Chairman's Report
Throughout the year we have continued to
reinforce our position as the UK's leading pawnbroker, making good
progress on our strategic objectives and delivering another year of
record growth. I would like to extend my gratitude to the entire
team for yet another year of hard work - their knowledge,
dedication and enthusiasm is what drives the business forward and
makes us a key part of the communities we serve, and the wider
financial ecosystem.
The Year in Review
We are proud to be the largest player in the
UK marketplace, and in the last twelve months, we have continued to
expand and strengthen our foundations for continued growth in the
years ahead. A key pillar of our strategy is to grow the business
in a responsible and sustainable manner, and I am pleased that we
have continued to do that.
Demand for our core pawnbroking product has
continued to grow with record levels of new customers. The capital
value of the pledge book increased ahead of management expectations
to £127m with particularly strong growth in the last quarter of the
year. A key part of our strategy is to grow our support for the
business community, and we took a step forward in this strategy at
the beginning of the year with the acquisition of Maxcroft, who are
focused on this market. Larger loans now make up over 18% of our
pledge book.
We added eight new stores with one closure in
2024, to take the total number of stores to 285 (2023: 278). One
store was relocated, and we have continued with the planned store
refresh and refit programme, with 48 stores completed in
2024.
FY2024 was a record year for retail, with the
value and quality of our offering shining through. This is an
important part of the business, and we see substantial potential
for further growth going forward, aided by innovation in our
product mix and insights provided by phase 1 of our bespoke core
technology platform, EVO.
The implementation of EVO across our store
network has already seen improvements to the way we work. Perhaps
the most valuable contributions it has brought to the business have
been the improved and more efficient in-store customer journey,
along with the enhanced gathering of data which will help us focus
our lending and collections activities to further improve the
quality of the pledge book. EVO is a significant milestone for
H&T, with the data opening doors to new opportunities which
will ultimately result in more customers in our stores and improved
profitability.
It is gratifying that H&T is a business
that has become such a key part of so many communities across the
country. We have worked hard over many years to become a trusted
institution and a valued part of so many people's lives. We are
proud of the communities that we serve, and the strong
relationships that our staff have with our customers.
We are a regulated business, and we work hard
to ensure we meet our obligations to our customers, treating them
with respect, and providing them with a fair, transparent and
efficient service. Our customer service team based in Liverpool is
dedicated to providing individual support to those customers who
are vulnerable or may have difficulty in being able to redeem their
pledged items. This is illustrated by the low level of complaints
received about our pawnbroking service that are referred to the
Financial Ombudsman Service (FOS), and the low proportion that are
then upheld.
In the year, James Thornton retired from the
Board after almost twelve years. I'd like to thank James for his
commitment to the business over so many years, and I wish him all
the best for the future. He was succeeded as Senior Independent
Director by Toni Wood who was originally appointed to the Board in
May 2022. Toni has already made a significant impact on the Group,
and her expertise in retail, FMCG and e-commerce will continue to
be of great value to the Company.
Subject to shareholder approval, a final
dividend of 11.0p (2023: 10.5p) per ordinary share will be paid on
27 June 2025 to those shareholders on the register at close of
business on 30 May 2025. This brings the full year dividend to
18.0p (2023: 17.0p), a 6% increase. This reflects the Board's
confidence in the future prospects of the business, whilst being
mindful of the need to continue to invest in the growth of the
pledge book, and capital investment in technology and the store
estate. The dividend remains in line with our progressive dividend
policy and maintains a coverage ratio of at least two times that of
earnings.
Outlook
We look ahead with confidence that we will
achieve another year of strong growth in our pledge book and retail
activities. We will widen the range of new jewellery we stock which
we expect to drive further sales growth. The increased use of data
analytics, using the information captured via EVO, will enable us
to focus further on dynamic performance improvement, cost
management and maximising the contribution made by each
store.
The modernisation of our existing store estate
remains a focus, and we will continue to invest selectively to
elevate both customer and staff experience. Inevitably, rising
business rates, Employers' National Insurance contributions and
minimum wage increases will put pressure on the profitability of
some parts of our store estate and we will be actively reviewing
future store profitability as leases come up for
renewal.
We believe that demand for our core
pawnbroking service will remain strong in the year ahead, with the
need for small sum, short term lending continuing to grow as
macroeconomic conditions continue to affect our customers'
disposable incomes.
Our excellent market position as the largest
player in the UK provides a strong foundation for growth. We have a
clear strategy, a strong investment case, a motivated team, and
solid foundations for further growth. The Board is confident in the
prospects of the Group both for the current financial year and the
future.
Chief Executive's Review
The past year saw encouraging progress,
culminating in a strong finish to trading in the fourth quarter,
driven by the growth of the pledge book. This performance was
achieved at a time when our customers continue to navigate high
prices, elevated interest rates, and consequently, squeezed
disposable incomes.
The positive underlying demand for H&T's
products and the strong second half performance, has enabled the
Group to deliver revenue growth across the business, and profit
before tax up 10% to £29.1m (2023: £26.4m), in-line with market
expectations.
Our stores, and our exceptional people, are at
the centre of our philosophy and strategy. We added 8 new stores
during 2024, including the acquisition of the Maxcroft business in
Q1, with the Group's store estate ending the year at 285 locations
(2023: 278). Opportunities remain to expand the geographic coverage
of our store network, both through the opening of our own stores
and through allocating capital towards acquiring existing
independent stores, where the investment returns are increasingly
attractive relative to new openings.
As previously disclosed, the increase in
Employers' National Insurance rates from April 2025 will increase
our employment costs by c.£2m per annum. This is through the
combined impact of lowering the earnings threshold at which
employers start paying National Insurance contributions, and the
increase in the rate of those contributions. We have put plans in
place to mitigate some of the impact and will continue to explore
options to drive further cost savings through the year.
The additional funding facilities put in place
over the past year will enable us to continue to fund further
growth in the pledge book, maintain our investment in enhancing our
store estate and technology platforms and selectively look at
opportunities to acquire stores.
As previously advised, we are changing our
financial year end to September, starting in 2025. Prior year
comparatives are provided in this announcement to assist
shareholders with the transition.
The Group provides a range of products and
services, often used by customers in combination, such as money
transfer alongside foreign currency or jewellery purchases later
pledged for pawnbroking loans. Our strategy prioritises increasing
store footfall and fostering long-term customer relationships
through exceptional levels of service. By enhancing the in-store
experience and utilising data insights, we aim to drive
cross-selling of additional products, attract more customers, and
encourage greater customer engagement with our pawnbroking service
over time.
Looking ahead, we anticipate a positive
near-term trading environment for H&T. Although inflation has
eased from peak levels, the real cost of living for consumers
remains high, and interest rates are likely to stay elevated for an
extended period. Additionally, we expect unemployment levels to
rise during 2025 within our core customer base. This is expected to
continue to support demand for our core pawnbroking service, with a
high gold price assisting both retail and gold purchase volumes.
Given these factors and strong pledge book growth in Q4 of 2024, we
believe we have a sound base for the delivery of future
growth.
Review of Operations
Pawnbroking
Demand for pawnbroking continues to grow
across all regions, supported in part by broader macroeconomic
factors. Rising living costs, along with higher rent and mortgage
payments, have placed pressure on customers' disposable incomes,
increasing the need for short-term borrowing. At the same time, the
availability of small-sum, short-term credit remains constrained.
These market dynamics have created a significant growth opportunity
for the pawnbroking sector, and as the UK market leader, H&T is
well-positioned to continue to capitalise on this trend.
The pledge book grew strongly in the second
half of the year, with particularly strong lending demand in the
final ten weeks of the year. The capital value of the pawnbroking
pledge book, excluding accrued interest and IFRS 9 provisions, grew
ahead of management expectations to £127m as at 31 December 2024
(December 2023: £101m). This capital value includes the Maxcroft
pledge book of £6m, up 9% since acquisition in Q1 2024.
As at 31 December 2024, the carrying value of
the pledge book, including accrued interest and after IFRS 9
provision, amounted to £158m (December 2023: £129m).
Aggregate lending for the year increased by
14% to £296m (2023: £260m) including record levels of new customers
borrowing from us for the first time. In the year, 12% of loans
were to new borrowers, with new customer volumes particularly
strong in the second half of the year.
The total number of stores increased by 7 to
285 in the year, with pledge book growth delivered across the store
estate. It remains the case that growth in the c.70 stores acquired
in 2019 is at a faster rate than for the store estate as a whole.
This highlights the ongoing opportunity to acquire existing
independent stores in key locations where we can implement our
marketing, technology and financing know-how to drive growth. Since
2021, we have opened or acquired 34 new stores. All of these
stores, with two exceptions, are performing at or above planned
levels. Stores that have been open for more than five years, of
which there are 258, are considered "core stores" and are
collectively responsible for the highest proportion of Group growth
and profitability. In addition, a further 10 stores will be more
than three years old by the end of 2025 and are increasingly
contributing to Group growth and profits.
As previously reported, we saw a marked
increase in early redemptions in the spring months of the year.
This impact was in respect of the timing of customer redemptions
and had no impact on overall redemption rates. Customers chose to
repay their pledge loans earlier than would ordinarily be the case,
resulting in a c.15% increase in the normal monthly flow of
redemptions during the months of March, April and May. This
adversely affected the yield generated by the pledge book. Our core
planning assumption is that this repeats in 2025, and in subsequent
years.
In February 2024 we acquired from Maxcroft,
their pledge book of c.£5.5m in capital value. The underlying
nature of the acquired pledge book's collateral items is aligned
with that of H&T's existing pawnbroking business and consists
primarily of gold, jewellery, and watches, with a similar asset
mix. At the date of acquisition, the mean value of the acquired
pledge loans was £4,063, significantly larger than that of H&T,
with the majority of customers utilising the service for working
capital purposes in their businesses. The Maxcroft pledge book
redemption rates and yield are broadly in line with higher value
loans in H&T's current pledge book.
Maxcroft traded in-line with expectations for
the 10 months of ownership, with the pledge book growing by 9% as
at December 2024. We continue to believe that the acquisition
provides us with an opportunity to expand our reach into a
different customer segment, leveraging some of the acquired
know-how to drive growth in the volume of larger value pawnbroking
loans across the group.
Loans of £5,000 or more tend to be used for
business purposes and currently represent 18% (2023: 13%) of the
pledge book by value and c.2% by customer numbers.
The strong demand seen in Q4 2024 included a
number of customers seeking to borrow slightly more than recent
averages. Accordingly, the median loan size has increased as at 31
December to £245 (2023: £201). Mean loan sizes continued to
increase to £460 (December 2023: £428).
Loan duration across the business was
consistent at 97 days (2023: 97 days), continuing the recent trend
of customers generally repaying their loans more quickly than
historic averages. Redemption rates throughout the year were
consistent at 85% (2023: 85%). Loan to Value ratios continue to
average c.65% (2023: c.65%).
Action was taken in mid-2023 to reduce the
risk profile of lending against certain high-value watch brands,
where price volatility was apparent. As a result, the value of
lending against watches reduced in the first half of 2024 as
planned, both in respect of stock and flow. At the year end, the
proportion of the pledge book secured on watches was 13% (2023:
14%), with watch lending representing 12% of full year lending flow
(2023: 15%). With the return of better predictability in pre-owned
watch prices, we now believe it is appropriate to cautiously
increase activity in this asset class once again.
The Group implemented an increase in lending
interest rates in mid-2024, which will increase the gross yield on
the pledge book over time. This has necessitated a review of the
input assumptions within the Group's IFRS 9 impairment model,
particularly in respect of the calculated effective interest rate
("EIR"). As a result of this review, together with the strong
growth seen in the pledge book in Q4 2024, the provision held under
IFRS 9 has increased by £4.7m (2023: decrease £6m) to £10.5m (2023:
£5.8m). This represents coverage of 6.2% (December 2023: 4.3%). The
net yield generated by the pledge book, inclusive of pawnbroking
scrap profit, was 71% (2023: 78%), having been adversely impacted
by higher redemptions in Q2, increased IFRS 9 provision
requirements and the very strong growth in the pledge book in Q4.
In the latter case, time on book in the financial year was not
significant and generated only modest revenue, whilst increased
IFRS 9 provisions to reflect the growth were required.
For the first time, segmental revenues and
profits for pawnbroking include pawnbroking scrap. Pawnbroking
scrap margins are earned as a direct consequence of our pawnbroking
activities and solely represent the disposition of the collateral
held as security on unredeemed pawnbroking pledges. As the pledge
book grows and matures, the volume of items released for retail
sale or scrap rises commensurately. Gross profit grew to £9.5m
(2023: £4.7m), at a gross margin of 27% (2023: 17%). This has been
included and will continue to be included in future periods, as
part of pawnbroking revenue and profit.
|
2024
£'m
|
2023
£'m
|
Change %
|
Pawnbroking
|
£102.3m
|
£90.4m
|
13%
|
Pawnbroking scrap
|
£9.5m
|
£4.7m
|
102%
|
Pawnbroking total revenue
|
£111.8m
|
£95.1m
|
18%
|
Less IFRS
9 provision movement
|
(£4.7m)
|
£6.0m
|
(178%)
|
Less
Impairment
|
(£29.3m)
|
(£26.9m)
|
9%
|
Pawnbroking income
|
£77.8m
|
£74.2m
|
5%
|
Pledge
book carrying value - note 1
Average
pledge book carrying value - note 2
|
£158m
£135m
|
£129m
£114m
|
22%
18%
|
Risk
adjusted margin on carry value - note 3
|
58%
|
65%
|
|
Pledge
book capital value - note 4
|
£127m
|
£101m
|
26%
|
Average
pledge book capital value - note 2
|
£109m
|
£95m
|
15%
|
Risk
adjusted margin on capital value - note 3
|
71%
|
78%
|
|
Notes:
|
|
|
|
1. Includes
accrued interest and IFRS 9 impairment charge
|
2.
Based on rolling monthly average
3.
After impact of higher redemptions in the spring,
increased IFRS 9 provisions and Q4 growth in the pledge
book
|
4. Excludes
accrued interest and before IFRS 9 impairment charge
|
Retail
H&T is a leading retailer of high-quality
new and pre-owned jewellery and pre-owned watches, via its physical
store network and increasingly, online.
Retail sales increased by 27% to £61.8m (2023:
£48.6m). Retail gross profit grew 34% to £19.3m (2023:
£14.4m) with an overall gross margin of 31%
(2023: 30%).
Pleasingly, we saw strong performances in the
periods leading up to Diwali and Christmas, both of which occurred
in Q4. We achieved this growth alongside a continued preference by
customers towards lower priced items, often choosing to purchase
new rather than pre-owned items because of their generally lower
relative price point. Better understanding this trend is enabling
us to increasingly optimise our in-store jewellery offering, and we
are running a trial of some stores selling primarily new jewellery.
This is being tested in almost half of the store network. New
jewellery is easier to merchandise, sell online and requires less
processing time centrally at the jewellery centre.
Sales of new products represented 23% (2023:
25%) of full-year sales by value, and 57% of full year sales by
volume (2023: 55%). Sales of pre-owned items represented 77% (2023:
75%) of full-year sales by value, and 43% of full year sales by
volume (2023: 45%).
Sales of both new and pre-owned coins and gold
bars were particularly strong in the latter months of the year,
encouraged by the high gold price. This has continued into 2025.
Sales of pre-owned watches have been encouragingly robust, with a
return to lower price volatility than was experienced in 2023.
Swiss Time Services, which was acquired in 2022, is now integrated
into H&T's watch offering, which is benefitting the wider Group
significantly. During the year, Swiss Time Services was awarded an
exclusive contract to provide accredited repairs by a high-profile
watch brand.
Online originated sales increased by 36% to
£13.3m (2023: £9.8m). This represents 22% (2023: 20%) of total
sales by value. We successfully implemented a new H&T retail
website in the first half of 2024, which has significantly
modernised, simplified and enhanced customers' online
experience.
Foreign Currency
Demand for overseas travel remained strong
despite challenging economic conditions for customers.
Gross profit increased by 11% to £7.0m in 2024
(2023: £6.3m), driven by a 10% increase in transaction volumes
compared to the prior year. Average margins on currency sales are
c.3%, and on purchases c.10%. Whilst UK travellers continue to make
increasing use of cashless payments when travelling overseas, our
customers often choose to take physical foreign currency which we
believe will continue for the foreseeable future. The average store
transaction value increased slightly year on year, to £405 (2023:
£386). Click-and-collect transaction values continue to
significantly exceed store-based transactions, averaging £757
(2023: £685), albeit at lower margins.
Overall, the growth of this product, which
often represents the first transaction with customers who are new
to H&T, was achieved through increased focus and a number of
initiatives implemented in 2023 and early 2024. These included the
expansion of online click-and-collect services, a broader range of
currencies being stocked in stores, and improved marketing and
promotion, including the deployment of some of the learnings
following the Maxcroft acquisition.
Gold Purchasing
Gross profit earned from the scrapping of
purchased items was £14.8m (2023: £8.6m). Margins were
significantly higher at 27% (2023: 20%), supported by a strong gold
price. Transaction volumes were broadly flat year on year. The
average gold price per troy ounce during the period was £1,739
(2023:
£1,550).
Other Services
Money
Transfer
Money transfer activity drives significant
footfall to our store estate and represents an opportunity for
colleagues to bring customers' attention to our wider service
offering. Profit in the year was £1.0m (2023: £1.1m). Customer
numbers remained broadly consistent year on year. However, it
remains the case that customers are transacting less often, and are
sending or receiving lower amounts, reflecting challenging personal
circumstances for individuals.
Cheque
Cashing
H&T is one of the very few retail
locations continuing to offer cheque cashing services, outside of
high- street banks. The use of cheques in the wider economy
continues to decline. Profits earned in the period were £0.8m
(2023: £1.1m).
Personal
Lending
The Group no longer offers an unsecured
lending product. Lending volumes reduced significantly after Q4
2019, and all lending ceased in early 2022. The unsecured loan book
has since continued to receive repayments, and corresponding
impairment provisions have been released. The outstanding net book
remained at £0.1m (2023: £0.1m) with profits earned reducing to
£0.4m (2023: £0.9m) as the underlying book repays.
2025 Business Focus and Outlook
With ongoing investment in scale, service
quality, and the continuous improvement and efficiency of the
customer journey, combined with the broader macroeconomic backdrop,
we believe the Group is well-positioned for significant growth in
the medium term. This applies across our core product offering. Our
focus is to ensure that the Group is well positioned to take
advantage of these growth opportunities. Our priorities
are:
Store Estate
We believe that our stores, and our
outstanding people, are and will remain at the heart of our
business. There are opportunities to expand the geographic coverage
of our store network, whether that be through opening new stores or
acquiring existing independent stores. We are investing both in new
store openings and in refreshing existing stores and we will
continue with the planned store refresh programme, with an ongoing
programme of c.50 store refreshes per annum.
We added 8 new stores during 2024, including
the Maxcroft acquisition, with one store relocation and one store
closure. As at the end of December 2024, the Group's store estate
stood at 285 (2023: 278). This was within the range of our
expectation at the start of the year.
We will continue to expand the store estate in
a controlled, measured and sustainable way. However, due to upward
cost pressures, which are primarily employee related costs, we are
being more cautious towards opening new stores and anticipate a
slower pace of store openings in 2025. In the short term, we will
prioritise opportunities to acquire existing independent stores. We
will only acquire stores that align with our strategy and desired
location, and which meet our investment hurdles.
Digital Strategy and Customer
Journey
Our bespoke core technology platform, EVO, is
fully operational across our store network, with an ongoing plan of
functionality enhancements. Phase two of the EVO programme is now
underway. EVO will be implemented across the broader business over
the next three years.
EVO is enhancing the in-store customer journey
and improving operational efficiency for our teams, whilst
providing us with richer customer data. The improvements delivered
through the EVO programme, supported by investment in the Group's
data analytics capabilities, are enabling more effective and
targeted marketing communications and merchandising, along with
improving our lending and collections activities.
We are also focused on enhancing and
modernising our online presence. The customer-facing website is
undergoing continuous upgrades, following the consolidation of the
est1897 website into the H&T website in 2023. This
consolidation marked the start of an ongoing process of evolution
aimed at modernising functionality, design, and overall user
experience. Our strategy is to make it easier for customers to
engage with us through their preferred channels.
Effectively managing our cost
base
Like all businesses, H&T is experiencing
the impact of cost inflation, particularly with regards to employee
related costs, both in respect of ourselves and key suppliers. We
are mindful of the impact of these economic factors on all our
stakeholders. H&T is primarily a fixed cost business and
achieving operating efficiencies will remain a key management
focus.
We have rewarded our employees with increases
in basic pay, and with bonuses intended to recognise their hard
work, delivery and contribution throughout 2024. Employee related
costs for 2024 rose as anticipated by 9% and will continue to rise
at a rate above that of headline inflation, primarily as a result
of government decisions taken in respect of national living wage
and employment related taxes. Ensuring that our people are
appropriately remunerated will remain a priority for the
Group.
The increase in Employers' National Insurance
rates announced by the UK Government in its Budget on 30 October
2024 will impact our business from April 2025. We estimate the
combined impact of lowering the earnings threshold at which
employers start paying National Insurance contributions, and the
increase in the rate of those contributions, will increase our
employment costs by c.£2m per annum. We have put plans in place to
mitigate the impact of these cost increases and are also closely
monitoring any potential pass-on costs from our partners and
suppliers.
Since April 2022, National Living Wage has
risen significantly, which along with the recent increase in
Employers' National Insurance contributions, has resulted in us
carefully considering our planning assumptions around staffing
levels and the pace of new store openings. Whilst we remain fully
committed to ensuring we always provide exceptional customer
service, we will be slowing recruitment in the year ahead to manage
costs effectively.
More customers, using more of our
services
The Group offers a diverse range of products
and services designed to meet the specific needs of its customer
base. Many customers engage with multiple services and product
offerings; for example, a money transfer customer may also purchase
foreign currency for travel, or a piece of retail jewellery
purchased from H&T might later be pledged as collateral for a
pawnbroking loan.
Our strategy focuses on driving footfall into
our stores and, through the exceptional service provided by our
store colleagues, building long-term customer relationships that
often span many years and multiple products. Over time, this
strategy aims to attract more new customers, increase the frequency
with which they use our pawnbroking services, and leverage both the
in-store experience and enhanced data insights to encourage
cross-selling of our additional products.
Funding our Growth
To capitalise on the growth opportunity
presented to the Group in the medium term, in February 2024 we
agreed additional financing of £25m to support the growth of the
business, from PGIM (previously Pricoa Private Capital), the
private capital arm of PGIM, Inc., the global investment management
business of Prudential Financial, Inc. This facility is in addition
to financing facilities provided by our longstanding bankers,
Lloyds Bank plc, and by Allica Bank Limited.
The support of these banks and capital
providers helps finance the growth ambitions of the business. In
the year ahead we expect to invest in further growth in the pledge
book, maintain our investment in enhancing our store estate and
technology platforms and selectively look at opportunities to
acquire independent stores.
Macroeconomic Environment
Looking ahead, we anticipate a positive
near-term trading environment for H&T. Although inflation has
eased from peak levels, the real cost of living for consumers
remains high, and interest rates are likely to stay elevated for an
extended period. Additionally, we expect unemployment levels to
rise during 2025 within our core customer base. Given these factors
and strong pledge book growth in Q4 of 2024, we believe we have a
sound base for the delivery of future growth.
Pledge
Book
We anticipate continued strong demand for our
core pawnbroking product as the impact of inflation on the consumer
increases the need for small sum, short term loans at a time when
supply of credit is more constrained than has been the case for
many years. We are also seeing increased demand from customers who
are business owners using the pawnbroking service for working
capital purposes, and who often find themselves excluded by
mainstream financial institutions.
Retail
H&T is a leading retailer of high quality
pre-owned jewellery and pre-owned watches. We also offer our
customers an expanding range of new jewellery items. Demand has
remained robust through 2024 and has continued into 2025. We
believe that there are clear reasons for the strength of this
demand.
●
The growing attractiveness of buying pre-owned products, and
the environmental and sustainability benefits this
brings.
● A
recent change of preference by some customers to purchase new
rather than pre-owned items because of the generally lower price
point.
●
Customers view our retail items as good value for money, and
also as a store of value which can be sold or used as collateral
for a future pledge loan if their circumstances change.
We believe that these dynamics are likely to
continue, notwithstanding the challenges of broader macroeconomic
pressures felt by our customers. Better understanding this trend is
enabling us to increasingly optimise our in-store new jewellery
strategy and we are trialling the sale of exclusively new jewellery
items in selected stores. The Group is responding by focussing on
ensuring that we have the right mix of items for sale both in terms
of price and in mix of new and pre-owned.
Foreign
Currency
We expect demand for foreign exchange services
to remain resilient. Whilst UK travellers continue to make
increasing use of cashless payments when travelling overseas, our
customers often choose to take physical foreign currency which we
believe will continue for the foreseeable future.
CHIEF FINANCIAL OFFICER'S REVIEW
Change of accounting reference date ("Year
End")
The Board has made the decision to change the
Group's financial year end from 31 December to 30 September, with
effect from September 2025, as previously communicated. This will
result in financial performance being more evenly spread across the
two half year reporting periods. Comparative unaudited figures for
the twelve months to 30 September 2024, to establish the base for
the new accounting reference dates, are summarised on pages 23-24
of this announcement.
For the 2025 financial year, being the first
financial year with the new year end, statutory audited results
covering the nine-month period to 30 September 2025 are expected to
be published in January 2026. Simultaneously, the Group will
publish unaudited comparative results for the twelve months to 30
September 2025. Given that there will be no interim financial
reporting in this first year of transition, the Group will publish
a trading update in July 2025, covering the first six months of the
calendar year to 30 June 2025.
For future financial years, the reporting
cycle will comprise six months interim reporting to March, which we
expect to publish in May, and full year reporting to September,
which we expect to publish in January.
A reporting calendar will be published on the
Group's investor relations website at https://handt.co.uk/pages/investor-relations.
The expected future
dividend timetable for the year end September 2025 is shown in the
table below:
|
Interim Dividend
|
Final Dividend
|
9 month Statutory Year
2025
|
Period
|
3 months to March 2025
|
6 months to September 2025
|
Payment
Date
|
August 2025
|
April 2026
|
Financial Results
Gross
Profit
Reported gross profit increased to £155.4m
(2023: £127.2m), up 22% year on year as sustained demand for H&T's core product offerings
delivered revenue growth.
The Group delivered profit before tax of
£29.1m (2023: £26.4m), up 10% year on year and profit after tax of
£22.2m (2023: £21.1m), up 5% year on year.
Illustrated in the table below, the
pawnbroking and retail segments continue to be the core
contributors to the Group's performance, supported by growing
demand for our foreign currency service and over the counter gold
purchase. Gold purchase margins are benefiting from current
elevated gold prices with volumes broadly flat.
|
12 months ended
31 December 2024
|
12 months ended
31 December 2023
|
%
Change
|
|
£'m
|
£'m
|
|
Gross profit:
|
|
|
|
Pawnbroking
|
102.3
|
90.4
|
13%
|
Pawnbroking scrap
|
9.5
|
4.7
|
102%
|
Pawnbroking total
|
111.8
|
95.1
|
18%
|
Retail
|
19.3
|
14.4
|
34%
|
Gold
purchasing
|
14.8
|
8.6
|
72%
|
Foreign
exchange
|
7.0
|
6.3
|
11%
|
Other
services
|
2.5
|
2.8
|
-11%
|
Total gross profit
|
155.4
|
127.2
|
22%
|
Less IFRS 9 impairment
charge:
|
|
|
|
Pawnbroking IFRS 9 provision
movement
|
(4.7)
|
6.0
|
-178%
|
Pawnbroking
|
(29.3)
|
(26.9)
|
9%
|
Personal
loans
|
0.7
|
0.6
|
17%
|
Income from Operations
|
122.1
|
106.9
|
14%
|
Pawnbroking is the Group's core product
offering, with income from operations (after IFRS 9 impairment
charge) growing by 5% to £77.8m (2023: £74.2m). Pawnbroking income
is strongly correlated to the timing of growth in the underlying
pledge book, the distribution of individual pledge loan values
within the portfolio and the impairment charge required to be
raised in line with International Financial Reporting Standard
(IFRS) 9.
The risk adjusted yield earned on the pledge
book, which now includes pawnbroking scrap income with prior years
restated, is 71% (2023 restated to include Pawnbroking scrap
profit: 78%), having been impacted by the following:
·
|
Very strong
growth in the Pledge Book in Q4: The strong
growth in the pledge book achieved in Q4 provides a sound base for
future growth. However, 2024 revenues reflect limited benefit from
this growth, as it occurred late in the year and therefore, time on
book was not significant.
|
·
|
Higher
redemptions: Customers chose to repay their
pledge loans earlier than would ordinarily be the case, during the
spring months of 2024, resulting in a c.15% increase in the normal
monthly flow of redemptions during the months of March, April and
May 2024. These higher levels of redemptions reduced the capital
value of the pledge book, and correspondingly reduced the yield
earned on the book during the year.
|
·
|
Increased
IFRS 9 provisions: The Group implemented an
increase in lending interest rates in mid-2024, which will increase
the gross yield on the pledge book over time. This has necessitated
a review of the input assumptions within the Group's IFRS 9
impairment model, particularly in respect of the calculated
effective interest rate ("EIR"). As a result of this review, and
the strong growth seen in the pledge book in Q4 2024, the provision
held under IFRS 9 has increased by £4.7m (2023: decrease of £6.0m)
to £10.5m (2023: £5.8m)
|
·
|
Uncollected
interest: The IFRS 9 impairment charge includes
uncollected interest on pledge loans that have reached the point of
forfeit, and the IFRS 9 expected credit loss provision charge. This
charge increased in line with the growth in the underlying pledge
book, to £29.3m (2023: £26.9m).
Uncollected pledge book interest on loans that
have reached the point of forfeit, is recovered through the
disposal of the collateral item, either through pawnbroking scrap
or retail activities. Pawnbroking scrap profits are now
incorporated into the segmental performance of pawnbroking, with
prior periods restated to present an appropriate
comparison.
|
Recognition and Measurement of Financial Assets: Pledge Book
IFRS 9 provision requirements
International Financial Reporting Standard,
IFRS 9, is issued by the International Accounting Standards Board
(IASB) to govern the recognition, measurement, and disclosure of
financial instruments. This requires the Group to classify, measure
and recognise expected credit losses on its financial assets, from
the point of initial recognition of the pawnbroking loan made to
the customer.
For the pawnbroking pledge book, the Group is
exposed to credit risk through customers defaulting on their loans,
with the key mitigation to this risk being the requirement for all
customers to provide security (the pledge item) to H&T for safe
keeping, at the point they enter into the pawnbroking contract.
This security (the pledge item) acts to minimise the credit risk as
a customer pledge becomes the property of H&T on the default of
the pawnbroking loan.
IFRS 9 requires that the Group measures loss
allowances for financial assets, specifically the pledge book,
using the expected credit loss model. The Group's expected credit
loss model compares the carrying value of pledge loans (being the
principal loan value plus interest accrued at the effective
interest rate for each pawnbroking loan) to the expected recoveries
through redemption and the realisable value of the underlying
collateral (the pledge).
A detailed and comprehensive review of the key
estimates considered in the Group's IFRS 9 impairment model is
concluded annually. This review focuses on the key estimates
captured in the IFRS 9 expected credit loss model, which
are:
i)
Redemption rates: this captures both the rate at which, and
timing of when, customers redeem their pledge loans.
ii)
Forfeit profile: this is the time taken to realise the
underlying value of the collateral (the pledge) for loans which
ultimately forfeit. Pledge loans are considered to be in default
when they reach the end of their contractual period of 6 months,
and from this point value can be realised through normal
redemption, or through forfeit.
iii)
Expected realisation value of collateral: this is the
realisable value of the collateral (the pledge), and this security
significantly reduces the credit risk. In the event of forfeiture,
these collateral items (the pledge), can be either sold as retail
items or scrapped by H&T to settle the outstanding carrying
value (principal plus accrued interest) of the pledge loan. If sold
as retail items, the realisable value is the retail price at which
these items are sold, through the Group's store estate or on-line.
If scrapped, the realisable value is the prevailing trade price of
the underlying metals, precious stones or watches. The Group
estimates that the current fair value of the security held (the
pledge item) is in excess of the current pledge book
value.
The review further considers the effective
interest rate ("EIR") applied in determining the value of the
expected future credit losses, also noting the impact of any
changes in the key assumptions noted above. We are satisfied that
the recognition and measurement of the pledge book fairly
represents the minimal exposure to credit risk, given the current
fair value of the security held (the pledge item) is in excess of
the pledge book value.
Profit Before Tax
The Group delivered
profit before tax of £29.1m (2023: £26.4m), up 10% year on year and
profit after tax of £22.2m (2023: £21.1m), up 5% year on
year.
|
12 months ended
31 December 2024
|
12 months ended
31 December 2023
|
%
Change
|
|
£'m
|
£'m
|
|
Income from Operations
|
122.1
|
106.9
|
14%
|
Operating expenses:
|
(86.6)
|
(77.4)
|
12%
|
other direct costs
|
(59.2)
|
(53.2)
|
11%
|
administrative expenses
|
(27.4)
|
(24.2)
|
13%
|
Investment revenues
|
0.1
|
0.1
|
0%
|
Finance
costs
|
(6.5)
|
(3.2)
|
103%
|
Profit before taxation
|
29.1
|
26.4
|
10%
|
Operating
Expenses
Operating expenses, being direct and
administrative expenses, increased to £86.6m (2023: £77.4m), up 12%
year on year. Within this, employee related costs rose by 9% and
represent approximately 58% (2023: 58%) of total costs. The Group
is primarily a fixed cost business, with continued ongoing close
control of costs to achieve operating efficiencies remaining a
priority of the Group.
Ensuring that our employees are appropriately
rewarded remains a priority for the Group. Employee related costs
for 2025 will continue to rise at a rate above that of headline
inflation, primarily as a result of decisions taken by the UK
government in respect of National Living Wage and Employers'
National Insurance contributions.
We continue to be able to negotiate improved
leasehold occupancy terms upon lease renewal and the Group fixed
its energy costs in 2024 until December 2026, on improved terms
relative to the previous fixed rate contract.
The Group employed 1,678 people (2023: 1,625)
at 31 December 2024, being 1,453 FTE (2023: 1,410), with the
increase in headcount supporting the growth in store estate and in
key support functions.
Taxation
The corporation taxation charge for the year
was £6.8m (2023: £5.3m). Corporation tax rates increased from 1
April 2023, from 19% to 25%. The Group has an effective tax rate of
24% (2023: 20%). These effective tax rates are lower than the
standard rate of tax due the additional tax relief from the use of
the super-deduction allowance for investment in plant and machinery
for three years from 1 April 2021, giving rise to a net credit
relating to prior years. The timing difference between tax relief
on the group's investment in its capital programme versus the
timing of the accounting recognition of this expenditure, along
with other timing differences, results in deferred taxation. As tax
relief has been accelerated, a deferred tax liability arises for
the year and this is provided at 25%, being the tax rate at which
the liability is expected to reverse.
Balance Sheet
31 December 2024
|
31 December 2023
|
%
Change
|
|
£'m
|
£'m
|
|
Pledge
book capital value of loans
|
126.8
|
101.3
|
25%
|
Accrued
interest
|
42.0
|
33.4
|
26%
|
IFRS 9
impairment provision
|
(10.5)
|
(5.8)
|
81%
|
Net
carrying value of pledge book
|
158.3
|
128.9
|
23%
|
Inventories
|
40.6
|
40.7
|
0%
|
Goodwill
|
27.3
|
21.9
|
25%
|
Property,
plant and equipment
|
15.8
|
15.7
|
1%
|
Intangible assets
|
9.5
|
7.6
|
25%
|
Net
debt
|
(54.4)
|
(31.6)
|
72%
|
Other net
assets/(liabilities)
|
(5.0)
|
(5.8)
|
-14%
|
Net assets
|
192.1
|
177.4
|
8%
|
The Group's net asset value increased to £192m
(2023: £177m). The balance sheet is underpinned by the inherent
value, expressed at cost, of precious metals and watches in the
form of collateral for the pledge book and in inventory, as well as
cash balances.
The Group ended the year with a net debt
position of £54.4m (2023: £31.6m), primarily funding investment in
working capital through growing the pledge book (including the
acquisition of the Maxcroft pledge book), the store estate, both
new and existing stores and investment in technology and data
capabilities. Cash on hand at the end of December amounted to £15m
(2023: £11m).
Non-current assets grew
to £70m (2023:
£65m) with the investment
of capital
expenditure, particularly in respect
of the Group's store estate, both existing and new stores, of £3.3m
(2023: £2.7m) and continued strategic investment in the Group's
technology capabilities and platform of £2.8m (2023:
£1.6m). These costs have been capitalised in
line with accounting standard, IAS 38. To date £6.9m (2023: £2.9m)
of technology costs incurred in the development of EVO have been
capitalised. Further costs are expected to be capitalised as
further phases of development are undertaken over a further three
years.
Pledge Book
With sustained demand, the pledge book capital
value, excluding accrued interest and IFRS 9 provisions, grew by
26% to £127m (December 2023: £101m) at 31 December 2024, while the
carrying value of the pledge book, including interest accrued and
after IFRS 9 provisions, was £158m (December 2023: £129m), up
22%.The provision held under IFRS 9 has increased by £4.7m (2023:
decrease £6m) to £10.5m (2023:£5.8m). This
represents coverage of 6.2% (December 2023: 4.3%). This increase is
in part a result of an increase in lending interest rates, which
will increase the gross yield on the pledge book over time. This
has necessitated a review of the input assumptions within the
Group's IFRS 9 impairment model, particularly in respect of the
calculated effective interest rate ("EIR"). Primarily as a result
of this review, together with the strong growth seen in the pledge
book in Q4 2024, the provision held under IFRS 9 has
increased.
The fair value of the collateral held in
support of the pledge book at 31 December is estimated to
be
£229m (2023: £184m).
Inventory
The value of inventory held was unchanged at
£41m (2023: £41m) and is valued at the lower of cost or net
realisable value. Of this total inventory, £26m was available for
retail sale in the stores (2023:
£29m). For inventory arising from unredeemed
pledge loans upon default, this cost represents the value of the
pledge loan plus overheads. The net realisable value represents the
estimated selling price less all estimated costs of completion and
costs to be incurred in marketing, selling and distribution.
Relative to these measures, the Group considers the value of
inventory to be conservatively stated.
The collateral (the pledge item) which
protects the Group from credit risk in the event of default of
pledge book loans, comprises 98% (2023: 99%) gold, jewellery items
and watches. The value of the majority of these items is correlated
to the prevailing gold price and they are conservatively valued as
the Group applies conservative lending policies when providing
pawnbroking pledge loans. Lending rates do not track the gold price
movement in the short term. Considering the combination of these
factors, the Group considers the value of the collateral (the
pledge item) to be conservatively stated.
Asset Carrying Value Review
The Group performs an annual review of the
expected earnings of acquired stores and considers whether the
associated goodwill and other property, plant and equipment values
require an impairment as required by accounting standards. The
Group has also considered whether its right-of- use assets
(property leases) are fairly valued.
Share Capital
The Group has a total
of 43,987,934 (2023: 43,987,934) shares in issue.
As at 31 December
2024, the Group operated a single share award scheme, the
Performance Share
Plan "PSP". The
charge to the income statement for the year for this scheme was
£0.3m (2023: £0.2m).
Awards that can be granted under this current
PSP scheme total a maximum of 4,398,793 shares (2023: 4,398,793
shares), being 10% of the issued share capital of the Group as
defined in the Articles of Association. Under the 2022 PSP scheme,
which references a December 2024 performance end date, a total of
195,770 shares are expected to vest.
Cash Flow
|
31 December 2024
|
31 December 2023
|
|
£'m
|
£'m
|
Operating
cash inflows
|
46.8
|
39.1
|
Working
capital
|
(22.3)
|
(33.4)
|
Taxation paid
|
(6.8)
|
(6.0)
|
Capital
investment
|
(7.3)
|
(8.6)
|
Interest
and finance costs paid
|
(6.0)
|
(2.6)
|
Dividend
paid
|
(7.6)
|
(7.2)
|
Payment
of leases
|
(7.1)
|
(6.9)
|
Acquisitions
|
(12.5)
|
(3.2)
|
Net cash utilised
|
(22.8)
|
(28.8)
|
As expected, we continued to invest available
cash resources in growing the core pawnbroking business of the
Group, with £23m (2023: £29m) invested in growing working capital,
primarily the pledge book, and £7.3m (2023: £8.6m) invested in
capital expenditure, firstly in the store estate, both new stores
and existing stores, and secondly in our technology
platforms.
Taxation and dividend payments were made of
£6.8m (2023: £6.0m) and £7.6m (2023: £7.2m) respectively, whilst
interest paid on loan facilities was £6.0m (2023: £3.5m),
reflecting increased use of financial facilities available to the
Group along with rising interest rates.
Financing Facilities
During the year, the Group made use of an
additional £26.1m of its available funding facilities, with gross
borrowings at 31 December 2024 of £69.1m (2023: £43.0m). The
Group's net debt position at 31 December 2024, amounted to £54.4m
(2023: £31.6m) as the growing business was funded through the
increasing use of the Group's available funding facilities. Cash in
hand and held within the store estate increased to £15m (2023:
£11m).
During the course of the year, we further
diversified and enhanced the Group's funding arrangements with £25m
of additional term financing from PGIM Private Capital (previously
Pricoa Private Capital). This additional financing brings the total
funding facilities available to H&T to £85m, with all funders
ranking Pari Passu and the financial covenants aligned.
Financial covenants are summarised in the
table below and all are comfortably met.
Financial
Covenant
|
Ratio
|
31 December 2024
|
31 December 2023
|
Total Net Debt to
EBITDA
|
2.5x
|
1.4x
|
0.9x
|
Interest Cover
Ratio
|
4x
|
7.6x
|
18.4x
|
Fixed Cover Charge
Ratio
|
1.5x
|
3.5x
|
14.8x
|
Asset Cover
Ratio
|
3x
|
3.7x
|
5.4x
|
Return on Equity
The Group had average net asset value over the
course of the year of £183m (2023: £168m) and reported profit after
tax of £22.2m (2023: £21.1m), representing a post-tax return on
equity (RoE) using monthly averages, of 12.2% (2023: 12.6%) and a
post tax return on monthly average tangible equity (RoTE) of 15.1%
(2023: 15.1%)The Group targets to achieve a sustainable post-tax
ROE % in the mid-teens, through the cycle, and is committed to
achieving this objective.
Going Concern
The Board has assessed the impact of
appropriate scenarios and believes that it has sufficient committed
funding facilities available to meet the anticipated needs of the
Business. The Group has prepared the financial statements on a
going concern basis.
Share Price and EPS
The closing share
price at 31 December 2024 was 355p (2023: 432p).
Basic earnings per share was 51.1p (2023:
48.7p), up 5% year-on-year after the impact of the increase in the
rate of corporation tax from 19% to 25% from 1st April 2023.
Diluted earnings per share was 50.9p (2023: 48.5p). Net asset value
per share was 441.9p (2023: 409.0p), up 8% on prior
year.
Change of accounting reference date ("Year
End")
The Board has made the decision to change the
Group's financial year end from 31 December to 30 September, with
effect from September 2025, as previously communicated. This will
result in financial performance being more evenly spread across the
two half year reporting periods. Comparative unaudited figures for
the twelve months to September 2024 are summarised
below:
Revenue and Income
Statement
|
|
|
|
|
|
30 September 2024
Unaudited
|
31 December 2024
Audited
|
|
|
£'m
|
£'m
|
Pawnbroking
|
|
97.7
|
102.3
|
Pawnbroking
scrap
|
|
32.2
|
35.3
|
Pawnbroking total
|
|
129.9
|
137.6
|
Retail
|
|
58.6
|
61.8
|
Gold
purchasing
|
|
44.1
|
54.8
|
Foreign
exchange
|
|
7.8
|
8.0
|
Other
services
|
|
3.4
|
3.2
|
Revenue
|
|
243.8
|
265.4
|
Pawnbroking
|
|
97.7
|
102.3
|
Pawnbroking
scrap
|
|
7.4
|
9.5
|
Pawnbroking total
|
|
105.1
|
111.8
|
Retail
|
|
18.7
|
19.3
|
Gold
purchasing
|
|
10.5
|
14.8
|
Foreign
exchange
|
|
6.8
|
7.0
|
Other
services
|
|
2.4
|
2.5
|
Gross profit
|
|
143.5
|
155.4
|
Less IFRS
9 impairment charge:
|
|
|
|
Pawnbroking
|
|
(26.3)
|
(34.0)
|
Personal
loans
|
|
0.6
|
0.7
|
Income from operations
|
|
117.8
|
122.1
|
Less
Operating expenses:
|
|
|
|
Other
direct costs
|
|
(57.9)
|
(59.2)
|
Administrative costs
|
|
(26.2)
|
(27.4)
|
Operating
Profit
|
|
33.7
|
35.5
|
Finance
costs
|
|
(6.0)
|
(6.4)
|
Profit before tax
|
|
27.7
|
29.1
|
Tax
charge on profit
|
|
(6.9)
|
(6.9)
|
Profit after tax
|
|
20.8
|
22.2
|
Key Performance Indicators
|
|
30 September 2024
Unaudited
|
31 December 2024
Audited
|
Number of
stores
|
|
282
|
285
|
Capital
value pledge book
|
|
£111m
|
£127m
|
Carrying
value pledge book
|
|
£138m
|
£158m
|
Monthly
average capital value pledge
book
|
|
£104m
|
£109m
|
Risk
adjusted margin on capital value
|
|
76%
|
71%
|
Monthly
average carrying value pledge
book
|
|
£129m
|
£135m
|
Risk
adjusted margin on carrying value
|
|
61%
|
58%
|
Diluted
EPS (p)
|
|
47.6p
|
50.9p
|
GROUP BALANCE SHEET
|
|
|
|
30 September 2024
Unaudited
|
31 December 2024
Audited
|
|
£'000
|
£'000
|
Non-current assets
|
|
|
Goodwill
|
27.2
|
27.3
|
Other
intangible assets
|
8.9
|
9.5
|
Property,
plant and equipment
|
15.8
|
15.8
|
Right-of-use assets
|
17.7
|
17.9
|
|
69.6
|
70.5
|
Current assets
|
|
|
Inventories
|
51.9
|
40.6
|
Trade and
other receivables
|
146.0
|
164.9
|
Cash and
cash equivalents
|
21.1
|
14.6
|
|
219.0
|
220.1
|
Total assets
|
288.6
|
290.6
|
Current liabilities
|
|
|
Trade and
other payables
|
(9.4)
|
(7.7)
|
Lease
liability
|
(5.4)
|
(5.3)
|
|
(14.8)
|
(13.0)
|
Net current assets
|
204.2
|
207.1
|
Non-current liabilities
|
|
|
Borrowings
|
(74.5)
|
(69.1)
|
Lease
liabilities
|
(14.3)
|
(14.5)
|
Deferred
tax liabilities
|
(0.4)
|
(1.5)
|
Long term
provisions
|
(0.4)
|
(0.4)
|
|
(89.6)
|
(85.5)
|
Total liabilities
|
(104.4)
|
(98.5)
|
Net assets
|
184.2
|
192.1
|
EQUITY
|
|
|
Share
capital
|
2.2
|
2.2
|
Share
premium account
|
50.2
|
49.7
|
Retained
earnings
|
131.8
|
140.2
|
Total equity attributable to
equity holders
|
184.2
|
192.1
|
Diane Giddy
Chief
Financial Officer
CONSOLIDATED GROUP STATEMENT
OF
COMPREHENSIVE
INCOME
|
|
|
|
FOR THE YEAR ENDED 31
DECEMBER 2024
|
|
|
|
|
|
2024
|
2023
|
|
Note
|
£'000
|
£'000
|
Continuing operations:
|
|
|
|
Revenue
|
2
|
265,373
|
220,775
|
Cost of
sales
|
|
(109,983)
|
(93,539)
|
Gross profit
|
2
|
155,390
|
127,236
|
Impairment charges
|
2
|
(33,332)
|
(20,298)
|
Income from operations
|
2
|
122,058
|
106,938
|
Other
direct expenses
|
|
(59,171)
|
(53,223)
|
Administrative expenses
|
|
(27,384)
|
(24,204)
|
Operating
profit
|
35,503
|
29,511
|
Investment revenues
|
|
82
|
82
|
Finance
costs
|
3
|
(6,528)
|
(3,233)
|
Profit before taxation
|
|
29,057
|
26,360
|
Tax
charge on profit
|
4
|
(6,829)
|
(5,277)
|
Profit for the financial
year and total comprehensive income
|
22,228
|
21,083
|
|
Earnings per share from
continuing operations
|
|
Pence
|
Pence
|
Basic
|
5
|
51.17
|
48.74
|
Diluted
|
5
|
50.94
|
48.49
|
All profit for the period is
attributable to equity shareholders.
CONSOLIDATED
GROUP STATEMENT OF CHANGES
IN EQUITY
|
|
|
|
|
|
FOR THE YEAR ENDED 31
DECEMBER 2024
|
|
|
|
|
|
|
Share
capital
|
Share premium account
|
Employee Benefit Trust shares
reserve
|
Retained
earnings
|
Total
|
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
At 1
January 2023
|
2,193
|
49,423
|
(34)
|
112,537
|
164,119
|
Profit
for the year
|
-
|
-
|
-
|
21,083
|
21,083
|
Total
comprehensive income
|
-
|
-
|
-
|
21,083
|
21,083
|
Issue of
share capital
|
6
|
300
|
-
|
(306)
|
-
|
Share
option movement
|
-
|
-
|
3
|
(679)
|
(676)
|
Dividends
|
-
|
-
|
-
|
(7,156)
|
(7,156)
|
At 31 December 2023
|
2,199
|
49,723
|
(31)
|
125,479
|
177,370
|
At 1
January 2024
|
2,199
|
49,723
|
(31)
|
125,479
|
177,370
|
Profit
for the year
|
-
|
-
|
-
|
22,228
|
22,228
|
Total
comprehensive income
|
-
|
-
|
-
|
22,228
|
22,228
|
Settlement of share-based payments
|
-
|
-
|
6
|
-
|
6
|
Deferred
tax on share-based payments
|
-
|
-
|
-
|
(39)
|
(39)
|
Share-based payment charge
|
-
|
-
|
-
|
283
|
283
|
Employee
Benefit Trust
|
-
|
-
|
-
|
(107)
|
(107)
|
Dividends
|
-
|
-
|
-
|
(7,609)
|
(7,609)
|
At 31 December 2024
|
2,199
|
49,723
|
(25)
|
140,235
|
192,132
|
CONSOLIDATED
GROUP BALANCE SHEET
|
|
|
|
AS AT 31 DECEMBER
2024
|
|
|
|
|
|
31 December
2024
|
31 December
2023
|
|
Note
|
£'000
|
£'000
|
Non-current
assets
|
|
|
|
Goodwill
|
|
27,310
|
21,851
|
Other
intangible assets
|
|
9,504
|
7,618
|
Property,
plant and equipment
|
|
15,780
|
15,686
|
Right-of-use assets
|
|
17,901
|
19,581
|
|
70,495
|
64,736
|
Current assets
|
|
|
|
Inventories
|
|
40,582
|
40,711
|
Trade and
other receivables
|
|
164,792
|
135,271
|
Current
tax recoverable
|
|
137
|
-
|
Cash and
cash equivalents
|
|
14,654
|
11,387
|
|
220,165
|
187,369
|
Total assets
|
290,660
|
252,105
|
Current liabilities
|
|
|
|
Trade and
other payables
|
|
(7,700)
|
(7,955)
|
Lease
liability
|
|
(5,338)
|
(3,965)
|
Current
tax liability
|
|
-
|
(858)
|
|
(13,038)
|
(12,778)
|
Net current assets
|
207,127
|
174,591
|
Non-current
liabilities
|
|
|
|
Borrowings
|
|
(69,100)
|
(43,000)
|
Lease
liabilities
|
|
(14,445)
|
(18,002)
|
Deferred
tax liabilities
|
|
(1,520)
|
(508)
|
Long term
provisions
|
|
(425)
|
(447)
|
|
(85,490)
|
(61,957)
|
Total liabilities
|
(98,528)
|
(74,735)
|
Net assets
|
192,132
|
177,370
|
EQUITY
|
|
|
|
Share
capital
|
8
|
2,199
|
2,199
|
Share
premium account
|
|
49,723
|
49,723
|
Employee
Benefit Trust share reserve
|
|
(25)
|
(31)
|
Retained
earnings
|
|
140,235
|
125,479
|
Total equity attributable to
equity holders
|
192,132
|
177,370
|
The financial statements of
H&T Plc, registered number 05188117, were approved by the Board
of Directors on 17 March 2025 and authorised for issue on 18 March
2025.
They were signed on its behalf by:
CD Gillespie
Chief Executive Officer
GROUP CASH FLOW STATEMENT
|
|
|
|
FOR THE YEAR ENDED 31
DECEMBER 2024
|
|
|
|
|
|
2024
|
2023
|
|
|
|
As restated*
|
|
Note
|
£'000
|
£'000
|
Net cash from operating
activities
|
6
|
11,857
|
(3,509)
|
Investing
activities
|
|
|
|
Interest
received
|
|
82
|
82
|
Purchases
of intangible assets
|
|
(2,840)
|
(1,554)
|
Purchases
of property, plant and equipment
|
|
(4,444)
|
(7,045)
|
Acquisition of trade and assets of businesses
|
|
(12,491)
|
(3,155)
|
Net cash used in investing
activities
|
|
(19,693)
|
(11,672)
|
Financing
activities
|
|
|
|
Dividends
paid
|
|
(7,609)
|
(7,156)
|
Payment
of lease liabilities
|
|
(6,219)
|
(6,046)
|
Increase
in borrowings
|
|
26,100
|
28,000
|
Debt
restructuring costs
|
|
(1,062)
|
(490)
|
Employee
Benefit Trust
|
|
(107)
|
31
|
Net cash from financing
activities
|
11,103
|
14,339
|
Net increase/(decrease) in
cash and cash equivalents
|
|
3,267
|
(842)
|
Cash and cash equivalents at
beginning of the period
|
|
11,387
|
12,229
|
Cash and cash equivalents at
end of the period
|
14,654
|
11,387
|
* The restatement of the 2023
figures is explained in note 6.
Notes to the Preliminary Announcement For the year ended 31
December 2024
1. Finance information and significant
accounting policies
The financial information has been
abridged from the audited financial statements for the year ended
31 December 2024.
Whilst the financial information
included in this preliminary announcement has been prepared in
accordance with the International Financial Reporting Standards
('IFRS') accounting policies adopted by the Group and set out in
the annual report and accounts for the year ended 31 December 2024,
this announcement does not itself contain sufficient information to
comply with IFRS. The Group will be publishing full financial
statements that comply with IFRS in April 2025.
The financial information set out
above does not constitute the statutory accounts for the purposes
of section 434 of the Companies Act 2006. The financial information
for the year ended 31 December 2023 is based on the statutory
accounts filed with the Registrar of Companies and those for 2024
will be filed with the Registrar in due course. The auditors have
reported on those accounts: their report was unqualified, did not
draw attention to any matters by way of emphasis and did not
contain a statement under section 498 (2) or (3) of the Companies
Act 2006.
Revenue recognition
Revenue is measured at the fair
value of the consideration received or receivable and represents
amounts receivable for goods and services and interest income
provided in the normal course of business, net of discounts, VAT,
and other sales-related taxes.
Revenue is recognised to the extent
that it is probable that the economic benefits will flow to the
Group and be reliably measured.
The Group recognises revenue from
the following major sources:
● Pawnbroking, or Pawn Service Charge (PSC);
● Retail jewellery sales;
● Pawnbroking scrap and gold purchasing;
● Foreign exchange income; and
● Income from other services
Pawnbroking, or Pawn Service Charge (PSC)
PSC comprises contractual interest
earned on pledge loans, plus auction profit or loss, less any
auction commissions payable and less surplus payable to the
customer. Revenue is recognised over time in relation to the
interest accrued by reference to the principal outstanding and the
effective interest rate applicable as governed by IFRS
9.
Retail jewellery sales
Jewellery inventory is sourced from
unredeemed pawn loans, newly purchased items and inventory
refurbished from the Group's gold purchasing operation. For sales
of goods to retail customers, revenue is recognised when control of
the goods has transferred, being at the point the customer
purchases the goods at the store. Payment of the transaction price
is due immediately at the point the customer purchases the goods.
Under the Group's standard contract terms, customers have a right
of return within 30 days. At the point of sale, a refund liability
and a corresponding adjustment to revenue is recognised for those
products expected to be returned. At the same time, the Group has a
right to recover the product when customers exercise their right of
return so consequently recognises a right to returned goods asset,
and a corresponding adjustment to cost of sales.
The Group uses its accumulated
historical experience to estimate the number of returns. It is
considered highly probable that a significant reversal in the
cumulative revenue recognised will not occur given the consistent
and immaterial level of returns over previous years; as a
proportion of sales, 2024 returns were 7.5% (2023: 7.3%)
Pawnbroking scrap and gold purchasing
Scrap revenue comprises proceeds
from gold scrap sales, jewellery items and watches. Revenue is
recognised when control of the goods has transferred, being at the
point the smelter purchases the relevant metals, or the items are
sold or auctioned.
Foreign exchange
The foreign exchange currency
service where the Group earns a margin when selling or buying
foreign currencies.
Other services
Other services comprise revenues
from third party cheque cashing, money transfer income, watch
repairs, income from the Group's former unsecured lending
activities (ceased in April 2022) and other income. Commission
receivable on cheque cashing and other income is recognised at the
time of the transaction as this is
when control
of the
goods has
transferred.. Repair income
is recognised
when the repair
has been completed. The Group
recognises interest income arising on secured and unsecured lending
within trading revenue rather than investment revenue on the basis
that this represents most accurately the business activities of the
Group.
Gross profit
Gross profit is stated after
charging inventory, pledge and other services' provisions and
direct costs of
inventory items sold or scrapped in
the year, before loan and pawnbroking impairments.
Impairment charges
Impairment charges comprise a
charge for interest earned on pawnbroking loans that ultimately
forfeit, net of the movement in the IFRS 9 provision.
Operating expenses
Operating expenses comprise all
expenses associated with the operation of the various stores and
collection centre of the Group, including premises expenses, such
as rent, rates, utilities and insurance, all staff costs and staff
related costs for the relevant employees, and the administrative
expenses and overheads of the Group.
Inventory stock provisions
Where necessary provision is made
for obsolete, slow moving, damaged goods or inventory shrinkage.
The provision for obsolete, slow moving, and damaged inventory
represents the difference between the cost of the inventory and its
net realisable value. The inventory shrinkage provision is based on
an estimate of the inventory missing at the reporting date using
historical shrinkage experience.
2. Operating
segments
For reporting purposes, the Group
is currently organised into five segments - pawnbroking (being
pawnbroking and pawnbroking scrap), retail, gold purchasing,
foreign exchange and other services. Operating segments are
reported in a manner consistent with the internal reporting
provided to the Board of Directors, who are the chief operating
decision-makers. The Board of Directors are responsible for
allocating resources and assessing performance of the operating
segments and has been identified as the steering committee that
makes strategic decisions.
The principal activities by
segment are as follows:
Pawnbroking:
Pawnbroking is a loan secured
against a collateral (the pledge). In the case of the Group, over
98% (2023: 99%) of the collateral against which amounts are lent
comprises precious metals (predominantly gold), diamonds and
watches. The pawnbroking contract is a six-month credit agreement
bearing a monthly interest rate of between 2% and 10.49%. The
contract is governed by the terms of the Consumer Credit Act 2008.
If the customer does not redeem the goods by repaying the secured
loan before the end of the contract, the Group is required to
dispose of the goods either through public auctions if the value of
the pledge is over £75 (disposal proceeds being reported in this
segment) or, if the value of the pledge is £75 or under, through
public auctions or the retail or pawnbroking scrap activities of
the Group.
Pawnbroking scrap comprises all
other proceeds from gold scrap sales of the Group's inventory
assets other than those reported within gold purchasing. The items
are either damaged beyond repair, are slow moving or surplus to the
Group's requirements, and are smelted and sold at the current gold
spot price less a small commission.
Retail:
The Group's retail proposition is
primarily gold, jewellery and watches, and the majority of the
retail sales are forfeited items from the pawnbroking pledge book
or refurbished items from the Group's gold purchasing operations.
The retail offering is complemented with an amount of new or
second-hand jewellery purchased from third parties by the
Group.
Gold purchasing:
Jewellery is bought direct from
customers through all of the Group's stores. The transaction is
simple with the store agreeing a price with the customer and
purchasing the goods for cash on the spot. Gold purchasing revenues
comprise proceeds from scrap sales on goods sourced from the
Group's purchasing operations.
Foreign exchange:
The foreign exchange currency
service where the Group earns a margin when selling or buying
foreign currencies.
Other services:
This segment comprises:
● Third
party cheque encashment which is the provision of cash in exchange
for a cheque payable to our customer for a commission fee based on
the face value of the cheque.
● Money Transfer commission earned on the Group's money
transfer service.
● Watch repair services provided by Group company, Swiss Time
Services Limited
● Personal loans income from the Group's former unsecured
lending activities which ceased in April 2022. Personal loan
revenues are stated at amortised cost after taking into
consideration an assessment on a forward-looking basis of expected
credit losses.
Cheque cashing is subject to bad
debt risk which is reflected in the commissions and fees
applied.
Further details on each activity
are included in the Chief Executive's review.
Segment information about these
businesses is presented below:
|
2024
|
2023
|
Revenue
|
£'000
|
£'000
|
|
Pawnbroking
|
102,314
|
90,412
|
|
Pawnbroking
scrap
|
35,268
|
27,908
|
|
Pawnbroking total
|
137,582
|
118,320
|
Retail
|
61,782
|
48,584
|
Gold
purchasing
|
54,824
|
42,811
|
Foreign
exchange
|
7,983
|
7,136
|
Other
services
|
3,202
|
3,924
|
External and total
revenue
|
265,373
|
220,775
|
Gross profit
|
|
|
|
Pawnbroking
|
102,314
|
90,412
|
|
Pawnbroking
scrap
|
9,463
|
4,695
|
|
Pawnbroking total
|
111,777
|
95,107
|
|
Retail
|
19,320
|
14,417
|
|
Gold
purchasing
|
14,781
|
8,577
|
|
Foreign
exchange
|
7,040
|
6,276
|
|
Other
services
|
2,472
|
2,859
|
Gross profit
|
155,390
|
127,236
|
|
Impairment
charges
|
(33,332)
|
(20,298)
|
Income from operations
|
|
|
|
Pawnbroking
|
68,335
|
69,482
|
|
Pawnbroking
scrap
|
9,463
|
4,695
|
|
Pawnbroking total
|
77,798
|
74,177
|
Retail*
|
19,320
|
14,417
|
Gold
purchasing
|
14,781
|
8,577
|
Foreign
exchange
|
7,040
|
6,276
|
Other
services
|
3,119
|
3,491
|
Income from operations
|
122,058
|
106,938
|
|
Other
direct expenses excluding impairment**
|
(59,171)
|
(53,223)
|
|
Administrative expenses
|
(27,384)
|
(24,204)
|
|
Operating
profit
|
35,503
|
29,511
|
|
Interest
receivable
|
82
|
82
|
|
Financing
costs
|
(6,528)
|
(3,233)
|
|
Profit before taxation
|
29,057
|
26,360
|
|
Tax
charge on profit
|
(6,829)
|
(5,277)
|
Profit for the period and
total
comprehensive
income
|
22,228
|
21,083
|
* includes retail of forfeited
pledge items
** The Group cannot meaningfully
allocate this information by segment due to all the segments
operating from the same stores and the assets in use being common
to all segments
Geographical segments
The Group's revenue from external
customers by geographical location is detailed below:
|
2024
£'000
|
2023
£'000
|
United
Kingdom
|
263,218
|
217,388
|
Other
|
2,155
|
3,387
|
Total revenue
|
265,373
|
220,775
|
The Group's non-current assets are
located entirely in the United Kingdom. Accordingly, no further
geographical segment analysis is presented.
3. Financing
costs
|
2024
£'000
|
2023
£'000
|
Interest
on bank loans
|
5,219
|
2,176
|
Other
interest
|
3
|
4
|
Interest
expense on the lease
liability
|
907
|
945
|
Amortisation of debt issue cost
|
399
|
108
|
Total interest expense
|
6,528
|
3,233
|
4. Tax charge on profit
The Group recognised an effective
tax rate of 23.5% (2023: 20.0%). This is lower than the standard
blended UK
statutory rate
for the
year of 25%
primarily due to
adjustments relating to previous
periods.
a. Tax on profit on ordinary
activities
Current tax
|
2024
£'000
|
2023
£'000
|
UK
corporation tax charge at
25%
(2023: 23.5%)
|
6,530
|
6,195
|
Adjustments in respect of prior
periods
|
(674)
|
(338)
|
Total current tax
charge
|
5,856
|
5,857
|
Deferred tax
|
|
|
Origination
and reversal of
temporary
differences
|
809
|
(300)
|
Adjustments in respect of prior
periods
|
164
|
(202)
|
Effect of
changes in tax rates
|
-
|
(78)
|
Total deferred tax
charge
|
973
|
(580)
|
|
|
|
Tax on
profit on ordinary
activities
|
6,829
|
5,277
|
b.
Factors affecting the tax charge
for the year
|
2024
£'000
|
2023
£'000
|
Profit before taxation
|
29,057
|
26,360
|
Tax on
profit on ordinary activities at standard CT rate of 25% (2023:
23.5%)
|
7,264
|
6,195
|
Effects
of:
|
|
|
Expenses
not deductible for tax purposes
|
1
|
6
|
Fixed
asset differences
|
122
|
(43)
|
Other
differences
|
(51)
|
(277)
|
Adjustments to tax charge in
respect
of previous periods
|
(674)
|
(736)
|
Adjustments to tax charge in
respect
of previous periods -
deferred
tax
|
167
|
202
|
Remeasurement of deferred tax
for
changes in tax rates
|
-
|
(70)
|
Total current tax
charge
|
6,829
|
5,277
|
In addition to the amount charged
to the income statement and in accordance with IAS 12, the excess
of current and deferred tax over and above the relative related
cumulative remuneration expense under IFRS 2 has been recognised
directly in equity. The amount taken to equity in the current
period was a debit of £39,000 (2023: debit of £398,000).
5. Earnings per share
Basic earnings per share is
calculated by dividing the profit for the year attributable to
equity shareholders by the weighted average number of ordinary
shares in issue during the year.
For diluted earnings per share,
the weighted average number of ordinary shares in issue is adjusted
to assume conversion of all dilutive potential ordinary shares.
With respect to the Group these represent share options and
conditional shares granted to employees where the exercise price is
less than the average market price of the Company's ordinary shares
during the year.
Reconciliations of the earnings
per ordinary share and weighted average number of shares used in
the calculations are set out below:
Year ended 31 December
2024
|
Year ended 31 December
2023
|
|
Earnings
|
Weighted average
number
of
shares
|
Per-share
amount
pence
|
Earnings
|
Weighted average
number
of
shares
|
Per-share amount
pence
|
|
£'000
|
|
|
£'000
|
|
|
Earnings per share:
basic
|
22,228
|
43,440,536
|
51.17
|
21,083
|
43,253,136
|
48.7
|
Effect of dilutive
securities
|
|
|
|
|
|
|
Options
and conditional
shares
|
-
|
195,770
|
(0.23)
|
-
|
223,629
|
(0.2)
|
Earnings per share:
diluted
|
22,228
|
43,636,306
|
50.94
|
21,083
|
43,476,765
|
48.5
|
6. Notes to the Cash Flow Statement
|
2024
|
2023
|
|
|
As restated*
|
|
£'000
|
£'000
|
Profit for the year
|
22,228
|
21,083
|
Adjustments
for:
|
|
|
Investment revenues
|
(82)
|
(82)
|
Financing
costs
|
6,528
|
3,233
|
Decrease
in provisions
|
(22)
|
(1,699)
|
Income
tax expense
|
6,829
|
5,277
|
Depreciation of property, plant and
equipment
|
4,277
|
4,171
|
Depreciation of right-of-use assets
|
5,755
|
5,769
|
Amortisation of intangible assets
|
954
|
915
|
Right-of-use asset impairment
|
(38)
|
(57)
|
Share
based payment expense
|
283
|
215
|
Loss on
disposal of property, plant and
equipment
|
74
|
233
|
Loss on
disposal of right-of-use assets
|
-
|
1
|
Operating cash inflows
before movements in working capital
|
46,786
|
39,059
|
Decrease/(Increase) in
inventories
|
895
|
(5,079)
|
Decrease/(Increase) in
receivables
|
(22,594)
|
(29,347)
|
(Decrease)/Increase in
payables
|
(577)
|
930
|
Cash generated from
operations
|
24,510
|
5,563
|
Tax
paid
|
(6,841)
|
(5,957)
|
Interest
paid on loan facility
|
(4,905)
|
(2,169)
|
Interest
paid on lease liability
|
(907)
|
(946)
|
Net cash from operating
activities
|
11,857
|
(3,509)
|
Cash and cash equivalents (which
are presented as a single class of assets on the face of the
balance sheet) comprise cash at bank and other short-term highly
liquid investments with a maturity of three months or less.
*The Group has reclassified
payments made in respect of lease liabilities and debt
restructuring costs for 2023. There has been no impact on the Group
Statement of Comprehensive Income.
7. Earnings before interest, tax,
depreciation and amortisation ("EBITDA") EBITDA
EBITDA is a non-IFRS measure
defined as earnings before interest, taxation, depreciation, and
amortisation. It is calculated by adding back depreciation and
amortisation to the operating profit as follows:
|
|
2024
£'000
|
2023
£'000
|
Operating
profit
|
|
35,503
|
29,511
|
(i)
|
Depreciation of the right-of-use
assets
|
|
|
|
5,755
|
5,769
|
(ii)
|
Depreciation and amortisation-other
|
|
|
|
5,231
|
3,418
|
(iii)
|
Impairment of the right-of-use
assets
|
|
|
|
(38)
|
(57)
|
EBITDA
|
|
46,451
|
38,641
|
The Board considers EBITDA to be a
key performance measure as the Group's borrowing facility includes
a
number of loan covenants based on
EBITDA.
8. Share Capital
|
2024
|
2023
|
Issued, authorised and fully
paid:
|
|
|
Ordinary
shares of £0.05 each £'000
|
2,199
|
2,199
|
Number of
shares
|
43,987,934
|
43,987,934
|
The Group has one class of
ordinary shares which carry no right to fixed income.
No share capital has been issued
in 2024. During 2023, the Group issued share capital amounting to
£6,873 with the creation of £300,000 associated share premium. The
shares were issued to satisfy share option awards that vested
during the year and were at £nil consideration.