25
September 2024
Immediate release
DFS Furniture plc ("DFS" and
the "Group")
Preliminary
Results
Successful gross margin and
operating cost improvements partially mitigate exceptionally low
market demand
Well placed to capitalise on
anticipated demand recovery given strong market leadership
position
DFS Furniture plc (the "Group"), the
market leading retailer of living room and upholstered furniture in
the United Kingdom, today announces its preliminary results for the
53 weeks ended 30 June 2024 (prior year comparative period is the
52 weeks ended 25 June 2023).
£m
|
FY24
|
FY23
|
Change
|
|
|
|
|
Gross sales from continuing
operations¹
|
1,311.8
|
1,423.6
|
(7.9%)
|
Revenue from continuing
operations¹
|
987.1
|
1,088.9
|
(9.3%)
|
|
|
|
|
Gross margin¹
|
55.8%
|
54.4%
|
1.4%pts
|
|
|
|
|
Underlying PBTA from continuing
operations¹ ²
|
10.5
|
30.6
|
(65.7%)
|
Reported (LBT)/PBT
|
(1.7)
|
29.7
|
n/a
|
|
|
|
|
Basic underlying EPS from continuing
operations¹ ²
|
1.5p
|
9.6p
|
(84.4%)
|
Reported EPS
|
(1.9p)
|
11.1p
|
n/a
|
|
|
|
|
Dividends per share
(pence)
|
1.1p
|
4.5p
|
(75.6%)
|
|
|
|
|
Underlying free cash flow
|
(10.0)
|
(7.0)
|
(42.9%)
|
Net bank debt²
|
164.8
|
140.3
|
(17.5%)
|
Leverage²
|
2.5x
|
1.9x
|
(0.6x)
|
Strategic and operational highlights:
● Achieved record
high post purchase and post delivery net promoter scores
● Consolidated our
clear market leadership position (up 4% vs 2020) supported
by:
○ DFS brand
broadening its appeal to a wider potential customer base
○ Evolving Sofology's
proposition through H2 driving a return to order intake growth in
Q4
● Good progress
improving the efficiency of our operations, resulting in cost
savings that partially mitigated record low market
volumes
○ £27.5m cost
efficiencies in the current year through reducing our operating
cost base and lowering cost of goods
○ On track to deliver
at least £50m of targeted annualised savings by FY26
Financial overview:
● Revenue down -9.3%
/ £101.8m YoY due to:
○ Lower order intake
(down -1.8% YoY4)
○ Delivered sales in
the comparator period benefitting from the unwinding of an elevated
opening order bank
○ Red Sea shipping
delays deferring Q4 sales recognition to future periods
○ Higher Bank of
England rates increasing the cost of providing interest free
credit
● Continued gross
margin rate progression (+140bps YoY) and operating efficiency cost
savings, partially offset the impact of the weaker market
demand
● Reported loss
before tax of £1.7m. Adjusted PBTu of £10.5m, down £20.1m YoY and
below our start of year expectations due to record low market
demand and Red Sea shipping disruption deferring sales and profits
to future periods
● Closing net bank
debt of £168.4m comfortably within £250m facility
● Prudent, temporary
widening of covenants secured in September 2024 provides extra
headroom in the unforeseen event of a severe market downside
scenario
● No final dividend
proposed; interim dividend covers the lower than anticipated full
year profit based on our dividend cover policy
Outlook
● FY25 trading to
date is in line with the Board's expectations; order intake in YoY
growth over the first 12 weeks
● Expect a gradual
market recovery over the course of the year and for the Group to
grow profits in line with market consensus5 supported by
recent housing market recovery and real household disposable income
growth
● The Board remains
confident in delivering our £1.4bn revenue and 8% PBT medium-term
targets as the market recovers
Tim
Stacey, Group Chief Executive Officer said:
"I want to sincerely thank all our
colleagues for their enthusiasm and continued commitment to
delivering a great service to our customers in what has been a very
challenging period for the Group given the market
conditions.
Despite the challenges that the
business has seen, we are optimistic for the future and see signs
that market growth could soon return. We expect recent improvements
in housing transaction data and strengthening consumer balance
sheets to lead to increased upholstery market demand across the
FY25 financial year. In addition, thanks to the success we have had
growing our gross margin and improving our operational efficiency
we expect to deliver profits in line with market consensus,
weighted to the second half.
It is clear that the upholstery
market has a long road to recovery given the 20% decline on
pre-pandemic levels that we have seen. Despite the challenges we
have faced, we remain confident that the business is well
positioned to capitalise on market recovery. Given our strong
market leadership position, the operational leverage in the
business, our well invested asset base and negative working capital
cycle we expect to deliver strong returns for our
shareholders."
1 Excludes the discontinued
Netherlands and Spain businesses
2 Definitions and
reconciliations of KPIs including Alternative Performance Measures
("APMs") are provided at the end of this statement in Note 13 to
the condensed consolidated financial statements.
3 Banking covenant leverage
calculated using IAS17 calculated EBITDA
4 Calculated by comparing
first 52 weeks of the 53 week FY24 period to the 52 week FY23
period
5 Company compiled market
consensus underlying profit before tax and brand amortisation
£23.2m
Enquiries:
DFS
(enquiries via Tulchan)
Tim Stacey (Group CEO)
John Fallon (Group CFO)
Phil Hutchinson (Investor
Relations)
investor.relations@dfs.co.uk
Teneo
James Macey-White
Ayo Sangobowale
Victoria Boxall
+44 (0)20 7353 4200
85fs.dfs@teneo.com
About DFS Furniture plc
The Group is the clear
market-leading retailer of living room furniture in the United
Kingdom. Our Group purpose is to bring great design and comfort
into every living room, in an affordable, responsible and
sustainable manner. We operate an integrated physical and digital
retail network of living room furniture showrooms and web sites in
the United Kingdom, Republic of Ireland, trading through our
leading brands, DFS and, Sofology and Dwell. We attract customers
through our targeted and national marketing activities and our
reputation for high quality products and service, breadth of
product offer and favourable consumer financing options. We fulfil
orders for our exclusive product ranges through our own three UK
finished goods factories, and through manufacturing partners
located in the UK, Europe and Far East, and delivered with care
through our expert final-mile delivery service "The Sofa Delivery
Company Limited".
CHAIR'S STATEMENT
This past year has seen continued
and sustained improvements in the operational capabilities of the
Group to a level that the business has not seen before. Building
for the future, we have optimised our cost base and delivered
improved levels of customer satisfaction.
We believe that the outlook for DFS
remains positive despite the extremely challenging global and
domestic environment that we are operating in. As expected, our
revenue performance has been impacted by the significant fall in
market volumes year on year and on pre-pandemic levels. In
addition, the business has had to absorb significantly higher costs
due to high levels of international freight rates and continued
elevated interest rates. We have responded well to these challenges
by progressing with our cost action plan and achieving significant
savings of £27.5m to underlying costs. The savings achieved to date
demonstrate our ability to remain agile and reshape our operations
in light of prevailing market conditions.
The medium term prospects for the
upholstered furniture market remains strong and we are confident
that our market leading position and long term growth strategy will
ensure the business is well positioned to take advantage of the
market recovery.
We view the recent acquisition of
both ScS by the Italian company Poltronesofà and Anglia Home
Furnishings, which trades as Fabb Furniture, by the Australian
company Nick Scali Furniture as further evidence of confidence that
in the medium to long term the UK market will see strong growth as
the economy recovers and consumer confidence returns.
The ability of our colleagues across
the business to continue to innovate and to deliver in this
challenging environment has been invaluable and my thanks on behalf
of the Board go to all of them.
Financial results
Whilst overall our financial results
are disappointing, we recognise they are an inevitable result of
the market backdrop during the year being significantly more
challenging than we expected before the year began.
The focus of the Board and the
Executive team has been between achieving the best possible short
term results and ensuring that the business is still well
positioned to take advantage of the inevitable market
rebound.
This has meant balancing our
approach to costs and operational capability as well as to talent
recruitment and retention, being very judicious with capex at the
same time as ensuring that the business remains primed to respond
to a better market, and it means balancing the need to retain cash
in the business to invest for the future with the expectations of
our shareholders.
Leverage at year end was 2.5x which
remains above our stated target level, although ample liquidity
headroom remains. Bringing the level down towards our target
remains a key focus using the twin levers of absolute debt
reduction and profit improvement.
As detailed in the Financial review
we are pleased that the business has been able to work with its
lenders to amend the terms of its debt facilities to provide
sufficient flexibility and headroom going forward.
Strategic focus
Inevitably when performance is under
pressure, hard choices have to be made on which strategic options
to prioritise and this has meant that we have temporarily
deprioritised our focus on growing our wider Home offering. The
Board is determined to achieve the right balance between
justifiable caution given the short term environment and the need
to ensure that the business continues to invest and improve for the
future.
We have carried out a detailed
review of our strategy during the year. We are confident that our
pillars and platforms strategy remains the right long term strategy
for the Group and we have continued to make good progress on our
areas of focus.
We continue to leverage our two
market-leading complementary brands, DFS and Sofology - they appeal
to different customer segments and allow us to target the majority
of the market with creative direction managed by each brand team.
Each brand curates its own ranges, supported by specialist in-house
design teams.
We continue to innovate in
partnership with a small group of specialist suppliers and brands.
Over the last 12 months we were excited to bring our new Cinesound™
range to market. This cinema sofa turns home entertainment into a
4D immersive experience, packed with state-of-the-art features - a
3D audio system, vibration pads and powered head and foot
rests.
We continue to invest in our
national network of showrooms across the UK and the Republic of
Ireland and in our websites to ensure they continue to inspire our
customers and provide a leading customer experience.
During the period, we were proud to
announce that we have entered into an exclusive agreement with Ted
Baker. The range has been incredibly well received by our customers
looking for that extra bit of luxury.
As a business with our customers at
its heart the ongoing evolution of our product range across both
our brands is a critical component of what we do. I am proud of the
progress that our teams have made working with our suppliers and
brand partners such as Ted Baker and La-Z-Boy as well as with our
in-house factories to continue to improve our product
proposition.
We will continue to assess the pace
and priorities of all our strategic objectives as market conditions
evolve over the next 12 months.
Culture and purpose
We strongly believe that our
colleagues and their contribution to our culture and values is what
makes DFS great. Our colleagues across the Group have yet again
played a pivotal role in the progress we continue to make and I
would like to thank them for their continued outstanding
contribution.
It is important that the Board stays
close to the views of our colleagues and Directors devote
significant time to activity that lets them hear first-hand what is
on our people's minds. Visits to our showrooms, manufacturing
sites, customer distribution centres and Group Support Centre, as
well as attendance at our Voice Forums equip Directors to
understand the practical implications of our plans and the
challenges faced by our colleagues.
Environmental, social and governance
('ESG')
We continue to make excellent
progress on our environmental goals, and we were delighted to be
named a Climate Leader by the Financial Times earlier this year.
This is a testament to our commitment to sustainable performance.
In June 2024 we took the next step on our journey and submitted our
plan for Net Zero for validation to the Science Based Targets
initiative.
Board changes
At the end of July we gave our
thanks to Loraine Martins who stepped down from the Board. Loraine
has made a significant contribution to our People Strategy and has
worked with the team to develop the Group's wider approach to
equity, diversity and inclusion.
In August we welcomed Bruce Marsh to
the Board. Bruce is a seasoned retailer and is currently the Chief
Financial Officer at Currys plc. He brings expertise in retail,
finance, financial markets, investors and governance and will
provide fresh insight as to how the Company should address the
ongoing challenges facing UK retailers. The approach to any
appointment to the Board is on ensuring we have the right blend of
skills for the current and likely future environment and that we
have the right experience and tenure to deliver continuity and
succession over time.
Governance and reporting
The Board generally meets eight
times per year when we have a formal agenda and additional meetings
are arranged as required for specific items or such matters are
delegated to ad hoc committees and reported upon at subsequent
meetings. More details of the Board's activities, and key decisions
taken during the year are set out in the Governance section of our
Annual Report.
I am pleased to say that we were
compliant with the UK Corporate Governance Code (2018) ('the
Governance Code') throughout the year, and further details are set
out in our Annual Report. I invite you to consider that alongside
the report on how the Directors have fulfilled their duties in
accordance with section 172 of the Companies Act 2006.
Dividend
At the time of the interim results
in March 2024 the Board declared an interim ordinary dividend of
1.1 pence per share (2023: 1.5 pence per share).
Given the challenging trading
conditions described above, the Board concluded that it would not
be appropriate to propose a final dividend. Whilst this may be
disappointing for some of our shareholders, we believe it is in the
best long term interests of the Group.
We continue to encourage all
shareholders to attend our 'in person' annual general meeting,
which will be held in Doncaster on 22 November 2024. This provides
a great opportunity to hear from and speak with members of the
Board and Group Leadership Team.
Looking ahead
I am proud of the Group's
achievements in 2024 and remain confident in the plans that we have
for the year ahead. Our clear strategy, great team, market-leading
position, innovative products and the strength of our brands all
bode well for the future.
STEVE JOHNSON
Chair of the Board
25 September 2024
CHIEF EXECUTIVE'S REVIEW
In financial year 2024 the Group has
made good progress improving our gross profit margin rate and
reducing our operating costs whilst achieving record NPS scores.
This progress has been delivered against a backdrop of very
challenging market conditions.
Market update and financial overview
Consumer demand fell significantly
in the financial period driven by the cost of living crisis. The
level of decline was beyond our initial expectations with overall
demand levels reaching record lows. In addition, supply chain
disruption in the Red Sea that emerged in the second half of the
period extended our made-to-order product lead times delaying the
recognition of revenues.
We took decisive action through the
period as the scale of market decline, now over 20% below
pre-pandemic levels in volume terms, became apparent. We
accelerated a number of initiatives across our Cost to Operate
efficiencies programme reducing our costs by £27.5m year on year.
Despite these actions, the Group's profits were unfortunately
impacted by the extent of the market decline and the supply chain
disruption. Underlying profit before tax and brand amortisation
reduced from £30.6m in our FY23 financial period to £10.5m in FY24
and reported profit before tax reduced from £29.7m to a loss of
£1.7m.
When formulating our cost-out action
plans we have been resolute in protecting and improving our
customer facing resources to continue to deliver good outcomes for
our customers and record high post purchase and post delivery NPS
scores were achieved. With our retail brands clearly positioned and
operations now leaner and more effective than ever, the Group is in
a strong position to capitalise when the market recovers and
deliver strong returns for our shareholders.
Progress on our three focus areas
The Group has consolidated its
position as the clear market leader having added 4ppts to our
market share1 since 2020.
We have improved our gross margins
by 140bps to 55.8% as we target our historical level of 58%. The
growth has been supported by redistributing goods across our
supplier base to optimise the cost and quality of production as
well as from retail price increases in the final quarter of the
prior year.
We have reduced operating costs
across all areas of the business, be it by operating segment or
expense type. This has been accomplished by undertaking a rigorous
review and reappraisal of the cost base to ensure it is appropriate
for both today's market environment and future, stronger market
environments. This programme is ongoing with examples of cost
reductions to date achieved via improved operating models,
utilising AI, enhanced procurement activities, and utilising
data/MI to improve operational performance. The savings achieved in
FY24 will provide a further uplift into the following year in
addition to new initiatives that we have planned. I'm pleased with
the progress we have made which has had the end customer impact
core to decision-making to ensure we do not hamper our ability to
capture demand when the market recovers.
1.GlobalData August 2024
Strategic update
Our strategy is to profitably and
sustainably grow our core upholstery brands, DFS and Sofology,
utilising all channels to create a seamless experience for our
customers and to grow our share of the £5bn non-upholstery Home
market. This growth is supported by utilising and enhancing our
enabling platforms; technology and data, logistics, sourcing and
manufacturing, and people and culture.
Our
pillars
The DFS brand, which has a broad
appeal offers a market-leading choice of products. Its trusted,
friendly service and digital approach to connect our showroom, web
and telesales channels enabling customers to shop their preferred
way has continued to improve with post purchase NPS scores reaching
record highs of 92.8%.
We have successfully broadened DFS's
appeal to a wider range of customers over time. This has been
facilitated, for example, by the addition of exclusive brand
partnerships and through adapting our marketing strategy to focus
more on improved product showcasing supported by improved showroom
formats. Our exclusive brand sales now account for over 41% of
total sales. The most recent addition to our exclusive brand
partnerships in the period was Ted Baker and the three ranges
launched have performed very well. We continue to develop new
ranges to add to our existing exclusive brands such as the new
Carlisle French Connection range. All these factors have supported
the brand in consolidating recent market share gains. I'm also
pleased to announce that we have recently launched a new exclusive
partnership with La-Z-Boy which will be a great addition to our
existing brand partnerships.
We adopt good governance practices
to ensure our brands play to their relative strengths, targeting
their customer segments accordingly to reduce the risk of
cannibalising one another's sales.
Our Sofology brand offers an
inspiring and exciting range of well targeted products that bring
quality, style and luxury within reach and targets a slightly older
demographic than the DFS brand.
Sofology over the year as a whole
performed broadly in line with the wider market. Following a
relatively tough start to the year we adapted the brand's retail
pricing and introduced a number of new product ranges to provide an
overall refresh to the Sofology proposition. These changes have had
an almost instantaneous impact with the brand returning to order
intake growth in the final quarter of the year.
To further bolster the brand's
potential we plan to commence a refurbishment programme of the
Sofology showroom estate in calendar year 2025 to modernise some of
the older sites within the portfolio. These will be the first
refurbishments carried out across the estate and we will adopt a
test and learn approach to ensure we optimise the returns
available. When we see a prolonged period of improving like for
like performance and as our balance sheet strengthens we plan to
continue our showroom roll out to grow the estate from the current
58 showrooms to 65-70 showrooms and have our target locations lined
up.
The Home market represents a great
opportunity for the Group to expand its addressable market to the
wider £5bn Home (non-upholstery) market, first targeting the £3bn
beds and mattress sub segment. As announced in our half year update
we have completed the development of supporting infrastructure
including a drop ship solution and warehouse management system that
provide the foundations for growth. We have also expanded some of
our exclusive brand partnerships to include beds as well as
upholstery. We have decided to temporarily pause further investment
into marketing to drive sales and instead focus our investments
into our core upholstery offer in this period of weak market
demand. Profitability in our Home offer has however stepped up,
increasing year on year due to improved gross margins and lower
operating costs. We continue to see great potential for the Group
to drive incremental profits with limited further incremental
investment as we target a 4% share in this market.
Our
platforms
Our enabling platforms play a
pivotal role in supporting the Group to deliver value. This is
achieved through a number of means such as sourcing efficiently
utilising the Group's scale, developing our market-leading delivery
services and providing our highly motivated colleagues with data to
drive insight and improved decision-making across the
business.
Sourcing and manufacturing:
We are aiming to improve our gross margins to our long term
historical pre-pandemic level of 58% following a reduction across
2021 and 2022. This reduction resulted from rising input costs,
freight rates and Bank of England base rates that were not fully
passed on with a profit mark up. In addition, lower market volumes
impacted the efficiency of our own and external manufacturing
operations. We expect to deliver cost of goods savings through
redistributing goods to optimise the cost and quality across our
supplier base and in addition we expect further uplifts through
reducing interest rates over time. We took the decision to close
the smallest of our three manufacturing sites and one of our two
wood mills in the first half of the financial period and
redistributed production across the remainder of our supplier base.
This resulted in cost savings that contributed to the 140bps gross
margin improvement in the period. These types of decisions are
never straightforward and have significant impacts on our
colleagues and other stakeholders. Following a consultation with
215 colleagues, we were able to retain 44 colleagues including at
our recently formed sewing hub and we supported the remaining
workforce through a comprehensive outplacement support
service.
Technology and data: Our
investments continue to centre heavily on utilising technology and
data to improve the efficiency of our operations and the customer
experience. We have recently undertaken the process of moving away
from a number of legacy systems and implementing Google's contact
centre AI platform in Sofology. This will help enable us to utilise
AI in the future to further improve our customer service levels and
optimise costs. To date we have automated the process to take
customer payments over the phone as well as deliver a full self
service customer delivery proposition. We see numerous
opportunities ahead to reduce the number of customer contacts to
enable our teams to focus on the more complex service situations.
In the second half of the year we also successfully launched our
proprietary Intelligent Lending Platform used in DFS, into
Sofology. This has broadened the number of lending partners
available to Sofology, increasing the probability of customers
obtaining the credit that is right for them, reducing the time
taken to deal with credit applications and reducing the cost to the
Group of providing credit to customers.
Logistics: Last year we
completed the remaining integration activities to combine and
rationalise the logistics assets from the DFS and Sofology brands.
Now the Sofa Delivery Company, which fulfils deliveries for both
brands through utilising the same systems, distribution centre
network, fleet and workforce is performing very strongly with key
performance indicators such as vehicle fill, labour productivity
and delivery failure rates all improving. This has both driven down
costs significantly and improved the customer experience with post
delivery NPS scores reaching record highs. We believe that we have
created a valuable asset and there are additional opportunities
available to further refine and improve performance.
People and culture: Our
colleagues are the Group's most important asset. Ensuring the Group
is a great place to work that has an open, collaborative and
inclusive culture where people can be their best is key to our
future success. We are constantly looking to evolve and improve our
colleague experience and we have been focusing over the last year
on colleague development. We have launched a number of programmes
to help our people thrive and grow, for example by running a
management academy programme within the Sofa Delivery Company to
upskill over 150 colleagues, launching a Group leadership academy
programme with monthly workshops attended by over 300 aspiring
leaders and via developing finance academy courses led by subject
matter experts. To help ensure everyone feels welcome we have
established six colleague networks and partnered with Diversity in
Retail, enabling us to collaborate with other businesses and
benefit from adopting best practices. We are constantly seeking to
raise standards and I'm pleased to say we have achieved
accreditation in the Inclusive Employers Standard.
Sustainability
In June this year we submitted our
Net Zero strategy to the SBTi. We decided to shift our Net Zero
target to before 2050, aligning with climate science and the UK
government targets. I'm pleased to say that this year we have
secured commitments from our manufacturing partners that cover 59%
of our scope 3 emissions to commit to developing their own
science-based Net Zero plans.
Whilst making up a relatively low
proportion of our total emissions I'm nevertheless proud that the
consolidation of our delivery fleets, AI route planning tools, and
driver efficiency training, as well as removing gas from our retail
estate has delivered a significant reduction in our scope 1
emissions. We are already making great strides to ensure our
business can make the most of the opportunities of a circular
economy to deliver sustainable performance for the
Group.
Conclusion and outlook
I want to sincerely thank all of our
colleagues for their enthusiasm and continued commitment to
delivering a great service to our customers in what has been a very
challenging period for the Group given the market
conditions.
Despite the challenges that the
business has seen, we are optimistic for the future and see signs
that market growth could soon return. We expect recent improvements
in housing transaction data and strengthening consumer balance
sheets to lead to increased upholstery market demand across the
FY25 financial year. In addition, thanks to the success we have had
growing our gross margin and improving our operational efficiency,
we expect to deliver profits in line with market
consensus1, weighted to the second half.
It is clear that the upholstery
market has a long road to recovery given the 20% decline on
pre-pandemic levels that we have seen. Despite the challenges we
have faced, we remain confident that the business is well
positioned to capitalise on market recovery. Given our strong
market leadership position, the operational leverage in the
business, our well invested asset base and negative working capital
cycle we expect to deliver strong returns for our
shareholders.
TIM
STACEY
Chief Executive Officer
25 September 2024
1.Company derived market consensus for underlying profit before
tax £23.2m.
FINANCIAL REVIEW
The Group's financial performance in
FY24 has been heavily impacted by the decline in market demand
levels and in the second half by Red Sea related shipping
disruption. This has required decisive actions to protect
profitability and cash flow, whilst maintaining our position as the
clear market leader.
We saw order intake decline by 1.8%
for the year in challenging market conditions, with market order
volumes down over 20% compared with the pre-pandemic
period.
After positive growth in our first
quarter summer sale trading period, we saw customer footfall and
order intake decline year on year through the second and third
quarters, including the important winter sale trading period
(January to mid-March). However, within this period we did record
good positive order intake growth across our guaranteed Christmas
delivery campaign, supported by increased customer choice on 7-10
day express delivery ranges. In the final quarter of the period, we
were pleased to see order intake growth improve to +8.4% as we
annualised weaker comparatives and following actions in Sofology to
strengthen product ranging and pricing, and in DFS to reintroduce 4
years interest free credit at select times.
Basis of preparation
The reporting period covers 53 weeks
to 30 June 2024 (FY24). As a result of the adverse impact from Red
Sea shipping delays in quarter four, the net effect of the
additional week on reported revenues in FY24 is relatively low
(+c.£7m year on year) and the profit impact is not significant.
Consequently, other than order intake growth metrics we have not
included 52 week pro forma numbers for FY24. Year on year order
intake has been calculated by comparing the first 52 weeks of the
53 week financial period to the 52 week comparator
period.
Revenue and gross sales
£m
|
FY24
|
FY23
|
YoY
|
Gross sales
|
|
|
|
DFS (incl. Dwell)
|
1,047.0
|
1,125.5
|
(7.0%)
|
Sofology
|
264.8
|
298.1
|
(11.2%)
|
Total gross sales
|
1,311.8
|
1,423.6
|
(7.9%)
|
Digital sales %
|
24.3%
|
24.0%
|
|
Revenue
|
987.1
|
1,088.9
|
(9.3%)
|
Total gross sales, which are
recognised on delivery of orders to customers, decreased by 7.9%
year on year to £1,311.8m with both brands reporting a decline on
prior year. The broader appeal of the DFS proposition supported a
relatively better sales performance, whilst Sofology sales were
more closely aligned with the market.
Gross sales saw a higher rate of
decline than order intake as a result of Red Sea disruption
deferring £12m of deliveries into FY25 and the higher order bank at
the start of the comparative period converting into
sales.
Digital sales mix increased slightly
by 0.3ppts year on year to 24.3%. Our market research consistently
indicates the majority of consumers utilise both channels in their
shopping journey and we have a well-invested asset base across both
physical and digital sales channels enabling a seamless customer
experience.
Group revenue of £987.1m was 9.3%
lower than the prior year (£1,088.9m). The rate of decline is
greater than the gross sales reduction due to the higher cost of
providing interest free credit.
Interest free credit remains an
important part of our overall customer value proposition. The
increased cost is a result of higher Bank of England base interest
rates and to a lesser extent an increase in the mix of sales made
on credit, all partially offset by the impact of reducing our
maximum every day interest free credit offer from 48 months to 36
months from March 2024.
Gross profit
Gross profit of £550.8m was £41.4m
(7.0%) lower year on year, primarily due to the revenue
shortfall.
We delivered good further progress
on gross margin rate in the year, whilst continuing to offer
customers market-leading quality, choice and value. As a percentage
of revenue, gross margin in the period was 55.8% (FY23: 54.4%), an
increase of +140bps year on year (in addition to the 170bps
increase in FY23).
The margin improvement was supported
by our decision to close our smallest manufacturing facility and
woodmill in the first half of the year, which enabled us to shift
production volumes across our supplier base and reduce our cost of
goods, contributing to an overall product margin improvement of
c.£9.8m. This decision was disclosed as a post balance sheet event
in our FY23 annual report.
In addition, average freight rates
across the period were significantly lower than the prior year
which helped to partly offset the adverse impacts of higher
interest free credit costs and a lower USD rate applied to our Far
East purchases. The net impact across these items was a net
reduction to gross margin of c.£5.1m. Despite being lower year on
year, freight costs were higher than we expected in the final
quarter of the year as a result of Red Sea disruption related
increases.
The margin rate in the second half
was below our expectations as we responded to the weak market
conditions with additional promotional activity, together with the
Red Sea related freight cost increases noted above.
Whilst the near term freight market
is expected to remain volatile and hard to forecast, we are
confident that our scale and buying processes will enable us to
continue to secure market-leading rates.
We continue to see opportunities to
grow gross margin rate, supported by further cost of goods
efficiencies across our supply chains and as lower Bank of England
rates reduce interest free credit costs (on an annualised basis a
1% change in base rates equates to £7m-£8m cost impact).
We hedge our USD FX requirements
with 90% of our expected USD spend currently hedged at a rate that
is 4 cents favourable to the FY24 average rate paid. Every 1 cent
movement in the USD rate equates to a c.£1.1m change in costs to
the Group.
Selling, distribution and administration
costs
Underlying selling, distribution and
administration costs totalled £408.8m (2023: £434.8m), representing
31.2% of gross sales (2023: 30.5%).
We continue to work hard to bring
down our operating costs across the business, and we are making
good progress towards the £50m operating efficiencies target we set
at the end of FY23. Whilst this requires some difficult decisions,
it has helped to protect profitability in the current period and
sets the business up for stronger future returns.
The £26.0m reduction in costs
included £8.8m of volume related variable costs and £22.0m of
savings from more efficient operating models across our stores and
online sales teams, logistics and manufacturing operations,
customer service teams and across other central support functions.
This includes the Sofa Delivery Company, where we are seeing strong
improvements in customer and operational KPIs, at the same time as
significantly lowering costs through a combination of productivity
improvements, a reduction in third-party fulfilment partners and
further consolidation of operational distribution centres. In
addition, we reduced marketing by £3.8m in the period, principally
through reducing our investment in driving the awareness of our
Home ranges until market conditions recover.
Inflationary cost increases were
contained to c.£12.0m (3%), mainly relating to wages. This increase
was partly offset by £4.7m of cost avoidance and one-off savings
including rebates on historical business rates, and through not
paying a financial performance-related bonus to senior management
and our central support teams.
Looking forward, we are confident we
have line of sight to additional cost efficiencies that can help us
to offset future expected inflationary cost pressures.
Depreciation, amortisation, impairment and underlying net
finance cost
Depreciation, amortisation and
underlying interest charges have increased by £4.7m to £132.9m
(2023: £128.2m).
Underlying net interest increased by
£7.0m to £41.1m (2023: £34.1m) as a result of the higher cost of
debt servicing due to the higher average SONIA rates and a higher
average net debt level through the period.
Depreciation, amortisation and
impairment costs reduced £2.3m. Lower depreciation charges and
impairment on right of use assets arose as a result of the
consolidation of our distribution centre network and associated
lease exits in the prior period and renegotiating property leases
approaching expiry to lower rent levels.
Non-underlying costs
FY24 (£m)
|
Income
statement
|
Cash
outflow
|
Restructuring costs
|
6.5
|
4.1
|
Land slippage costs
|
3.1
|
0.2
|
Release of lease
guarantee
|
(0.7)
|
-
|
Refinancing costs
|
1.9
|
0.8
|
Total
|
10.8
|
5.1
|
Non-underlying costs for the year
were £10.8m (2023: benefit of £0.5m), including £5.1m of cash
outflows in the year.
£6.5m of costs were incurred in
relation to the restructuring of our manufacturing operations and
central support functions in response to lower demand and to enable
productivity improvements. This consists of redundancy and
termination costs totalling £4.1m, non-cash write-off losses
totalling £2.0m and other closure costs totalling £0.4m.
£1.9m of costs were incurred upon
refinancing our banking facilities in September 2023, with the
majority of this cost covering the write off of unamortised issue
costs. The cash outflows associated with these activities totalled
£0.8m.
£2.9m of non-cash costs and £0.2m of
cash costs relate to a provision made for expected remediation
works required to an area of land slippage identified at one of our
remaining manufacturing sites. We expect the necessary works to be
carried out and paid for in FY25.
£0.7m of non-cash lease guarantee
provision release associated with former subsidiary companies
partly offsets the above costs.
Profits, tax and earnings per share
Reported loss before tax for the 53
week period to 30 June 2024 was £1.7m (FY23: profit of £29.7m).
Reported loss after tax for the period was £4.4m (FY23: profit of
£26.2m).
The tax charge recognised in the
financial statements was £3.0m (FY23: £7.1m) despite there being a
reported loss for the period. This is primarily due to disallowable
depreciation on non-qualifying assets. The Group updates its Tax
Strategy Statement each year, which is published on the Group's
website, in compliance with its duty under the Finance Act 2016,
which sets out details of the Group's attitude to tax planning and
tax risk.
Underlying profit before tax and
brand amortisation was £10.5m, which is £20.1m lower than the
comparable period (FY23: £30.6m). This reflects record low market
demand levels and higher interest costs, partly offset by gross
margin improvements and operating cost savings.
Basic underlying earnings per share
from continuing operations was 1.5 pence (FY23: 9.6
pence).
Cash flow, net debt and lending facilities
Net bank debt in the period
increased from £140.3m to £164.8m.
£m
|
FY24
|
FY23
|
Underlying EBITDA
|
142.0
|
157.4
|
Other*
|
1.2
|
6.6
|
Capital expenditure
|
(21.6)
|
(34.9)
|
Interest
|
(18.4)
|
(10.3)
|
Tax
|
(3.0)
|
(0.7)
|
Principal and interest paid on lease
liabilities
|
(92.4)
|
(85.1)
|
Working capital
|
(17.8)
|
(40.0)
|
Underlying free cash flow
|
(10.0)
|
(7.0)
|
Non-underlying items
|
(5.1)
|
(0.3)
|
Free cash flow
|
(15.1)
|
(7.3)
|
Shareholder returns
|
(9.4)
|
(43.0)
|
Cash flow
|
(24.5)
|
(50.3)
|
Closing net bank debt
|
(164.8)
|
(140.3)
|
*Other includes discontinued
operations, gains on disposal of right of use assets, profit on
disposal of fixed assets, FX revaluations and share based payments
expense.
Cash capital expenditure of £21.6m
in the period reduced from £34.9m in FY23 and £25-£30m guided at
the start of FY24, as the business took a more disciplined approach
to capital spend prioritisation in response to the more challenging
market conditions and our lower profit expectations. Approximately
50% was incurred on maintenance activities. Growth investment was
predominantly incurred on technology investments to enhance the
customer experience and support our operational efficiency. In
addition, one new DFS showroom was opened in Greenwich and we
refurbished one DFS showroom (59 showrooms completed over the last
five years). £9.8m of capital expenditure was also incurred on
leased motor vehicle additions (FY23: £8.7m) which includes company
cars and commercial vehicles.
Cash interest paid increased £8.1m
year on year and non-underlying cash costs of £5.1m were incurred
due to the reasons provided above.
Total working capital outflow in the
period was £26m inclusive of additional rent payments included in
the lease liabilities line. £13m of the outflow is due to
additional VAT(£5m) and rent (£8m) payments in this 53 week
accounting period relative to 52 week periods. These outflows will
reverse in future periods. The remaining working capital outflow is
due to the lower level of trading activity in the period. We expect
our negative working capital model to result in working capital
cash inflows when market demand recovers.
In September 2023 we successfully
completed the refinancing of our debt facilities, increasing the
total amount available from £215m to £250m. The facilities comprise
a £200m revolving credit facility with a syndicate of banking
partners which is in place until September 2027, with a further
16-month extension option, and £50m of US private placement notes
with redemption dates split equally between September 2028 and
September 2030.
The facility is subject to half
yearly covenant tests of 3.0x maximum leverage net debt/EBITDA and
1.5x minimum fixed charge cover (both measured on an IAS 17 basis),
which we have fully satisfied during FY24, ending the period with
leverage of 2.5x1 and fixed charge cover of
1.57x.
Whilst the Group expects to stay
within the existing facility covenants, in September 2024 we agreed
a widening of covenants with our lenders, which provides additional
headroom in the event of unanticipated downside scenarios that
result in a further decline in market volumes and lower
EBITDA.
The amended leverage covenant widens
to 3.9x at H1 FY25 and 3.7x at FY25, before returning to 3.0x at H1
FY26. The amended fixed charge cover covenant widens to 1.3x at H1
FY25, 1.3x at FY25 and 1.4x at H1 FY26, before returning to 1.5x at
FY26. The revised covenant agreement includes some limited
restrictions on the payments of future dividends as detailed in the
note below2.
Dividends
The Board does not propose a final
FY24 dividend. Our interim dividend of 1.1 pence per share was
predicated on delivering a higher full year underlying profit than
we achieved. Based on our dividend cover policy of 2.25x-2.75x
underlying EPS, the interim dividend has already covered the
implied full year total dividend. Furthermore, this is consistent
with our current leverage position and our focus on reducing
leverage and net debt over time to our 0.5x-1.0x target
range.
Outlook
After two challenging years of
market and Group revenue declines, we see increasing reasons to be
optimistic about a return to top line growth over the course of the
year ahead. However, we are planning prudently with a focus on
generating increased profits and free cash flow through improved
commercial and operating performance, additional cost efficiencies
and disciplined management of our working capital and capital
expenditure. In the medium term as the market recovery accelerates,
we are confident of generating strong returns for our
shareholders.
JOHN FALLON
Chief Financial Officer
25 September 2024
1.Refer to APM definitions.
2.Covenant amendment dividend terms:
A maximum £2.0m dividend may be
declared in respect of H1 FY25 performance (i.e. FY25 interim
dividend) subject to:
- Leverage at the
December 2024 assessment being less than 2.50x and fixed charge
cover being greater than 1.50x; and
- For the future two
tests, leverage is forecast to be less than 2.50x and fixed charge
cover is forecast to be greater than 1.60x (after dividend
payments).
Any subsequent dividends declared
during the remainder of the covenant amendment period are subject
to:
- Leverage being
less than 2.50x at the last test and is forecast (after the payment
of such dividend) to remain below 2.50x at each of the next two
tests; and
- Fixed charge cover
being greater than 1.60x at the last test and is forecast (after
the payment of such dividend) to remain above 1.60x at each of the
next two financial covenant tests.
Subject to lender consent we retain
the right to revert to the previous covenant terms at any
time.
Consolidated income statement
|
|
53 weeks to 30 June
2024
|
|
52
weeks to 25 June 2023
|
|
|
Underlying
|
Non- underlying
|
Total
|
|
Underlying
|
Non- underlying
|
Total
|
|
Note
|
£m
|
£m
|
£m
|
|
£m
|
£m
|
£m
|
|
|
|
|
|
|
|
|
|
Gross sales1
|
2
|
1,311.8
|
-
|
1,311.8
|
|
1,423.6
|
-
|
1,423.6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
2
|
987.1
|
-
|
987.1
|
|
1,088.9
|
-
|
1,088.9
|
Cost of sales
|
|
(436.3)
|
-
|
(436.3)
|
|
(496.7)
|
-
|
(496.7)
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
550.8
|
-
|
550.8
|
|
592.2
|
-
|
592.2
|
Selling and distribution
costs
|
|
(342.9)
|
-
|
(342.9)
|
|
(364.6)
|
-
|
(364.6)
|
Administrative expenses
|
3
|
(65.9)
|
(8.9)
|
(74.8)
|
|
(70.2)
|
0.5
|
(69.7)
|
|
|
|
|
|
|
|
|
|
Operating profit before depreciation and
amortisation
|
|
142.0
|
(8.9)
|
133.1
|
|
157.4
|
0.5
|
157.9
|
Depreciation
|
3
|
(77.8)
|
-
|
(77.8)
|
|
(80.5)
|
-
|
(80.5)
|
Amortisation
|
3
|
(13.7)
|
-
|
(13.7)
|
|
(11.6)
|
-
|
(11.6)
|
Impairment
|
3
|
(0.3)
|
-
|
(0.3)
|
|
(2.0)
|
-
|
(2.0)
|
|
|
|
|
|
|
|
|
|
Operating profit/(loss)
|
2, 3
|
50.2
|
(8.9)
|
41.3
|
|
63.3
|
0.5
|
63.8
|
Finance income
|
4
|
0.4
|
-
|
0.4
|
|
0.2
|
-
|
0.2
|
Finance expenses
|
4
|
(41.5)
|
(1.9)
|
(43.4)
|
|
(34.3)
|
-
|
(34.3)
|
|
|
|
|
|
|
|
|
|
Profit/(loss) before tax
|
|
9.1
|
(10.8)
|
(1.7)
|
|
29.2
|
0.5
|
29.7
|
Taxation
|
|
(5.7)
|
2.7
|
(3.0)
|
|
(6.6)
|
(0.1)
|
(6.7)
|
|
|
|
|
|
|
|
|
|
Profit/(loss) for the period from continuing
operations
|
|
3.4
|
(8.1)
|
(4.7)
|
|
22.6
|
0.4
|
23.0
|
|
|
|
|
|
|
|
|
|
Profit/(loss) for the period from
discontinued operations
|
|
-
|
0.3
|
0.3
|
|
(0.3)
|
3.5
|
3.2
|
|
|
|
|
|
|
|
|
|
Profit/(loss) for the period
|
|
3.4
|
(7.8)
|
(4.4)
|
|
22.3
|
3.9
|
26.2
|
Earnings per share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
5
|
|
|
|
|
|
|
|
- from
continuing operations
|
|
1.5p
|
(3.5)p
|
(2.0)p
|
|
9.6p
|
0.2p
|
9.8p
|
- from
discontinued operations
|
|
-
|
0.1p
|
0.1p
|
|
(0.2)p
|
1.5p
|
1.3p
|
Total
|
|
1.5p
|
(3.4)p
|
(1.9)p
|
|
9.4p
|
1.7p
|
11.1p
|
|
|
|
|
|
|
|
|
|
Diluted
|
5
|
|
|
|
|
|
|
|
- from
continuing operations
|
|
1.5p
|
(3.5)p
|
(2.0)p
|
|
9.5p
|
0.2p
|
9.7p
|
- from
discontinued operations
|
|
-
|
0.1p
|
0.1p
|
|
(0.2)p
|
1.5p
|
1.3p
|
Total
|
|
1.5p
|
(3.4)p
|
(1.9)p
|
|
9.3p
|
1.7p
|
11.0p
|
1 Refer to note 13 to the
condensed consolidated financial statements for definitions and
reconciliations of alternative performance
measures
Consolidated statement of comprehensive
income
|
53 weeks to 30 June
2024
|
52 weeks
to
25 June
2023
|
|
£m
|
£m
|
|
|
|
Profit for the period
|
(4.4)
|
26.2
|
|
|
|
Other comprehensive income
|
|
|
Items that are or may be reclassified subsequently to profit
or loss:
|
|
|
Effective portion of changes in
fair value of cash flow hedges
|
5.1
|
(8.7)
|
Net change in fair value of cash
flow hedges reclassified to profit or loss
|
|
|
Recognised in cost of
sales
|
(1.3)
|
(13.7)
|
Income tax on items that are/may
be reclassified subsequently to profit or loss
|
(1.3)
|
5.9
|
|
|
|
Other comprehensive expense for the period, net of income
tax
|
2.5
|
(16.5)
|
|
|
|
Total comprehensive income for the period
|
(1.9)
|
9.7
|
|
|
|
Total comprehensive income for the
period attributable to owners of the parent
|
|
|
- from
continuing operations
|
(2.2)
|
6.5
|
- from
discontinued operations
|
0.3
|
3.2
|
|
|
|
|
(1.9)
|
9.7
|
Consolidated balance sheet
|
Note
|
25 June
2023
|
25 June
2023
|
|
|
£m
|
£m
|
|
|
|
|
Non-current assets
|
|
|
|
Property, plant and
equipment
|
|
83.8
|
97.4
|
Right of use assets
|
|
315.0
|
312.6
|
Intangible assets
|
9
|
532.9
|
536.7
|
Deferred tax assets
|
|
10.8
|
15.5
|
|
|
|
|
|
|
942.5
|
962.2
|
|
|
|
|
Current assets
|
|
|
|
Inventories
|
|
59.0
|
55.8
|
Other financial assets
|
|
0.1
|
0.7
|
Trade and other
receivables
|
|
12.0
|
11.1
|
Current tax assets
|
|
6.1
|
2.7
|
Cash and cash
equivalents
|
|
26.8
|
26.7
|
|
|
|
|
|
|
104.0
|
97.0
|
|
|
|
|
Total assets
|
|
1,046.5
|
1,059.2
|
|
|
|
|
|
|
|
|
Current liabilities
|
|
|
|
Bank overdraft
|
|
(2.6)
|
-
|
Trade payables and other
liabilities
|
|
(209.3)
|
(224.9)
|
Lease liabilities
|
|
(75.1)
|
(84.1)
|
Provisions
|
10
|
(9.7)
|
(6.2)
|
Other financial
liabilities
|
|
(1.2)
|
(6.7)
|
|
|
|
|
|
|
(297.9)
|
(321.9)
|
|
|
|
|
Non-current liabilities
|
|
|
|
Interest bearing loans and
borrowings
|
11
|
(187.4)
|
(165.8)
|
Lease liabilities
|
|
(326.6)
|
(327.3)
|
Provisions
|
10
|
(5.6)
|
(6.9)
|
Other financial
liabilities
|
|
-
|
(0.2)
|
|
|
|
|
|
|
(519.6)
|
(500.2)
|
|
|
|
|
Total liabilities
|
|
(817.5)
|
(822.1)
|
|
|
|
|
Net assets
|
|
229.0
|
237.1
|
|
|
|
|
|
|
|
|
Equity attributable to equity holders of the
parent
|
|
|
|
Share capital
|
|
23.6
|
24.1
|
Share premium
|
|
40.4
|
40.4
|
Merger reserve
|
|
18.6
|
18.6
|
Capital redemption
reserve
|
|
360.1
|
359.6
|
Treasury shares
|
|
(2.9)
|
(10.1)
|
Employee Benefit Trust
shares
|
|
(5.9)
|
(6.6)
|
Cash flow hedging
reserve
|
|
(1.1)
|
(4.9)
|
Retained earnings
|
|
(203.8)
|
(184.0)
|
|
|
|
|
Total equity
|
|
229.0
|
237.1
|
|
|
|
|
2 Segmental Analysis
(continued)
Segment revenue and profit - continuing
operations (continued)
52 weeks to 25 June 2023 - continuing
operations
|
DFS
|
Sofology
|
Other
|
Eliminations
|
Total
|
|
£m
|
£m
|
£m
|
£m
|
£m
|
|
|
|
|
|
|
Revenue
|
858.5
|
230.4
|
215.6
|
(215.6)
|
1,088.9
|
Cost of
sales
|
(424.8)
|
(106.8)
|
(61.6)
|
96.5
|
(496.7)
|
|
|
|
|
|
|
Gross
profit
|
433.7
|
123.6
|
154.0
|
(119.1)
|
592.2
|
Selling & distribution costs
(excluding property costs)
|
(229.0)
|
(64.5)
|
(129.3)
|
88.4
|
(334.4)
|
|
|
|
|
|
|
Brand contribution (segment profit)
|
204.7
|
59.1
|
24.7
|
(30.7)
|
257.8
|
Property costs
|
|
|
|
|
(30.2)
|
Underlying administrative
expenses
|
|
|
|
|
(70.2)
|
|
|
|
|
|
|
Underlying EBITDA
|
|
|
|
|
157.4
|
|
|
|
|
|
|
|
53 weeks to 30 June
2024
|
52 weeks
to
25 June
2023
|
|
£m
|
£m
|
|
|
|
Underlying EBITDA
|
142.0
|
157.4
|
Non-underlying items
|
(8.9)
|
0.5
|
Depreciation &
amortisation
|
(91.8)
|
(94.1)
|
|
|
|
Operating profit
|
41.3
|
63.8
|
Finance
expenses
|
(41.1)
|
(34.1)
|
Non-underlying financing
costs
|
(1.9)
|
-
|
|
|
|
Profit before tax
|
(1.7)
|
29.7
|
|
|
|
A geographical analysis of revenue
is presented below:
|
53 weeks to 30 June
2024
|
52 weeks
to
25 June
2023
|
|
£m
|
£m
|
|
|
|
United Kingdom
|
967.4
|
1,067.7
|
Europe
|
19.7
|
21.2
|
|
|
|
Total
revenue
|
987.1
|
1,088.9
|
|
|
|
2 Segmental Analysis
(continued)
|
Additions to non-current
assets
|
Depreciation, amortisation
and impairment
|
|
53 weeks to 30 June
2024
|
52 weeks
to
25 June
2023
|
53 weeks to 30 June
2024
|
52 weeks
to
25 June
2023
|
|
£m
|
£m
|
£m
|
£m
|
|
|
|
|
|
DFS
|
35.5
|
42.7
|
67.5
|
70.1
|
Sofology
|
12.2
|
11.4
|
18.0
|
17.6
|
Other
segments
|
7.9
|
6.0
|
6.3
|
6.4
|
|
|
|
|
|
Total Group
|
55.6
|
60.1
|
91.8
|
94.1
|
|
|
|
|
|
Additions to non-current assets
include both tangible and intangible non-current assets.
3 Operating
profit - continuing operations
Group operating profit is stated
after charging/(crediting):
|
53 weeks to 30 June
2024
|
52 weeks
to
25 June
2023
|
|
£m
|
£m
|
|
|
|
Depreciation on tangible assets
(including depreciation on right of use assets)
|
77.8
|
80.5
|
Amortisation of intangible
assets
|
13.7
|
11.6
|
Impairments
|
0.3
|
2.0
|
Net gain on disposal of property,
plant and equipment
|
-
|
(0.8)
|
Net gain on disposal of right of
use assets
|
(0.6)
|
(1.2)
|
Cost of inventories recognised as
an expense
|
435.9
|
509.1
|
Write down of inventories to net
realisable value
|
0.3
|
2.0
|
Other cost of sales
|
0.1
|
(14.4)
|
Release of provisions (note
10)
|
(3.4)
|
(0.9)
|
Government grants received
(business rates relief)
|
-
|
(0.2)
|
Operating lease
rentals
|
-
|
0.2
|
|
|
|
Non-underlying items
|
53 weeks to 30 June
2024
|
52 weeks
to
25 June
2023
|
|
£m
|
£m
|
|
|
|
Restructuring costs
|
6.5
|
-
|
Land slippage costs
|
3.1
|
|
Release of lease guarantee
provision
|
(0.7)
|
(0.5)
|
|
|
|
|
8.9
|
(0.5)
|
|
|
|
The release of the lease guarantee
provision relates to the property provisions detailed in note
10.
4 Finance income
and expense - continuing operations
|
53 weeks to 30 June
2024
|
52 weeks
to
25 June
2023
|
|
£m
|
£m
|
|
|
|
Finance income
|
|
|
Interest income on bank
deposits
|
0.4
|
0.2
|
|
|
|
Total finance income
|
0.4
|
0.2
|
|
|
|
Finance expense
|
|
|
Interest payable on senior
revolving credit facility
|
(12.6)
|
(10.4)
|
Interest payable on senior secured
notes
|
(3.5)
|
-
|
Bank fees
|
(0.4)
|
(0.4)
|
Unwind of discount on
provisions
|
(0.2)
|
(0.1)
|
Interest on lease
liabilities
|
(24.8)
|
(23.4)
|
Total underlying finance
expense
|
(41.5)
|
(34.3)
|
|
|
|
Non-underlying items:
|
|
|
Refinancing costs
|
(1.9)
|
-
|
|
|
|
Total finance expense
|
(43.4)
|
(34.3)
|
Non-underlying finance costs of
£1.9m relate to the refinancing of the Group's credit facilities in
September 2023. This includes the write off of unamortised
underwriting fees associated with the old revolving credit facility
and professional fees incurred in relation to the arrangement of
the new revolving credit facility and senior secured loan
notes.
5 Earnings per
share
|
53 weeks to 30 June
2024
|
52 weeks
to
25 June
2023
|
|
pence
|
pence
|
|
|
|
Basic earnings/(loss) per
share
|
|
|
- from continuing
operations
|
(2.0)
|
9.8
|
- from discontinued
operations
|
0.1
|
1.3
|
|
|
|
Total basic earnings per
share
|
(1.9)
|
11.1
|
|
|
|
Diluted earnings/(loss) per
share
|
|
|
- from continuing
operations
|
(2.0)
|
9.7
|
- from discontinued
operations
|
0.1
|
1.3
|
|
|
|
Total diluted earnings per
share
|
(1.9)
|
11.0
|
|
|
|
|
|
|
|
|
|
|
53 weeks to 30 June
2024
|
52 weeks
to
25 June 2023
|
|
£m
|
£m
|
|
|
|
(Loss)/profit attributable to
equity holders of the parent company
|
|
|
- from continuing
operations
|
(4.7)
|
23.0
|
- from discontinued
operations
|
0.3
|
3.1
|
|
|
|
|
(4.4)
|
26.1
|
|
|
|
|
|
|
|
30 June
2024
|
25 June
2023
|
|
No.
|
No.
|
|
|
|
Weighted average number of shares
for basic earnings per share
|
230,566,306
|
235,470,857
|
Dilutive effect of employee share
based payment awards
|
-
|
1,783,365
|
|
|
|
Weighted average number of shares
for diluted earnings per share
|
230,566,306
|
237,254,222
|
|
|
|
Where a loss has been recorded,
the potential ordinary shares would be anti-dilutive, and therefore
in this situation the weighted average number of shares used does
not include the dilutive effect of share based payment
awards.
5 Earnings per share
(continued)
Underlying earnings per
share
Underlying basic earnings per share
and underlying diluted earnings per share are calculated by
dividing the profit for the period attributable to ordinary equity
holders of the parent company, as adjusted to exclude the effect of
non-underlying items, by the applicable weighted average numbers of
ordinary shares.
|
53 weeks to
30 June 2024
|
52 weeks
to
25 June
2023
|
|
Continuing operations
|
£m
|
£m
|
|
|
|
|
|
(Loss)/profit for the year
attributable to equity holders of the parent company
|
(4.7)
|
23.0
|
|
Non-underlying (profit)/loss after
tax
|
8.1
|
(0.4)
|
|
|
|
|
|
Underlying profit for the period
attributable to equity holders of the parent company from
continuing operations
|
3.4
|
22.6
|
|
|
|
|
|
|
|
|
|
|
53 weeks to 30 June
2024
|
52 weeks
to
25 June
2023
|
|
Discontinued operations
|
£m
|
£m
|
|
|
|
|
|
Profit/(loss) for the year
attributable to equity holders of the parent company
|
0.3
|
3.1
|
|
Non-underlying loss after
tax
|
(0.3)
|
(3.5)
|
|
|
|
|
|
Underlying loss for the period
attributable to equity holders of the parent company from
discontinued operations
|
-
|
(0.4)
|
|
|
|
|
|
|
30 June
2024
|
25 June
2023
|
|
No.
|
No.
|
|
|
|
Weighted average number of shares
for basic earnings per share
|
230,566,306
|
235,470,857
|
Dilutive effect of employee share
based payment awards
|
452,561
|
1,783,365
|
|
|
|
Weighted average number of shares
for diluted earnings per share
|
231,018,867
|
237,254,222
|
|
|
|
|
|
|
6
Dividends
|
|
Pence per ordinary
share
|
53 weeks to 30 June 2024
£m
|
52 weeks
to
25 June
2023
£m
|
|
|
|
|
|
|
|
|
|
|
Final dividend for FY22
|
|
3.7p
|
-
|
8.6
|
Interim ordinary dividend for
FY23
|
|
1.5p
|
-
|
3.5
|
Final dividend for FY23
|
|
3.0p
|
6.9
|
-
|
Interim ordinary dividend for
FY24
|
|
1.1p
|
2.5
|
-
|
|
|
|
|
|
|
|
|
9.4
|
12.1
|
|
|
|
|
|
The Directors do not recommend the
payment of a final dividend in respect of the financial period
ended 30 June 2024.
7 Financial
instruments
All derivatives are categorised as
Level 2 under the requirements of IFRS 7 as they are valued using
techniques based significantly on observed market data.
The Directors have reviewed for
expected credit losses and consider the amount of any such losses
to be immaterial.
The Directors consider that the
fair values of each category of the Group's financial instruments
are materially the same as their carrying
values.
8 Capital
expenditure
For the 53 weeks to 30 June 2024,
additions of property, plant and equipment (including those
acquired under finance leases) totalled £42.3m (2023:
£45.6m).
At 30 June 2024 the Group had
contracted capital commitments of £7.9m (2023: £9.1m) for which no
provision has been made in the financial statements.
9 Intangible
assets
|
Computer
software
|
Brand
names
|
Goodwill
|
Total
|
|
£m
|
£m
|
£m
|
£m
|
Cost
|
|
|
|
|
Balance at 26 June 2022
|
55.3
|
14.8
|
509.3
|
579.4
|
Reclassification
|
0.9
|
-
|
-
|
0.9
|
Additions
|
14.5
|
-
|
-
|
14.5
|
Disposals
|
(0.1)
|
-
|
-
|
(0.1)
|
Balance at 25 June 2023
|
70.6
|
14.8
|
509.3
|
594.7
|
Additions
|
10.0
|
-
|
-
|
10.0
|
Disposals
|
(0.2)
|
-
|
-
|
(0.2)
|
Balance at 30 June 2024
|
80.4
|
14.8
|
509.3
|
604.5
|
Amortisation and impairments
|
|
|
|
|
Balance at 26 June 2022
|
37.6
|
7.0
|
1.0
|
45.6
|
Reclassification
|
0.9
|
-
|
-
|
0.9
|
Amortisation charge for the
period
|
10.2
|
1.4
|
-
|
11.6
|
Disposals
|
(0.1)
|
-
|
-
|
(0.1)
|
Balance at 25 June 2023
|
48.6
|
8.4
|
1.0
|
58.0
|
Amortisation charge for the
period
|
12.3
|
1.4
|
-
|
13.7
|
Disposals
|
(0.1)
|
-
|
-
|
(0.1)
|
Balance at 30 June 2024
|
60.8
|
9.8
|
1.0
|
71.6
|
|
|
|
|
|
Net book value
|
|
|
|
|
At 26 June 2022
|
17.7
|
7.8
|
508.3
|
533.8
|
At 25 June 2023
|
22.0
|
6.4
|
508.3
|
536.7
|
|
|
|
|
|
At 30 June 2024
|
19.6
|
5.0
|
508.3
|
532.9
|
|
|
|
|
|
Goodwill
The carrying amount of goodwill is
allocated to the following cash generating units:
|
30 June
2024
|
25 June
2023
|
|
£m
|
£m
|
|
|
|
DFS Trading Limited
|
479.9
|
479.9
|
Sofology
|
28.4
|
28.4
|
|
|
|
|
508.3
|
508.3
|
Goodwill is tested annually for
impairment on the basis of value in use. The key assumptions
underlying the calculations are those regarding expected future
sales volumes, changes in selling prices and direct costs and the
discount rate applied. The inputs applied in respect of these key
assumptions are based on management experience and external inputs
in relation to market outlook.
Cash flow forecasts are prepared
from the latest financial results and internal budgets for the next
four years, which take into account external macroeconomic
indicators as well as internal growth expectations for each cash
generating unit. Selling prices and related costs are based on past
practice and expected future changes in the market. The base case
forecast assumes market growth of 2% in FY25, followed by continued
low single digit annual growth in subsequent years. The base case
also reflects a cautious assessment of the anticipated growth in
the Group's market share driven by delivery of our strategic
initiatives. Revenue is assumed in line with order intake, keeping
order bank levels relatively consistent across the assessment
period.
Gross margin percentage for FY25 is
expected to be ahead of FY24 through more effective sourcing and
the annualised impact of price increases already implemented. Other
costs reflect anticipated inflationary increases and benefits from
specific cost saving initiatives. Capital expenditure is assumed to
remain in line with planned investments and strategic
initiatives.
9 Intangible assets
(continued)
A terminal value was then
calculated on the basis of the four year plan and an estimated
long-term growth rate for the UK upholstery furniture sector of
2.0% (2023: 2.0%). These cash flow forecasts were then discounted
at pre-tax discount rates of 14.0% to 15.1% (2023: 13.3% to 14.6%).
The discount rates are estimated based on the Group's weighted
average cost of capital (derived from market indices of risk-free
rates, market risk premia, peer group analysis and the Group's own
borrowing costs), risk adjusted for an individual unit's
circumstances. The Group incurs certain overhead costs in respect
of support services provided centrally to the CGUs. Such support
services include Finance, Human Resources, Legal, IT and central
management support in respect of stewardship and governance. These
overhead costs have been allocated to the CGUs using relative CGU
EBITDA as a proxy for the time spent in supporting the
CGU.
For DFS and Sofology, the value in
use calculations showed a significant headroom between the
calculated value in use and the carrying value of goodwill in the
financial statements. A number of sensitivities were then applied
to the base case model to assess whether any reasonably possible
changes in assumptions could cause an impairment that would be
material to these consolidated financial statements. This analysis
applied a number of challenging scenarios, including possible
shortfalls in revenue or gross margin compared to plan, a decrease
in the long term growth rate of the UK upholstery market and
changes in applicable discount rates. On the basis of this analysis
the Directors concluded that a reasonably possible change in these
assumptions would not lead to an impairment being
recognised.
Further analysis was then applied
to consider simultaneous shortfalls in revenue and in gross margin
compared to plan at the reasonably possible levels outlined above.
The outcome of this simultaneous shortfall scenario was that in the
event of these reasonably possible scenarios occurring
simultaneously, an impairment to the DFS Trading Limited goodwill
would result. Under the base case, recoverable amount exceeds
carrying value by £159.8m. If order intake were to fall 4.0% below
expectation, and gross margin were to fall 0.8% points below
expectation, an impairment of £44.7m would occur. No reasonably
possible scenarios result in an impairment of the Sofology Limited
goodwill.
10
Provisions
|
Guarantee
provision
|
Property
provisions
|
Other
provisions
|
Total
|
|
£m
|
£m
|
£m
|
£m
|
|
|
|
|
|
Balance at 25 June 2023
|
7.5
|
4.6
|
1.0
|
13.1
|
Provisions made during the
period
|
7.3
|
4.0
|
0.5
|
11.8
|
Provisions used during the
period
|
(5.3)
|
(0.3)
|
(0.3)
|
(5.9)
|
Provisions released during the
period
|
(2.6)
|
(0.8)
|
(0.3)
|
(3.7)
|
|
|
|
|
|
Balance at 30 June 2024
|
6.9
|
7.5
|
0.9
|
15.3
|
|
|
|
|
|
Current
|
5.8
|
3.3
|
0.6
|
9.7
|
Non-current
|
1.1
|
4.2
|
0.3
|
5.6
|
|
|
|
|
|
|
6.9
|
7.5
|
0.9
|
15.3
|
|
|
|
|
|
The Group offers a long-term
guarantee on its upholstery products and in accordance with
accounting standards a provision is maintained for the expected
future cost of fulfilling these guarantees on products which have
been delivered before the reporting date. In calculating this
provision the key areas of estimation are the number of future
claims, average cost per claim and the expected period over which
claims will arise (nearly all claims arise within two years of
delivery). The Group has considered the sensitivity of the
calculation to these key areas of estimation, and determined that a
10% change in either the average cost per claim or the number of
expected future calls would change the value of the calculated
provision by £0.5m. The directors have therefore concluded that
reasonably possible variations in estimate would not result in a
material difference.
Property provisions relate to
potential obligations under lease guarantees offered to former
subsidiary companies, the majority of which expire in 2025, and
wear and tear costs for Group properties based on anticipated lease
expiries and renewals, which will predominantly be utilised more
than five years from the reporting date, and a provision for the
best estimate of the costs of rectification of an area of land
slippage at one of the Group's manufacturing facilities.
Other provisions relate to payment
of refunds to customers for payment protection insurance policies
and other regulatory costs.
11 Net
debt
|
|
25 June
2023
|
Cash
flow
|
Other non-cash
changes
|
30 June
2024
|
|
|
£m
|
£m
|
£m
|
£m
|
|
|
|
|
|
|
Cash in hand, at bank
|
|
26.7
|
0.1
|
-
|
26.8
|
Bank overdraft
|
|
-
|
(2.6)
|
-
|
(2.6)
|
|
|
|
|
|
|
Cash and cash
equivalents
|
|
26.7
|
(2.5)
|
-
|
24.2
|
Senior revolving credit
facility
|
|
(165.8)
|
28.0
|
0.4
|
(137.4)
|
Senior secured loan
notes
|
|
-
|
(50.0)
|
-
|
(50.0)
|
Finance lease
liabilities
|
|
(411.4)
|
92.4
|
(82.7)
|
(401.7)
|
|
|
|
|
|
|
Total net debt
|
|
(550.5)
|
67.9
|
(82.3)
|
(564.9)
|
|
|
|
|
|
|
|
|
26 June
2022
|
Cash
flow
|
Other non-cash
changes
|
25 June
2023
|
|
|
£m
|
£m
|
£m
|
£m
|
|
|
|
|
|
|
Cash in hand, at bank
|
|
17.3
|
9.4
|
-
|
26.7
|
Bank overdraft
|
|
(12.3)
|
12.3
|
-
|
-
|
|
|
|
|
|
|
Cash and cash
equivalents
|
|
5.0
|
21.7
|
-
|
26.7
|
Senior revolving credit
facility
|
|
(93.5)
|
(72.0)
|
(0.3)
|
(165.8)
|
Finance lease
liabilities
|
|
(445.4)
|
61.6
|
(27.6)
|
(411.4)
|
|
|
|
|
|
|
Total net debt
|
|
(533.9)
|
11.3
|
(27.9)
|
(550.5)
|
|
|
|
|
|
|
Non-cash changes include the
addition of leases within the period, lease remeasurements,
disposals of leases, lease interest and the prepayment of debt
issue costs net of amortisation.
11
Annual General Meeting
The Annual General Meeting will be
held on 22 November 2023 at 1 Rockingham Way, Redhouse Interchange,
Adwick-le-Street, Doncaster, DN6 7NA. The Annual Report and
Accounts and Notice of Meeting will be sent to shareholders and
copies will be available from the Company's registered office: 1
Rockingham Way, Redhouse Interchange, Adwick-le-Street, Doncaster,
DN6 7NA and on the Company's website at www.dfscorporate.co.uk.
12 Subsequent
events
Refinancing
As detailed in the Financial
review, whilst the Group expects to stay within the covenants
applicable to its borrowing facilities, in September 2024 a
temporary widening of covenants was agreed which provides
additional headroom in the event of unanticipated downside
scenarios that result in a further decline in market volumes and
lower EBITDA.
The amended leverage covenant
widens to 3.9x at H1 FY25 and 3.7x at FY25, before returning to
3.0x at H1 FY26. The amended fixed charge cover covenant widens to
1.3x at H1 FY25, 1.3x at FY25 and 1.4x at H1 FY26, before returning
to 1.5x at FY26.
13 Alternative
Performance Measures
In reporting the Group's financial
performance, the Directors make use of a number of alternative
performance measures ("APMs") in addition to those defined or
specified under UK-adopted International Financial Reporting
Standards ("IFRS"). APMs are not IFRS measures, nor are they
intended to be a substitute for IFRS measures.
The Directors consider that these
APMs provide useful additional information to support understanding
of underlying trends and business performance. In particular, APMs
enhance the comparability of information between reporting periods
by adjusting for non-underlying items. APMs are therefore used by
the Group's Directors and management for internal performance
analysis, planning and incentive setting purposes in addition to
external communication of the Group's financial results.
In order to facilitate
understanding of the APMs used by the Group, and their relationship
to reported IFRS measures, definitions and numerical
reconciliations are set out below.
Definitions of APMs may vary from
business to business and accordingly the Group's APMs may not be
directly comparable to similar APMs reported by other
entities.
APM
|
Definition
|
Rationale
|
Gross sales
|
Amounts payable by external
customers for goods and services supplied by the Group, including
aftercare services (for which the Group acts as an agent), delivery
charges and value added and other sales taxes.
|
Key measure of overall sales
performance which unlike IFRS revenue is not affected by the cost
of or the extent to which customers take up the Group's interest
free credit offering.
|
Brand contribution
|
Gross profit less selling and
distribution costs, excluding property and administration
costs.
|
Measure of brand-controllable
profit as it excludes shared Group costs.
|
Adjusted EBITDA
|
Earnings before interest,
taxation, depreciation and amortisation adjusted to exclude
impairments.
|
A commonly used profit
measure.
|
Non-underlying items
|
Items that are material in size,
unusual or non-recurring in nature which the Directors believe are
not indicative of the Group's underlying performance.
|
Clear and separate identification
of such items facilitates understanding of underlying trading
performance.
|
Underlying EBITDA
|
Earnings before interest,
taxation, depreciation and amortisation from continuing operations,
as adjusted for non-underlying items.
|
Profit measure reflecting
underlying trading performance.
|
Underlying profit before tax and brand amortisation
PBT(A)
|
Profit before tax from continuing
operations adjusted for non-underlying items and amortisation
associated with the acquired brands of Sofology and
Dwell.
|
Profit measure widely used by
investors and analysts.
|
Underlying earnings per share
|
Post-tax earnings per share from
continuing operations as adjusted for non-underlying
items.
|
Exclusion of non-underlying items
facilitates year on year comparisons of the key investor measure of
earnings per share.
|
Net bank debt
|
Balance drawn down on interest
bearing loans, with unamortised issue costs added back, less cash
and cash equivalents (including bank overdrafts).
|
Measure of the Group's cash
indebtedness which supports assessment of available liquidity and
cash flow generation in the reporting period.
|
Cash EBITDA
|
Net cash from operating activities
before tax less movements on working capital and provisions
balances and payments made under lease obligations, adding back
non-underlying items before tax.
|
Measure of the non-underlying
operating cash generation of the business, normalised to reflect
timing differences in working capital movements.
|
Underlying free cash flow to equity holders
|
The change in net bank debt for
the period after adding back dividends, acquisition related
consideration, share based payment transactions and non-underlying
cash flows.
|
Measure of the underlying cash
return generated for shareholders in the period and a key financial
target for Executive Director remuneration.
|
Leverage (or gearing)
|
The ratio of period end net bank
debt to cash EBITDA for the previous twelve months.
|
Key measure which indicates the
relative level of borrowing to operating cash generation, widely
used by investors and analysts.
|
Underlying return on capital employed (underlying
ROCE)
|
Underlying post-tax operating
profit, from continuing operations expressed as a percentage of the
sum of: property, plant & equipment, computer software, right
of use assets and working capital.
|
Represents the post-tax return the
Group achieves on the investment it has made in its
business.
|
13 Alternative Performance Measures
(continued)
Reconciliations to IFRS
measures
Adjusted EBITDA
|
|
|
FY24
|
FY23
|
|
Note
|
|
£m
|
£m
|
|
|
|
|
|
Operating profit from continuing
operations
|
2
|
|
41.3
|
63.8
|
Depreciation
|
3
|
|
77.8
|
80.5
|
Amortisation
|
3
|
|
13.7
|
11.6
|
Impairments
|
3
|
|
0.3
|
2.0
|
Adjusted EBITDA from continuing
operations
|
|
|
133.1
|
157.9
|
|
|
|
|
|
Underlying EBITDA
|
|
|
FY24
|
FY23
|
|
Note
|
|
£m
|
£m
|
|
|
|
|
|
Adjusted EBITDA from continuing
operations
|
|
|
133.1
|
157.9
|
Non-underlying operating
items
|
3
|
|
8.9
|
(0.5)
|
Underlying EBITDA from continuing
operations
|
|
|
142.0
|
157.4
|
|
|
|
|
|
Underlying profit before tax and brand amortisation -
PBTa
|
|
FY24
|
FY23
|
|
Note
|
|
£m
|
£m
|
|
|
|
|
|
(Loss)/profit before tax from
continuing operations
|
2
|
|
(1.7)
|
29.7
|
Non-underlying items
|
3
|
|
10.8
|
(0.5)
|
Amortisation of brand
names
|
9
|
|
1.4
|
1.4
|
Underlying profit before tax and
brand amortisation
|
|
|
10.5
|
30.6
|
|
|
|
|
|
Net bank debt
|
|
|
FY24
|
FY23
|
|
|
|
£m
|
£m
|
|
|
|
|
|
Interest bearing loans and
borrowings
|
|
|
187.4
|
165.8
|
Unamortised issue costs
|
|
|
1.6
|
1.2
|
Cash and cash equivalents
(including bank overdraft)
|
|
|
(24.2)
|
(26.7)
|
|
|
|
|
|
Net bank debt
|
|
|
164.8
|
140.3
|
Closing net bank debt
|
|
|
(164.8)
|
(140.3)
|
Less: Opening net bank
debt
|
|
|
140.3
|
90.0
|
Movement in net bank
debt
|
|
|
(24.5)
|
(50.3)
|
Underlying free cash flow to equity holders
|
|
|
FY24
|
FY23
|
|
Note
|
|
£m
|
£m
|
|
|
|
|
|
Movement in net bank
debt
|
|
|
(24.5)
|
(50.3)
|
Dividends
|
5
|
|
9.4
|
12.1
|
Purchase of own shares
|
|
|
-
|
30.9
|
Non-underlying cash items included
in cash flow statement
|
|
|
5.1
|
0.3
|
Underlying free cash flow (from)/to equity
holders
|
|
|
(10.0)
|
(7.0)
|
Exclude:
|
|
|
|
|
Working capital outflow
|
|
|
17.8
|
40.0
|
Operating result from discontinued
operations
|
|
|
(0.3)
|
(3.6)
|
Underlying free cash flow to equity holders excluding
operating result from discontinued operations and working capital
outflow
|
|
|
7.5
|
29.4
|
13 Alternative Performance Measures
(continued)
Leverage
|
|
|
FY24
|
FY23
|
|
|
|
£m
|
£m
|
|
|
|
|
|
Net bank debt (A)
|
|
|
164.8
|
140.3
|
|
|
|
|
|
Net cash from operating activities
before
tax
|
|
|
118.9
|
122.4
|
add back:
|
|
|
|
|
Pre-tax non-underlying
items
|
|
|
10.5
|
(4.3)
|
less:
|
|
|
|
|
Movement in trade and other
receivables
|
|
|
0.9
|
(13.2)
|
Movement in inventories
|
|
|
3.2
|
(8.6)
|
Movement in trade and other
payables
|
|
|
15.9
|
55.8
|
Movement in provisions
|
|
|
(2.2)
|
6.0
|
Payment of lease
liabilities
|
|
|
(67.6)
|
(61.6)
|
Payment of interest on lease
liabilities
|
|
|
(24.8)
|
(23.5)
|
Cash EBITDA (B)
|
|
|
54.8
|
73.0
|
|
|
|
|
|
Leverage (A/B)
|
|
|
3.0x
|
1.9x
|
IAS 17 bank covenant
difference
|
|
|
(0.5x)
|
-
|
Bank leverage
|
|
|
2.5x
|
1.9x
|
FY24 cash EBITDA is materially
different from bank covenant IAS 17-based EBITDA due to week 53
cash flows
Underlying return on capital employed from continuing
operations
|
|
|
FY24
|
FY23
|
|
|
|
£m
|
£m
|
|
|
|
|
|
Operating profit from continuing
operations
|
|
|
41.3
|
63.8
|
Non-underlying items
|
|
|
8.9
|
(0.5)
|
|
|
|
|
|
Pre-tax return
|
|
|
50.2
|
63.3
|
|
|
|
|
|
Adjusted effective tax rate1
|
|
|
25.0%
|
22.6%
|
|
|
|
|
|
Tax adjusted return (A)
|
|
|
37.7
|
49.0
|
|
|
|
|
|
|
|
|
|
|
Property, plant and
equipment
|
|
|
83.8
|
97.4
|
ROU assets
|
|
|
315.0
|
312.6
|
Computer software
|
|
|
19.6
|
22.0
|
|
|
|
418.4
|
432.0
|
|
|
|
|
|
Inventories
|
|
|
59.0
|
55.8
|
Trade receivables
|
|
|
6.7
|
7.7
|
Prepayments
|
|
|
4.0
|
3.0
|
Accrued income
|
|
|
0.1
|
0.1
|
Other receivables
|
|
|
1.2
|
0.3
|
Payments received on
account
|
|
|
(40.9)
|
(39.1)
|
Trade payables
|
|
|
(100.4)
|
(97.6)
|
Working capital
|
|
|
(70.3)
|
(69.8)
|
|
|
|
|
|
|
|
|
|
|
Total capital employed (B)
|
|
|
348.1
|
362.2
|
|
|
|
|
|
|
|
|
|
|
Underlying ROCE (A/B)
|
|
|
10.8%
|
13.5%
|
1.
Effective tax rate for FY24 has been adjusted to eliminate the
disproportionate impact of disallowable depreciation on
non-qualifying assets in the year.
This preliminary results
statement, the full text of the Stock Exchange announcement and the
results presentation can be found on the Company's website
at www.dfscorporate.co.uk
This report contains statements
that constitute forward-looking statements relating to the
business, financial performance and results of the Company and the
industry in which the Company operates. These statements may
be identified by words such as "may", "will", "shall",
"anticipate", "believe", "intend", "project", "goal",
"expectation", "belief", "estimate", "plan", "target", or
"forecast" and similar expressions for the negative thereof; or by
forward-looking nature of discussions of strategy, plans or
intentions; or by their context. No representation is made
that any of these statements or forecasts will come to pass or that
any forecast results will be achieved. All statements
regarding the future are subject to inherent risks and
uncertainties and various factors that would cause actual future
results, performance or events to differ materially from those
described or implied in these statements. Such
forward-looking statements are based on numerous assumptions
regarding the Company's present and future business strategies and
the environment in which the Company will operate in the
future. Further, certain forward-looking statements are based
upon assumptions of future events which may not prove to be
accurate and neither the Company nor any other person accepts any
responsibility for the accuracy of the opinions expressed in this
interim report or the underlying assumptions. Past
performance is not an indication of future results and past
performance should not be taken as a representation that trends or
activities underlying past performance will continue in the
future. The forward-looking statements in this interim report
speak only as at the date of this interim report and the Company
expressly disclaims any obligation or undertaking to release any
updates or revisions to these forward-looking statements to reflect
any change in the Company's expectations in regard thereto or any
change in events, conditions or circumstances on which any
statement is based after the date of this interim report or to
update or to keep current any other information contained in this
interim report or to provide any additional information in relation
to such forward-looking statements. Undue reliance should not
therefore be placed on such forward-looking statements.