

Constant Currency4

 %

 

Revenue

2,456.2

2,342.1

4.9%

5.5%

6.5%

Operating profit1

90.8

119.7

(24.2%)

(27.4%)

(24.4%)

Operating margin1

3.7%

5.1%

(140bps)

(160bps)

(150bps)

 

Adjusted diluted EPS (cent)2

53.16

71.53

(25.7%)

(28.6%)

(25.9%)

 

1

Before amortisation of non-ERP intangible assets and exceptional items

2

Before amortisation of non-ERP intangible assets, net of related deferred tax (2023: €11.0m, 2022: €13.0m) and exceptional items, net of tax (2023: charge of €0.6m, 2022: credit of €2.8m)

3

Excluding currency movements and the impact of acquisitions and disposals

4

Excluding currency movements

 

The Group delivered a strong overall performance in FY23, despite significant price and volume volatility across all our markets. As previously noted, the FY23 performance is set against a strong comparable period in FY22 due to the unique backdrop of strong commodity prices and highly volatile trading conditions.

 

Group revenue increased by 4.9% on a reported basis, while Group operating profit and adjusted fully diluted earnings per share reduced by 24.2% and 25.7% respectively. 

 

There was an underlying decrease in agronomy services and crop input volumes, primarily driven by a combination of reduced Ukraine activity and lower fertiliser volumes, excluding crop marketing volumes, of 8.4% for FY23.

 

Ireland and the United Kingdom

 

 

Change on prior year

 

2023

€'m

 

2022

€'m

 

Change

%

 

Underlying3

%

Constant Currency4

%

 

 

Revenue

1,641.8

1,614.4

1.7%

2.6%

4.0%

Operating profit1

57.8

94.5

(38.8%)

(41.1%)

(37.2%)

Operating margin1

3.5%

5.9%

(240bps)

(250bps)

(230bps)

 

Associates and joint venture2

4.0

6.8

(41.0%)

(40.4%)

(40.4%)

 

1

Before amortisation of non-ERP intangible assets and exceptional items

2

Profit after interest and tax before exceptional items

3

Excluding currency movements and the impact of acquisitions and disposals

4

Excluding currency movements

 

Ireland and the UK delivered a good performance in FY23, reflective of a return to more normalised trading conditions as the year progressed, including some recovery in Q4 from what was a wet and cold Q3 period. As previously stated, FY23 is set against a unique prior year comparative, and while reported revenue increased by 1.7%, operating profit decreased by 38.8%. 

 

While FY23 continued to be characterised by significant price and volume volatility, these challenges were successfully managed across the Group. Agronomy Services and Agri-inputs experienced an underlying volume reduction of 7.4% for the period, primarily fertiliser driven. 

 

Operating margin decreased to 3.5% from 5.9% in the prior year. This again reflects the exceptional nature of FY22's result.

 

Agronomy Services

 

Integrated Agronomy and On-Farm Services delivered a strong result for the year. 

 

The result was supported by a robust planted area across the UK, despite the impact of some weather related challenges. Strong volume performance across our seed portfolio was set against reductions in fertiliser and crop protection volumes, as anticipated. The FY23 harvest is progressing well, after a slow start, and yields to-date are as expected.

 

Agri-inputs

 

Our Business-to-Business Agri-Inputs division delivered a solid performance, despite experiencing reduced demand as a result of higher global raw material prices, which have fallen towards the end of the year. 

 

Fertiliser

 

Fertiliser delivered a solid financial and operating performance, while navigating ongoing pricing uncertainties and supply chain challenges. The global fertiliser market experienced significant raw material price volatility throughout the year, and this negatively impacted FY23 volumes. 

 

Despite the challenges faced in global markets, the Group continues to execute strongly across the business. Sustainable land use and soil health are a core focus for the Group, and Origin will continue to invest in innovative products to meet evolving customer's needs. 

 

Feed Ingredients 

 

Origin's Feed Ingredients division delivered a satisfactory performance in FY23, again set against stronger FY22 operating and trading conditions.

 

The Group's animal feed manufacturing associate, John Thompson & Sons Limited, in which the Group has a 50% shareholding, delivered a satisfactory performance in the period.

 

 

Amenity, Environmental and Ecology

 

As part of the strategy outlined at the Group's 2022 Capital Markets Day, Origin committed to accelerating its participation in the amenity, environmental and ecology markets. In FY23, the Group's Amenity, Environmental and Ecology business delivered a good performance supported by the impact of acquisitions completed during the year. 

 

During the year, the Group completed four acquisitions in this space, totalling €30.1 million, with a further acquisition post year end. The five acquisitions are: Agrigem; British Hardwood Tree Nursery; Keystone Environmental; Neo Environmental; and Suregreen.

 

These newly acquired businesses provide a diverse range of ecological and environmental products and services, in areas such as forestry, landscaping and habitat conservation. They primarily cater for the growing demand from customers seeking sustainable nature based solutions.

 

These acquisitions complement Origin's organic growth strategy and broaden its offering in the emerging nature economy through sustainable land use. 

 

 

Continental Europe1

 

 

Change on prior year

 

2023

€'m

 

2022

€'m

 

Change

%

 

Underlying3

%

Constant Currency4

%

 

 

Revenue

464.6

461.8

0.6%

2.4%

2.4%

Operating profit2

15.8

14.8

6.6%

5.1%

5.1%

Operating margin2

3.4%

3.2%

20bps

10bps

10bps

 

1

Excluding crop marketing. While crop marketing has a significant impact on revenue, its impact on operating profit is less significant. For the year ending 31 July 2023 crop marketing revenues and profits attributable to Continental Europe amounted to €231.7 million and €1.5 million respectively (2022: €192.7 million and €0.8 million respectively). An analysis of revenues, profits and margins attributable to agronomy services and inputs more accurately reflects the underlying drivers of business performance

2

Before amortisation of non-ERP intangible assets and exceptional items

3

Excluding currency movements and the impact of acquisitions

4

Excluding currency movements

 

Continental Europe ('CE') delivered a solid performance in FY23, with an overall increase in operating profit to €15.8 million, an increase of 6.6% on FY22.

 

Overall volumes were back in each geography in CE, with underlying business volumes reducing by 18.2% in the period, primarily driven by Ukraine and the impact of higher product pricing.

 

 

Poland

 

Poland delivered a good performance in FY23, with the cropping area largely in line with FY22. 

 

The performance was characterised by a continued focus on working capital optimisation, with a reduction in net working capital delivered year-on-year. Across Poland, the harvest is progressing as planned with good yields reported across most regions. Farm sentiment remains cautious, with input price volatility delaying purchasing decisions. The construction of the expanded 'Foliq'-branded liquid foliar fertiliser facility is progressing to plan, with commissioning expected during first half of calendar 2024.

 

Romania

 

Romania reported a strong performance in FY23, supported by a robust planted area, satisfactory crop establishment and generally favourable soil moisture levels.

 

The harvest of winter crops is largely complete across Romania, with record oilseed rape yields recorded in some regions set against lower than average yields for other winter cereals. Farm sentiment is cautious with some early purchasing of oilseed rape noted, however purchasing decisions for other winter cereals are expected to be delayed. The Group will commence its investment programme to expand our micropack production facility and fertiliser coating facilities in early FY24.

Ukraine

 

Activity levels in Ukraine have continued to reduce significantly as a result of the war. In recent years the Group has undertaken a significant de-risking of the balance sheet through a sustained focus on working capital reduction. Subsequent to year end, the Group took the difficult decision to wind down operations in Ukraine, and it will cease trading at the end of September 2023. The Group's Ukraine business has experienced a number of challenges, most recently as a result of the war with reduced activity levels in relation to on-farm liquidity, however, a volatile trading environment and challenging market dynamics have resulted in the business being loss making over a number of years, with little evidence that the trading environment will improve post war.

 

 

Latin America

 

 

 

Change on prior period

 

2023

€'m

 

2022

€'m

 

Change

%

 

Underlying2

%

Constant Currency3

 %

 

Revenue

 

118.1

73.2

61.3%

48.5%

48.5%

Operating profit1

 

15.7

9.7

62.1%

47.3%

47.3%

Operating margin1

 

13.3%

13.2%

10bps

(10bps)

(10bps)

 

 

 

1

Before amortisation of non-ERP intangible assets and exceptional items

2

Excluding currency movements and the impact of acquisitions

3

Excluding currency movements

 

The Latin American ('LATAM') reporting segment incorporates the Group's operations in Brazil.

 

Latin America delivered another strong performance in FY23, with operating profit increasing to €15.7 million from €9.7 million in FY22, with an underlying increase of €4.6 million. 

 

There was an underlying increase in volumes of 30.1%. The strong volume development and underlying growth was enabled by the broadening of our product range, following additional investment to increase capacity of liquid, dry and Controlled Release Fertiliser ('CRF'). The Group's CRF operations reached maximum capacity, ahead of targets, in FY23. Further investment will be required in FY24 to address current production related constraints. The establishment of F1rst Agbiotech, a dedicated biological business unit supporting research and development of bio-solutions, continued in line with expectations, with initial sales volumes delivered through Q4 FY23.

 

The overall result was supported by the total cropping area dedicated to soya, Brazil's principal crop, increasing by 5.1% on the prior year to 43.6 million hectares, with the expected soya harvest increasing to 153.3 million tonnes from 125.5 million tonnes last year. The total production for Brazil's secondary crop, maize, is forecasted to increase by 10.6% to 125.1 million tonnes.

 

ENDS

 

 

 

 

 

 

Origin Enterprises plc

 

Consolidated Income Statement

For the financial year ended 31 July 2023

 

 

Pre-

 

 

Pre-

exceptional

Exceptional

Total

exceptional

Exceptional

Total

2023

2023

2023

2022

2022

2022

€'000

€'000

€'000

€'000

€'000

€'000

Notes

 

(Note 3)

 

(Note 3)

 

 

 

 

 

Revenue

2

2,456,168

 

-

 

2,456,168

2,342,102

-

2,342,102

Cost of sales

 

(2,122,029)

 

-

 

(2,122,029)

(1,972,937)

-

(1,972,937)

 

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

334,139

 

-

 

334,139

369,165

-

369,165

 

 

 

 

 

 

Operating (costs) / income

 

 

 

(256,783)

 

(4,489)

 

(261,272)

(264,661)

3,919

(260,742)

Share of profit of associates and joint venture

 

 

4,040

 

 

3,692

 

 

7,732

 

6,845

 

-

 

6,845

 

 

 

 

 

 

 

 

 

 

 

 

Operating profit

 

81,396

 

(797)

 

80,599

111,349

3,919

115,268

 

 

 

 

 

 

Finance income

 

2,080

 

-

 

2,080

1,127

-

1,127

Finance expense

 

(15,043)

 

-

 

(15,043)

(12,184)

-

(12,184)

 

 

 

 

 

 

 

 

 

 

 

 

Profit before income tax

 

 

68,433

 

 

(797)

 

 

67,636

 

100,292

 

3,919

 

104,211

 

 

 

 

 

 

Income tax (expense)/credit

 

 

(16,770)

 

 

166

 

 

(16,604)

 

(23,240)

 

(1,072)

 

(24,312)

 

 

 

 

 

 

 

 

 

 

 

 

 

Profit for the year

 

51,663

 

 

(631)

 

 

51,032

 

77,052

 

2,847

 

79,899

 

Earnings per share for the year

2023

2022

Basic earnings per share

4

45.24c

65.40c

Diluted earnings per share

4

43.31c

63.49c

Origin Enterprises plc

 

Consolidated Statement of Comprehensive Income

For the financial year ended 31 July 2023

 

2023

2022

€'000

€'000

 

Profit for the year

51,032

79,899

 

 

Other comprehensive (expense) / income

 

 

 

 

Items that are not reclassified subsequently to the Consolidated Income Statement:

 

 

Group/Associate defined benefit pension obligations

 

 

 

-remeasurements on Group's defined benefit pension schemes

(6,103)

909

-deferred tax effect of remeasurements

1,506

(176)

-share of remeasurements on associate's defined benefit pension schemes

(53)

(2,386)

-share of deferred tax effect of remeasurements - associates

13

596

 

 

Items that may be reclassified subsequently to the Consolidated Income Statement:

 

Group foreign exchange translation details

 

-exchange difference on translation of foreign operations

(1,580)

9,588

 

Group/Associate cash flow hedges

 

-effective portion of changes in fair value of cash flow hedges

7,387

9,186

-fair value of cash flow hedges transferred to operating costs and other income

(7,801)

(3,751)

-deferred tax effect of cash flow hedges

394

(840)

-share of associates and joint venture cash flow hedges

(1,960)

2,134

-deferred tax effect of share of associates and joint venture cash flow hedges

245

(267)

 

 

Other comprehensive (expense) / income for the year, net of tax

(7,952)

14,993

 

 

Total comprehensive income for the year attributable to equity shareholders

43,080

94,892

 

 

 

Origin Enterprises plc

 

Consolidated Statement of Financial Position

As at 31 July 2023

 

2023

2022

Notes

€'000

€'000

 

ASSETS

 

 

Non-current assets

 

Property, plant and equipment

5

118,107

 

107,906

Right of use asset

 

54,037

 

47,705

Investment properties

 

2,270

 

2,270

Goodwill and intangible assets

6

299,906

 

251,999

Investments in associates and joint venture

7

52,387

 

47,053

Other financial assets

 

898

 

561

Deferred tax assets

8,737

 

6,363

Post employment benefit surplus

9

2,579

 

7,767

Derivative financial instruments

 

6,960

 

4,241

 

Total non-current asset

545,881

475,865

 

Current assets

 

Properties held for sale

5,800

5,800

Inventory

232,167

 

380,412

Trade and other receivables

440,398

 

455,110

Derivative financial instruments

118

 

2,162

Cash and cash equivalents

11

151,237

193,059

 

Total current assets

829,720

1,036,543

 

TOTAL ASSETS

1,375,601

1,512,408

Origin Enterprises plc

 

Consolidated Statement of Financial Position (continued)

As at 31 July 2023

 

2023

2022

Notes

€'000

€'000

 

EQUITY

Called up share capital presented as equity

12

1,253

1,253

Share premium

160,526

160,521

Retained earnings and other reserves

248,814

241,003

 

TOTAL EQUITY

410,593

402,777

 

 

LIABILITIES

 

 

Non-current liabilities

 

Interest-bearing borrowings

11

96,964

132,936

Lease liabilities

 

42,835

38,753

Deferred tax liabilities

20,720

20,854

Provision for liabilities

8

11,331

4,002

Derivative financial instruments

 

25

-

 

Total non-current liabilities

171,875

196,545

 

 

Current liabilities

 

Interest-bearing borrowings

11

1,098

16,689

Lease liabilities

 

12,081

9,803

Trade and other payables

722,605

841,085

Corporation tax payable

Put option liability

11,937

32,382

12,290

29,695

Provision for liabilities

8

11,987

1,610

Derivative financial instruments

1,043

1,914

 

Total current liabilities

793,133

913,086

 

 

TOTAL LIABILITIES

965,008

1,109,631

 

 

 

 

TOTAL EQUITY AND LIABILITIES

1,375,601

1,512,408

 

Origin Enterprises plc

 

Consolidated Statement of Changes in Equity

For the financial year ended 31 July 2023

 

 

 

 

 

 

 

 

 

 

 

 

Share-

 

 

 

Foreign

 

 

 

 

 

 

 

 

 

Capital

 

Cash flow

 

 

 

based

 

 

 

currency

 

 

 

Share

 

Share

 

Treasury

 

redemption

 

hedge

 

Revaluation

 

payment

 

Re-organisation

 

translation

 

Retained

 

capital

 

Premium

 

shares

 

reserve

 

reserve

 

reserve

 

reserve

 

reserve

 

reserve

 

earnings

 

Total

€'000

 

€'000

 

€'000

 

€'000

 

€'000

 

€'000

 

€'000

 

€'000

 

€'000

 

€'000

 

€'000

At 1 August 2022

1,253

 

160,521

 

(36,005)

 

145

 

4,604

 

12,843

 

4,194

 

(196,884)

 

(43,748)

 

495,854

 

402,777

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Profit for the year

-

-

-

-

-

-

-

-

-

51,032

51,032

Other comprehensive expense for the year

-

-

-

-

(1,735)

-

-

-

(1,580)

(4,637)

(7,952)

Total comprehensive (expense) / income for the year

-

 

-

 

-

 

-

 

(1,735)

 

-

 

-

 

-

 

(1,580)

 

46,395

 

43,080

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share-based payment charge

Shares issued

Share buyback

Re-issue of treasury shares

-

-

-

-

-

5

-

-

-

-

(20,000)

4,316

-

-

-

-

-

-

-

-

 

 

 

 

-

-

-

-

2,550

-

-

-

-

-

-

-

-

-

-

-

-

-

-

(2,024)

2,550

5

(20,000)

2,292

Change in fair value of put option

-

-

-

-

-

-

-

-

-

(2,121)

(2,121)

Dividend paid to shareholders

 

Transfer of share based payment reserve

to retained earnings

-

 

-

-

 

-

-

 

-

-

 

-

-

 

-

-

 

-

-

 

(518)

-

 

-

-

 

-

(17,990)

 

518

(17,990)

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At 31 July 2023

1,253

160,526

(51,689)

 

145

 

2,869

 

12,843

 

6,226

 

(196,884)

 

(45,328)

 

520,632

 

410,593

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Origin Enterprises plc

 

Consolidated Statement of Cash Flows

For the financial year ended 31 July 2023

 

 

2023

2022

€'000

€'000

 

Cash flows from operating activities

 

Profit before tax

67,636

104,211

Exceptional items

797

(3,919)

Finance income

(2,080)

(1,127)

Finance expense

15,043

12,184

Loss on disposal of property, plant and equipment

718

650

Share of profit of associates and joint venture

(4,040)

(6,845)

Depreciation of property, plant and equipment

8,678

10,696

Depreciation of right of use assets

12,810

11,482

Amortisation of intangible assets

14,218

17,112

Employee share-based payment charge

2,550

2,285

Pension contributions in excess of service costs

(834)

(762)

Payment of exceptional Ukraine related costs

(1,918)

-

Payment of exceptional acquisition and disposal related costs

(1,537)

(206)

 

 

Operating cash flow before changes in working capital

112,041

145,761

 

 

Movement in inventory

146,884

(161,914)

Movement in trade and other receivables

19,845

(18,464)

Movement in trade and other payables

(122,835)

196,531

 

 

Cash generated from operating activities

155,935

161,914

 

 

Interest paid

(11,526)

(8,040)

Income tax paid

(19,631)

(26,213)

 

 

Cash inflow from operating activities

124,778

127,661

 

 

Origin Enterprises plc

 

Consolidated Statement of Cash Flows (continued)

For the financial year ended 31 July 2023

 

 

2023

2022

€'000

€'000

 

Cash flows from investing activities

 

Proceeds from disposal of held for sale properties

-

19,500

Proceeds from sale of property, plant and equipment

235

1,083

Purchase of property, plant and equipment

(18,567)

(13,128)

Additions to intangible assets

(17,683)

(10,998)

Consideration relating to acquisitions (net of cash acquired)

(30,112)

(1,457)

Payment of contingent acquisition consideration

(115)

(106)

Net proceeds from disposal of subsidiary

705

-

Purchase of other financial assets

(345)

-

Repayment of loans

-

2,898

Dividends received from associates

144

3,042

 

 

 

Cash (outflow) / inflow from investing activities

(65,738)

834

 

Cash flows from financing activities

 

Drawdown of bank loans

334,599

295,365

Repayment of bank loans

(369,244)

(334,465)

Lease liability payments

(14,810)

 

(13,499)

Share buyback

(20,000)

 

(39,997)

Issue of share capital

5

 

-

Proceeds from re-issue of treasury shares

1,654

 

-

Payment of dividends to equity shareholders

(17,990)

(13,449)

 

 

 

Cash outflow from financing activities

(85,786)

(106,045)

 

 

Net (decrease) / increase in cash and cash equivalents

(26,746)

22,450

Translation adjustment

515

(1,858)

Cash and cash equivalents at start of year

176,370

155,778

 

 

 

Cash and cash equivalents at end of year (Note 11)

150,139

176,370

 

 

 

Origin Enterprises plc

 

Notes to the preliminary results statement

For the financial year ended 31 July 2023

 

1 Basis of preparation

 

The financial information included on pages 12 to 32 of this preliminary results statement has been extracted from the Group financial statements for the year ended 31 July 2023 on which the auditor has issued an unqualified audit opinion.

 

The financial information has been prepared in accordance with the accounting policies set out in the Group's consolidated financial statements for the year ended 31 July 2023, which were prepared in accordance with International Financial Reporting Standards as adopted by the EU.

 

The consolidated financial information is presented in Euro, rounded to the nearest thousand, which is the functional currency of the parent.

 

2 Segment information

 

IFRS 8, 'Operating Segments' requires operating segments to be identified on the basis of internal reports that are regularly reviewed by the Chief Operating Decision Maker ('CODM') in order to allocate resources to the segments and to assess their performance. 

 

The Group has three operating segments as follows:

Ireland and the United Kingdom

 

This segment includes the Group's wholly owned Irish and UK based Business-to-Business Agri-Inputs operations, Integrated Agronomy and On-Farm Services operations and Amenity, Environmental and Ecology operations. In addition, this segment includes the Group's associates and joint venture undertakings.

 

Continental Europe

 

This segment includes the Group's Business-to-Business Agri-Inputs operations, Integrated Agronomy and On-Farm Services operations in Poland, Romania and Ukraine.

 

Latin America

 

This segment includes the Group's 65% controlling interest in Fortgreen Commercial Agricola Ltda ("Fortgreen"), a business which is focused on the development and marketing of value added crop nutrition and speciality inputs and which is headquartered in Paraná State in southern Brazil.

 

Information regarding the results of each reportable segment is included below. Performance is measured based on segment operating profit as included in the internal management reports that are reviewed by the Group's CODM, being the Origin Executive Directors. Segment operating profit is used to measure performance, as this information is the most relevant in evaluating the results of the Group's segments. Segment results include all items directly attributable to a segment.

 

Origin Enterprises plc

 

Notes to the preliminary results statement (continued)

For the financial year ended 31 July 2023

 

2 Segment information (continued)

 

(i) Segment revenue and results

Ireland & the UK

 

Continental Europe

 

Latin America

 

Total Group

 

 

 

 

 

 

 

2023

2022

2023

2022

 

2023

2022

 

2023

2022

€'000

€'000

€'000

€'000

 

€'000

€'000

 

€'000

€'000

 

 

 

 

 

 

 

Revenue

1,641,764

1,614,423

696,268

654,446

 

118,136

 

73,233

 

2,456,168

2,342,102

 

 

 

 

 

 

 

 

Segment result

57,841

94,480

17,297

15,604

 

15,653

 

9,656

 

90,791

119,740

 

 

 

 

 

 

 

Profit from associates and joint venture

4,040

6,845

-

-

 

-

 

-

 

4,040

6,845

 

 

 

 

 

 

 

Amortisation of non-ERP intangible assets

(10,729)

(7,967)

(1,013)

(5,354)

 

(1,693)

 

(1,915)

 

(13,435)

(15,236)

 

 

 

 

 

 

 

 

Total operating profit before exceptional items

51,152

93,358

16,284

10,250

 

13,960

 

7,741

 

81,396

111,349

 

 

 

 

 

 

 

 

Exceptional items

(128)

3,919

(669)

-

 

-

 

-

 

(797)

3,919

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating profit

51,024

97,277

15,615

10,250

 

13,960

 

7,741

 

80,599

115,268

 

Origin Enterprises plc

 

Notes to the preliminary results statement (continued)

For the financial year ended 31 July 2023

 

2 Segment information (continued)

 

(ii) Segment earnings before financing costs and tax is reconciled to reported profit before tax and profit after tax as follows:

2023

2022

€'000

€'000

 

Segment earnings before financing costs and tax

80,599

115,268

 

Finance income

2,080

1,127

Finance expense

(15,043)

(12,184)

 

 

 Reported profit before tax

67,636

104,211

 

Income tax expense

(16,604)

(24,312)

 

 

Reported profit after tax

51,032

79,899

 

 

3 Exceptional items

 

Exceptional items are those that, in management's judgement, should be separately presented and disclosed by virtue of their nature or amount. Such items are included within the Consolidated Income Statement caption to which they relate. The following exceptional items arose during the year:

 

2023

2022

€'000

€'000

Ukraine Related costs (i)

2,226

-

Acquisition, disposal and other related costs / (credit) (ii)

2,263

(125)

Gain on disposal of properties held for sale (iii)

-

(3,794)

 

Total exceptional costs / (credit) before tax and before associates and joint venture

4,489

(3,919)

Arising in associates and joint venture, net of tax (iv)

(3,692)

-

Total exceptional costs / (credit) before tax including associates and joint venture

797

(3,919)

Tax (credit) / charge on exceptional items

(166)

1,072

Total exceptional costs / (credit) after tax

631

(2,847)

 

 

Origin Enterprises plc

 

Notes to the preliminary results statement (continued)

For the financial year ended 31 July 2023

 

3 Exceptional items (continued)

 

(i) Ukraine related costs

Ukraine related costs comprise of rationalisation costs attributable to termination payments from restructuring programmes in Ukraine along with costs associated with international sanctions imposed by authorities in response to the Russian invasion of Ukraine. The tax impact of this exceptional item in the year was a tax credit of €0.2 million

 

(ii)  Acquisition, disposal and other related costs / (credit)

Acquisition, disposal and other related costs principally comprised of costs incurred in relation to the acquisitions completed during the current year and a loss on sale of a subsidiary. The tax impact of this exceptional item in the current year was a charge of €nil. The costs in the prior year principally comprised of a dilapidation credit.

 

(iii) Gain on disposal of properties held for sale

During the prior year, held for sale properties were sold, resulting in an exceptional gain of €3.8 million. Also included were costs relating to the disposal of the properties. The tax impact of this exceptional item in the prior year was a charge of €1.1 million.

 

(iv) Arising in associates and joint venture

During 2021 the R&H Hall storage facility in Ringaskiddy suffered fire damage. Contingency plans were implemented and the impact on customers and operations was minimised. The gain represents the excess of the insurance claim proceeds over the net book value of the assets destroyed and other restructuring costs incurred. The net tax impact of this exceptional item was €0.7 million.

 

 

 

 

 

Origin Enterprises plc

 

Notes to the preliminary results statement (continued)

For the financial year ended 31 July 2023

 

 

4 Earnings per share

 

Basic earnings per share

2023

2022

€'000

€'000

 

 

Profit for the financial year attributable to equity shareholders

51,032

79,899

 

'000

'000

Weighted average number of ordinary shares for the year

112,791

122,164

 

Cent

Cent

 

 

Basic earnings per share

45.24

65.40

 

Diluted earnings per share

2023

2022

€'000

€'000

 

 

 

Profit for the financial year attributable to equity shareholders

51,032

78,899

 

'000

'000

 

Weighted average number of ordinary shares used in basic calculation

112,791

122,164

Impact of shares with a dilutive effect

2,671

1,928

Impact of the SAYE scheme

2,379

1,759

Weighted average number of ordinary shares (diluted) for the year

117,841

125,851

 

Cent

Cent

 

 

 

Diluted earnings per share

43.31

63.49

Origin Enterprises plc

 

Notes to the preliminary results statement (continued)

For the financial year ended 31 July 2023

 

4 Earnings per share (continued)

2023

2022

'000

'000

Adjusted basic earnings per share

 

 

 

Weighted average number of ordinary shares for the year

112,791

122,164

 

 

2023

2022

€'000

€'000

 

 

Profit for the financial year

51,032

 

79,899

 

 

Adjustments:

 

 

Amortisation of non-ERP related intangible assets (Note 6)

13,435

 

15,236

Tax on amortisation of non-ERP related intangible assets

(2,460)

 

(2,269)

Exceptional items, net of tax

631

 

(2,847)

Adjusted earnings

62,638

 

90,019

 

 

Cent

 

Cent

 

 

Adjusted basic earnings per share

55.53

 

73.69

 

Adjusted diluted earnings per share

2023

2022

'000

'000

 

 

Weighted average number of ordinary shares used in basic calculation

112,791

122,164

Impact of shares with a dilutive effect

2,671

1,928

Impact of the SAYE scheme

2,379

1,759

Weighted average number of ordinary shares (diluted) for the year

117,841

125,851

 

 

2023

2022

€'000

€'000

 

 

Adjusted earnings (as above)

62,638

 

90,019

 

Cent

 

Cent

 

 

Adjusted diluted earnings per share

53.16

 

71.53

Origin Enterprises plc

 

Notes to the preliminary results statement (continued)

For the financial year ended 31 July 2023

 

5 Property, plant and equipment

 

2023

 

2022

€'000

€'000

At 1 August

107,906

104,528

Arising on acquisition (Note 10)

1,459

874

Additions

18,891

13,477

Disposals

(1,014)

(1,733)

Depreciation charge for the year

(8,678)

(10,696)

Translation adjustments

(457)

1,456

At 31 July

118,107

107,906

 

 

6 Goodwill and intangible assets

 

2023

 

2022

€'000

€'000

At 1 August

251,999

248,445

Arising on acquisition (Note 10)

46,650

2,314

Additions

Disposals

17,683

(886)

10,998

(848)

Purchase adjustment

(58)

-

Amortisation of non-ERP intangible assets

(13,435)

(15,236)

ERP intangible amortisation

(783)

(1,876)

Translation adjustments

(1,264)

8,202

At 31 July

299,906

251,999

Origin Enterprises plc

 

Notes to the preliminary results statement (continued)

For the financial year ended 31 July 2023

 

7 Investments in associates and joint venture

 

2023

 

2022

€'000

€'000

 

At 1 August

47,053

42,774

Share of profits after tax, before exceptional items

4,040

6,845

Share of exceptional items, net of tax (Note 3)

3,692

-

Dividends received

(144)

(3,042)

Share of other comprehensive income

(1,755)

77

Translation adjustment

(499)

399

At 31 July

52,387

47,053

Split as follows:

 

Total associates

27,219

24,580

Total joint venture

25,168

22,473

52,387

47,053

 

 

8 Provision for liabilities

 

The estimate of provisions is a key judgement in the preparation of the financial statements.

2023

€'000

 

2022

€'000

 

At 1 August

Arising on acquisition (Note 10)

5,612

15,199

 

3,459

1,460

Provided in year

2,738

 

1,045

Paid in year

(115)

 

(384)

Released in the year

(290)

 

-

Currency translation adjustment

174

 

32

At 31 July

23,318

 

5,612

Split as follows:

 

Current liabilities

11,987

1,610

Non-current liabilities

11,331

4,002

23,318

5,612

 

Provisions primarily relate to contingent acquisition consideration arising on a number of acquisitions completed during the current and prior years.

Origin Enterprises plc

 

Notes to the preliminary results statement (continued)

For the financial year ended 31 July 2023

 

9 Post employment benefit obligations

 

The Group operates a number of defined benefit pension schemes and defined contribution schemes with assets held in separate trustee administered funds. All of the defined benefit schemes are closed to new members.

 

The valuations of the defined benefit schemes used for the purposes of the following disclosures are those of the most recent actuarial valuations carried out at 31 July 2023 by an independent, qualified actuary. The valuations have been performed using the projected unit method.

 

Movement in net asset recognised in the Consolidated Statement of Financial Position

 

2023

 

2022

€'000

 

€'000

At 1 August

7,767

5,939

Current service cost

(414)

(590)

Employer contributions

1,248

1,352

Other finance income

255

93

Remeasurements

(6,103)

909

Translation adjustments

(174)

64

 

At 31 July

2,579

7,767

 

 

10 Acquisition of subsidiary undertakings

 

On 6 October 2022, the Group acquired 100% of the share capital of Keystone Environmental Limited in the UK, an independent ecology solutions provider specialising in the design, planning and delivery of complete ecological solutions.

 

On 17 February 2023, the Group acquired 100% of the share capital of Agrigem Limited in the UK, the largest independent specialist supplier and advisor of ground care products throughout the UK and Ireland.

 

On 31 March 2023, the Group acquired 100% of the share capital of Neo Environmental Limited in the UK, a multi-disciplinary consultancy business that provides market-leading planning, environmental and technical advice.

 

On 2 June 2023, the Group acquired 100% of the share capital of British Hardwood Tree Nursery Limited in the UK, one of the UK's leading specialist wholesale suppliers of bare root plants, shrubs, hedgerow plants and planting accessories for the forestry, farming, estate management, corporate and landscaping sectors.

 

 

 

 

Origin Enterprises plc

Notes to the preliminary results statement (continued)

For the financial year ended 31 July 2023

 

10 Acquisition of subsidiary undertakings - continued

 

Details of the net assets acquired and goodwill arising from the business combinations are as follows:

 

 

Fair

 

value

 

 

€'000

Assets

 

 

Non-current

Property, plant & equipment

1,459

Intangible assets

9,514

Total non-current assets

 

10,973

Current assets

Inventory

2,417

Trade receivables (i)

3,060

Other receivables

104

Cash and cash equivalents

5,081

Total current assets

 

10,662

Liabilities

Trade and other payables

(5,322)

Corporation tax

(575)

Deferred tax liability

(2,482)

Total liabilities

 

(8,379)

 

Total identifiable net assets at fair value

 

13,256

Goodwill arising on acquisition

37,136

Total net assets acquired

 

50,392

Consideration satisfied by:

Cash consideration

35,193

Contingent consideration arising from acquisition

15,199

Total consideration related to acquisitions

50,392

 

 

 

Net cash outflow - arising on acquisitions

 

 

Cash consideration

 

35,193

Less cash and cash equivalents acquired

 

(5,081)

Total cash outflow related to acquisitions

 

30,112

 

 

 

(i) Trade Receivables acquired were €3.1 million. All amounts deemed recoverable.

 

Origin Enterprises plc

Notes to the preliminary results statement (continued)

For the financial year ended 31 July 2023

 

11 Analysis of net cash / (debt)

 

 

 

 

 

Non-cash

 

Translation

 

 

2022

 

Cash flow

 

movements

 

adjustment

 

2023

€'000

 

€'000

 

€'000

 

€'000

 

€'000

 

Cash

193,059

(42,113)

-

291

151,237

Overdrafts

(16,689)

15,367

-

224

(1,098)

 

 

 

Cash and cash equivalents

176,370

 

(26,746)

-

 

515

 

150,139

 

 

 

 

 

 

 

 

 

 

 

Loans

(132,936)

34,645

(875)

2,202

(96,964)

 

 

Net cash

43,434

 

7,899

 

(875)

 

2,717

 

53,175

 

 

 

 

 

 

 

 

 

 

Lease liabilities

(48,556)

14,810

(21,838)

668

(54,916)

 

 

Net debt including

lease liabilities

(5,122)

 

22,709

 

(22,713)

 

3,385

 

(1,741)

 

 

 

 

 

 

Origin Enterprises plc

 

Notes to the preliminary results statement (continued)

For the financial year ended 31 July 2023

 

12 Share capital

 

2023

 

2022

€'000

 

€'000

Authorised

 

 

250,000,000 ordinary shares of €0.01 each (i)

2,500

2,500

 

Allotted, called up and fully paid

 

125,320,375 (2023: 125,317,865) ordinary shares of €0.01 each (i) (ii)

1,253

1,253

 

 

Number of ordinary shares

 

Nominal value of shares

 

 

 

 

€'000

Allotted, called up and fully paid

 

 

 

 

 

At 1 August 2022

125,317,865

 

1,253

Share options exercised (ii)

2,510

 

-

 

 

 

 

 

 

 

 

 

 

At 31 July 2023

 

 

125,320,375

1,253

 

 

 

 

 

 

Number of treasury shares

 

Nominal value of shares

 

Carrying value of shares

 

 

€'000

 

€'000

Treasury shares in issue

 

 

 

At 1 August 2022

(9,763,176)

(98)

(36,005)

Share buyback (iii)

(4,928,216)

(49)

(20,000)

Re-issue of treasury shares (iv)

1,132,908

11

4,316

(13,558,484)

 

(136)

 

(51,689)

 

 

 

 

(i) Ordinary shareholders are entitled to dividends as declared and each ordinary share carries equal voting rights at meetings of the Company.

 

(ii) In the current financial year, the issued ordinary share capital was increased by the issue of 2,510 ordinary shares of nominal value €0.01 each, at an issue price of €2.02 each pursuant to the terms of the Origin Save As You Earn Scheme.

 

(iii) During the financial year, the Group completed a share buyback programme. The total number of ordinary shares purchased by the Group was 4,928,216 for a total consideration before expenses of €20 million. The re-purchased shares are held as treasury shares.

 

(iv) During the financial year, the Group re-issued 1,132,908 treasury shares to satisfy the exercise of share options granted under the Group's UK and ROI Savings Related Share Option Schemes.

Origin Enterprises plc

 

Notes to the preliminary results statement (continued)

For the financial year ended 31 July 2023

 

13 Return on capital employed

 

Return on capital employed is a key performance indicator for the Group and represents Group earnings before interest, tax and amortisation of non-ERP related intangible assets taken as a percentage of Group net assets and is consistent with the definition approved as part of the 2015 Long Term Incentive Plan.

 

 

2023

€'000

2022

€'000

 

Total assets

 

1,375,601

1,512,408

Total liabilities

 

(965,008)

(1,109,631)

Adjusted for:

Net debt

 

1,741

5,122

Tax, put option and derivative financial instruments, net

 

50,292

51,987

Accumulated amortisation of non-ERP related intangible assets

 

84,557

72,793

Capital employed

 

547,183

532,679

Average capital employed

 

754,287

691,369

Operating profit (excluding exceptional items)

 

77,356

104,504

Amortisation of non-ERP intangible assets

 

13,435

15,236

Share of profit of associates and joint venture

 

4,040

6,845

Return

 

94,831

126,585

Return on capital employed

 

12.6%

18.3%

 

In years where the Group makes significant acquisitions or disposals, the return on invested capital calculation is adjusted accordingly to ensure that the impact of the acquisition or disposal is time apportioned appropriately.

 

 

14 Related party transactions

 

Related party transactions occurring in the year were similar in nature to those described in the 2022 Annual Report.

 

 

15 Dividend

 

The Board is recommending a final dividend of 13.65 cent per ordinary share (2022: 12.85) which when combined with the interim dividend of 3.15 cent per ordinary share brings the total dividend for the year to 16.80 cent per share (2022: 16.00 cent per share). Subject to shareholders' approval at the Annual General Meeting, the dividend will be paid on 9 February 2024 to shareholders on the register on 19 January 2024. In accordance with IFRS, this dividend has not been provided for in the Consolidated Statement of Financial Position as at 31 July 2023.

Origin Enterprises plc

 

Notes to the preliminary results statement (continued)

For the financial year ended 31 July 2023

 

16 Financial commitments

 

The Group has a financial commitment of €2.2 million attributable to a strategic partnership with University College Dublin ('UCD'). The commitment is over a five year period and was extended until January 2024.

 

17 Subsequent events

 

In August 2023, the Group exercised the option to acquire the remaining 35 per cent interest in FortGreen Comercial Agrícola Ltda.

In addition, the Group acquired the business and operating assets of Suregreen Limited, a UK based landscape and gardening products supplier for trade professionals and DIY customers from its Administrators. 

Subsequent to year end, the Group took the difficult decision to wind down operations in Ukraine, and it will cease trading effective 29 September 2023.

 

There have been no other material events subsequent to 31 July 2023 that would require adjustment to or disclosure in this report.

 

 

 

 

 

 

 

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.
 
END
 
 
FR UVARRORUKUUR
Date   Source Headline
7th May 20247:00 amRNSBlock Listing Six Monthly Return
7th May 20247:00 amRNSTransaction in Own Shares
3rd May 20247:00 amRNSTransaction in Own Shares
2nd May 20247:00 amRNSTransaction in Own Shares
30th Apr 20247:00 amRNSTransaction in Own Shares
29th Apr 20247:00 amRNSTransaction in Own Shares
26th Apr 20247:00 amRNSTransaction in Own Shares
25th Apr 20247:00 amRNSTransaction in Own Shares
24th Apr 20247:00 amRNSTransaction in Own Shares
23rd Apr 20247:00 amRNSTransaction in Own Shares
22nd Apr 20247:00 amRNSTransaction in Own Shares
19th Apr 20247:00 amRNSTransaction in Own Shares
18th Apr 20242:34 pmRNSHolding(s) in Company
18th Apr 20247:00 amRNSAppointment of new Joint Corporate Broker
18th Apr 20247:00 amRNSTransaction in Own Shares
17th Apr 20247:00 amRNSTransaction in Own Shares
16th Apr 20247:00 amRNSTransaction in Own Shares
15th Apr 20247:00 amRNSTransaction in Own Shares
12th Apr 20247:00 amRNSTransaction in Own Shares
11th Apr 20247:00 amRNSTransaction in Own Shares
10th Apr 20247:00 amRNSTransaction in Own Shares
9th Apr 20247:00 amRNSTransaction in Own Shares
8th Apr 20247:00 amRNSTransaction in Own Shares
5th Apr 20247:00 amRNSTransaction in Own Shares
4th Apr 20247:00 amRNSTransaction in Own Shares
3rd Apr 20247:00 amRNSTransaction in Own Shares
2nd Apr 20247:00 amRNSAppointment of Group Chief Financial Officer
2nd Apr 20247:00 amRNSTransaction in Own Shares
28th Mar 20247:00 amRNSTransaction in Own Shares
27th Mar 20245:43 pmRNSHolding(s) in Company
27th Mar 20247:00 amRNSTransaction in Own Shares
25th Mar 20249:56 amRNSHolding(s) in Company
25th Mar 20247:00 amRNSTransaction in Own Shares
22nd Mar 20247:00 amRNSTransaction in Own Shares
21st Mar 20247:00 amRNSTransaction in Own Shares
20th Mar 20247:00 amRNSTransaction in Own Shares
19th Mar 20244:12 pmRNSHolding(s) in Company
19th Mar 20244:09 pmRNSHolding(s) in Company
19th Mar 20247:00 amRNSTransaction in Own Shares
18th Mar 20247:00 amRNSTransaction in Own Shares
15th Mar 20247:00 amRNSTransaction in Own Shares
14th Mar 20243:20 pmRNSHolding(s) in Company
14th Mar 20247:00 amRNSTransaction in Own Shares
13th Mar 20247:00 amRNSTransaction in Own Shares
12th Mar 20244:33 pmRNSDirector/PDMR Shareholding
11th Mar 20243:00 pmRNSDirector/PDMR Shareholding
11th Mar 20247:00 amRNSTransaction in Own Shares
8th Mar 20247:00 amRNSTransaction in Own Shares
7th Mar 20242:00 pmRNSDirector/PDMR Shareholding
7th Mar 20247:00 amRNSTransaction in Own Shares

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.

Login to your account

Don't have an account? Click here to register.

Quickpicks are a member only feature

Login to your account

Don't have an account? Click here to register.