Patents, licences and trademarks |
up to 20 years |
Technology |
up to 13 years |
Customer relationships |
up to 15 years |
Software |
up to seven years |
shorter of the economic life and the period the right is |
|
Patents and intellectual property |
legally enforceable |
Freehold and long leasehold buildings |
2% per annum |
Short leasehold property |
over the period of the lease |
Plant, machinery, etc. |
10% to 20% per annum |
Fixtures, fittings, tools and other equipment |
10% to 33% per annum |
| Year ended 31 July 2026 |
||||
Corporate |
||||
John Crane |
Flex-Tek |
costs |
Total |
|
£m |
£m |
£m |
£m |
|
Revenue |
1,130 |
807 |
– |
1,937 |
Segmental headline operating profit |
270 |
170 |
– |
440 |
Corporate headline operating costs |
– |
– |
(41) |
(41) |
Headline operating profit/(loss) |
270 |
170 |
(41) |
399 |
Items excluded from headline measures |
||||
(note 3) |
4 |
(46) |
(68) |
(110) |
Operating profit/(loss) |
274 |
124 |
(109) |
289 |
Headline operating margin |
23.9% |
21.0% |
20.6% |
|
| Year ended 31 July 2025 – represented* |
||||
Corporate |
||||
John Crane |
Flex-Tek |
costs |
Total |
|
£m |
£m |
£m |
£m |
|
Revenue |
1,115 |
783 |
– |
1,898 |
Segmental headline operating profit |
265 |
169 |
– |
434 |
Corporate headline operating costs |
– |
– |
(46) |
(46) |
Headline operating profit/(loss) |
265 |
169 |
(46) |
388 |
Items excluded from headline measures |
||||
(note 3) |
(1) |
(27) |
(13) |
(41) |
Operating profit/(loss) |
264 |
142 |
(59) |
347 |
Headline operating margin |
23.8% |
21.6% |
20.5% |
|
| Year ended 31 July 2026 |
||||
Corporate and |
||||
John Crane |
Flex-Tek |
non-headline |
Total |
|
£m |
£m |
£m |
£m |
|
Depreciation – property, plant and equipment |
12 |
8 |
2 |
22 |
Depreciation – right of use assets |
15 |
7 |
1 |
23 |
Amortisation of software, patents & intellectual property |
3 |
– |
– |
3 |
Amortisation of acquired intangibles |
– |
– |
33 |
33 |
Restructuring costs |
– |
– |
27 |
27 |
Share-based payment |
3 |
2 |
14 |
19 |
| Year ended 31 July 2025 – represented* |
||||
Corporate and |
||||
John Crane |
Flex-Tek |
non-headline |
Total |
|
£m |
£m |
£m |
£m |
|
Depreciation – property, plant and equipment |
16 |
7 |
3 |
26 |
Depreciation – right of use assets |
14 |
6 |
1 |
21 |
Amortisation of software, patents & intellectual property |
4 |
– |
1 |
5 |
Amortisation of acquired intangibles |
– |
– |
30 |
30 |
Restructuring costs |
– |
– |
16 |
16 |
Impairment – prior year working capital |
– |
– |
15 |
15 |
Share-based payment |
4 |
3 |
8 |
15 |
| 31 July 2026 |
||||
Corporate and |
||||
John Crane |
Flex-Tek |
non-headline |
Total |
|
£m |
£m |
£m |
£m |
|
Property, plant, equipment, right of use assets, other |
||||
intangibles and investments |
211 |
104 |
6 |
321 |
Inventory, trade and other receivables |
555 |
259 |
12 |
826 |
Segment assets |
766 |
363 |
18 |
1,147 |
| 31 July 2025 |
|||||
Smiths |
Corporate and |
||||
John Crane |
Flex-Tek |
Detection |
non-headline |
Total |
|
£m |
£m |
£m |
£m |
£m |
|
Property, plant, equipment, right of use |
|||||
assets, development costs, other intangibles |
|||||
and investments |
185 |
113 |
132 |
11 |
441 |
Inventory, trade and other receivables |
518 |
251 |
622 |
22 |
1,413 |
Segment assets |
703 |
364 |
754 |
33 |
1,854 |
| 31 July 2026 |
||||
Corporate and |
||||
John Crane |
Flex-Tek |
non-headline |
Total |
|
£m |
£m |
£m |
£m |
|
Segmental liabilities |
167 |
120 |
– |
287 |
Corporate and non-headline liabilities |
– |
– |
603 |
603 |
Segment liabilities |
167 |
120 |
603 |
890 |
| 31 July 2025 |
|||||
Smiths |
Corporate and |
||||
John Crane |
Flex-Tek |
Detection |
non-headline |
Total |
|
£m |
£m |
£m |
£m |
£m |
|
Segmental liabilities |
173 |
105 |
374 |
– |
652 |
Corporate and non-headline liabilities |
– |
– |
– |
319 |
319 |
Segment liabilities |
173 |
105 |
374 |
319 |
971 |
Assets |
Liabilities |
|||
31 July |
31 July |
31 July |
31 July |
|
2026 |
2025 |
2026 |
2025 |
|
£m |
£m |
£m |
£m |
|
Segment assets and liabilities |
1,147 |
1,854 |
(890) |
(971) |
Goodwill and acquired intangibles |
612 |
1,192 |
– |
– |
Derivatives |
21 |
17 |
(24) |
(2) |
Current and deferred tax |
87 |
118 |
(58) |
(109) |
Retirement benefit assets and obligations |
2 |
128 |
(50) |
(96) |
Cash and borrowings |
2,956 |
195 |
(1,204) |
(667) |
Assets and liabilities held for sale |
13 |
507 |
(7) |
(106) |
Statutory assets and liabilities |
4,838 |
4,011 |
(2,233) |
(1,951) |
Smiths |
Corporate and |
||||
John Crane |
Flex-Tek |
Detection |
non-headline |
Total |
|
£m |
£m |
£m |
£m |
£m |
|
Capital expenditure year ended 31 July 2026 |
30 |
9 |
– |
– |
39 |
Capital expenditure year ended 31 July 2025 |
41 |
13 |
13 |
– |
67 |
31 July 2026 |
|||
John Crane |
Flex-Tek |
Total |
|
£m |
£m |
£m |
|
Average segmental capital employed – continuing operations |
1,104 |
643 |
1,747 |
Average capital employed – assets held for sale |
1,317 |
||
Average corporate capital employed |
(50) |
||
Average total capital employed – total Group |
3,014 |
| 31 July 2025 | |||
John Crane | Flex-Tek | Total | |
£m | £m | £m | |
Average segmental capital employed | 1,051 | 594 | 1,645 |
Average capital employed – assets held for sale | 1,621 | ||
Average corporate capital employed | (62) | ||
Average total capital employed – total Group | 3,204 | ||
Original | |||
equipment | Aftermarket | Total | |
John Crane | £m | £m | £m |
Revenue year ended 31 July 2026 | 334 | 796 | 1,130 |
Revenue year ended 31 July 2025 | 322 | 793 | 1,115 |
Aerospace | Construction | Thermal Solutions | Total | |
Flex-Tek | £m | £m | £m | £m |
Revenue year ended 31 July 2026 | 227 | 359 | 221 | 807 |
Revenue year ended 31 July 2025* | 210 | 371 | 202 | 783 |
General | Aerospace | |||
Industrial | Energy | & Defence | Total | |
£m | £m | £m | £m | |
John Crane revenue | ||||
Revenue year ended 31 July 2026 | 418 | 712 | – | 1,130 |
Revenue year ended 31 July 2025 | 413 | 702 | – | 1,115 |
Flex-Tek revenue | ||||
Revenue year ended 31 July 2026 | 580 | – | 227 | 807 |
Revenue year ended 31 July 2025* | 573 | – | 210 | 783 |
Total revenue | ||||
Revenue year ended 31 July 2026 | 998 | 712 | 227 | 1,937 |
Revenue year ended 31 July 2025* | 986 | 702 | 210 | 1,898 |
Year ended | ||
Year ended | 31 July 2025 | |
31 July 2026 | represented* | |
£m | £m | |
Sale of goods recognised at a point in time | 1,564 | 1,539 |
Sale of goods recognised over time | 7 | 10 |
Services recognised over time | 366 | 349 |
1,937 | 1,898 |
Americas |
Europe |
Asia Pacific |
Rest of World |
Total |
|
£m |
£m |
£m |
£m |
£m |
|
Revenue year ended 31 July 2026 |
1,225 |
293 |
250 |
169 |
1,937 |
Revenue year ended 31 July 2025* |
1,180 |
277 |
260 |
181 |
1,898 |
31 July 2026 – non-current operating assets by geographical location: |
|||||
Intangible assets |
536 |
76 |
12 |
– |
624 |
Property, plant and equipment |
127 |
34 |
19 |
28 |
208 |
Right of use assets |
60 |
19 |
6 |
10 |
95 |
Other receivables |
60 |
15 |
1 |
2 |
78 |
Non-current operating assets |
783 |
144 |
38 |
40 |
1,005 |
31 July 2025 – non-current operating assets by geographical location: |
|||||
Intangible assets |
794 |
476 |
14 |
– |
1,284 |
Property, plant and equipment |
140 |
61 |
23 |
20 |
244 |
Right of use assets |
51 |
33 |
10 |
5 |
99 |
Other receivables |
56 |
22 |
1 |
5 |
84 |
Non-current operating assets |
1,041 |
592 |
48 |
30 |
1,711 |
| Year ended 31 July 2026 |
Year ended 31 July 2025 – represented* |
|||||
Non-headline |
Non-headline |
|||||
Headline |
(note 3) |
Total |
Headline |
(note 3) |
Total |
|
£m |
£m |
£m |
£m |
£m |
£m |
|
Cost of sales – direct materials, |
||||||
labour, production and |
||||||
distribution overheads |
1,129 |
– |
1,129 |
1,097 |
– |
1,097 |
Selling costs |
159 |
– |
159 |
150 |
– |
150 |
Administrative expenses |
250 |
110 |
360 |
263 |
41 |
304 |
Total |
1,538 |
110 |
1,648 |
1,510 |
41 |
1,551 |
Year ended |
||
Year ended |
31 July 2025 |
|
31 July 2026 |
represented* |
|
£m |
£m |
|
Research, development and customer-specific engineering expense |
64 |
63 |
Depreciation of property, plant and equipment |
22 |
26 |
Depreciation of right of use assets |
23 |
22 |
Amortisation of intangible assets |
36 |
34 |
Year ended |
||
Year ended |
31 July 2025 |
|
31 July 2026 |
represented* |
|
£m |
£m |
|
Audit services |
||
Fees payable to the Company’s auditors for the audit of the Company’s |
||
annual financial statements |
2.4 |
2.9 |
Fees payable to the Company’s auditors and its associates for other |
||
services: |
||
– the audit of the Company’s subsidiaries |
2.4 |
3.5 |
4.8 |
6.4 |
|
Audit related assurance services (i) |
3.5 |
2.1 |
Other assurance services (ii) |
0.2 |
0.2 |
Total fees |
8.5 |
8.7 |
Year ended |
|||
Year ended |
31 July 2025 |
||
31 July 2026 |
represented* |
||
Notes |
£m |
£m |
|
Acquisition and disposal related costs |
|||
Post-acquisition integration costs and fair value adjustment unwind |
(3) |
(4) |
|
Fair value movement on contingent consideration |
3 |
4 |
|
Loss on disposal of financial asset |
– |
(3) |
|
Separation related expenses |
(8) |
– |
|
Business acquisition costs and related expenses |
(2) |
(2) |
|
Legacy pension scheme arrangements |
|||
Scheme administration costs |
8 |
(6) |
(4) |
Retirement benefit scheme settlement loss |
8 |
(57) |
– |
Non-headline provision movements |
|||
Provision held against Titeflex Corporation subrogation claims |
23 |
(4) |
5 |
Provision for John Crane, Inc. asbestos litigation |
23 |
30 |
12 |
John Crane, Inc. asbestos litigation management expense |
(1) |
– |
|
Cost recovery for John Crane, Inc. asbestos litigation |
– |
1 |
|
Other items |
|||
Corporate restructuring costs |
(27) |
(16) |
|
Cyber incident remediation costs |
– |
(4) |
|
Amortisation of acquired intangible assets |
10 |
(33) |
(29) |
Funding of charitable foundation |
(2) |
(1) |
|
Non-headline items in operating profit – continuing operations |
(110) |
(41) |
Year ended | |||
Year ended | 31 July 2025 | ||
31 July 2026 | represented* | ||
Notes | £m | £m | |
Unwind of discount on provisions | 23 | (8) | (9) |
Unwind of discount on other payables | – | (1) | |
Other finance income – retirement benefits | 8 | 5 | 4 |
Release of interest payment on overdue VAT | – | 4 | |
Other sundry financing losses | (5) | (1) | |
Non-headline items in finance costs – continuing operations | (8) | (3) | |
Continuing operations – non-headline loss before taxation | (118) | (44) |
Year ended | |||
Year ended | 31 July 2025 | ||
31 July 2026 | represented* | ||
Notes | £m | £m | |
Tax credit on non-headline loss | 6 | 17 | 12 |
Increase in unrecognised UK deferred tax asset | 6 | (16) | 7 |
Non-headline taxation credit – continuing operations | 1 | 19 | |
Continuing operations – non-headline loss for the year | (117) | (25) |
Year ended |
|||
Year ended |
31 July 2025 |
||
31 July 2026 |
represented* |
||
Notes |
£m |
£m |
|
Non-headline operating profit items |
|||
Impairment loss on reclassification to held for sale |
(11) |
(30) |
|
Interconnect separation related costs |
– |
(8) |
|
Detection restructuring and separation related costs |
(8) |
(16) |
|
Amortisation of acquisition related intangible assets |
(6) |
(23) |
|
Impairment of prior year working capital balances |
– |
(15) |
|
Environmental remediation provision |
(5) |
(2) |
|
Non-headline finance costs items |
|||
Other finance losses |
(1) |
(1) |
|
Gain on sale of discontinued operations |
|||
Gain on the sale of Smiths Interconnect to Molex Electronic |
|||
Technologies Holdings, LLC |
28 |
877 |
– |
Gain on the sale of Smiths Detection to CVC Capital Partners |
28 |
807 |
– |
Gain on the sale of other discontinued operations |
28 |
6 |
– |
Non-headline taxation items |
|||
Tax on non-headline loss |
3 |
– |
|
Non-headline items in profit – discontinued operations |
1,662 |
(95) |
|
Profit/(loss) for the year – non headline items for continuing and |
|||
discontinued operations |
1,545 |
(120) |
Year ended |
|||
Year ended |
31 July 2025 |
||
31 July 2026 |
represented* |
||
Notes |
£m |
£m |
|
Interest income |
44 |
35 |
|
Interest expense: |
|||
– bank loans and overdrafts, including associated fees |
(48) |
(44) |
|
– other loans |
(27) |
(12) |
|
– interest on leases |
(6) |
(5) |
|
– interest on uncertain tax provisions |
1 |
(1) |
|
Interest expense |
(80) |
(62) |
|
Headline net finance costs |
(36) |
(27) |
|
Other financing (losses)/gains: |
|||
– valuation movements on fair value hedged debt |
22 |
(13) |
|
– valuation movements on fair value derivatives |
(23) |
15 |
|
– foreign exchange and ineffectiveness on net investment hedges |
(4) |
(3) |
|
– unwind of discount on provisions and other payables |
3 |
(8) |
(10) |
Other non-headline financing losses |
(13) |
(11) |
|
Other non-headline finance cost items: |
|||
– release of interest payment on overdue VAT |
– |
4 |
|
– other finance income – Interest on retirement benefits |
8 |
5 |
4 |
Other non-headline finance cost items |
5 |
8 |
|
Net finance costs |
(44) |
(30) |
Year ended |
||
Year ended |
31 July 2025 |
|
31 July 2026 |
represented* |
|
£m |
£m |
|
Profit attributable to equity shareholders for the year: |
||
– continuing |
155 |
252 |
– discontinued |
1,815 |
38 |
Total |
1,970 |
290 |
Year ended |
Year ended |
|
31 July 2026 |
31 July 2025 |
|
Number of shares |
Number of shares |
|
Number of shares in issue, net of shares held in Employee Benefit Trust: |
||
Weighted average number for basic earnings per share |
313,252,549 |
338,390,299 |
Adjustment for potentially dilutive shares |
1,307,740 |
1,576,039 |
Weighted average number for diluted earnings per share |
314,560,289 |
339,966,338 |
Year ended |
||
Year ended |
31 July 2025 |
|
31 July 2026 |
represented* |
|
pence |
pence |
|
Statutory earnings per share total – basic |
628.8p |
85.7p |
Statutory earnings per share total – diluted |
626.2p |
85.3p |
Statutory earnings per share continuing operations – basic |
49.5p |
74.5p |
Statutory earnings per share continuing operations – diluted |
49.3p |
74.1p |
Statutory earnings per share discontinued operations – basic |
579.3p |
11.2p |
Statutory earnings per share discontinued operations – diluted |
576.9p |
11.2p |
| Year ended 31 July 2026 |
Year ended 31 July 2025 – represented* |
|||||
Basic EPS |
Diluted EPS |
Basic EPS |
Diluted EPS |
|||
£m |
(p) |
(p) |
£m |
(p) |
(p) |
|
Total profit attributable to equity |
||||||
shareholders of the Parent Company |
1,970 |
628.8p |
626.2p |
290 |
85.7p |
85.3p |
Exclude: Non-headline items (note 3) |
(1,545) |
120 |
||||
Headline earnings per share |
425 |
135.7p |
135.1p |
410 |
121.2p |
120.6p |
Profit from continuing operations |
||||||
attributable to equity shareholders of the |
||||||
Parent Company |
155 |
49.5p |
49.3p |
252 |
74.5p |
74.1p |
Exclude: Non-headline items (note 3) |
117 |
25 |
||||
Headline earnings per share – |
||||||
continuing operations |
272 |
86.8p |
86.5p |
277 |
81.9p |
81.5p |
Year ended |
||
Year ended |
31 July 2025 |
|
31 July 2026 |
represented* |
|
£m |
£m |
|
The taxation charge in the consolidated income statement for the year comprises: |
||
Continuing operations |
||
Current taxation: |
||
– current income tax charge |
81 |
78 |
– deferred taxation |
7 |
(15) |
Total taxation expense – continuing operations |
88 |
63 |
Discontinued operations |
||
Current taxation: |
||
– current income tax charge |
37 |
39 |
– deferred taxation |
17 |
16 |
Total taxation expense – discontinued operations |
54 |
55 |
Year ended |
||
Year ended |
31 July 2025 |
|
31 July 2026 |
represented* |
|
£m |
£m |
|
Analysed as: |
||
Headline taxation expense |
146 |
137 |
Non-headline taxation credit |
(4) |
(19) |
Total taxation expense in the consolidated income statement |
142 |
118 |
Year ended |
Year ended |
|
31 July 2026 |
31 July 2025 |
|
£m |
£m |
|
Tax on items credited to equity |
||
Deferred tax: |
||
– retirement benefit schemes |
(14) |
– |
– share based payments |
(2) |
(1) |
Total taxation on items credited to equity |
(16) |
(1) |
Current tax |
|
£m |
|
At 31 July 2024 |
(46) |
Charge to income statement – continuing operations* |
(78) |
Charge to income statement – discontinued operations* |
(39) |
Tax paid |
113 |
Transfer to held for sale |
4 |
At 31 July 2025 |
(46) |
Comprising: |
|
Current tax receivable |
20 |
Current tax payable within one year |
(66) |
At 31 July 2025 |
(46) |
Charge to income statement – continuing operations |
(81) |
Charge to income statement – discontinued operations |
(37) |
Tax paid |
108 |
Transfer to held for sale |
30 |
At 31 July 2026 |
(26) |
Comprising: |
|
Current tax receivable |
9 |
Current tax payable within one year |
(35) |
At 31 July 2026 |
(26) |
Year ended |
Year ended |
|
31 July 2026 |
31 July 2025 |
|
£m |
£m |
|
Profit before taxation |
245 |
317 |
Notional taxation expense at UK corporate rate of 25.0% (FY2025: 25.0%) |
61 |
79 |
Different tax rates on non-UK profits and losses |
(4) |
(8) |
Non-deductible expenses and other charges |
24 |
13 |
Tax credits and non-taxable income |
(9) |
(14) |
Non-headline UK deferred tax asset recognition adjustment |
16 |
(7) |
Other adjustments to unrecognised deferred tax |
– |
(1) |
Prior year true-up |
– |
1 |
Taxation on continuing operations |
88 |
63 |
Taxation on discontinued operations |
54 |
55 |
Total taxation expense in the consolidated income statement |
142 |
118 |
Comprising: |
||
Taxation on headline profit |
89 |
82 |
Non-headline taxation items: |
||
– Tax credit on non-headline loss |
(17) |
(12) |
– UK deferred tax asset recognition adjustment |
16 |
(7) |
Taxation on non-headline items |
(1) |
(19) |
Taxation on discontinued operations |
54 |
55 |
Total taxation expense in the consolidated income statement |
142 |
118 |
Property, plant, | ||||||
equipment and | Losses | |||||
intangible | Employment | carried | ||||
assets | benefits | forward | Provisions | Other | Total | |
£m | £m | £m | £m | £m | £m | |
At 31 July 2024 | (79) | (12) | 65 | 71 | 17 | 62 |
Reallocations | 6 | – | (4) | 4 | (6) | – |
Charge to income statement – | ||||||
continuing operations | 5 | (1) | (3) | (6) | 4 | (1) |
Credit to equity | – | 1 | – | – | – | 1 |
Acquisitions in the year | (9) | – | – | – | – | (9) |
Foreign exchange rate | ||||||
movements | 1 | – | (1) | (3) | – | (3) |
Reclassified as held for sale | 18 | – | (9) | (2) | (2) | 5 |
At 31 July 2025 | (58) | (12) | 48 | 64 | 13 | 55 |
Comprising: | ||||||
Deferred tax assets | (12) | (15) | 28 | 60 | 37 | 98 |
Deferred tax liabilities | (46) | 3 | 20 | 4 | (24) | (43) |
At 31 July 2025 | (58) | (12) | 48 | 64 | 13 | 55 |
Charge to income statement – | ||||||
continuing operations | 1 | 11 | (23) | (7) | 11 | (7) |
Credit to equity | – | 16 | – | – | – | 16 |
Foreign exchange rate | ||||||
movements | – | – | – | (1) | – | (1) |
Reclassified as held for sale, | ||||||
subsequently disposed | 28 | (4) | (21) | (4) | (7) | (8) |
At 31 July 2026 | (29) | 11 | 4 | 52 | 17 | 55 |
Comprising: | ||||||
Deferred tax assets | (20) | 11 | 4 | 51 | 32 | 78 |
Deferred tax liabilities | (9) | – | – | 1 | (15) | (23) |
At 31 July 2026 | (29) | 11 | 4 | 52 | 17 | 55 |
2026 | Expiry of | 2025 | Expiry of | |
£m | losses | £m | losses | |
Unrestricted losses – operating losses | 517 | No expiry | 572 | No expiry |
| Year ended 31 July 2026 |
Year ended 31 July 2025 - represented* |
|||||
Continuing |
Discontinued |
Continuing |
Discontinued |
|||
Operations |
Operations |
Total |
Operations |
Operations |
Total |
|
£m |
£m |
£m |
£m |
£m |
£m |
|
Staff costs during the period |
||||||
Wages and salaries |
491 |
313 |
804 |
486 |
379 |
865 |
Social security |
66 |
38 |
104 |
63 |
43 |
106 |
Share-based payment (note 9) |
19 |
5 |
24 |
17 |
4 |
21 |
Pension costs (including defined |
||||||
contribution schemes) (note 8) |
24 |
13 |
37 |
22 |
13 |
35 |
Total |
600 |
369 |
969 |
588 |
439 |
1,027 |
Year ended |
||
Year ended |
31 July 2025 |
|
31 July 2026 |
represented* |
|
John Crane |
6,300 |
6,250 |
Flex-Tek |
3,650 |
3,700 |
Corporate (including central/shared IT services) |
350 |
350 |
Continuing operations |
10,300 |
10,300 |
Smiths Detection |
3,300 |
3,500 |
Smiths Interconnect |
1,650 |
2,650 |
Flex-Tek General Industrial |
400 |
500 |
Total |
15,650 |
16,950 |
Year ended |
Year ended |
|
31 July 2026 |
31 July 2025 |
|
£m |
£m |
|
Key management compensation |
||
Salaries and short-term employee benefits |
12.2 |
16.3 |
Cost of retirement benefits |
0.4 |
0.6 |
Cost of share-based incentive plans |
10.1 |
9.4 |
Year ended 31 July 2026 |
Year ended 31 July 2025 |
|||
Weighted |
Weighted |
|||
Number of |
average |
Number of |
average |
|
instruments |
exercise |
instruments |
exercise |
|
’000 |
price |
’000 |
price |
|
LTIP |
1,450 |
1,375 |
||
SAYE |
7 |
£15.00 |
10 |
£13.09 |
Year ended | Year ended | |
31 July 2026 | 31 July 2025 | |
£m | £m | |
At beginning of period | 32 | 29 |
Current service cost | (2) | (2) |
Headline scheme administration costs | (2) | (2) |
Non-headline scheme administration costs | (6) | (4) |
Past service cost, curtailments, settlements | (57) | – |
Finance income – retirement benefits – continuing operations | 5 | 3 |
Finance income – retirement benefits – discontinued operations | (1) | – |
Contributions by employer | 15 | 11 |
Actuarial losses | (70) | (3) |
Retirement benefit obligations extinguished on disposal | 38 | – |
Net retirement benefit (liability)/asset | (48) | 32 |
2026 | 2026 | 2026 | 2025 | 2025 | 2025 | |
UK | US | Other | UK | US | Other | |
Rate of increase in salaries | n/a | n/a | 1.8% | n/a | n/a | 0.2% |
Rate of increase for active deferred | ||||||
members | 4.3% | n/a | n/a | 4.1% | n/a | n/a |
Rate of increase in pensions in payment | 3.3% | n/a | 1.6% | 3.1% | n/a | 1.8% |
Rate of increase in deferred pensions | 3.3% | n/a | n/a | 3.1% | n/a | n/a |
Discount rate | 6.3% | 5.9% | 2.9% | 5.6% | 5.5% | 2.6% |
Inflation rate | 3.3% | n/a | 1.4% | 3.1% | n/a | 0.9% |
| UK schemes | ||||
Male | Female | Male | Female | |
Expected further years of life | 31 July 2026 | 31 July 2026 | 31 July 2025 | 31 July 2025 |
Member who retires next year at age 65 | 23 | 25 | 22 | 24 |
Member, currently 45, when they retire in 20 years’ time | 24 | 26 | 23 | 25 |
| US schemes | ||||
Male | Female | Male | Female | |
Expected further years of life | 31 July 2026 | 31 July 2026 | 31 July 2025 | 31 July 2025 |
Member who retires next year at age 65 | 21 | 23 | 21 | 22 |
Member, currently 45, when they retire in 20 years’ time | 22 | 24 | 22 | 24 |
Profit before | Increase/ | (Increase)/ | Profit before | Increase/ | (Increase)/ | |
tax | (decrease) in | decrease in | tax | (decrease) in | decrease in | |
for year | scheme | scheme | for year | scheme | scheme | |
ended | assets | liabilities | ended | assets | liabilities | |
31 July 2026 | 31 July 2026 | 31 July 2026 | 31 July 2025 | 31 July 2025 | 31 July 2025 | |
£m | £m | £m | £m | £m | £m | |
Rate of mortality – one year | ||||||
increase in life expectancy | – | 56 | (62) | (2) | 53 | (90) |
Rate of mortality – one year | ||||||
decrease in life expectancy | – | (56) | 62 | 2 | (55) | 93 |
Rate of inflation – 0.25% increase | – | 17 | (17) | (1) | 19 | (37) |
Discount rate – 0.25% increase | – | (24) | 28 | 2 | (28) | 56 |
Market value of scheme assets – | ||||||
2.5% increase | – | 7 | – | 2 | 28 | – |
| 31 July 2026 – £m | ||||
UK | US | Other | ||
schemes | schemes | countries | Total | |
Cash and cash equivalents | 68 | 19 | 2 | 89 |
Pooled funds: | ||||
– Pooled equity | – | 22 | 8 | 30 |
– Pooled Diversified Growth | – | – | 12 | 12 |
Corporate bonds | – | 68 | – | 68 |
Government bonds/LDI | 43 | 69 | 1 | 113 |
Insured liabilities | 1,102 | – | – | 1,102 |
Total market value | 1,213 | 178 | 23 | 1,414 |
| 31 July 2025 – £m | ||||
UK | US | Other | ||
schemes | schemes | countries | Total | |
Cash and cash equivalents | 30 | 20 | 1 | 51 |
Pooled funds: | ||||
– Pooled equity | – | 21 | 5 | 26 |
– Pooled Diversified Growth | – | – | 13 | 13 |
– Pooled credit | 340 | – | – | 340 |
Corporate bonds | 131 | 50 | – | 181 |
Government bonds/LDI | 436 | 89 | 3 | 528 |
Insured liabilities | 1,199 | – | – | 1,199 |
Total market value | 2,136 | 180 | 22 | 2,338 |
| 31 July 2026 – £m | |||
US | |||
SIPS | TIGPS | schemes | |
Present value of funded scheme liabilities: | |||
– Active deferred members | (10) | – | (18) |
– Deferred members | (333) | – | (67) |
– Pensioners | (808) | – | (91) |
Present value of funded scheme liabilities | (1,151) | – | (176) |
Market value of scheme assets | 1,210 | 3 | 178 |
Surplus restriction | (59) | (3) | – |
Surplus/(deficit) | – | – | 2 |
| 31 July 2025 – £m | |||
US | |||
SIPS | TIGPS | schemes | |
Present value of funded scheme liabilities: | |||
– Active deferred members | (12) | (8) | (26) |
– Deferred members | (332) | (260) | (71) |
– Pensioners | (841) | (544) | (91) |
Present value of funded scheme liabilities | (1,185) | (812) | (188) |
Market value of scheme assets | 1,313 | 823 | 180 |
Surplus restriction | – | (11) | – |
Surplus/(deficit) | 128 | – | (8) |
31 July 2026 – £m | ||||
UK | US | Other | ||
schemes | schemes | countries | Total | |
Market value of scheme assets | 1,213 | 178 | 23 | 1,414 |
Present value of funded scheme liabilities | (1,151) | (176) | (29) | (1,356) |
Surplus restriction | (62) | – | – | (62) |
Surplus/(deficit) | – | 2 | (6) | (4) |
Unfunded pension plans | (32) | (5) | (4) | (41) |
Post-retirement healthcare | (3) | – | – | (3) |
Present value of unfunded obligations | (35) | (5) | (4) | (44) |
Net pension asset/(liability) | (35) | (3) | (10) | (48) |
Comprising: | ||||
Retirement benefit assets | – | 2 | – | 2 |
Retirement benefit liabilities | (35) | (5) | (10) | (50) |
Net pension asset/(liability) | (35) | (3) | (10) | (48) |
31 July 2025 – £m | ||||
UK | US | Other | ||
schemes | schemes | countries | Total | |
Market value of scheme assets | 2,136 | 180 | 22 | 2,338 |
Present value of funded scheme liabilities | (1,997) | (188) | (28) | (2,213) |
Surplus restriction | (11) | – | – | (11) |
Surplus/(deficit) | 128 | (8) | (6) | 114 |
Unfunded pension plans | (33) | (5) | (41) | (79) |
Post-retirement healthcare | (2) | (1) | – | (3) |
Present value of unfunded obligations | (35) | (6) | (41) | (82) |
Net pension asset/(liability) | 93 | (14) | (47) | 32 |
Comprising: | ||||
Retirement benefit assets | 128 | – | – | 128 |
Retirement benefit liabilities | (35) | (14) | (47) | (96) |
Net pension asset/(liability) | 93 | (14) | (47) | 32 |
Year ended | Year ended | |
31 July 2026 | 31 July 2025 | |
£m | £m | |
Amounts charged to operating profit | ||
Current service cost | 2 | 2 |
Past service cost, curtailments, settlements | 57 | – |
Headline scheme administration costs | 2 | 2 |
Non-headline scheme administration costs | 6 | 4 |
67 | 8 | |
The operating cost is charged as follows: | ||
Headline administrative expenses | 4 | 4 |
Non-headline administrative expenses | 63 | 4 |
67 | 8 | |
Amounts credited to finance costs | ||
Non-headline other finance income – retirement benefits | (5) | (3) |
Year ended | Year ended | |
31 July 2026 | 31 July 2025 | |
£m | £m | |
Re-measurements of retirement defined benefit assets and liabilities | ||
Difference between interest credit and return on assets | (67) | (197) |
Experience gains/(losses) on scheme liabilities | (24) | 25 |
Actuarial gains arising from changes in demographic assumptions | (21) | – |
Actuarial gains/(losses) arising from changes in financial assumptions | 93 | 169 |
Movement in surplus restriction | (51) | – |
(70) | (3) |
| 31 July 2026 – £m | ||||
UK | US | Other | ||
schemes | schemes | countries | Total | |
At beginning of period | 2,136 | 180 | 22 | 2,338 |
Foreign exchange rate movements | – | (3) | – | (3) |
Interest on assets | 150 | 10 | – | 160 |
Actuarial movement on scheme assets | (110) | (3) | 1 | (112) |
Employer contributions | – | 10 | – | 10 |
Scheme administration costs | (8) | (1) | – | (9) |
Assets distributed on settlements | (784) | – | – | (784) |
Benefits paid | (171) | (15) | – | (186) |
At end of period | 1,213 | 178 | 23 | 1,414 |
31 July 2025 – £m | ||||
UK | US | Other | ||
schemes | schemes | countries | Total | |
At beginning of period | 2,372 | 190 | 21 | 2,583 |
Foreign exchange rate movements | – | (6) | – | (6) |
Interest on assets | 115 | 9 | 1 | 125 |
Actuarial movement on scheme assets | (192) | (6) | 1 | (197) |
Employer contributions | – | 5 | – | 5 |
Scheme administration costs | (5) | (1) | – | (6) |
Benefits paid | (154) | (11) | (1) | (166) |
At end of period | 2,136 | 180 | 22 | 2,338 |
31 July 2026 – £m | ||||
UK | US | Other | ||
schemes | schemes | countries | Total | |
At beginning of period | (1,997) | (188) | (28) | (2,213) |
Foreign exchange rate movements | – | 3 | – | 3 |
Past service costs | (51) | – | – | (51) |
Interest on obligations | (141) | (10) | (2) | (153) |
Actuarial movement on liabilities | 89 | 4 | (1) | 92 |
Liabilities extinguished on settlements | 778 | – | – | 778 |
Benefits paid | 171 | 15 | 2 | 188 |
At end of period | (1,151) | (176) | (29) | (1,356) |
31 July 2025 – £m | ||||
UK | US | Other | ||
schemes | schemes | countries | Total | |
At beginning of period | (2,229) | (201) | (26) | (2,456) |
Foreign exchange rate movements | – | 6 | – | 6 |
Past service costs | – | – | – | – |
Interest on obligations | (107) | (10) | (2) | (119) |
Actuarial movement on liabilities | 185 | 6 | (1) | 190 |
Benefits paid | 154 | 11 | 1 | 166 |
At end of period | (1,997) | (188) | (28) | (2,213) |
| Assets |
Obligations |
|||
Year ended |
Year ended |
Year ended |
Year ended |
|
31 July 2026 |
31 July 2025 |
31 July 2026 |
31 July 2025 |
|
£m |
£m |
£m |
£m |
|
At beginning of period |
– |
– |
(82) |
(87) |
Current service cost |
– |
– |
(2) |
(2) |
Interest on obligations |
– |
– |
(3) |
(3) |
Actuarial movement |
– |
– |
1 |
4 |
Employer contributions |
4 |
6 |
– |
– |
Liabilities extinguished on disposal |
– |
– |
38 |
– |
Benefits paid |
(4) |
(6) |
4 |
6 |
At end of period |
– |
– |
(44) |
(82) |
Year ended |
Year ended |
|
31 July 2026 |
31 July 2025 |
|
£m |
£m |
|
Irrecoverable asset at beginning of period |
(11) |
(11) |
Actuarial movement on scheme assets |
(51) |
– |
At end of period |
(62) |
(11) |
Ordinary shares under option/ |
Long-term |
Restricted |
Save as you earn |
Weighted average |
|
award (’000) |
incentive plans |
stock |
scheme |
Total |
exercise price |
31 July 2024 |
4,389 |
114 |
685 |
5,188 |
£1.62 |
Granted |
1,909 |
132 |
184 |
2,225 |
£1.06 |
Exercised |
(968) |
(52) |
(100) |
(1,120) |
£1.03 |
Lapsed |
(759) |
– |
(38) |
(797) |
£0.61 |
31 July 2025 |
4,571 |
194 |
731 |
5,496 |
£1.65 |
Granted |
1,639 |
53 |
90 |
1,782 |
£1.08 |
Exercised |
(1,780) |
(32) |
(135) |
(1,947) |
£0.78 |
Lapsed |
(1,208) |
(18) |
(51) |
(1,277) |
£0.56 |
31 July 2026 |
3,222 |
197 |
635 |
4,054 |
£2.15 |
Weighted average |
Weighted average |
|||
Total shares under |
remaining |
Total shares under |
remaining |
|
options/awards |
contractual |
options/awards |
contractual |
|
at 31 July 2026 |
life at 31 July 2026 |
at 31 July 2025 |
life at 31 July 2025 |
|
Range of exercise prices |
(’000) |
(months) |
(’000) |
(months) |
£0.00 – £2.00 |
3,419 |
16 |
4,765 |
17 |
£6.01 – £10.00 |
– |
– |
– |
– |
£10.01 – £12.00 |
635 |
21 |
731 |
26 |
Acquired |
Software, |
||||
intangibles |
patents and |
||||
Development |
(see table |
intellectual |
|||
Goodwill |
costs |
below) |
property |
Total |
|
£m |
£m |
£m |
£m |
£m |
|
Cost |
|||||
At 31 July 2024 |
1,276 |
205 |
645 |
162 |
2,288 |
Foreign exchange rate movements |
(16) |
– |
(17) |
(2) |
(35) |
Business combinations |
77 |
– |
59 |
– |
136 |
Additions |
– |
5 |
– |
3 |
8 |
Disposals |
– |
– |
– |
(5) |
(5) |
Reclassified to assets held for sale |
(282) |
– |
(98) |
(24) |
(404) |
At 31 July 2025 |
1,055 |
210 |
589 |
134 |
1,988 |
Foreign exchange rate movements |
(9) |
(1) |
(9) |
(1) |
(20) |
Business combinations |
38 |
– |
109 |
– |
147 |
Additions |
– |
– |
– |
3 |
3 |
Disposals |
– |
– |
(7) |
(3) |
(10) |
Reclassified to assets held for sale |
|||||
subsequently disposed |
(667) |
(209) |
(232) |
(51) |
(1,159) |
At 31 July 2026 |
417 |
– |
450 |
82 |
949 |
Amortisation and impairments |
|||||
At 31 July 2024 |
64 |
124 |
453 |
126 |
767 |
Foreign exchange rate movements |
– |
– |
(10) |
(1) |
(11) |
Amortisation charge for the year |
– |
10 |
52 |
15 |
77 |
Impairment charge for the year |
– |
– |
– |
1 |
1 |
Disposals |
– |
– |
– |
(4) |
(4) |
Reclassified to assets held for sale |
(25) |
– |
(82) |
(19) |
(126) |
At 31 July 2025 |
39 |
134 |
413 |
118 |
704 |
Foreign exchange rate movements |
– |
(1) |
(4) |
(1) |
(6) |
Amortisation charge for the year |
– |
4 |
39 |
3 |
46 |
Disposals |
– |
– |
(7) |
(2) |
(9) |
Reclassified to assets held for sale |
|||||
subsequently disposed |
(39) |
(137) |
(186) |
(48) |
(410) |
At 31 July 2026 |
– |
– |
255 |
70 |
325 |
Net book value at 31 July 2026 |
417 |
– |
195 |
12 |
624 |
Net book value at 31 July 2025 |
1,016 |
76 |
176 |
16 |
1,284 |
Net book value at 31 July 2024 |
1,212 |
81 |
192 |
36 |
1,521 |
Patents, |
||||
licences |
Total |
|||
and |
Customer |
acquired |
||
trademarks |
Technology |
relationships |
intangibles |
|
£m |
£m |
£m |
£m |
|
Cost |
||||
At 31 July 2024 |
23 |
145 |
477 |
645 |
Foreign exchange rate movements |
(1) |
(4) |
(12) |
(17) |
Business combinations |
12 |
– |
47 |
59 |
Reclassified to assets held for sale |
(3) |
(39) |
(56) |
(98) |
At 31 July 2025 |
31 |
102 |
456 |
589 |
Foreign exchange rate movements |
(1) |
– |
(8) |
(9) |
Business combinations |
14 |
– |
95 |
109 |
Disposals |
– |
(2) |
(5) |
(7) |
Reclassified to assets held for sale subsequently disposed |
(1) |
(99) |
(132) |
(232) |
At 31 July 2026 |
43 |
1 |
406 |
450 |
Amortisation |
||||
At 31 July 2024 |
11 |
102 |
340 |
453 |
Foreign exchange rate movements |
– |
(3) |
(7) |
(10) |
Charge for the year |
4 |
11 |
37 |
52 |
Reclassified to assets held for sale |
(3) |
(33) |
(46) |
(82) |
At July 2025 |
12 |
77 |
324 |
413 |
Foreign exchange rate movements |
– |
– |
(4) |
(4) |
Charge for the year |
4 |
3 |
32 |
39 |
Disposals |
– |
(2) |
(5) |
(7) |
Reclassified to assets held for sale subsequently disposed |
(1) |
(77) |
(108) |
(186) |
At July 2026 |
15 |
1 |
239 |
255 |
Net book value at 31 July 2026 |
28 |
– |
167 |
195 |
Net book value at 31 July 2025 |
19 |
25 |
132 |
176 |
Net book value at 31 July 2024 |
12 |
43 |
137 |
192 |
2026 |
2025 |
|||
2026 |
Number of |
2025 |
Number of |
|
£m |
CGUs |
£m |
CGUs |
|
John Crane |
129 |
1 |
130 |
1 |
Flex-Tek |
288 |
1 |
263 |
1 |
Smiths Detection |
– |
– |
623 |
1 |
Smiths Interconnect |
– |
– |
– |
1 |
417 |
2 |
1,016 |
4 |
| As at 31 May 2026 |
||
John Crane |
Flex-Tek |
|
Net book value of goodwill (£m) |
129 |
288 |
Basis of valuation |
Value in use |
Value in use |
Discount rate – pre-tax |
14.0% |
15.4% |
| – post-tax |
11.0% |
12.0% |
Period covered by management projections |
5 years |
5 years |
Capital expenditure – annual average over projection period (£m) |
28 |
10 |
Revenue – compound annual growth rate (CAGR) over projection period |
6.0% |
3.1% |
Average earnings before interest and tax margin |
24.9% |
21.6% |
Long-term growth rates |
2.5% |
2.0% |
As at 31 May 2025 |
||||
Smiths |
Smiths |
|||
John Crane |
Flex-Tek |
Detection |
Interconnect |
|
Net book value of goodwill (£m) |
128 |
255 |
610 |
252 |
Basis of valuation |
Value in use |
Value in use |
Value in use |
Value in use |
Discount rate – pre-tax |
11.8% |
13.6% |
12.8% |
12.7% |
– post-tax |
9.4% |
10.7% |
9.7% |
10.3% |
Period covered by management projections |
5 years |
5 years |
5 years |
5 years |
Capital expenditure – annual average over projection |
||||
period (£m) |
29 |
11 |
14 |
11 |
Revenue – CAGR over projection period |
6.4% |
3.5% |
4.6% |
6.2% |
Average earnings before interest and tax margin |
25.7% |
21.4% |
13.3% |
21.1% |
Long-term growth rates |
2.6% |
2.1% |
2.1% |
2.3% |
Fixtures, |
||||
fittings, |
||||
Land and |
Plant and |
tools and |
||
buildings |
machinery |
equipment |
Total |
|
£m |
£m |
£m |
£m |
|
Cost or valuation |
||||
At 31 July 2024 |
181 |
496 |
114 |
791 |
Foreign exchange rate movements |
(3) |
(8) |
– |
(11) |
Business combinations |
– |
5 |
– |
5 |
Additions |
6 |
60 |
6 |
72 |
Disposals |
(5) |
(22) |
(7) |
(34) |
Reclassified to assets held for sale |
(8) |
(101) |
(26) |
(135) |
At 31 July 2025 |
171 |
430 |
87 |
688 |
Foreign exchange rate movements |
(2) |
(1) |
(1) |
(4) |
Business combinations |
1 |
5 |
– |
6 |
Additions |
12 |
36 |
7 |
55 |
Disposals |
(7) |
(30) |
(2) |
(39) |
Reclassified to assets held for sale |
||||
subsequently disposed |
(44) |
(81) |
(34) |
(159) |
Reclassified to assets held for sale |
– |
(10) |
– |
(10) |
At 31 July 2026 |
131 |
349 |
57 |
537 |
Depreciation |
||||
At 31 July 2024 |
113 |
314 |
94 |
521 |
Foreign exchange rate movements |
(2) |
(5) |
– |
(7) |
Charge for the year |
9 |
31 |
5 |
45 |
Disposals |
(4) |
(21) |
(7) |
(32) |
Impairment charge for the year |
3 |
6 |
1 |
10 |
Reclassified to assets held for sale |
(8) |
(63) |
(22) |
(93) |
At July 2025 |
111 |
262 |
71 |
444 |
Foreign exchange rate movements |
(1) |
(1) |
(1) |
(3) |
Charge for the year |
5 |
18 |
3 |
26 |
Disposals |
(6) |
(23) |
(3) |
(32) |
Impairment charge for the year |
– |
3 |
– |
3 |
Reclassified to assets held for sale |
||||
subsequently disposed |
(25) |
(51) |
(26) |
(102) |
Reclassified to assets held for sale |
– |
(7) |
– |
(7) |
At 31 July 2026 |
84 |
201 |
44 |
329 |
Net book value at 31 July 2026 |
47 |
148 |
13 |
208 |
Net book value at 31 July 2025 |
60 |
168 |
16 |
244 |
Net book value at 31 July 2024 |
68 |
182 |
20 |
270 |
Properties |
Vehicles |
Equipment |
Total |
|
£m |
£m |
£m |
£m |
|
Cost or valuation |
||||
At 31 July 2024 |
212 |
36 |
2 |
250 |
Foreign exchange rate movements |
(5) |
– |
– |
(5) |
Business combinations |
6 |
– |
– |
6 |
Recognition of right of use asset |
23 |
5 |
– |
28 |
Derecognition of right of use asset |
(42) |
(18) |
(1) |
(61) |
Reclassified to assets held for sale |
(23) |
– |
– |
(23) |
At 31 July 2025 |
171 |
23 |
1 |
195 |
Foreign exchange rate movements |
(1) |
– |
– |
(1) |
Business combinations |
5 |
– |
– |
5 |
Recognition of right of use asset |
48 |
4 |
– |
52 |
Derecognition of right of use asset |
(11) |
(5) |
– |
(16) |
Reclassified to assets held for sale subsequently disposed |
(44) |
(6) |
– |
(50) |
Reclassified to assets held for sale |
(6) |
– |
– |
(6) |
At 31 July 2026 |
162 |
16 |
1 |
179 |
Depreciation |
||||
At 31 July 2024 |
116 |
23 |
1 |
140 |
Foreign exchange rate movements |
(2) |
– |
– |
(2) |
Charge for the year |
28 |
6 |
– |
34 |
Derecognition of right of use asset |
(42) |
(18) |
(1) |
(61) |
Impairment charge for the year |
2 |
– |
– |
2 |
Reclassified to assets held for sale |
(17) |
– |
– |
(17) |
At 31 July 2025 |
85 |
11 |
– |
96 |
Foreign exchange rate movements |
(1) |
– |
– |
(1) |
Charge for the year |
22 |
5 |
– |
27 |
Derecognition of right of use asset |
(11) |
(5) |
– |
(16) |
Impairment charge for the year |
1 |
– |
– |
1 |
Reclassified to assets held for sale subsequently disposed |
(17) |
(2) |
– |
(19) |
Reclassified to assets held for sale |
(4) |
– |
– |
(4) |
At 31 July 2026 |
75 |
9 |
– |
84 |
Net book value at 31 July 2026 |
87 |
7 |
1 |
95 |
Net book value at 31 July 2025 |
86 |
12 |
1 |
99 |
Net book value at 31 July 2024 |
96 |
13 |
1 |
110 |
Investment in | Investments | Cash | ||
ICU Medical, | in early stage | collateral | ||
Inc equity | businesses | deposit | Total | |
£m | £m | £m | £m | |
Cost or valuation | ||||
At 31 July 2024 | 47 | 5 | 1 | 53 |
Fair value change through other comprehensive income | 8 | – | – | 8 |
Disposals | (55) | – | – | (55) |
At 31 July 2025 | – | 5 | 1 | 6 |
Additions | – | – | 1 | 1 |
Reclassified as held for sale, subsequently disposed | – | (1) | – | (1) |
At 31 July 2026 | – | 4 | 2 | 6 |
31 July 2026 | 31 July 2025 | |
£m | £m | |
Raw materials and consumables | 75 | 133 |
Work in progress | 45 | 140 |
Finished goods | 164 | 313 |
Total inventories | 284 | 586 |
31 July 2026 | 31 July 2025 | |
£m | £m | |
Gross inventory carried at full value | 278 | 505 |
Gross value of inventory partly or fully provided for | 28 | 138 |
306 | 643 | |
Inventory provision | (22) | (57) |
Inventory after provisions | 284 | 586 |
31 July 2026 | 31 July 2025 | |
£m | £m | |
Non-current | ||
Trade receivables | – | 3 |
Contract assets | 77 | 82 |
Other receivables | 1 | 5 |
78 | 90 | |
Current | ||
Trade receivables | 382 | 504 |
Prepayments | 28 | 36 |
Contract assets | 22 | 114 |
Other receivables | 32 | 83 |
464 | 737 |
| 31 July 2026 | 31 July 2025 | |
| £m | £m | |
Trade receivables which are not yet due | 288 | 388 |
Trade receivables which are between 1-30 days overdue | 41 | 49 |
Trade receivables which are between 31-60 days overdue | 19 | 22 |
Trade receivables which are between 61-90 days overdue | 10 | 13 |
Trade receivables which are between 91-120 days overdue | 5 | 6 |
Trade receivables which are more than 120 days overdue | 26 | 44 |
389 | 522 | |
Expected credit loss allowance provision | (7) | (15) |
Trade receivables | 382 | 507 |
31 July 2026 | 31 July 2025 | |
£m | £m | |
Brought forward loss allowance at the start of the period | 15 | 29 |
Increase in allowance recognised in the income statement | 7 | 8 |
Amounts written off or recovered during the year | (14) | (19) |
Amounts reclassed to discontinued operations | (1) | (3) |
Carried forward loss allowance at the end of the year | 7 | 15 |
31 July 2026 | 31 July 2025 | |
£m | £m | |
Non-current | ||
Other payables | 10 | 12 |
Contract liabilities | – | 26 |
10 | 38 | |
Current | ||
Trade payables | 159 | 229 |
Other payables | 370 | 46 |
Other taxation and social security costs | 16 | 27 |
Accruals | 116 | 222 |
Contract liabilities | 14 | 155 |
675 | 679 |
31 July 2026 | 31 July 2025 | |
£m | £m | |
Cash and cash equivalents | ||
Net cash and deposits | 2,956 | 195 |
Short-term borrowings | ||
€650m 2.00% Eurobond 2027 | (554) | – |
Lease liabilities | (24) | (29) |
Interest accrual | (9) | (3) |
(587) | (32) | |
Long-term borrowings | ||
€650m 2.00% Eurobond 2027 | – | (556) |
€650m 3.625% Eurobond 2033 | (537) | – |
Lease liabilities | (80) | (79) |
(617) | (635) | |
Borrowings/gross debt | (1,204) | (667) |
Derivatives managing interest rate risk and currency profile of the debt | (5) | 10 |
Net cash/(debt) (excludes £2m of net debt in discontinued operations, | ||
FY2025: excludes £21m of net cash) | 1,747 | (462) |
Non-current | Current | Current | Non-current | ||
assets | assets | liabilities | liabilities | Net balance | |
£m | £m | £m | £m | £m | |
Derivatives managing interest rate risk and | |||||
currency profile of the debt | – | 17 | – | (22) | (5) |
Foreign exchange forward contracts | – | 3 | (2) | – | 1 |
Commodity derivatives | – | 1 | – | – | 1 |
At 31 July 2026 | – | 21 | (2) | (22) | (3) |
Derivatives managing interest rate risk and | |||||
currency profile of the debt | 10 | – | – | – | 10 |
Foreign exchange forward contracts | – | 7 | (2) | – | 5 |
At 31 July 2025 | 10 | 7 | (2) | – | 15 |
31 July 2026 | 31 July 2025 | |
£m | £m | |
Cash at bank and in hand | 100 | 102 |
Short-term deposits | 2,856 | 93 |
Cash and cash equivalents | 2,956 | 195 |
Changes in net debt | |||||||
Interest rate | Changes in | Total | |||||
Cash | Other | and cross- | other financing | liabilities | |||
and cash | short-term | Long-term | currency | items: FX | from financing | ||
equivalents | borrowings | borrowings | swaps | Net debt | contracts | activities | |
£m | £m | £m | £m | £m | £m | £m | |
At 31 July 2025 | 195 | (32) | (635) | 10 | (462) | 5 | (457) |
Foreign exchange | |||||||
gains/(losses) | (11) | (2) | 2 | – | (11) | – | (11) |
Net cash inflow | |||||||
from total Group | 2,741 | – | – | – | 2,741 | – | 2,741 |
Movement in net | |||||||
debt items held in | |||||||
disposal group | 31 | (4) | (8) | – | 19 | – | 19 |
Lease payments | – | 41 | – | 41 | – | 41 | |
Disposal of lease | |||||||
liabilities | – | 20 | 20 | – | 40 | – | 40 |
Interest paid | – | 65 | – | – | 65 | – | 65 |
Interest expense | – | (80) | – | – | (80) | – | (80) |
Cash inflow from | |||||||
matured derivative | |||||||
contracts | – | – | – | – | – | (4) | (4) |
Changes due to | |||||||
Proceeds from debt | – | – | (565) | – | (565) | – | (565) |
Fair value | |||||||
movements | – | 2 | 28 | (15) | 15 | (6) | 9 |
Lease liabilities | |||||||
acquired | – | (4) | – | – | (4) | – | (4) |
Net movement | |||||||
from new leases | |||||||
and modifications | – | (52) | – | – | (52) | – | (52) |
Reclassifications | – | (541) | 541 | – | – | – | – |
At 31 July 2026 | 2,956 | (587) | (617) | (5) | 1,747 | (5) | 1,742 |
| Changes in net debt |
|||||||
Interest rate |
Changes in |
Total |
|||||
Cash |
Other |
and cross- |
other financing |
liabilities |
|||
and cash |
short-term |
Long-term |
currency |
items: FX |
from financing |
||
equivalents |
borrowings |
borrowings |
swaps |
Net debt |
contracts |
activities |
|
£m |
£m |
£m |
£m |
£m |
£m |
£m |
|
At 31 July 2024 |
459 |
(34) |
(625) |
(13) |
(213) |
– |
(213) |
Foreign exchange |
|||||||
gains/(losses) |
(12) |
1 |
(11) |
– |
(22) |
– |
(22) |
Net cash inflow |
|||||||
from total Group |
(221) |
– |
– |
– |
(221) |
– |
(221) |
Reclassified to |
|||||||
asset/liability held |
|||||||
for sale |
(31) |
2 |
8 |
– |
(21) |
– |
(21) |
Lease payments |
– |
41 |
– |
– |
41 |
– |
41 |
Interest paid |
– |
63 |
– |
– |
63 |
– |
63 |
Interest expense |
– |
(71) |
– |
– |
(71) |
– |
(71) |
Cash inflow from |
|||||||
matured derivative |
|||||||
contracts |
– |
– |
– |
– |
2 |
2 |
|
Fair value |
|||||||
movements |
– |
– |
(7) |
23 |
16 |
3 |
19 |
Lease liabilities |
|||||||
acquired |
– |
(1) |
(5) |
– |
(6) |
– |
(6) |
Net movement |
|||||||
from new leases |
|||||||
and modifications |
– |
(28) |
– |
– |
(28) |
– |
(28) |
Reclassifications |
– |
(5) |
5 |
– |
– |
– |
– |
At 31 July 2025 |
195 |
(32) |
(635) |
10 |
(462) |
5 |
(457) |
| At 31 July 2026 |
|||||
Sterling |
US$ |
Euro |
Other |
Total |
|
£m |
£m |
£m |
£m |
£m |
|
Financial assets and liabilities |
|||||
Financial instruments included in trade and |
|||||
other receivables |
25 |
282 |
69 |
121 |
497 |
Financial instruments included in trade and |
|||||
other payables |
(356) |
(153) |
(30) |
(70) |
(609) |
Cash and cash equivalents |
2,508 |
24 |
347 |
77 |
2,956 |
Borrowings not designated in hedge |
|||||
accounting relationships |
(17) |
(57) |
(306) |
(23) |
(403) |
2,160 |
96 |
80 |
105 |
2,441 |
|
Exclude balances held in operations with the |
|||||
same functional currency |
(2,167) |
(142) |
(35) |
(91) |
(2,435) |
Exposure arising from intra-Group loans |
– |
57 |
(6) |
(12) |
39 |
Future forward foreign exchange contract |
|||||
cash-flows |
25 |
(57) |
(15) |
47 |
– |
18 |
(46) |
24 |
49 |
45 |
|
| At 31 July 2025 |
|||||
Sterling |
US$ |
Euro |
Other |
Total |
|
£m |
£m |
£m |
£m |
£m |
|
Financial assets and liabilities |
|||||
Financial instruments included in trade and |
|||||
other receivables |
30 |
395 |
176 |
143 |
744 |
Financial instruments included in trade and |
|||||
other payables |
(58) |
(221) |
(96) |
(107) |
(482) |
Cash and cash equivalents |
18 |
99 |
26 |
52 |
195 |
Borrowings not designated in hedge |
|||||
accounting relationships |
(24) |
(51) |
(11) |
(22) |
(108) |
(34) |
222 |
95 |
66 |
349 |
|
Exclude balances held in operations with the |
|||||
same functional currency |
33 |
(386) |
(74) |
28 |
(399) |
Exposure arising from intra-Group loans |
– |
154 |
(15) |
(46) |
93 |
Future forward foreign exchange contract |
|||||
cash-flows |
(85) |
(52) |
32 |
105 |
– |
(86) |
(62) |
38 |
153 |
43 |
|
Impact on |
Gain/(loss) |
Impact on |
Gain/(loss) |
|
profit |
recognised in |
profit |
recognised in |
|
for the year |
reserves |
for the year |
reserves |
|
FY2026 |
FY2026 |
FY2025 |
FY2025 |
|
£m |
£m |
£m |
£m |
|
US dollar |
2 |
3 |
4 |
2 |
Euro |
(3) |
1 |
(1) |
(2) |
Sterling |
2 |
(1) |
3 |
(2) |
Year ended | Year ended | ||
31 July 2026 | 31 July 2025 | ||
£m | £m | ||
Brought forward cash-flow hedge reserve at start of year | 1 | – | |
Cross-currency swaps: | Net fair value losses on effective hedges | (3) | – |
Amount reclassified to income statement | |||
– finance costs | 3 | – | |
Foreign exchange forward contracts: | Net fair value gains on effective hedges | – | (2) |
Amount reclassified to income statement | |||
– finance costs | – | 3 | |
Carried forward cash-flow hedge reserve at end of year | 1 | 1 |
Changes in value | ||||||
Changes in value | of the hedging | |||||
of the hedged item | instrument | |||||
for calculating | for calculating | Cash-flow hedge | ||||
Financial | ineffectiveness | ineffectiveness | reserve | |||
Hedged item | Hedged exposure | Hedging instrument | year | £m | £m | £m |
Foreign currency | FY2026 | 1 | – | 1 | ||
& interest rate | Cross-currency | |||||
Bonds | risk | swaps | FY2025 | – | – | – |
FY2026 | – | – | – | |||
Sales and | Foreign currency | Foreign exchange | ||||
purchases | risk | contracts | FY2025 | (2) | 2 | (2) |
| At 31 July 2026 |
At 31 July 2025 |
|||||
US$ |
Euro |
Total |
US$ |
Euro |
Total |
|
£m |
£m |
£m |
£m |
£m |
£m |
|
Loans designated as net |
||||||
investment hedges |
– |
– |
– |
– |
(296) |
(296) |
Cross-currency swap |
(236) |
– |
(236) |
(240) |
– |
(240) |
(236) |
– |
(236) |
(240) |
(296) |
(536) |
|
Year ended |
Year ended |
||
31 July 2026 |
31 July 2025 |
||
£m |
£m |
||
Brought forward net investment hedge reserve at start of year |
(191) |
(191) |
|
Cross-currency swaps |
Net fair value gains on effective hedges |
4 |
7 |
Bonds |
Net fair value gains on effective hedges |
(2) |
(7) |
Amounts removed from hedge reserve |
|||
and recognised in income statement |
Profit/(loss) on business disposal |
106 |
– |
Carried forward net investment hedge reserve at end of year |
(83) |
(191) |
Changes in value |
||||||
Changes in value |
of the hedging |
|||||
of the hedged item |
instrument |
|||||
for calculating |
for calculating |
Net investment |
||||
ineffectiveness |
ineffectiveness |
hedge reserve |
||||
Hedged item |
Hedged exposure |
Hedging instrument |
Financial year |
£m |
£m |
£m |
Overseas |
Foreign |
Bonds |
FY2026 |
(4) |
6 |
4 |
operation |
currency risk |
|||||
Cross-currency |
FY2026 |
2 |
(2) |
(2) |
||
swaps |
||||||
(2) |
4 |
2 |
||||
Overseas |
Foreign |
Bonds |
FY2025 |
7 |
(7) |
(7) |
operation |
currency risk |
|||||
Cross-currency |
FY2025 |
(7) |
8 |
7 |
||
swaps |
||||||
– |
1 |
– |
Loss |
Loss |
|
recognised |
recognised |
|
in hedge |
in hedge |
|
reserve |
reserve |
|
31 July 2026 |
31 July 2025 |
|
£m |
£m |
|
US dollar |
26 |
27 |
Euro |
– |
33 |
| As at 31 July 2026 | ||||
At fair value | Cash and | |||
through | cash | Fair value of | ||
profit or loss | equivalents | Borrowings | borrowings | |
£m | £m | £m | £m | |
Fixed interest | ||||
Less than one year | – | – | (332) | (332) |
Between one and five years | – | – | (48) | (48) |
Greater than five years | – | – | (248) | (248) |
Total fixed interest financial liabilities | – | – | (628) | (628) |
Floating rate interest financial assets/(liabilities) | 2 | 2,920 | (576) | (588) |
Total interest-bearing financial assets/(liabilities) | 2 | 2,920 | (1,204) | (1,216) |
Non-interest-bearing assets in the same category | – | 36 | – | – |
Total | 2 | 2,956 | (1,204) | (1,216) |
| As at 31 July 2025 | ||||
At fair value | Cash and | |||
through | cash | Fair value of | ||
profit or loss | equivalents | Borrowings | borrowings | |
£m | £m | £m | £m | |
Fixed interest | ||||
Less than one year | – | – | (32) | (32) |
Between one and five years | – | – | (353) | (352) |
Greater than five years | – | – | (27) | (27) |
Total fixed interest financial liabilities | – | – | (412) | (411) |
Floating rate interest financial assets/(liabilities) | 1 | 142 | (255) | (257) |
Total interest-bearing financial assets/(liabilities) | 1 | 142 | (667) | (668) |
Non-interest-bearing assets in the same category | – | 53 | – | – |
Total | 1 | 195 | (667) | (668) |
Changes in value |
||||||||
Changes in value |
of the hedging |
Accumulated fair value |
||||||
of hedged item |
instrument |
Carrying amount |
adjustments on hedged item |
|||||
for calculating |
for calculating |
|||||||
ineffectiveness |
ineffectiveness |
Assets |
Liabilities |
Assets |
Liabilities |
|||
Hedged item |
Hedged exposure |
Financial year |
£m |
£m |
£m |
£m |
£m |
£m |
Fixed rate bonds (a) |
Interest rate and currency rate risk |
FY2026 |
10 |
(11) |
– |
590 |
– |
(14) |
Fixed rate bonds (a) |
Interest rate and currency rate risk |
FY2025 |
(7) |
8 |
– |
251 |
– |
(5) |
31 July 2026 |
31 July 2025 |
|
£m |
£m |
|
Cash in AAA liquidity funds |
2,370 |
76 |
Cash at banks with at least a AA- credit rating |
269 |
33 |
Cash at banks with all other A credit ratings |
309 |
79 |
Cash at other banks |
8 |
7 |
Investments in bank deposits |
2 |
1 |
Other investments |
4 |
5 |
Total |
2,962 |
201 |
31 July 2026 |
31 July 2025 |
|
£m |
£m |
|
Expiring between one and two years |
– |
200 |
Expiring between three and four years |
594 |
– |
Expiring after more than four years |
– |
605 |
Total |
594 |
805 |
| As at 31 July 2026 |
|||||
Contractual |
Total |
||||
Fair value |
Lease |
interest |
contractual |
||
Borrowings |
adjustments |
liabilities |
payments |
cash-flows |
|
£m |
£m |
£m |
£m |
£m |
|
Less than one year |
(565) |
2 |
(24) |
(31) |
(618) |
Between one and two years |
– |
– |
(16) |
(20) |
(36) |
Between two and three years |
– |
– |
(13) |
(20) |
(33) |
Between three and four years |
– |
– |
(10) |
(20) |
(30) |
Between four and five years |
– |
– |
(8) |
(20) |
(28) |
Greater than five years |
(549) |
12 |
(33) |
(40) |
(610) |
Total |
(1,114) |
14 |
(104) |
(151) |
(1,355) |
| As at 31 July 2025 |
|||||
Contractual |
Total |
||||
Fair value |
Lease |
interest |
contractual |
||
Borrowings |
adjustments |
liabilities |
payments |
cash-flows |
|
£m |
£m |
£m |
£m |
£m |
|
Less than one year |
(3) |
– |
(29) |
(11) |
(43) |
Between one and two years |
(561) |
5 |
(19) |
(11) |
(586) |
Between two and three years |
– |
– |
(14) |
– |
(14) |
Between three and four years |
– |
– |
(11) |
– |
(11) |
Between four and five years |
– |
– |
(8) |
– |
(8) |
Greater than five years |
– |
– |
(27) |
– |
(27) |
Total |
(564) |
5 |
(108) |
(22) |
(689) |
| As at 31 July 2026 |
|||
Net |
|||
Receipts |
Payments |
cash-flow |
|
£m |
£m |
£m |
|
Assets |
|||
Less than one year |
466 |
(445) |
21 |
Greater than one year |
8 |
(8) |
– |
Liabilities |
|||
Less than one year |
131 |
(133) |
(2) |
Greater than one year |
607 |
(629) |
(22) |
Total |
1,212 |
(1,215) |
(3) |
As at 31 July 2025 |
|||
Net |
|||
Receipts |
Payments |
cash-flow |
|
£m |
£m |
£m |
|
Assets |
|||
Less than one year |
238 |
(231) |
7 |
Greater than one year |
271 |
(261) |
10 |
Liabilities |
|||
Less than one year |
208 |
(210) |
(2) |
Greater than one year |
7 |
(7) |
– |
Total |
724 |
(709) |
15 |
| At 31 July 2026 |
||||
Contract or |
Fair value |
|||
underlying |
||||
nominal |
||||
amount |
Assets |
Liabilities |
Net |
|
£m |
£m |
£m |
£m |
|
Foreign exchange contracts (cash-flow hedges) |
58 |
– |
– |
– |
Foreign exchange contracts (not hedge accounted) |
296 |
3 |
(2) |
1 |
Total foreign exchange contracts |
354 |
3 |
(2) |
1 |
Cross-currency swaps (fair value, net investment and |
||||
cash flow hedges) |
808 |
17 |
(22) |
(5) |
Commodity derivatives (not hedge accounted) |
14 |
1 |
– |
1 |
Total financial derivatives |
1,176 |
21 |
(24) |
(3) |
Balance sheet entries: |
||||
Non-current |
590 |
– |
(22) |
(22) |
Current |
586 |
21 |
(2) |
19 |
Total financial derivatives |
1,176 |
21 |
(24) |
(3) |
| At 31 July 2025 |
||||
Contract or |
Fair value |
|||
underlying |
||||
nominal |
||||
amount |
Assets |
Liabilities |
Net |
|
£m |
£m |
£m |
£m |
|
Foreign exchange contracts (cash-flow hedges) |
103 |
2 |
(1) |
1 |
Foreign exchange contracts (not hedge accounted) |
357 |
5 |
(1) |
4 |
Total foreign exchange contracts |
460 |
7 |
(2) |
5 |
Cross-currency swaps (fair value and net investment |
||||
hedges) |
240 |
10 |
– |
10 |
Total financial derivatives |
700 |
17 |
(2) |
15 |
Balance sheet entries: |
||||
Non-current |
258 |
10 |
– |
10 |
Current |
442 |
7 |
(2) |
5 |
Total financial derivatives |
700 |
17 |
(2) |
15 |
Assets |
Liabilities |
Assets |
Liabilities |
|
31 July 2026 |
31 July 2026 |
31 July 2025 |
31 July 2025 |
|
£m |
£m |
£m |
£m |
|
Gross value of assets and liabilities |
20 |
(24) |
17 |
(2) |
Related assets and liabilities subject to master netting |
||||
agreements |
(13) |
13 |
(2) |
2 |
Net exposure |
7 |
(11) |
15 |
– |
Maturity at 31 July 2026 |
Maturity at 31 July 2025 |
|||||
Up to |
More than five |
Up to |
||||
Hedged exposure |
Hedging instrument |
one year |
years |
one year |
One to five years |
|
Fair value hedges |
||||||
Interest rate/ |
Cross-currency swaps (EUR:GBP) |
– Notional amount (£m) |
254 |
344 |
– |
254 |
foreign currency risk |
– Historical average exchange rate |
0.8450 |
0.8808 |
– |
0.8450 |
|
– Average spread over three-month GBP SONIA |
1.860% |
1.385% |
– |
1.860% |
||
Net investment hedges |
||||||
Foreign currency risk |
Cross-currency swaps (GBP:USD) |
– Notional amount (£m) |
236 |
– |
– |
240 |
– Historical average exchange rate |
1.2534 |
– |
– |
1.2534 |
||
Cash-flow hedges |
||||||
Interest rate/ |
Cross-currency swaps (EUR:GBP) |
– Notional amount (£m) |
– |
229 |
– |
– |
foreign currency risk |
– Historical average exchange rate |
– |
0.8808 |
– |
– |
|
– Weighted average fixed rate |
– |
5.136% |
– |
– |
||
Foreign currency risk |
Foreign exchange contracts (USD:GBP) |
– Notional amount (£m) |
32 |
– |
29 |
– |
– Average exchange rate |
1.3415 |
– |
1.3076 |
– |
||
Foreign exchange contracts (GBP:EUR) |
– Notional amount (£m) |
11 |
– |
15 |
– |
|
– Average exchange rate |
0.8819 |
– |
0.8729 |
– |
||
Foreign exchange contracts (CZK:GBP) |
– Notional amount (£m) |
12 |
– |
10 |
– |
|
– Average exchange rate |
27.9025 |
– |
29.4206 |
– |
||
Foreign exchange contracts (EUR:USD) |
– Notional amount (£m) |
– |
– |
16 |
– |
|
– Average exchange rate |
– |
– |
0.8017 |
– |
||
Foreign exchange contracts (CHF:EUR) |
– Notional amount (£m) |
– |
– |
11 |
3 |
|
– Average exchange rate |
– |
– |
0.9240 |
0.9049 |
||
Foreign exchange contracts (AED:EUR) |
– Notional amount (£m) |
– |
– |
13 |
– |
|
– Average exchange rate |
– |
– |
4.0632 |
– |
||
Foreign exchange contracts (AUD:EUR) |
– Notional amount (£m) |
– |
– |
4 |
– |
|
– Average exchange rate |
– |
– |
1.7473 |
– |
||
At fair value |
Total |
||||||
Basis for |
At amortised |
through profit |
At fair value |
carrying |
Total |
||
determining |
cost |
or loss |
through OCI |
value |
fair value |
||
As at 31 July 2026 |
Notes |
fair value |
£m |
£m |
£m |
£m |
£m |
Financial assets |
|||||||
Other investments |
14 |
A |
– |
2 |
– |
2 |
2 |
Other investments |
14 |
F |
– |
– |
4 |
4 |
4 |
Cash and cash |
|||||||
equivalents |
18 |
B |
2,956 |
– |
– |
2,956 |
2,956 |
Trade and other financial |
|||||||
receivables |
B/C |
497 |
– |
– |
497 |
497 |
|
Derivative financial |
|||||||
instruments |
20 |
A/C |
– |
21 |
– |
21 |
21 |
Total financial assets |
3,453 |
23 |
4 |
3,480 |
3,480 |
||
Financial liabilities |
|||||||
Trade and other financial |
|||||||
payables |
B |
(609) |
– |
– |
(609) |
(609) |
|
Short-term borrowings |
18 |
B/D |
(563) |
– |
– |
(563) |
(563) |
Long-term borrowings |
18 |
D |
(537) |
– |
– |
(537) |
(549) |
Lease liabilities |
18 |
E |
(104) |
– |
– |
(104) |
(104) |
Derivative financial |
|||||||
instruments |
20 |
C |
– |
(24) |
– |
(24) |
(24) |
Total financial liabilities |
(1,813) |
(24) |
– |
(1,837) |
(1,849) |
At fair value |
Total |
||||||
Basis for |
At amortised |
through profit |
At fair value |
carrying |
Total |
||
determining |
cost |
or loss |
through OCI |
value |
fair value |
||
As at 31 July 2025 |
Notes |
fair value |
£m |
£m |
£m |
£m |
£m |
Financial assets |
|||||||
Other investments |
14 |
A |
– |
1 |
– |
1 |
1 |
Other investments |
14 |
F |
– |
– |
5 |
5 |
5 |
Cash and cash |
|||||||
equivalents |
18 |
B |
195 |
– |
– |
195 |
195 |
Trade and other financial |
|||||||
receivables |
B/C |
744 |
– |
– |
744 |
744 |
|
Derivative financial |
|||||||
instruments |
20 |
C |
– |
17 |
– |
17 |
17 |
Total financial assets |
939 |
18 |
5 |
962 |
962 |
||
Financial liabilities |
|||||||
Trade and other financial |
|||||||
payables |
B |
(468) |
(14) |
– |
(482) |
(482) |
|
Short-term borrowings |
18 |
B/D |
(3) |
– |
– |
(3) |
(3) |
Long-term borrowings |
18 |
D |
(556) |
– |
– |
(556) |
(557) |
Lease liabilities |
18 |
E |
(108) |
– |
– |
(108) |
(108) |
Derivative financial |
|||||||
instruments |
20 |
C |
– |
(2) |
– |
(2) |
(2) |
Total financial liabilities |
(1,135) |
(16) |
– |
(1,151) |
(1,152) |
Trading |
Non-headline and legacy |
Total |
|||
John Crane, |
Titeflex |
||||
Inc. |
Corporation |
||||
litigation |
litigation |
Other |
|||
£m |
£m |
£m |
£m |
£m |
|
At 31 July 2024 |
13 |
220 |
36 |
25 |
294 |
Foreign exchange rate movements |
– |
(6) |
(1) |
– |
(7) |
Provision charged |
16 |
– |
1 |
8 |
25 |
Provision released |
(4) |
(12) |
(6) |
– |
(22) |
Unwind of provision discount |
– |
8 |
1 |
– |
9 |
Utilisation |
(5) |
(19) |
(5) |
(15) |
(44) |
Reclassified to liability held for sale |
(1) |
– |
– |
– |
(1) |
At 31 July 2025 |
19 |
191 |
26 |
18 |
254 |
Comprising: |
|||||
Current liabilities |
12 |
23 |
7 |
14 |
56 |
Non-current liabilities |
7 |
168 |
19 |
4 |
198 |
At 31 July 2025 |
19 |
191 |
26 |
18 |
254 |
Foreign exchange rate movements |
– |
(3) |
– |
– |
(3) |
Provision charged |
16 |
– |
4 |
6 |
26 |
Provision released |
(3) |
(30) |
- |
– |
(33) |
Unwind of provision discount |
– |
7 |
1 |
– |
8 |
Utilisation |
(2) |
(12) |
(2) |
(4) |
(20) |
Reclassified to liability held for sale |
|||||
subsequently disposed |
(27) |
– |
– |
– |
(27) |
At 31 July 2026 |
3 |
153 |
29 |
20 |
205 |
Comprising: |
|||||
Current liabilities |
– |
20 |
9 |
16 |
45 |
Non-current liabilities |
3 |
133 |
20 |
4 |
160 |
At 31 July 2026 |
3 |
153 |
29 |
20 |
205 |
Year ended | Year ended | Year ended | Year ended | Year ended | |
31 July 2026 | 31 July 2025 | 31 July 2024 | 31 July 2023 | 31 July 2022 | |
JCI claims experience | |||||
Claims against JCI that have been dismissed | 315,000 | 313,000 | 312,000 | 310,000 | 306,000 |
Claims JCI is currently a defendant in | 21,000 | 21,000 | 20,000 | 20,000 | 22,000 |
Cumulative final judgements, after appeals, | |||||
against JCI since 1979 | 157 | 157 | 156 | 154 | 149 |
Cumulative value of awards (US$m) | |||||
since 1979 | 192 | 192 | 191 | 190 | 175 |
Year ended | Year ended | Year ended | Year ended | Year ended | |
31 July 2026 | 31 July 2025 | 31 July 2024 | 31 July 2023 | 31 July 2022 | |
£m | £m | £m | £m | £m | |
John Crane, Inc. litigation provision | |||||
Gross provision | 187 | 231 | 261 | 246 | 258 |
Discount | (34) | (40) | (41) | (42) | (29) |
Discounted pre-tax provision | 153 | 191 | 220 | 204 | 229 |
Deferred tax | (37) | (46) | (54) | (51) | (57) |
Discounted post-tax provision | 116 | 145 | 166 | 153 | 172 |
Operating profit charge/(credit) | |||||
(Decreased)/Increased provisions for adverse | |||||
judgements and legal defence costs | (27) | (11) | 28 | 28 | 24 |
Change in US risk-free rates | (3) | (1) | 1 | (15) | (18) |
Subtotal – items charged to the provision | (30) | (12) | 29 | 13 | 6 |
Litigation management, legal and | |||||
professional fees in connection with litigation | |||||
against insurers and defence strategy | 1 | – | – | 2 | 1 |
Recoveries from insurers | – | (1) | (3) | (7) | – |
Total operating profit (credit)/charge | (29) | (13) | 26 | 8 | 7 |
Cash-flow | |||||
Provision utilisation – legal defence costs and | |||||
adverse judgements | (12) | (18) | (21) | (32) | (21) |
Litigation management expense | – | – | – | (2) | (1) |
Recoveries from insurers | – | 1 | 3 | 7 | – |
Net cash outflow | (12) | (17) | (18) | (27) | (22) |
31 July 2026 |
31 July 2025 |
|
£m |
£m |
|
Gross provision |
63 |
56 |
Discount |
(34) |
(30) |
Discounted pre-tax provision |
29 |
26 |
Deferred tax |
(7) |
(6) |
Discounted post-tax provision |
22 |
20 |
Issued |
|||
capital |
Consideration |
||
Number of shares |
£m |
£m |
|
Ordinary shares of 37.5p each |
|||
Total share capital at 31 July 2024 |
345,097,794 |
130 |
|
Share buybacks |
(15,413,491) |
(6) |
(303) |
Total share capital at 31 July 2025 |
329,684,303 |
124 |
|
Share buybacks |
(33,877,205) |
(13) |
(839) |
Total share capital at 31 July 2026 |
295,807,098 |
111 |
Year ended | Year ended | |
31 July 2026 | 31 July 2025 | |
£m | £m | |
Ordinary final dividend of 31.77p (FY2025: 30.2p) paid 21 November 2025 | 103 | 104 |
Ordinary interim dividend of 15.00p (FY2025: 14.23p) paid 13 May 2026 | 46 | 48 |
149 | 152 |
31 July 2026 |
31 July 2025 |
|
£m |
£m |
|
Net investment hedge reserve |
(83) |
(191) |
Deferred tax on net investment hedge reserve |
7 |
7 |
Cashflow hedge reserve |
1 |
1 |
Hedge reserve total |
(75) |
(183) |
Total |
||
£m |
||
Non-current assets |
– acquired intangible assets |
109 |
– land and buildings |
1 |
|
– plant and machinery |
5 |
|
– right of use assets |
4 |
|
Current assets |
– inventory |
13 |
– trade and other receivables |
14 |
|
– cash and cash equivalents |
6 |
|
– commodity derivatives |
1 |
|
Current liabilities |
– trade and other payables |
(16) |
Non-current liabilities |
– lease liability |
(4) |
Net assets acquired |
133 |
|
Goodwill on current period acquisitions |
32 |
|
Total consideration |
165 |
| Year ended 31 July 2026 |
Year ended 31 July 2025 |
|||||
Non-headline |
Non-headline |
|||||
Headline |
(note3) |
Total |
Headline |
(note 3) |
Total |
|
£m |
£m |
£m |
£m |
£m |
£m |
|
Revenue |
1,220 |
– |
1,220 |
1,438 |
– |
1,438 |
Operating costs |
(1,011) |
1,671 |
660 |
(1,246) |
(64) |
(1,310) |
Impairment loss on held for |
||||||
sale reclassification |
– |
(11) |
(11) |
– |
(30) |
(30) |
Operating profit/(loss) |
209 |
1,660 |
1,869 |
192 |
(94) |
98 |
Finance costs |
1 |
(1) |
– |
(4) |
(1) |
(5) |
Profit/(loss) before taxation |
210 |
1,659 |
1,869 |
188 |
(95) |
93 |
Taxation* |
(57) |
3 |
(54) |
(55) |
– |
(55) |
Profit/(loss) from discontinued |
||||||
operations |
153 |
1,662 |
1,815 |
133 |
(95) |
38 |
| Year ended 31 July 2026 |
||||
Smiths |
Smiths |
|||
Interconnect |
Detection |
Other* |
Total |
|
£m |
£m |
£m |
£m |
|
Revenue |
244 |
921 |
55 |
1,220 |
Headline operating profit/(loss) |
58 |
154 |
(3) |
209 |
Items excluded from headline measures (note 3) |
877 |
794 |
(11) |
1,660 |
Operating profit/(loss) |
935 |
948 |
(14) |
1,869 |
Operating profit for the period is stated after charging: |
||||
Depreciation |
– |
7 |
2 |
9 |
Amortisation |
– |
10 |
– |
10 |
Impairment loss on held for sale reclassification |
– |
– |
11 |
11 |
Gain on sale of discontinued operations |
(877) |
(807) |
(6) |
(1,690) |
Reconciliation of headline operating profit to |
||||
reported underlying headline operating profit: |
||||
Headline operating profit/(loss) |
58 |
154 |
(3) |
209 |
IFRS 5 held for sale adjustments** |
(8) |
(28) |
– |
(36) |
Reported underlying headline operating profit/(loss)** |
50 |
126 |
(3) |
173 |
Year ended 31 July 2025 |
||||
Smiths |
Smiths |
|||
Interconnect |
Detection |
Other* |
Total |
|
£m |
£m |
£m |
£m |
|
Revenue |
364 |
963 |
111 |
1,438 |
Headline operating profit/(loss) |
80 |
122 |
(10) |
192 |
Items excluded from headline measures (note 3) |
(11) |
(36) |
(47) |
(94) |
Operating profit/(loss) |
69 |
86 |
(57) |
98 |
Operating profit for the period is stated after charging: |
||||
Depreciation |
8 |
19 |
5 |
32 |
Amortisation |
3 |
39 |
1 |
43 |
Impairment loss on held for sale reclassification |
– |
– |
30 |
30 |
Impairment of prior year working capital balances |
– |
– |
15 |
15 |
Reconciliation of headline operating profit to |
||||
reported underlying headline operating profit: |
||||
Headline operating profit/(loss) |
80 |
122 |
(10) |
192 |
IFRS 5 held for sale adjustments** |
– |
– |
– |
– |
Reported underlying headline operating profit/(loss)** |
80 |
122 |
(10) |
192 |
Smiths | Smiths | |||
Interconnect | Detection | Other | Total | |
£m | £m | £m | £m | |
Intangible assets | 276 | 750 | – | 1,026 |
Property, plant and equipment | 53 | 54 | 4 | 111 |
Right of use assets | 11 | 30 | 1 | 42 |
Financial assets | – | 1 | – | 1 |
Inventories | 85 | 332 | 16 | 433 |
Deferred tax assets | 2 | 24 | – | 26 |
Current tax receivable | 2 | 6 | – | 8 |
Trade and other receivables | 71 | 345 | 16 | 432 |
Cash and cash equivalents | 51 | 29 | 3 | 83 |
Financial derivatives | – | (1) | – | (1) |
Lease liabilities | (10) | (27) | (3) | (40) |
Trade and other payables | (75) | (348) | (11) | (434) |
Current tax payable | (7) | (34) | – | (41) |
Deferred tax liabilities | (5) | (32) | (1) | (38) |
Retirement benefit obligations | (1) | (37) | – | (38) |
Provisions | (1) | (27) | – | (28) |
Net assets disposed of | 452 | 1,065 | 25 | 1,542 |
Consideration received: | ||||
Cash and cash equivalents received | 1,345 | 1,964 | 19 | 3,328 |
Cash and cash equivalents deferred – due to working | ||||
capital adjustments | (3) | – | 3 | – |
Transaction costs and separation expenses | (40) | (90) | (1) | (131) |
Cash and cash equivalents, net of transaction costs | 1,302 | 1,874 | 21 | 3,197 |
Gain/(loss) on sale before reclassification of foreign | ||||
currency translation reserve | 850 | 809 | (4) | 1,655 |
Exchange movements recycled to the income statement | 42 | 74 | 25 | 141 |
Net Investment hedge reserve recycled to the income | ||||
statement | (15) | (76) | (15) | (106) |
Gain on sale of discontinued operation | 877 | 807 | 6 | 1,690 |
Smiths | Smiths | |||
Interconnect | Detection | Other | Total | |
£m | £m | £m | £m | |
Cash-flows from operating activities arising on disposal: | ||||
Transaction costs and separation expenses paid in period | (41) | (67) | (1) | (109) |
Cash-flows from investing activities arising on disposal: | ||||
Consideration received in cash and cash equivalents | 1,345 | 1,964 | 19 | 3,328 |
Less cash and cash equivalents disposed of | (51) | (29) | (3) | (83) |
1,294 | 1,935 | 16 | 3,245 |
Year ended | Year ended | |
31 July 2026 | 31 July 2025 | |
£m | £m | |
Net cash inflow from operating activities | (13) | 164 |
Net cash-flow used in investing activities | (30) | (29) |
Net cash-flow used in financing activities* | 2 | (50) |
Net increase in cash and cash equivalents | (41) | 85 |
Opening cash and cash equivalents in disposal group | 152 | 74 |
Foreign exchange movements | (28) | (7) |
Cash and cash equivalents disposed of | 83 | – |
Cash and cash equivalents at close of period | – | 152 |
31 July 2026 |
31 July 2025 |
|
£m |
£m |
|
Assets classified as held for sale: |
||
Intangible assets |
– |
278 |
Property, plant and equipment |
3 |
43 |
Right of use assets |
2 |
6 |
Inventories |
4 |
74 |
Deferred tax assets |
1 |
1 |
Current tax receivable |
– |
2 |
Trade and other receivables |
3 |
72 |
Cash and cash equivalents |
– |
31 |
Assets classified as held for sale |
13 |
507 |
Liabilities classified as held for sale: |
||
Financial liabilities - leases |
(2) |
(10) |
Trade and other payables |
(5) |
(83) |
Current tax payable |
– |
(6) |
Deferred tax liabilities |
– |
(6) |
Provisions for liabilities and charges |
– |
(1) |
Liabilities classified as held for sale |
(7) |
(106) |
| Year ended 31 July 2026 |
Year ended 31 July 2025 – represented* |
|||||
Headline |
Non-headline |
Total |
Headline |
Non-headline |
Total |
|
£m |
£m |
£m |
£m |
£m |
£m |
|
Operating profit: |
||||||
– continuing operations |
399 |
(110) |
289 |
388 |
(41) |
347 |
– discontinued operations |
209 |
1,660 |
1,869 |
192 |
(94) |
98 |
Amortisation of intangible assets |
7 |
39 |
46 |
25 |
52 |
77 |
Impairment on held for sale |
||||||
reclass |
– |
11 |
11 |
– |
30 |
30 |
Depreciation of property, plant |
||||||
and equipment |
25 |
1 |
26 |
43 |
2 |
45 |
Depreciation of right of use |
||||||
assets |
27 |
– |
27 |
34 |
– |
34 |
Loss on disposal of property, |
||||||
plant and equipment |
(1) |
– |
(1) |
2 |
– |
2 |
Gain on disposal of businesses |
– |
(1,690) |
(1,690) |
– |
– |
– |
Disposal transaction costs and |
||||||
separation expenses |
– |
(131) |
(131) |
– |
– |
– |
Share-based payment expense |
17 |
7 |
24 |
21 |
– |
21 |
Retirement benefits** |
2 |
51 |
53 |
4 |
(7) |
(3) |
Loss on financial asset disposal |
– |
– |
– |
– |
3 |
3 |
Cash flow hedge recycling |
– |
– |
– |
(2) |
– |
(2) |
Decrease/(increase) in |
||||||
inventories |
(57) |
– |
(57) |
(20) |
4 |
(16) |
Decrease/(increase) in trade |
||||||
and other receivables |
(73) |
(4) |
(77) |
(35) |
35 |
– |
Increase/(decrease) in trade |
||||||
and other payables |
(11) |
23 |
12 |
(5) |
7 |
2 |
Increase/(decrease) in |
||||||
provisions |
12 |
(39) |
(27) |
9 |
(55) |
(46) |
Cash generated from |
||||||
operations |
556 |
(182) |
374 |
656 |
(64) |
592 |
Interest paid |
(65) |
– |
(65) |
(63) |
– |
(63) |
Interest received |
40 |
– |
40 |
40 |
– |
40 |
Tax paid |
(108) |
– |
(108) |
(113) |
– |
(113) |
Net cash inflow from operating |
||||||
activities |
423 |
(182) |
241 |
520 |
(64) |
456 |
– continuing operations |
317 |
(63) |
254 |
334 |
(42) |
292 |
– discontinued operations |
106 |
(119) |
(13) |
186 |
(22) |
164 |
| Year ended 31 July 2026 |
Year ended 31 July 2025 |
|||||
Headline |
Non-headline |
Total |
Headline |
Non-headline |
Total |
|
£m |
£m |
£m |
£m |
£m |
£m |
|
Net cash inflow from |
||||||
operating activities |
423 |
(182) |
241 |
520 |
(64) |
456 |
Include: |
||||||
Expenditure on capitalised |
||||||
development, other intangible |
||||||
assets and property, plant and |
||||||
equipment |
(67) |
– |
(67) |
(80) |
– |
(80) |
Repayment of lease liabilities |
(41) |
– |
(41) |
(41) |
– |
(41) |
Disposals of property, plant |
||||||
and equipment |
8 |
– |
8 |
– |
– |
– |
Investment in financial assets |
(1) |
– |
(1) |
– |
– |
– |
Transaction costs and |
||||||
separation-related expenses |
||||||
for strategic divestments |
– |
114 |
114 |
– |
– |
– |
Funding of charitable |
||||||
foundation |
– |
2 |
2 |
– |
1 |
1 |
Free cash-flow |
256 |
336 |
||||
Exclude: |
||||||
Investment in financial assets |
1 |
– |
1 |
– |
– |
– |
Repayment of lease liabilities |
41 |
– |
41 |
41 |
– |
41 |
Interest paid |
65 |
– |
65 |
63 |
– |
63 |
Interest received |
(40) |
– |
(40) |
(40) |
– |
(40) |
Tax paid |
108 |
– |
108 |
113 |
– |
113 |
Transaction costs and |
||||||
separation-related expenses |
||||||
for strategic divestments |
– |
(114) |
(114) |
– |
– |
– |
Funding of charitable |
||||||
foundation |
– |
(2) |
(2) |
– |
(1) |
(1) |
Operating cash-flow |
497 |
(182) |
315 |
576 |
(64) |
512 |
– continuing operations |
384 |
(63) |
321 |
377 |
(42) |
335 |
– discontinued operations |
113 |
(119) |
(6) |
199 |
(22) |
177 |
Year ended |
Year ended |
|
31 July 2026 |
31 July 2025 |
|
£m |
£m |
|
Headline operating profit |
399 |
388 |
Headline operating cash-flow |
384 |
377 |
Headline operating cash conversion |
96% |
97% |
Year ended |
Year ended |
|
31 July 2026 |
31 July 2025 |
|
£m |
£m |
|
Free cash-flow |
256 |
336 |
Disposal of financial assets |
– |
53 |
Disposal of subsidiaries – post-sale expenses |
– |
(12) |
Disposal of businesses |
3,245 |
– |
Acquisition of businesses |
(159) |
(121) |
Acquisition of business - discontinued operation |
(6) |
– |
Acquisition of business - deferred consideration |
(11) |
– |
Transaction costs and separation-related expenses for strategic |
||
divestments |
(114) |
– |
Funding of charitable foundation |
(2) |
(1) |
Other net cash-flows used in financing activities |
||
(note: repayment of lease liabilities is included in free cash-flow) |
(468) |
(476) |
Net (decrease)/increase in cash and cash equivalents |
2,741 |
(221) |
APM term | Definition and purpose |
Capital employed | Capital employed is a non-statutory measure of invested resources. |
It comprises statutory net assets and is adjusted as follows: | |
– To add goodwill recognised directly in reserves in respect of subsidiaries | |
acquired before 1 August 1998; and | |
– To eliminate post-retirement benefit assets and liabilities and non- | |
headline litigation provisions related to John Crane, Inc. and Titeflex | |
Corporation, both net of deferred tax, and net debt. | |
It is used to monitor capital allocation within the Group. See below for a | |
reconciliation from net assets to capital employed. | |
Capital expenditure | Comprises additions to property, plant and equipment, capitalised |
development and other intangible assets, excluding assets acquired | |
through business combinations: see note 1 for an analysis of capital | |
expenditure. This measure quantifies the level of capital investment into | |
ongoing operations. | |
Headline operating profit | HOP comprises divisional earnings before central costs, finance costs and |
(HOP) | taxation. HOP is used to monitor divisional performance. |
A reconciliation of HOP to operating profit is shown in note 1. | |
Free cash-flow | Free cash-flow is calculated by adjusting the net cash inflow from |
operating activities to include capital expenditure, the repayment of lease | |
liabilities, the proceeds from the disposal of property, plant and equipment | |
and the investment in financial assets relating to operating activities. | |
The measure shows cash generated by the Group before discretionary | |
expenditure on acquisitions and returns to shareholders. A reconciliation of | |
free cash-flow is shown in note 29. | |
Gross debt | Gross debt is total borrowings (bank, bonds and lease liabilities). It is used |
to provide an indication of the Group's overall level of indebtedness. See | |
note 18 for an analysis of gross debt. | |
Headline | The Group has defined a 'headline' measure of performance that excludes |
material non-recurring items or items considered non-operational/ | |
trading in nature. Items excluded from headline are referred to as non- | |
headline items. This measure is used by the Group to measure and monitor | |
performance excluding material non-recurring items or items considered | |
non-operational. See note 3 for an analysis of non-headline items. |
APM term | Definition and purpose |
Headline EBITDA | EBITDA is a widely used profit measure, not defined by IFRS, being |
earnings before interest, taxation, depreciation and amortisation. A | |
reconciliation of headline operating profit to headline EBITDA is shown in | |
the note below. | |
Net debt | Net debt is total borrowings (bank, bonds and lease liabilities) less cash |
balances and derivatives used to manage the interest rate risk and | |
currency profile of the debt. This measure is used to provide an indication | |
of the Group's overall level of indebtedness and is widely used by investors | |
and credit rating agencies. See note 18 for an analysis of net cash/(debt). | |
Non-headline | The Group has defined a 'headline' measure of performance that excludes |
material non-recurring items or items considered non-operational/trading | |
in nature. Items excluded from headline are referred to as non-headline | |
items. This is used by the Group to measure and monitor material non- | |
recurring items or items considered non-operational. See note 3 for an | |
analysis of non-headline items. | |
Operating cash-flow | Comprises free cash-flow and excludes cash-flows relating to the |
repayment of lease liabilities, interest and taxation. The measure shows | |
how cash is generated from operations in the Group. A reconciliation of | |
operating cash-flow is shown in note 29. | |
Operating profit | Operating profit is earnings before finance costs and tax. A reconciliation |
of operating profit to profit before tax is shown on the income statement | |
on page 107. This common measure is used by the Group to measure and | |
monitor performance. | |
Return on capital | Smiths ROCE is calculated over a rolling 12-month period and is the |
employed (ROCE) | percentage that headline operating profit represents of the monthly |
average capital employed on a rolling 12-month basis. This measure of | |
return on invested resources is used to monitor performance and capital | |
allocation within the Group. See below for Group ROCE and note 1 for | |
divisional headline operating profit and divisional capital employed. |
KPI term | Definition and purpose |
Dividend cover – | Dividend cover is the ratio of headline earnings per share (see note 5) to |
headline | dividend per share (see note 25). This commonly used measure indicates |
the number of times the dividend in a financial year is covered by headline | |
earnings. |
KPI term | Definition and purpose |
Headline Earnings per | Headline EPS growth is the growth in headline basic EPS (see note 5), on |
share (EPS) growth | a reported basis. Headline EPS growth is used to measure and monitor |
performance. | |
Free cash-flow (as a % of | This measure is defined as free cash-flow divided by headline operating |
operating profit) | profit averaged over a three-year performance period. This cash |
generation measure is used by the Group as a performance measure for | |
remuneration purposes. | |
Greenhouse gas (GHG) | GHG reduction is calculated as the percentage change in absolute Scope |
emissions reduction | 1 & 2 GHG emissions. This measure is used to monitor environmental |
performance. | |
My Say engagement | The overall score in our My Say employee engagement survey. The |
score | biannual survey is undertaken Group-wide. This measure is used by the |
Group to monitor employee engagement. | |
Operating cash | Comprises headline operating cash-flow, excluding restructuring costs, |
conversion | as a percentage of headline operating profit. This measure is used to show |
the proportion of headline operating profit converted into cash-flow from | |
operations before investment, finance costs, non-headline items and | |
taxation. The calculation is shown in note 29. | |
Operating profit margin | Operating profit margin is calculated by dividing headline operating profit |
by revenue. This measure is used to monitor the Group’s ability to drive | |
profitable growth and control costs. | |
Organic growth | Organic growth adjusts the movement in headline performance to exclude |
the impact of foreign exchange and acquisitions. Organic growth is used by | |
the Group to aid comparability when monitoring performance. | |
Organic revenue growth | Organic revenue growth (remuneration) is compounded annualised growth |
(remuneration) | in revenue after excluding the impact of foreign exchange and acquisitions. |
The measure used for remuneration differs from organic revenue growth | |
in that it is calculated on a compounded annualised basis. This measure | |
has historically been used by the Group for aligning remuneration with | |
business performance. | |
Percentage of senior | Percentage of senior leadership positions taken by females is calculated |
leadership positions | as the percentage of senior leadership roles (G14+ group) held by females. |
taken by females | This measure is used by the Group to monitor diversity performance. |
RD&E cash costs as a % | This measure is defined as the cash cost of research, development, |
of sales | and customer-specific engineering activities (RD&E) as a percentage of |
revenue. RD&E includes capitalised RD&E, RD&E directly charged to the | |
P&L and customer-funded projects. Innovation is an important driver of | |
sustainable growth for the Group and this measures our investment in | |
research and development to drive innovation. |
KPI term | Definition and purpose |
Recordable Incident Rate | Recordable Incident Rate is calculated as the number of recordable |
(RIR) | incidents – where an incident requires medical attention beyond first aid |
– per 100 colleagues, per year across Smiths. This measure is used by the | |
Group to monitor health and safety performance. |
31 July 2026 | 31 July 2025 | ||
Notes | £m | £m | |
Net assets | 2,605 | 2,060 | |
Adjust for: | |||
Goodwill recognised directly in reserves | 433 | 478 | |
Retirement benefit assets and obligations | 8 | 48 | (32) |
Tax related to retirement benefit assets and obligations | (1) | 18 | |
John Crane, Inc. litigation provisions and related tax | 23 | 116 | 145 |
Titeflex Corporation litigation provisions and related tax | 23 | 22 | 20 |
Net (cash)/debt (excludes £2m of net debt held in discontinued | |||
operations) | 18 | (1,747) | 441 |
Capital employed | 1,476 | 3,130 |
Year ended | Year ended | ||
31 July 2026 | 31 July 2025 | ||
Notes | £m | £m | |
Headline operating profit for previous 12 months – including | |||
discontinued operations | 608 | 580 | |
Amortisation and depreciation paused under IFRS5 | (36) | – | |
572 | 580 | ||
Average capital employed – total Group | 1 | 3,014 | 3,204 |
ROCE - total Group | 19.0% | 18.1% | |
Continuing Operations ROCE | 23.5% | 24.5% |
Year ended |
|||
Year ended |
31 July 2025 |
||
31 July 2026 |
represented* |
||
Notes |
£m |
£m |
|
Revenue |
|||
Continuing operations |
1,937 |
1,898 |
|
Discontinued operations |
1,220 |
1,438 |
|
Total Group |
3,157 |
3,336 |
|
Headline operating profit |
|||
Continuing operations |
399 |
388 |
|
Discontinued operations |
209 |
192 |
|
Total Group |
608 |
580 |
Year ended |
|||
31 July 2026 |
Year ended |
||
Continuing |
31 July 2025 |
||
operations |
Total operations* |
||
Notes |
£m |
£m |
|
Headline operating profit |
399 |
580 |
|
Exclude: |
|||
– depreciation of property, plant and equipment |
22 |
43 |
|
– depreciation of right of use assets |
23 |
34 |
|
– amortisation and impairment of development costs |
– |
10 |
|
– amortisation of software, patents and intellectual property |
3 |
15 |
|
Headline EBITDA |
447 |
682 |
Year ended |
|||
31 July 2026 |
Year ended |
||
Continuing |
31 July 2025 |
||
operations |
Total operations* |
||
Notes |
£m |
£m |
|
Headline EBITDA |
447 |
682 |
|
Net (cash)/debt (FY2025 includes £21m of net cash from |
|||
discontinued operations) |
18 |
(1,747) |
441 |
Ratio of net (cash)/debt to headline EBITDA |
(3.9) |
0.6 |
Company name |
Company number |
EIS Group Limited |
61407 |
Flexibox International Limited |
394688 |
Flex-Tek Group Limited |
11545405 |
SI Properties Limited |
160881 |
Smiths Finance Limited |
7888063 |
Smiths Group Innovation Limited |
10953689 |
Smiths Pensions Limited |
2197444 |
Year ended | ||||||
Year ended | 31 July 2025 | Year ended | Year ended | Year ended | ||
31 July 2026 | represented* | 31 July 2024 | 31 July 2023 | 31 July 2022 | ||
£m | £m | £m | £m | £m | ||
Income statement metrics – headline* | ||||||
Continuing operations | Revenue | 1,937 | 1,898 | 2,778 | 3,037 | 2,566 |
Headline operating profit | 399 | 388 | 477 | 501 | 417 | |
Headline profit before tax | 363 | 361 | 440 | 466 | 376 | |
Discontinued operations | Revenue | 1,220 | 1,438 | 354 | – | 356 |
Headline operating profit | 209 | 192 | 49 | – | 66 | |
Headline profit before tax | 210 | 188 | 48 | – | 65 | |
Income statement metrics – statutory** | ||||||
Revenue | 1,937 | 1,898 | 2,778 | 3,037 | 2,566 | |
Operating profit | 289 | 347 | 369 | 403 | 117 | |
Profit before taxation | 245 | 317 | 327 | 360 | 103 | |
Profit for the year | 1,972 | 292 | 222 | 232 | 1,035 | |
Balance sheet metrics*** | ||||||
Net cash/(debt) | 1,747 | (462) | (213) | (387) | (150) | |
Shareholders’ equity | 2,582 | 2,036 | 2,230 | 2,384 | 2,699 | |
Average capital employed | 3,014 | 3,204 | 3,206 | 3,196 | 2,940 | |
Ratios | ||||||
Headline operating profit: revenue (%) ** | 20.6 | 20.5 | 17.1 | 16.5 | 16.5 | |
Headline effective tax rate (%)** | 24.4 | 22.7 | 25.0 | 26.0 | 27.2 | |
Return on capital employed (%)** | 23.5 | 24.5 | 16.4 | 15.7 | 14.2 | |
Return on shareholders’ funds (%)*** | 15.3 | 15.6 | 13.0 | 11.3 | 10.0 | |
Cash-flow metrics | ||||||
Headline operating cash** | 384 | 377 | 509 | 433 | 318 | |
Headline operating cash conversion (%)** | 96 | 97 | 97 | 86 | 76 | |
Free cash-flow*** | 256 | 336 | 298 | 178 | 130 | |
Free cash-flow per share (p)*** | 86.5 | 101.9 | 86.4 | 51.0 | 35.9 | |
Earnings per share*** | ||||||
Headline earnings per share (p) | 135.7 | 121.2 | 105.5 | 97.5 | 82.5 | |
Dividends and dividend cover*** | ||||||
Pence per share | 48.5 | 46.00 | 43.75 | 41.60 | 39.60 | |
Headline dividend cover | 2.8 | 2.6 | 2.4 | 2.3 | 2.1 |
31 July 2026 31 July 2025 | ||
$m $m | ||
SHAREHOLDERS’ EQUITY | ||
Share capital | 149 | 164 |
Share premium account | 492 | 483 |
Capital redemption reserve | 59 | 41 |
Merger reserve | 316 | 311 |
Retained earnings | 2,562 | 1,935 |
Hedge reserve | (101) | (242) |
TOTAL SHAREHOLDERS’ EQUITY | 3,477 | 2,692 |
Non-controlling interest equity | 31 | 32 |
TOTAL EQUITY | 3,508 | 2,724 |
Share capital | Equity | ||||||
and share | Other | Retained | Hedge | shareholders’ | Non-controlling | Total | |
premium | reserves | earnings | reserve | funds | interest | equity | |
$m | $m | $m | $m | $m | $m | $m | |
At 31 July 2025 | 647 | 352 | 1,935 | (242) | 2,692 | 32 | 2,724 |
Profit for the year | – | – | 2,642 | – | 2,642 | 3 | 2,645 |
Other comprehensive income: | |||||||
– re-measurement of retirement benefits after tax | – | – | (75) | – | (75) | – | (75) |
– FX movements net of recycling | 11 | 6 | (166) | 137 | (12) | (4) | (16) |
– fair value gains and related tax | – | – | – | 4 | 4 | – | 4 |
Total comprehensive income for the year | 11 | 6 | 2,401 | 141 | 2,559 | (1) | 2,558 |
Transactions relating to ownership interests: | |||||||
Purchase of shares by Employee Benefit Trust | – | – | (58) | – | (58) | – | (58) |
Proceeds received on exercise of employee share options | – | – | 3 | – | 3 | – | 3 |
Share buybacks | (17) | 17 | (1,554) | – | (1,554) | – | (1,554) |
Dividends: | |||||||
– equity shareholders | – | – | (200) | – | (200) | – | (200) |
Share-based payment | – | – | 35 | – | 35 | – | 35 |
At 31 July 2026 | 641 | 375 | 2,562 | (101) | 3,477 | 31 | 3,508 |
Share capital | Equity | ||||||
and share | Other | Retained | Hedge | shareholders’ | Non-controlling | Total | |
premium | reserves | earnings | reserve | funds | interest | equity | |
$m | $m | $m | $m | $m | $m | $m | |
At 31 July 2024 | 636 | 334 | 2,130 | (236) | 2,864 | 28 | 2,892 |
Profit for the year | – | – | 377 | – | 377 | 3 | 380 |
Other comprehensive income: | |||||||
– re-measurement of retirement benefits after tax | – | – | (4) | – | (4) | – | (4) |
– FX movements net of recycling | 19 | 10 | 14 | (8) | 35 | 1 | 36 |
– fair value gains and related tax | – | – | 10 | 2 | 12 | – | 12 |
Total comprehensive income for the year | 19 | 10 | 397 | (6) | 420 | 4 | 424 |
Transactions relating to ownership interests: | |||||||
Purchase of shares by Employee Benefit Trust | – | – | (30) | – | (30) | – | (30) |
Proceeds received on exercise of employee share options | (8) | 8 | 1 | – | 1 | – | 1 |
Share buybacks | – | – | (394) | – | (394) | – | (394) |
Dividends: | |||||||
– equity shareholders | – | – | (198) | – | (198) | – | (198) |
Share-based payment | – | – | 29 | – | 29 | – | 29 |
At 31 July 2025 | 647 | 352 | 1,935 | (242) | 2,692 | 32 | 2,724 |