Damien Caby 1 |
Pete Raby 2 |
Richard Armitage |
||||
2025 |
2024 |
2025 |
2024 |
2025 |
2024 |
|
1. Salary |
€428,102 |
n/a |
£333,785 |
£645,000 |
£473,470 |
£459,680 |
2. Pension |
€28,800 |
n/a |
£26,703 |
£51,600 |
£37,878 |
£36,774 |
3. Benefits |
€10,690 |
n/a |
£7,447 |
£14,642 |
£14,023 |
£13,579 |
Fixed pay subtotal |
€467,592 |
n/a |
£367,935 |
£711,242 |
£525,371 |
£510,033 |
4. Bonus |
€366,027 |
n/a |
£285,386 |
£580,500 |
£404,817 |
£393,026 |
5. LTIP |
€32,518 |
n/a |
£114,064 |
£238,117 |
£68,610 |
£118,259 |
6. Other |
– |
n/a |
– |
– |
£1,825 |
– |
Variable pay subtotal |
€398,545 |
n/a |
£399,450 |
£818,617 |
£475,252 |
£511,285 |
Total |
€866,137 |
n/a |
£767,385 |
£1,529,859 |
£1,000,623 |
£1,021,318 |
Damien Caby | Pete Raby | Richard Armitage | |
Value of awards vesting using share price at award (300.40p) | €47,134 | £165,331 | £99,447 |
(91,544 shares x | (366,917 shares x | (220,705 shares x | |
15% x 300.40p) x | 15% x 300.40p) | 15% x 300.40p) | |
1.1427 FX rate | |||
Value of awards vesting using three-month average share price at | €32,518 | £114,064 | £68,610 |
31 December 2025 (207.25p) | (91,544 shares x | (366,917 shares x | (220,705 shares x |
15% x 207.25p) x | 15% x 207.25p) | 15% x 207.25p) | |
1.1427 FX rate | |||
Impact of share price movements on vesting values | –€14,616 | –£51,267 | –£30,837 |
Performance range | Actual | |||||
% of maximum | Threshold | Maximum | performance | % payout | % salary | |
Performance measure | bonus element | (0% payout) | (100% payout) | outcome | of element | earned |
Adjusted operating profit* 1 | 40% | £124.6m | £135.3m | £95.3m | 0% | 0% |
Year-end working capital* 1 | 40% | £163.1m | £151.4m | £98.2m | 100% | 60% |
Personal objectives | ||||||
Damien Caby | 20% | Please see narrative below for | 85% | 25.5% | ||
Pete Raby 3 | 20% | further details on objectives and | 85% | 25.5% | ||
| performance against these | ||||||
Richard Armitage | 20% | 85% | 25.5% | |||
| % of salary earned | ||||||
Adjusted | Year-end | |||||
Maximum bonus | operating | working | Personal | |||
Overall outcome | (% salary) | profit* 1 | capital* 1 | objectives | Total outcome | Total payable |
Damien Caby 2 (1 July–31 December) | 150% | 0% | 60% | 25.5% | 85.5% | €307,800 |
Pete Raby 3 | 150% | 0% | 60% | 25.5% | 85.5% | £285,386 |
Richard Armitage | 150% | 0% | 60% | 25.5% | 85.5% | £404,817 |
Objective | Assessment of objective | Outcome |
Group LTA rate below | Group LTA rate at year | Objective |
0.12 by year end | end of 0.18 | not met |
3-point improvement in | Score of 75% (2024 | Objective |
employee engagement | survey 52%) | met |
across priority sites | ||
4% reduction in scope 1 | Scope 1 and 2 CO 2 | Objective |
and 2 CO 2 intensity | intensity reduced by 5% | met |
year-on-year | ||
Percentage of women in | Percentage of women in | Objective |
leadership increased to | leadership 36% at year | met |
35% by year end | end | |
Deliver planned savings | £25 million achieved in | Objective |
in 2025 from | line with target | met |
rationalisation projects | ||
Candidate pipeline ready | During 2025, two | Objective |
for all executive team/ | presidents were | met |
key leadership team | appointed and a | |
roles | renewed focus was | |
placed on talent | ||
pipelining | ||
Successful first | Successfully deployed, | Objective |
deployment of ERP | but with a late | partially met |
solution in Martinsicuro | deployment date | |
by the end of April 2025 |
Number | |||||||
of dividend | Total number | Market value | Market value | ||||
Number of DBP | reinvestment | of DBP shares | at grant | at vesting | |||
Director | Date of grant | shares granted | shares | vested | £ | £ | Date of vesting |
Pete Raby | 21 March 2022 | 89,853 | 12,452 | 102,305 | 3.137 | 2.037 | 21 March 2025 |
Maximum | Maximum | Estimated | LTIP-CSOP 1 | |||
potential | potential LTIP- | Estimated LTIP | LTIP-CSOP 1 | award | ||
Director | LTIP award | CSOP 1 award | award vesting | award vesting | exercising | Date of vesting |
Pete Raby 2 | 366,917 | – | 55,037 | – | – | 10 May 2026 |
Richard Armitage | 220,705 | – | 33,105 | – | – | 10 May 2026 |
Damien Caby | 91,544 | – | 13,731 | – | – | 23 March 2026 |
Professor Mary Ryan | |||||||||||||
Helen Bunch | Jane Lodge | CBE FREng (from | |||||||||||
Ian Marchant | (until 8 May 2025) 2 | Alison Wood | Jane Aikman | Clement Woon | (from 1 June 2025) 3 | 1 November 2025) 3 | |||||||
2025 1 | 2024 | 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | 2025 | 2024 |
£ 224,952 | £218,400 | £24,494 | £67,013 | £75,210 | £11,169 | £68,723 | £67,013 | £58,723 | £57,013 | £34,255 | – | £9,787 | – |
Number of LTIP | Value of awards at grant | |||
Executive Director | shares granted 1 | Value of award | As % of 2025 salary | Date of vesting |
Damien Caby 2 | 356,166 | €882,000 | 122.5% | 26 March 2028 |
Richard Armitage | 239,934 | £497,145 | 105% | 26 March 2028 |
TSR vs FTSE All-Share | % of award | TSR performance | % of award | EPS | % of award | Group | % of award | ESG (carbon | % of award |
Industrials Index | that vests | vs peer group | that vests | growth | that vests | ROIC | that vests | intensity) | that vests |
Upper quartile | 15% | Upper quartile | 15% | 11% pa | 27.5% | 20% | 27.5% | –7% | 15% |
Median | 3.75% | Median | 3.75% | 4% pa | 6.9% | 17% | 6.9% | –3% | 3.75% |
Below median | Nil | Below median | Nil | <4% pa | Nil | <17% | Nil | <–3% | Nil |
| Value of awards at grant | |||
Executive Director | Number of DBP shares granted 1 | Value of award £ | Date of vesting |
Pete Raby | 93,388 | 193,500 | 26 March 2028 |
Richard Armitage | 63,228 | 131,009 | 26 March 2028 |
Damien Caby 2 | 2,101 | 4,353 | 26 March 2028 |
Executive Director | Company | Role | Date of appointment | Fees paid and retained |
Pete Raby | Hill & Smith PLC | Non–executive Director | 2 December 2019 | £60,000 |
Richard Armitage | NWF Group PLC | Senior Independent Director and | 5 July 2020 | £53,027 |
Chair of the Audit Committee |
Base salary at: | |||
1 January | |||
2025 (or on | |||
appointment | |||
Executive Director | 1 January 2026 | in 2025) | Increase |
Damien Caby 1 | €749,000 | €720,000 | 4% |
Richard Armitage | £487,680 | £473,470 | 3% |
Role | 2026 fee pa | 2025 fee pa |
Chairman 1 | £232,825 | £224,952 |
Non-executive Director | £60,778 | £58,723 |
Committee Chair (additional fee) | £10,000 | £10,000 |
Senior Independent Director (additional fee) | £10,000 | £10,000 |
2024–25 change 9 | 2023–24 change | 2022–23 change | 2021–22 change | 2020–21 change 5,8 | |
Salary or fees | |||||
Damien Caby 11 | n/a | n/a | n/a | n/a | n/a |
Pete Raby | 3.0% 1 | 4.0% | 4.0% | 2.6% | 32.3% (2.5%) |
Richard Armitage | 3.0% | 4.0% | 4.0% 2 | n/a | n/a |
Ian Marchant | 3.0% | 4.0% 3 | n/a | n/a | n/a |
Helen Bunch | 2.6% 4 | 6.7% 10 | 2.6% | 2.2% | 26.3% (1.7%) |
Jane Aikman | 2.6% | 6.7% 10 | 2.6% | 2.2% | 26.3% (1.7%) |
Jane Lodge | n/a | n/a | n/a | n/a | n/a |
Alison Wood | 17.5% 4 | n/a | n/a | n/a | n/a |
Clement Woon | 3.0% | 4.0% | 3.0% | 2.5% | 31.6% (2.0%) |
Professor Mary Ryan CBE FREng | n/a | n/a | n/a | n/a | n/a |
Average per employee | 5.7% | 5.2% | 6.7% | 3.4% | 3.6% (2.6%) |
Benefits (excluding pension) 6,7 | |||||
Damien Caby | n/a | n/a | n/a | n/a | n/a |
Pete Raby | 1.2% 1 | 4.4% | 2.9% | –0.1% | –0.5% |
Richard Armitage | 3.3% | 1.9% | 2.8% 2 | n/a | n/a |
Average per employee | 3.3% | 4.4% | 2.6% | -1.2% | 0.9% |
Annual bonus 7 | |||||
Damien Caby | n/a | n/a | n/a | n/a | n/a |
Pete Raby | -2.2% 1 | 45.4% | 61.8% | –70.8% | 1,029.3% |
Richard Armitage | 3% | 35.0% | 65.5% 2 | n/a | n/a |
Average per employee | 24.3% | 13.9% | -2.73% | -44.1% | 53.6% |
Median | ||||
25th percentile | (50th percentile) | 75th percentile | ||
Year | Method | pay ratio | pay ratio | pay ratio |
2025 1 | Option B | 52:1 | 35:1 | 34:1 |
2025 (excluding variable) 1 | Option B | 26:1 | 19:1 | 17:1 |
2024 2 | Option B | 56:1 | 51:1 | 29:1 |
2024 (excluding variable) | Option B | 26:1 | 26:1 | 14:1 |
2023 | Option B | 54:1 | 42:1 | 26:1 |
2023 (excluding variable) | Option B | 31:1 | 24:1 | 15:1 |
2022 | Option B | 61:1 | 37:1 | 31:1 |
2022 (excluding variable) | Option B | 32:1 | 22:1 | 16:1 |
2021 | Option B | 91:1 | 59:1 | 48:1 |
2021 (excluding variable) | Option B | 32:1 | 24:1 | 17:1 |
2020 | Option B | 35:1 | 25:1 | 20:1 |
2020 (excluding variable) | Option B | 25:1 | 20:1 | 14:1 |
2019 | Option B | 74:1 | 62:1 | 41:1 |
2019 (excluding variable) | Option B | 34:1 | 27:1 | 19:1 |
| Salary | Total pay and benefits | |||||||
Median | Median | |||||||
Year | CEO | 25th percentile | (50th percentile) | 75th percentile | CEO | 25th percentile | (50th percentile) | 75th percentile |
2025 | £633,785 1 | £23,589 | £31,102 | £32,617 | £1,395,441 1 | £26,992 | £39,325 | £40,914 |
2024 | £645,000 | £25,507 | £24,425 | £44,799 | £1,529,859 | £27,523 | £29,722 | £53,214 |
2023 | £620,000 | £21,164 | £21,164 | £39,605 | £1,199,689 | £22,345 | £28,591 | £45,426 |
2022 | £596,000 | £21,414 | £23,225 | £41,202 | £1,551,838 | £25,451 | £42,005 | £49,371 |
2021 | £581,175 | £17,379 | £29,129 | £37,989 | £2,041,667 | £22,533 | £34,725 | £42,442 |
2020 | £439,425 | £21,000 | £23,960 | £36,900 | £791,238 | £22,464 | £31,550 | £38,723 |
2019 | £545,000 | £17,599 | £24,300 | £30,610 | £1,618,605 | £21,958 | £25,927 | £39,926 |
Remuneration element | Summary of treatment |
Annual Bonus | 2025 bonus paid wholly in cash at normal payment date, pro-rated for time, and subject to Group |
and personal performance. | |
LTIP (2023 and 2024 cycles) | Awards will be pro-rated for time and will vest based on performance over the original |
performance periods, vesting on the normal vesting dates. The post-vesting holding periods will | |
continue to apply. No LTIP award was granted in 2025. | |
DBP | Awards will vest in full at the normal vesting dates. |
Remuneration element | Details | Notes |
Base salary | €720,000 per annum | Positioned below median to reflect Damien’s |
experience in the role, with the intent to increase to | ||
market median over time, subject to performance. | ||
Pension | Cash allowance in lieu of pension – 8% of | Aligned with pension contributions for the Morgan |
base salary | Advanced Materials UK workforce, reflecting Damien | |
now being on a UK service agreement. | ||
Benefits | Company Vehicle Lease – €16,500 | |
Annual Bonus | 150% of base salary | |
LTIP | 175% of base salary | This will be kept under review and, subject to |
performance, may increase within Policy limits | ||
over time. |
Remuneration element | Summary of treatment |
Annual Bonus | 2025 bonus – From 1 January to 30 June 2025 – calculated based on the terms of Damien’s |
previous role. From appointment to CEO (1 July 2025) to 31 December 2025 – calculated on | |
CEO terms and performance metrics. Any bonus earned in respect of Damien’s tenure in 2025 | |
as an Executive Director is subject to the requirement for one-third to be deferred into shares for | |
three years. | |
LTIP | 2023 LTIP – will vest based on the performance of the Thermal Products division. |
2024 and 2025 LTIP – will vest based on the same Group metrics as the current Executive | |
Director LTIP awards. Damien’s 2025 LTIP (and any subsequent awards) will be subject to the | |
post-vesting holding period and shareholding requirements set out in the Remuneration Policy. | |
Restricted Stock Unit (RSU) | Damien also retains an unvested interest in an RSU award made to offset LTIP awards forfeited |
on his joining the Company. The award comprised RSUs with an award face value of €400,000, | |
vesting 25% annually over four years. At the time of appointment to CEO, only the final tranche | |
(which vests in May 2026) remained unvested. This will vest on the usual vesting date. |
Damien | |||||||||||
| Pete Raby | Caby | ||||||||||
CEO | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 1 | 2025 1 |
CEO single | |||||||||||
figure | £787,492 £1,210,856 £1,479,738 £1,618,605 | £791,238 £2,041,667 £1,551,838 £1,199,689 £1,529,859 | £767,385 | €737,367 | |||||||
Annual bonus | |||||||||||
(% of maximum) | 29.5% | 71.3% | 67.4% | 84.3% | 9% | 97% | 27.6% | 42.9% | 60% | 57% | 57% |
LTIP vesting (% | |||||||||||
of maximum) | n/a | 15.4% | 42.9% | 61.3% | 21.8% | 52.2% | 67.9% | 14.8% | 26.9% | 15% | 15% |
Shares owned outright | ||||||||||
As at | Shares | Options | ||||||||
1 January | As at | Performance- | Shares | subject to | granted but | Current | ||||
Shareholding | 2025 or | 31 December | Shares | tested but | subject | post- | subject to | shareholding | ||
guideline (% | date of | 2025 or date | subject to | unvested | to DBP | vesting | continued | (% of 2025 | Guideline | |
2025 salary) | joining | of leaving | performance 1 | shares 2 | deferral 3 | holding 4 | employment 5 | salary) 6 | met | |
Damien Caby | 200% | 48,644 | 62,965 | 451,321 | 13,731 | 5,746 | – | – | 23.5% | Building |
Richard Armitage | 200% | 136,215 | 165,728 | 478,522 | 33,105 | 57,346 | 29,606 | 9,849 | 102% | Building |
Pete Raby | 200% | 696,099 | 827,525 | 247,981 | 55,037 | 88,405 | 80,808 | 4,285 | 287.2% | Yes |
As at | ||
As at | 31 December | |
1 January | 2025 or date | |
2025 | of leaving | |
Jane Aikman | 1,000 | 1,000 |
Clement Woon | 70,000 | 70,000 |
Ian Marchant | 45,000 | 45,000 |
Alison Wood | – | – |
Jane Lodge | – | 25,000 |
Professor Mary Ryan CBE FREng | – | – |
Helen Bunch | 2,028 | 2,028 |
As at | Allocations | Vested | Lapsed | As at | Market price | Market price | |||
1 January | during the | during the | during the | 31 December | at date of | at date of | Performance | ||
Plan | 2025 | year | year | year | 2025 | allocation | vesting | period | |
No further performance | 2023 | 91,544 | – | – | 91,544 | 300.40p | – | 01.01.23 – | |
conditions, not yet vested | 31.12.25 | ||||||||
Subject to performance | 2024 | 95,155 | – | – | 95,155 | 289.00p | – | 01.01.24 – | |
conditions | 31.12.26 | ||||||||
2025 | – | 356,166 | – | – | 356,166 | 207.20p | – | 01.01.25 – | |
31.12.27 |
As at | Granted | Exercised | Lapsed | As at | Market price | Market price | |||
1 January | during the | during the | during the | 31 December | at date of | at date of | Vesting | ||
Plan | 2025 | year | year | year | 2025 | allocation | vesting | period | |
Subject to continued service 3 | 2022 | 58,676 | – | 29,337 | – | 29,339 | 296.40p | 211.70p | 30.05.23 – |
30.05.26 |
As at 1 January 2025 | As at 31 December 2025 |
255,003 1 | 583,933 1,2 |
As at | Allocations | Vested | Lapsed | As at | Market price | Market price | |||
1 January | during the | during the | during the | date of | at date of | at date of | Performance | ||
Plan | 2025 | year | year | year | leaving | allocation | vesting | period | |
No further performance | 2022 | 414,320 | – | 111,493 | 302,827 | – | 287.70p | 213.57p | 01.01.22 – |
conditions, vested (subject to | 31.12.24 | ||||||||
two year post-vesting holding) | |||||||||
No further performance | 2023 | 412,782 | – | – | 45,865 | 366,917 | 300.40p | – | 01.01.23 – |
conditions, not yet vested | 31.12.25 | ||||||||
Subject to performance | 2024 | 446,366 | – | – | 198,385 | 247,981 | 289.00p | – | 01.01.24 – |
conditions | 31.12.26 |
Market price | |||||||||
As at | Granted | Exercised | Lapsed | at date of | |||||
1 January | during the | during the | during the | As at date | Option price | vesting/ | Maturity | ||
Plan | 2025 | year | year | year | of leaving | at grant | exercise | period | |
Subject to continued service | Sharesave | 4,285 | – | – | – | 4,285 | 210.00p | – | 01.12.25 – |
31.05.26 |
As at 1 January 2025 | As at date of leaving |
1,441,024 1,2 | 785,989 2,3 |
As at | Allocations | Vested | Lapsed | As at | Market price | Market price | |||
1 January | during | during the | during the | 31 December | at date of | at date of | Performance | ||
Plan | 2025 | the year | year | year | 2025 | allocation | vesting | period | |
No further performance | 2022 | 207,587 | – | 55,861 | 151,726 | – | 307.10p | 211.7p | 01.01.22 – |
conditions, vested (subject to | 31.12.24 | ||||||||
two year post-vesting holding) | |||||||||
No further performance | 2023 | 220,705 | – | – | – | 220,705 | 300.40p | – | 01.01.23 – |
conditions, not yet vested | 31.12.25 | ||||||||
Subject to performance | 2024 | 238,588 | – | – | – | 238,588 | 289.00p | – | 01.01.24 – |
conditions | 31.12.26 | ||||||||
2025 | – | 239,934 | – | – | 239,934 | 207.20p | – | 01.01.25 – | |
31.12.27 |
As at | Granted | Exercised | Lapsed | As at | Market price | ||||
1 January | during the | during the | during the | 31 December | Option price | at date of | Maturity | ||
Plan | 2025 | year | year | year | 2025 | at grant | vesting | period | |
Subject to continued service | Sharesave | 4,285 | – | – | – | 4,285 | 210.00p | – | 01.12.25 – |
31.05.26 | |||||||||
Sharesave | – | 5,564 | – | – | 5,564 | 164.00p | – | 01.12.28 – | |
31.05.29 |
As at 1 January 2025 | As at 31 December 2025 |
716,140 1 | 817,279 1,2 |
LTIP | |
Details | |
LTIP | The performance conditions attached to the 2023 awards are set out on page 90. |
The performance conditions attached to the 2024 awards are on the same basis as the 2023 awards, except that | |
the EPS range was amended to 9%–16%. | |
The performance conditions attached to the 2025 awards are set out on page 91. | |
LTIP-CSOP | LTIP 2023, 2024 and 2025: The awards were structured as LTIP awards in the form of a conditional award of free |
shares. |
UK Sharesave | |
Details | |
HMRC-approved all-employee Sharesave scheme. Exercise price set at 20% discount to share price on date of | |
grant. Options mature after the three-year savings period and must be exercised within six months of vesting. | |
Details of options held by Directors under Sharesave are outlined in the individual Director shareholding tables | |
above. |
Deferred Bonus Plan | |
Details | |
Mandatory deferral of one-third of gross bonus result relating to the previous year, which is provided as a | |
conditional award of shares of equivalent value. The award vests on the third anniversary of the award date and is | |
subject to forfeiture if the Executive Director leaves before the vesting date, unless deemed to be a good leaver. | |
The award is also subject to malus and clawback provisions. |
Advisor |
Fees (including expenses, excluding VAT) |
Ellason |
£39,120 |
Resolution |
For |
Against |
Withheld |
Remuneration Policy |
97.88% |
2.12% |
667,527 |
Annual Report on |
|||
Remuneration |
99.74% |
0.26% |
672,358 |
Buildings | 50 years |
Plant, equipment and fixtures | 3–20 years |
Capitalised development costs |
3 years |
Computer software |
3–10 years |
Customer relationships |
15–20 years |
Technology and trademarks |
15–20 years |
£m |
|
Share consideration |
55.7 |
Cash consideration |
20.5 |
Total consideration |
76.2 |
Goodwill and other intangibles |
(8.8) |
Other non-current assets |
(21.6) |
Current assets |
(18.7) |
Liabilities |
10.6 |
Net assets disposed |
(38.5) |
Transaction costs |
(7.0) |
Cumulative foreign exchange |
(5.1) |
Non-controlling interest |
2.9 |
Pre-tax gain on disposal |
28.5 |
Thermal Products |
Performance Carbon |
Technical Ceramics |
||||
Restated |
||||||
2025 |
2024 4 |
2025 |
2024 |
2025 |
2024 |
|
Continuing operations |
£m |
£m |
£m |
£m |
£m |
£m |
Revenue from external customers |
348.2 |
377.6 |
306.8 |
345.2 |
341.6 |
337.3 |
Segment adjusted operating profit 1 |
23.5 |
37.5 |
41.2 |
55.1 |
39.4 |
39.2 |
Corporate costs 2 |
||||||
Group adjusted operating profit 1 |
||||||
Amortisation of intangible assets |
(0.3) |
(0.8) |
(0.2) |
(0.3) |
(0.5) |
(0.6) |
Operating profit before specific adjusting items |
23.2 |
36.7 |
41.0 |
54.8 |
38.9 |
38.6 |
Specific adjusting items included in operating profit 3 |
(5.9) |
(7.4) |
(20.4) |
(7.6) |
(1.0) |
(0.7) |
Operating profit/(loss) |
17.3 |
29.3 |
20.6 |
47.2 |
37.9 |
37.9 |
Finance income |
||||||
Finance expense |
||||||
Profit before taxation |
||||||
Segment assets |
304.9 |
373.4 |
300.9 |
316.3 |
201.8 |
222.7 |
Segment liabilities |
96.5 |
103.9 |
50.1 |
54.0 |
88.5 |
85.0 |
Segment capital expenditure |
15.9 |
22.8 |
31.3 |
52.3 |
17.1 |
21.0 |
Segment depreciation – property, plant and equipment |
11.3 |
12.7 |
11.7 |
10.9 |
8.8 |
8.6 |
Segment depreciation – right-of-use assets |
3.3 |
3.5 |
1.7 |
1.5 |
3.3 |
3.3 |
Segment impairment reversals of non-financial assets |
– |
– |
– |
– |
– |
– |
Segment impairment of non-financial assets |
– |
4.2 |
15.6 |
– |
– |
– |
Segment totals | Corporate costs | Group | ||||
Restated | Restated | Restated | ||||
2025 | 2024 4 | 2025 | 2024 4 | 2025 | 2024 4 | |
Continuing operations | £m | £m | £m | £m | £m | £m |
Revenue from external customers | 996.6 | 1,060.1 | – | – | 996.6 | 1,060.1 |
Segment adjusted operating profit 1 | 104.1 | 131.8 | – | – | 104.1 | 131.8 |
Corporate costs 2 | (10.3) | (8.5) | (10.3) | (8.5) | ||
Group adjusted operating profit 1 | 93.8 | 123.3 | ||||
Amortisation of intangible assets | (1.0) | (1.7) | – | – | (1.0) | (1.7) |
Operating profit before specific adjusting items | 103.1 | 130.1 | (10.3) | (8.5) | 92.8 | 121.6 |
Specific adjusting items included in operating profit /(loss) 3 | (27.3) | (15.7) | (20.3) | (6.7) | (47.6) | (22.4) |
Operating profit/(loss) | 75.8 | 114.4 | (30.6) | (15.2) | 45.2 | 99.2 |
Finance income | 2.9 | 2.6 | ||||
Finance expense | (25.1) | (21.6) | ||||
Profit before taxation | 23.0 | 80.2 | ||||
Segment assets | 807.6 | 912.4 | 177.2 | 164.7 | 984.8 | 1,077.1 |
Segment liabilities | 235.1 | 242.9 | 400.8 | 444.9 | 635.9 | 687.8 |
Segment capital expenditure | 64.3 | 96.1 | – | – | 64.3 | 96.1 |
Segment depreciation – property, plant and equipment | 31.8 | 32.2 | – | – | 31.8 | 32.2 |
Segment depreciation – right-of-use assets | 8.3 | 8.3 | – | – | 8.3 | 8.3 |
Segment impairment reversals of non-financial assets | – | – | – | – | – | – |
Segment impairment of non-financial assets | 15.6 | 4.2 | – | – | 15.6 | 4.2 |
Revenue from | Non-current assets (excluding | |||
external customers | pension and deferred tax assets) | |||
Restated | ||||
2025 | 2024 1 | 2025 | 2024 | |
Continuing operations | £m | £m | £m | £m |
USA | 421.4 | 447.5 | 262.2 | 263.9 |
China | 84.8 | 95.5 | 35.5 | 44.6 |
Germany | 67.2 | 79.8 | 42.4 | 42.3 |
UK (the Group’s country of domicile) | 42.7 | 42.7 | 97.9 | 110.1 |
Other Asia, Australasia, Middle East and Africa | 171.0 | 175.3 | 44.3 | 55.5 |
Other Europe | 156.7 | 157.3 | 35.3 | 33.1 |
Other North America | 33.5 | 35.3 | 1.8 | 1.9 |
South America | 19.3 | 26.7 | 13.5 | 11.5 |
996.6 | 1,060.1 | 532.9 | 562.9 | |
Restated |
||
2025 |
2024 1 |
|
Continuing operations |
£m |
£m |
Industrial |
394.5 |
419.1 |
Aerospace & Defence |
213.5 |
200.4 |
Oil & Petrochemicals |
100.3 |
102.7 |
Healthcare |
72.2 |
84.1 |
Energy |
70.9 |
69.5 |
Semiconductors |
69.8 |
105.7 |
Rail |
41.0 |
39.7 |
Other |
34.4 |
38.9 |
996.6 |
1,060.1 |
Thermal Products |
Performance Carbon |
Technical Ceramics |
Segment totals |
|||||
2025 |
2024 |
2025 |
2024 |
2025 |
2024 |
2025 |
2024 |
|
£m |
£m |
£m |
£m |
£m |
£m |
£m |
£m |
|
Intercompany sales to |
||||||||
other segments |
1.7 |
1.7 |
0.5 |
0.5 |
0.3 |
0.5 |
2.5 |
2.7 |
Restated |
|||
2025 |
2024 1 |
||
Continuing operations |
Note |
£m |
£m |
Change in stocks of finished goods and work in progress |
21.5 |
3.7 |
|
Raw materials and consumables |
274.5 |
271.8 |
|
Other operating costs |
114.7 |
151.4 |
|
410.7 |
426.9 |
||
Employee costs: |
|||
Wages and salaries |
294.8 |
303.6 |
|
Equity-settled share-based payment expense |
24 |
2.0 |
2.8 |
Social security costs and other benefits |
62.0 |
63.1 |
|
Pension costs |
23 |
16.6 |
16.0 |
375.4 |
385.5 |
||
Depreciation – property, plant and equipment |
31.8 |
32.2 |
|
Depreciation – right-of-use assets |
8.3 |
8.3 |
|
40.1 |
40.5 |
||
Short-term leases and leasing of low-value assets: |
|||
Plant and equipment |
0.1 |
0.1 |
|
Other leases |
0.3 |
0.4 |
|
0.4 |
0.5 |
||
Other operating charges and income: |
|||
Net foreign exchange (gains)/losses |
0.6 |
(2.8) |
|
Net other operating charges |
75.6 |
86.2 |
|
76.2 |
83.4 |
||
Total operating costs before specific adjusting items and amortisation of intangible assets |
902.8 |
936.8 |
|
Amortisation of intangible assets |
13 |
1.0 |
1.7 |
Total operating costs before specific adjusting items |
903.8 |
938.5 |
2025 |
2024 |
|
£m |
£m |
|
Fees payable to the Company’s auditor for the audit of the Company’s annual accounts: |
||
in respect of the current year |
1.1 |
1.0 |
Fees payable to the Company’s auditor and its associates for other services: |
||
the auditing of accounts of any subsidiaries of the Company |
2.1 |
2.3 |
3.2 |
3.3 |
Number of employees |
||
Restated |
||
2025 |
2024 1 |
|
Reportable operating segments |
||
Thermal Products |
2,260 |
2,440 |
Performance Carbon |
2,450 |
2,570 |
Technical Ceramics |
3,310 |
3,160 |
Segment total |
8,020 |
8,170 |
Corporate |
50 |
50 |
Group continuing |
8,070 |
8,220 |
Discontinued operations |
290 |
370 |
8,360 |
8,590 |
|
Continuing |
Discontinued |
|||||
Continuing |
Discontinued |
operations |
operations |
Total |
||
operations |
operations |
Total |
Restated |
Restated |
Restated |
|
2025 |
2025 |
2025 |
2024 1 |
2024 1 |
2024 1 |
|
£m |
£m |
£m |
£m |
£m |
£m |
|
Restructuring charge |
(13.4) |
(0.9) |
(14.3) |
(12.4) |
(0.7) |
(13.1) |
Design, configuration, customisation and implementation |
||||||
of a Global ERP system |
(13.3) |
– |
(13.3) |
(5.2) |
– |
(5.2) |
Credit in relation to the impact of Argentina’s currency |
||||||
devaluation |
1.9 |
– |
1.9 |
0.5 |
– |
0.5 |
Impairment of non-financial assets |
(15.6) |
– |
(15.6) |
(4.2) |
– |
(4.2) |
Gain on disposal of MMS |
– |
28.5 |
28.5 |
– |
– |
– |
Movement in fair value of consideration shares held at |
||||||
FVTPL |
(7.2) |
– |
(7.2) |
– |
– |
– |
Costs associated with the cyber security incident |
– |
– |
– |
(1.1) |
– |
(1.1) |
Discontinued operations associated with the disposal of |
||||||
Composites and Defence Systems |
– |
– |
– |
– |
0.1 |
0.1 |
Total specific adjusting items before income tax |
(47.6) |
27.6 |
(20.0) |
(22.4) |
(0.6) |
(23.0) |
Income tax |
1.5 |
(7.7) |
(6.2) |
2.3 |
0.2 |
2.5 |
Total specific adjusting items after income tax |
(46.1) |
19.9 |
(26.2) |
(20.1) |
(0.4) |
(20.5) |
2025 |
2024 |
|
Continuing operations |
£m |
£m |
Interest on bank balances and cash deposits |
2.9 |
2.6 |
Finance income |
2.9 |
2.6 |
Interest expense on borrowings and overdrafts |
(20.7) |
(18.4) |
Interest expense on lease liabilities |
(2.8) |
(2.6) |
Interest on supplier finance arrangements |
(1.2) |
– |
Net interest on IAS 19 defined benefit pension obligations |
(0.4) |
(0.6) |
Finance expense |
(25.1) |
(21.6) |
Net financing costs |
(22.2) |
(19.0) |
Restated |
||
2025 |
2024 1 |
|
Continuing operations |
£m |
£m |
Current tax |
||
Current year |
22.2 |
28.5 |
Current tax associated with Pillar Two income taxes |
0.1 |
0.2 |
Adjustments for prior years |
(0.4) |
– |
21.9 |
28.7 |
|
Deferred tax |
||
Current year |
(2.6) |
(2.4) |
Adjustments for prior years |
(1.4) |
(1.6) |
(4.0) |
(4.0) |
|
Total income tax expense recognised in the income statement |
17.9 |
24.7 |
Recognised in other comprehensive income |
||
Tax effect on components of other comprehensive income: |
||
Deferred tax associated with defined benefit schemes |
0.1 |
0.6 |
Total tax recognised in other comprehensive income |
0.1 |
0.6 |
Restated |
||||
2025 |
2025 |
2024 1 |
2024 |
|
£m |
% |
£m |
% |
|
Profit before tax from continuing operations |
23.0 |
80.2 |
||
Income tax charge using the domestic corporation tax rate |
5.8 |
25.0 |
20.0 |
25.0 |
Effect of different tax rates in other jurisdictions |
(0.4) |
(1.7) |
0.3 |
0.4 |
Local taxes including withholding tax suffered |
4.2 |
18.3 |
3.7 |
4.6 |
Permanent differences |
2.4 |
10.4 |
(0.2) |
(0.2) |
Movements related to unrecognised temporary differences |
7.7 |
33.5 |
2.5 |
3.1 |
Adjustments in respect of prior years |
(1.8) |
(7.8) |
(1.6) |
(2.0) |
Statutory effective rate of tax |
17.9 |
77.7 |
24.7 |
30.9 |
| 31 December 2025 |
31 December 2024 |
||||||
Results |
Results |
||||||
before |
before |
||||||
specific |
Specific |
specific |
Specific |
||||
adjusting |
adjusting |
adjusting |
adjusting |
||||
items |
items |
Total |
items |
items |
Total |
||
Note |
£m |
£m |
£m |
£m |
£m |
£m |
|
Revenue |
33.7 |
– |
33.7 |
40.6 |
0.1 |
40.7 |
|
Operating costs |
(28.4) |
27.6 |
(0.8) |
(35.5) |
(0.7) |
(36.2) |
|
Profit before taxation |
5.3 |
27.6 |
32.9 |
5.1 |
(0.6) |
4.5 |
|
Income tax expense |
(1.5) |
(7.7) |
(9.2) |
(1.4) |
0.2 |
(1.2) |
|
Profit from |
|||||||
discontinued operations |
3.8 |
19.9 |
23.7 |
3.7 |
(0.4) |
3.3 |
|
Basic earnings per share from |
|||||||
discontinued operations |
10 |
8.5p |
1.2p |
||||
Diluted earnings per share from |
|||||||
discontinued operations |
10 |
8.4p |
1.1p |
||||
31 December |
31 December |
|
2025 |
2024 |
|
£m |
£m |
|
Net cash generated from operating activities |
5.7 |
7.8 |
Net cash generated from investing activities |
(2.5) |
(6.1) |
Net cash used in financing activities |
(0.1) |
(0.4) |
3.1 |
1.3 |
| 31 December 2025 |
31 December 2024 |
|||||
Restated |
||||||
Basic |
Diluted |
Restated basic |
diluted |
|||
earnings |
earnings |
Restated |
earnings |
earnings |
||
Earnings |
per share |
per share |
earnings 1 |
per share |
per share |
|
£m |
pence |
pence |
£m |
pence |
pence |
|
Profit for the year attributable to |
||||||
shareholders of the Company |
21.1 |
7.5p |
7.5p |
50.3 |
17.7p |
17.5p |
Profit from discontinued operations |
(23.7) |
(8.5)p |
(8.4)p |
(3.3) |
(1.2)p |
(1.1)p |
Profit from continuing operations |
(2.6) |
(1.0)p |
(0.9)p |
47.0 |
16.5p |
16.4p |
Specific adjusting items |
47.6 |
17.0p |
16.9p |
22.4 |
7.9p |
7.8p |
Amortisation of intangible assets |
1.0 |
0.4p |
0.4p |
1.7 |
0.6p |
0.6p |
Tax effect of the above 2 |
(1.5) |
(0.5)p |
(0.5)p |
(2.3) |
(0.8)p |
(0.8)p |
Non-controlling interests’ share |
||||||
of the above adjustments |
– |
– |
– |
– |
– |
– |
Adjusted profit for the year from |
||||||
continuing operations as used in |
||||||
adjusted earnings per share |
44.5 |
15.9p |
15.9p |
68.8 |
24.2p |
24.0p |
Number of shares (millions) |
2025 |
2024 |
Weighted average number of Ordinary shares for the purposes of basic earnings per share 1 |
279.6 |
284.5 |
Effect of dilutive potential Ordinary shares: |
||
Share options |
1.3 |
2.8 |
Weighted average number of Ordinary shares for the purposes of diluted earnings |
||
per share |
280.9 |
287.3 |
Plant, |
|||
Land and |
equipment |
||
buildings |
and fixtures |
Total |
|
£m |
£m |
£m |
|
Cost |
|||
Balance at 1 January 2024 |
216.1 |
777.4 |
993.5 |
Additions |
13.2 |
81.1 |
94.3 |
Disposals |
(11.5) |
(35.0) |
(46.5) |
Transfers between categories |
0.8 |
(0.8) |
– |
Effect of movement in foreign exchange |
(2.0) |
(4.8) |
(6.8) |
Balance at 31 December 2024 |
216.6 |
817.9 |
1,034.5 |
Balance at 1 January 2025 |
216.6 |
817.9 |
1,034.5 |
Additions |
3.5 |
61.6 |
65.1 |
Disposals |
(0.4) |
(19.5) |
(19.9) |
Disposal of business |
(11.7) |
(36.4) |
(48.1) |
Transfers between categories |
7.2 |
(7.2) |
– |
Effect of movement in foreign exchange |
(8.3) |
(31.3) |
(39.6) |
Balance at 31 December 2025 |
206.9 |
785.1 |
992.0 |
Depreciation and impairment losses |
|||
Balance at 1 January 2024 |
119.0 |
580.7 |
699.7 |
Depreciation charge for the year |
5.4 |
28.7 |
34.1 |
Impairment losses |
– |
4.6 |
4.6 |
Disposals |
(10.3) |
(34.2) |
(44.5) |
Transfers between categories |
(0.5) |
0.5 |
– |
Effect of movement in foreign exchange |
(0.4) |
(3.9) |
(4.3) |
Balance at 31 December 2024 |
113.2 |
576.4 |
689.6 |
Balance at 1 January 2025 |
113.2 |
576.4 |
689.6 |
Depreciation charge for the year |
5.3 |
28.3 |
33.6 |
Impairment losses |
1.0 |
15.8 |
16.8 |
Impairment reversals |
(0.6) |
(1.6) |
(2.2) |
Disposals |
(0.4) |
(18.0) |
(18.4) |
Disposal of business |
(3.5) |
(24.0) |
(27.5) |
Transfers between categories |
1.0 |
(1.0) |
– |
Effect of movement in foreign exchange |
(5.0) |
(20.9) |
(25.9) |
Balance at 31 December 2025 |
111.0 |
555.0 |
666.0 |
Carrying amounts |
|||
At 1 January 2024 |
97.1 |
196.7 |
293.8 |
At 31 December 2024 |
103.4 |
241.5 |
344.9 |
At 31 December 2025 |
95.9 |
230.1 |
326.0 |
Land and |
Plant and |
||
buildings |
equipment |
Total |
|
£m |
£m |
£m |
|
Cost |
|||
Balance at 1 January 2024 |
80.5 |
11.9 |
92.4 |
Additions |
5.7 |
2.8 |
8.5 |
Disposals |
(5.4) |
(2.5) |
(7.9) |
Remeasurements |
2.4 |
– |
2.4 |
Effect of movement in foreign exchange |
(1.0) |
(0.6) |
(1.6) |
Balance at 31 December 2024 |
82.2 |
11.6 |
93.8 |
Balance at 1 January 2025 |
82.2 |
11.6 |
93.8 |
Additions |
11.6 |
2.3 |
13.9 |
Disposals |
(2.5) |
(1.9) |
(4.4) |
Disposal of business |
(0.1) |
(1.0) |
(1.1) |
Remeasurements |
0.2 |
(0.2) |
– |
Effect of movement in foreign exchange |
(2.5) |
(0.1) |
(2.6) |
Balance at 31 December 2025 |
88.9 |
10.7 |
99.6 |
Depreciation and impairment losses |
|||
Balance at 1 January 2024 |
55.3 |
5.5 |
60.8 |
Depreciation charge for the year |
5.6 |
3.0 |
8.6 |
Impairment losses |
– |
0.8 |
0.8 |
Disposals |
(5.4) |
(2.5) |
(7.9) |
Effect of movement in foreign exchange |
(0.8) |
(0.2) |
(1.0) |
Balance at 31 December 2024 |
54.7 |
6.6 |
61.3 |
Balance at 1 January 2025 |
54.7 |
6.6 |
61.3 |
Depreciation charge for the year |
5.8 |
2.6 |
8.4 |
Disposals |
(2.0) |
(1.9) |
(3.9) |
Disposal of business |
– |
(0.4) |
(0.4) |
Effect of movement in foreign exchange |
(1.9) |
(0.3) |
(2.2) |
Balance at 31 December 2025 |
56.6 |
6.6 |
63.2 |
Carrying amounts |
|||
At 1 January 2024 |
25.2 |
6.4 |
31.6 |
At 31 December 2024 |
27.5 |
5.0 |
32.5 |
At 31 December 2025 |
32.3 |
4.1 |
36.4 |
Capitalised |
||||||
Customer |
Technology and |
development |
Computer |
|||
Goodwill |
relationships |
trademarks |
costs |
software |
Total |
|
£m |
£m |
£m |
£m |
£m |
£m |
|
Cost |
||||||
Balance at 1 January 2024 |
177.5 |
60.9 |
4.2 |
0.8 |
36.2 |
279.6 |
Additions (externally purchased) |
– |
– |
– |
– |
0.3 |
0.3 |
Disposals |
– |
– |
– |
– |
(0.8) |
(0.8) |
Effect of movement in foreign exchange |
(0.6) |
0.9 |
(0.2) |
– |
0.2 |
0.3 |
Balance at 31 December 2024 |
176.9 |
61.8 |
4.0 |
0.8 |
35.9 |
279.4 |
Balance at 1 January 2025 |
176.9 |
61.8 |
4.0 |
0.8 |
35.9 |
279.4 |
Additions (externally purchased) |
– |
– |
– |
– |
0.5 |
0.5 |
Disposals |
– |
– |
– |
– |
(2.0) |
(2.0) |
Disposal of business |
(8.8) |
(0.7) |
– |
– |
(1.1) |
(10.6) |
Effect of movement in foreign exchange |
(4.4) |
(3.9) |
0.5 |
(0.1) |
(1.1) |
(9.0) |
Balance at 31 December 2025 |
163.7 |
57.2 |
4.5 |
0.7 |
32.2 |
258.3 |
Amortisation and impairment losses |
||||||
Balance at 1 January 2024 |
– |
59.8 |
3.2 |
0.8 |
33.6 |
97.4 |
Amortisation charge for the year |
– |
0.3 |
0.2 |
– |
1.2 |
1.7 |
Disposals |
– |
– |
– |
– |
(0.8) |
(0.8) |
Effects of movement in foreign exchange |
– |
0.9 |
(0.1) |
– |
0.4 |
1.2 |
Balance at 31 December 2024 |
– |
61.0 |
3.3 |
0.8 |
34.4 |
99.5 |
Balance at 1 January 2025 |
– |
61.0 |
3.3 |
0.8 |
34.4 |
99.5 |
Amortisation charge for the year |
– |
0.2 |
0.2 |
– |
0.6 |
1.0 |
Impairment reversal |
– |
– |
– |
– |
(0.3) |
(0.3) |
Disposals |
– |
– |
– |
– |
(2.0) |
(2.0) |
Disposal of business |
– |
(0.7) |
– |
– |
(1.1) |
(1.8) |
Effects of movement in foreign exchange |
– |
(4.0) |
0.5 |
(0.1) |
(1.4) |
(5.0) |
Balance at 31 December 2025 |
– |
56.5 |
4.0 |
0.7 |
30.2 |
91.4 |
Carrying amounts |
||||||
At 1 January 2024 |
177.5 |
1.1 |
1.0 |
– |
2.6 |
182.2 |
At 31 December 2024 |
176.9 |
0.8 |
0.7 |
– |
1.5 |
179.9 |
At 31 December 2025 |
163.7 |
0.7 |
0.5 |
– |
2.0 |
166.9 |
2025 |
2024 |
|
£m |
£m |
|
Thermal Products |
84.5 |
95.6 |
Performance Carbon |
44.9 |
46.1 |
Technical Ceramics |
34.3 |
35.2 |
163.7 |
176.9 |
Decrease in recoverable value |
|||||
Assuming 10% |
|||||
decrease in |
Assuming 10% |
||||
growth rate and |
increase in |
Assuming 10% |
|||
Long-term |
no terminal |
pre-tax discount |
decrease in cash |
Impairment |
|
growth rates |
growth |
rate |
flows |
arising |
|
% |
£m |
£m |
£m |
£m |
|
Thermal Products |
3.1 |
56.8 |
36.8 |
31.8 |
None |
Performance Carbon |
2.7 |
72.6 |
53.7 |
48.2 |
None |
Technical Ceramics |
2.5 |
88.0 |
61.8 |
54.5 |
None |
2025 |
2024 |
|
£m |
£m |
|
Balance at 1 January |
2.0 |
2.2 |
Additions |
56.1 |
– |
Changes in fair value |
(7.3) |
1.9 |
Disposal |
(1.3) |
(1.7) |
Exchange differences |
(1.8) |
(0.4) |
Balance at 31 December |
47.7 |
2.0 |
Assets |
Assets |
Liabilities |
Liabilities |
Net |
Net |
|
2025 |
2024 |
2025 |
2024 |
2025 |
2024 |
|
£m |
£m |
£m |
£m |
£m |
£m |
|
Property, plant and equipment |
– |
– |
(8.4) |
(9.3) |
(8.4) |
(9.3) |
Right-of-use assets and lease liabilities |
2.0 |
2.2 |
– |
– |
2.0 |
2.2 |
Intangible assets |
– |
– |
(1.1) |
(0.4) |
(1.1) |
(0.4) |
Employee benefits |
8.0 |
7.6 |
– |
– |
8.0 |
7.6 |
Provisions |
8.8 |
8.6 |
– |
– |
8.8 |
8.6 |
Tax value of loss carried |
||||||
forward recognised |
12.6 |
9.3 |
– |
– |
12.6 |
9.3 |
Other items |
0.3 |
0.7 |
– |
– |
0.3 |
0.7 |
Offset |
(8.5) |
(7.0) |
8.5 |
7.0 |
– |
– |
23.2 |
21.4 |
(1.0) |
(2.7) |
22.2 |
18.7 |
Recognised |
Recognised |
Recognised |
Recognised |
|||
in the income |
directly |
31 December |
in the income |
directly |
31 December |
|
statement |
in equity |
2024 |
statement |
in equity |
2025 |
|
£m |
£m |
£m |
£m |
£m |
£m |
|
Property, plant and equipment |
1.3 |
– |
(9.3) |
0.9 |
– |
(8.4) |
Right-of-use assets and lease liabilities |
(0.5) |
– |
2.2 |
(0.2) |
– |
2.0 |
Intangible assets |
– |
– |
(0.4) |
(0.7) |
– |
(1.1) |
Employee benefits |
(0.1) |
(0.6) |
7.6 |
0.5 |
(0.1) |
8.0 |
Provisions |
(0.3) |
– |
8.6 |
0.2 |
– |
8.8 |
Tax value of loss carried forward recognised |
3.3 |
– |
9.3 |
3.3 |
– |
12.6 |
Others |
0.3 |
(0.5) |
0.7 |
– |
(0.4) |
0.3 |
4.0 |
(1.1) |
18.7 |
4.0 |
(0.5) |
22.2 |
|
Recognised in: |
||||||
Continuing operations |
4.0 |
(1.1) |
18.7 |
4.0 |
(0.5) |
22.2 |
Discontinued operations |
– |
– |
– |
– |
– |
– |
2025 |
2024 |
|
£m |
£m |
|
Tax losses |
205.8 |
169.5 |
Capital losses |
52.2 |
46.4 |
Other deductible temporary differences |
98.8 |
103.1 |
356.8 |
319.0 |
2025 |
2024 |
|
£m |
£m |
|
Raw materials and consumables |
42.8 |
50.4 |
Work in progress |
48.8 |
55.2 |
Finished goods |
54.9 |
60.3 |
146.5 |
165.9 |
2025 |
2024 |
|
£m |
£m |
|
Non-current |
||
Trade receivables |
0.7 |
0.6 |
Prepayments |
0.5 |
0.6 |
Other receivables |
1.9 |
2.4 |
3.1 |
3.6 |
|
Current |
||
Gross trade receivables |
109.8 |
165.1 |
Expected credit losses |
(4.5) |
(8.3) |
Net trade receivables |
105.3 |
156.8 |
Contract assets |
1.7 |
0.5 |
Prepayments |
15.1 |
17.5 |
VAT, goods and sales taxes receivable |
7.9 |
7.3 |
Other non-trade receivables |
9.1 |
7.5 |
139.1 |
189.6 |
2025 |
2024 |
|
£m |
£m |
|
Bank balances |
68.6 |
110.8 |
Cash deposits |
10.7 |
10.0 |
Cash and cash equivalents |
79.3 |
120.8 |
2025 |
2024 |
|
£m |
£m |
|
Opening borrowings |
(337.7) |
(309.7) |
Increase in borrowings |
(38.8) |
(121.3) |
Repayment of borrowings |
70.1 |
88.0 |
Effect of movements in foreign exchange |
– |
5.3 |
Closing borrowings |
(306.4) |
(337.7) |
Net cash 1 and cash equivalents |
74.2 |
111.5 |
Closing net debt 1 |
(232.2) |
(226.2) |
Opening lease liabilities |
(47.1) |
(47.1) |
Payment of lease liabilities |
9.3 |
10.6 |
New leases and lease remeasurement |
(13.9) |
(10.9) |
Disposal of business |
0.7 |
– |
Effect of movements in foreign exchange |
1.8 |
0.3 |
Closing lease liabilities |
(49.2) |
(47.1) |
Closing net debt 1 and lease liabilities |
(281.4) |
(273.3) |
Net cash |
Net debt 1 |
||||
and cash |
Movement |
Lease |
and lease |
||
Borrowings |
equivalents |
in net debt 1 |
liabilities |
liabilities |
|
£m |
£m |
£m |
£m |
£m |
|
At 1 January 2024 |
(309.7) |
124.5 |
(185.2) |
(47.1) |
(232.3) |
Cash inflow |
– |
23.0 |
23.0 |
– |
23.0 |
Borrowings and lease liability cash (outflow)/inflow |
(33.3) |
– |
(33.3) |
10.6 |
(22.7) |
Net interest paid |
– |
(20.5) |
(20.5) |
– |
(20.5) |
Net cash inflow/(outflow) |
(33.3) |
2.5 |
(30.8) |
10.6 |
(20.2) |
Share purchases |
– |
(8.2) |
(8.2) |
– |
(8.2) |
New leases and lease remeasurement |
– |
– |
– |
(10.9) |
(10.9) |
Exchange and other movements |
5.3 |
(7.3) |
(2.0) |
0.3 |
(1.7) |
At 31 December 2024 |
(337.7) |
111.5 |
(226.2) |
(47.1) |
(273.3) |
At 1 January 2025 |
(337.7) |
111.5 |
(226.2) |
(47.1) |
(273.3) |
Cash outflow |
– |
(8.1) |
(8.1) |
– |
(8.1) |
Borrowings and lease liability cash outflow |
31.3 |
– |
31.3 |
9.3 |
40.6 |
Net interest paid |
– |
(24.4) |
(24.4) |
– |
(24.4) |
Net cash inflow/(outflow) |
31.3 |
(32.5) |
(1.2) |
9.3 |
8.1 |
Share purchases |
– |
(18.8) |
(18.8) |
– |
(18.8) |
Business disposal |
– |
17.4 |
17.4 |
0.7 |
18.1 |
New leases and lease remeasurement |
– |
– |
– |
(13.9) |
(13.9) |
Exchange and other movements |
– |
(3.4) |
(3.4) |
1.8 |
(1.6) |
At 31 December 2025 |
(306.4) |
74.2 |
(232.2) |
(49.2) |
(281.4) |
2025 |
2024 |
|
£m |
£m |
|
Non-current |
||
Accruals |
0.3 |
0.7 |
Other payables |
2.4 |
2.1 |
2.7 |
2.8 |
|
Current |
||
Trade payables |
84.3 |
87.4 |
Contract liabilities |
5.0 |
6.7 |
Accruals |
69.3 |
72.6 |
Other tax and social security |
11.5 |
13.0 |
Creditors in relation to capital expenditure |
3.1 |
10.1 |
Other payables |
21.4 |
14.3 |
194.6 |
204.1 |
2025 |
|
£m |
|
Supplier finance liability |
|
Presented within trade and other payables |
12.8 |
Of which amounts suppliers have received payment from finance provider |
12.8 |
Range of payment due dates |
|
Liabilities part of the supplier finance arrangement |
0 to 95 days after |
invoice date |
|
Liabilities not part of the arrangement |
60 to 95 days after |
invoice date |
Number |
Nominal value |
|
of shares |
£m |
|
Issued and fully paid Ordinary shares of 25 pence each |
||
At 1 January 2024 |
285,369,988 |
71.3 |
Shares purchased and cancelled under share buyback scheme |
(1,745,423) |
(0.4) |
At 31 December 2024 |
283,624,565 |
70.9 |
Shares purchased and cancelled under share buyback scheme |
(6,777,740) |
(1.7) |
At 31 December 2025 |
276,846,825 |
69.2 |
2025 |
2024 |
|||
Cost |
Cost |
|||
Shares |
£m |
Shares |
£m |
|
At 1 January |
464,405 |
1.2 |
807,911 |
2.1 |
New shares purchased |
1,379,110 |
3.6 |
1,285,000 |
3.5 |
Exercise of share options |
(1,581,898) |
(4.1) |
(1,628,506) |
(4.4) |
At 31 December |
261,617 |
0.7 |
464,405 |
1.2 |
Per share |
Total |
|||
2025 |
2024 |
2025 |
2024 |
|
pence |
pence |
£m |
£m |
|
2023 final |
– |
6.8 |
– |
19.3 |
2024 interim |
– |
5.4 |
– |
15.4 |
2024 final |
6.8 |
– |
19.1 |
– |
2025 interim |
5.4 |
– |
15.0 |
– |
12.2 |
12.2 |
34.1 |
34.7 |
|
2025 |
2024 |
|
£m |
£m |
|
Non-current liabilities |
||
Senior Notes |
67.9 |
188.2 |
Bank and other borrowings |
143.8 |
149.1 |
Cumulative Preference shares |
0.4 |
0.4 |
Lease liabilities |
38.1 |
36.1 |
250.2 |
373.8 |
|
Current liabilities |
||
Senior Notes |
94.3 |
– |
Bank and other borrowings |
5.1 |
9.3 |
Lease liabilities |
11.1 |
11.0 |
110.5 |
20.3 |
Carrying amount |
||
2025 |
2024 |
|
£m |
£m |
|
Investments |
47.7 |
2.0 |
Trade receivables |
106.0 |
157.4 |
Cash and cash equivalents |
79.3 |
120.8 |
Derivatives |
2.0 |
1.2 |
235.0 |
281.4 |
|
2025 |
2024 |
|
£m |
£m |
|
Balance at 1 January |
(8.3) |
(9.0) |
Net remeasurement of loss allowance |
2.5 |
0.3 |
Amounts written off |
1.1 |
0.3 |
Effect of movement in foreign exchange |
0.2 |
0.1 |
Balance at 31 December |
(4.5) |
(8.3) |
| 2025 | 2024 | |||||||
Expected | Gross trade | Expected | Net trade | Expected | Gross trade | Expected | Net trade | |
credit loss rate | receivables | credit losses | receivables | credit loss rate | receivables | credit losses | receivables | |
% | £m | £m | £m | % | £m | £m | £m | |
Not past due | 0.1% | 90.6 | (0.1) | 90.5 | 0.1% | 134.5 | (0.1) | 134.4 |
Past due | ||||||||
0–30 days | 0.9% | 11.7 | (0.1) | 11.6 | 1.2% | 17.2 | (0.2) | 17.0 |
Past due | ||||||||
31–60 days | 5.0% | 2.0 | (0.1) | 1.9 | 0.0% | 3.5 | – | 3.5 |
Past due | ||||||||
61–90 days | 0.0% | 0.8 | – | 0.8 | 4.3% | 2.3 | (0.1) | 2.2 |
Past due more | ||||||||
than 90 days | 77.8% | 5.4 | (4.2) | 1.2 | 96.3% | 8.2 | (7.9) | 0.3 |
110.5 | (4.5) | 106.0 | 165.7 | (8.3) | 157.4 | |||
Gross amounts |
Net amounts |
Financial |
|||
of recognised |
presented |
instruments not |
|||
financial assets/ |
Amounts |
on the |
offset in the |
Net |
|
(liabilities) |
offset |
balance sheet |
balance sheet |
amount |
|
£m |
£m |
£m |
£m |
£m |
|
2025 |
|||||
Derivative financial assets |
2.0 |
– |
2.0 |
– |
2.0 |
Derivative financial liabilities |
(0.5) |
– |
(0.5) |
– |
(0.5) |
Cash and cash equivalents |
79.3 |
– |
79.3 |
(5.1) |
74.2 |
Bank and other borrowings |
(5.1) |
– |
(5.1) |
5.1 |
– |
2024 |
|||||
Derivative financial assets |
1.2 |
– |
1.2 |
– |
1.2 |
Derivative financial liabilities |
(2.6) |
– |
(2.6) |
– |
(2.6) |
Cash and cash equivalents |
120.8 |
– |
120.8 |
(9.3) |
111.5 |
Bank and other borrowings |
(9.3) |
– |
(9.3) |
9.3 |
– |
| 31 December 2025 |
||||||||
Carrying |
Contractual |
Less than |
More than |
|||||
Effective |
Year of |
amount |
cash flows |
1 year |
1–2 years |
2–5 years |
5 years |
|
interest rate |
maturity |
£m |
£m |
£m |
£m |
£m |
£m |
|
Non-derivative |
||||||||
financial liabilities |
||||||||
US Dollar |
||||||||
Senior Notes 2026 |
3.37% |
2026 |
72.4 |
74.4 |
74.4 |
– |
– |
– |
Euro |
||||||||
Senior Notes 2026 |
1.55% |
2026 |
21.9 |
22.1 |
22.1 |
– |
– |
– |
Euro |
||||||||
Senior Notes 2028 |
1.74% |
2028 |
8.7 |
9.3 |
0.2 |
0.2 |
8.9 |
– |
Euro |
||||||||
Senior Notes 2030 |
2.89% |
2030 |
21.8 |
24.9 |
0.6 |
0.6 |
23.7 |
– |
US Dollar |
||||||||
Senior Notes 2031 |
5.47% |
2031 |
7.5 |
9.6 |
0.4 |
0.4 |
1.2 |
7.6 |
US Dollar |
||||||||
Senior Notes 2033 |
5.53% |
2033 |
7.5 |
10.4 |
0.4 |
0.4 |
1.2 |
8.4 |
US Dollar |
||||||||
Senior Notes 2035 |
5.61% |
2035 |
22.4 |
34.0 |
1.2 |
1.2 |
3.7 |
27.9 |
Bank and other |
||||||||
borrowings |
Up to 2029 |
148.9 |
151.1 |
5.4 |
– |
145.7 |
– |
|
Cumulative |
||||||||
First Preference shares |
5.50% |
0.1 |
– |
– |
– |
– |
– |
|
Cumulative Second |
||||||||
Preference shares |
5.00% |
0.3 |
– |
– |
– |
– |
– |
|
Lease liabilities |
6.11% |
Up to 2044 |
49.2 |
61.0 |
11.1 |
9.3 |
19.7 |
20.9 |
Trade payables |
84.3 |
84.3 |
84.3 |
– |
– |
– |
||
Creditors in relation to |
||||||||
capital expenditure |
3.1 |
3.1 |
3.1 |
– |
– |
– |
||
Other payables |
23.8 |
23.8 |
21.4 |
2.4 |
– |
– |
||
471.9 |
508.0 |
224.6 |
14.5 |
204.1 |
64.8 |
|||
| 31 December 2024 | ||||||||
Carrying | Contractual | Less than | More than | |||||
Effective | Year of | amount | cash flows | 1 year | 1–2 years | 2–5 years | 5 years | |
interest rate | maturity | £m | £m | £m | £m | £m | £m | |
Non-derivative | ||||||||
financial liabilities | ||||||||
US Dollar | ||||||||
Senior Notes 2026 | 3.37% | 2026 | 77.9 | 82.7 | 2.6 | 80.1 | – | – |
Euro | ||||||||
Senior Notes 2026 | 1.55% | 2026 | 20.8 | 21.3 | 0.3 | 21.0 | – | – |
US Dollar | ||||||||
Senior Notes 2026 | 4.87% | 2026 | 20.4 | 21.5 | 1.0 | 20.5 | – | – |
Euro | ||||||||
Senior Notes 2028 | 1.74% | 2028 | 8.3 | 8.8 | 0.1 | 0.1 | 8.6 | – |
Euro | ||||||||
Senior Notes 2030 | 2.89% | 2030 | 20.7 | 24.3 | 0.6 | 0.6 | 1.8 | 21.3 |
US Dollar | ||||||||
Senior Notes 2031 | 5.47% | 2031 | 8.0 | 10.7 | 0.4 | 0.4 | 1.3 | 8.6 |
US Dollar | ||||||||
Senior Notes 2033 | 5.53% | 2033 | 8.0 | 11.6 | 0.4 | 0.4 | 1.3 | 9.5 |
US Dollar | ||||||||
Senior Notes 2035 | 5.61% | 2035 | 24.1 | 38.0 | 1.3 | 1.3 | 4.0 | 31.4 |
Bank and other | ||||||||
borrowings | Up to 2029 | 158.4 | 162.8 | 11.7 | – | 151.1 | – | |
Cumulative | ||||||||
First Preference shares | 5.50% | 0.1 | – | – | – | – | – | |
Cumulative Second | ||||||||
Preference shares | 5.00% | 0.3 | – | – | – | – | – | |
Lease liabilities | 5.93% | Up to 2044 | 47.1 | 54.7 | 11.0 | 9.1 | 19.3 | 15.3 |
Trade payables | 87.4 | 87.4 | 87.4 | – | – | – | ||
Creditors in relation to | ||||||||
capital expenditure | 10.1 | 10.1 | 10.1 | – | – | – | ||
Other payables | 16.4 | 16.4 | 14.3 | 2.1 | – | – | ||
508.0 | 550.3 | 141.2 | 135.6 | 187.4 | 86.1 | |||
Carrying |
Contractual |
Less than |
More than |
|||
amount |
cash flows |
1 year |
1–2 years |
2–5 years |
5 years |
|
£m |
£m |
£m |
£m |
£m |
£m |
|
2025 |
||||||
Cash flow hedges |
||||||
Forward exchange contracts – liabilities inflow |
11.3 |
11.3 |
– |
– |
– |
|
Forward exchange contracts – liabilities outflow |
(11.4) |
(11.4) |
– |
– |
– |
|
Forward exchange contracts – liabilities |
(0.1) |
(0.1) |
(0.1) |
– |
– |
– |
Forward exchange contracts – assets |
0.4 |
1.1 |
1.1 |
– |
– |
– |
Total cash flow hedges |
0.3 |
1.0 |
1.0 |
– |
– |
– |
Fair value flow hedges |
||||||
Forward exchange contracts – liabilities inflow |
102.5 |
102.5 |
– |
– |
– |
|
Forward exchange contracts – liabilities outflow |
(102.9) |
(102.9) |
– |
– |
– |
|
Forward exchange contracts – liabilities |
(0.4) |
(0.4) |
(0.4) |
– |
– |
– |
Forward exchange contracts – assets |
1.6 |
1.0 |
1.0 |
– |
– |
– |
Total fair value flow hedges |
1.2 |
0.6 |
0.6 |
– |
– |
– |
Total fair value and cash flow hedges |
1.5 |
1.6 |
1.6 |
– |
– |
– |
2024 |
||||||
Cash flow hedges |
||||||
Forward exchange contracts – liabilities inflow |
30.6 |
30.6 |
– |
– |
– |
|
Forward exchange contracts – liabilities outflow |
(31.7) |
(31.7) |
– |
– |
– |
|
Forward exchange contracts – liabilities |
(1.0) |
(1.1) |
(1.1) |
– |
– |
– |
Forward exchange contracts – assets |
0.5 |
0.5 |
0.5 |
– |
– |
– |
Total cash flow hedges |
(0.5) |
(0.6) |
(0.6) |
– |
– |
– |
Fair value flow hedges |
||||||
Forward exchange contracts – liabilities inflow |
78.0 |
78.0 |
– |
– |
– |
|
Forward exchange contracts – liabilities outflow |
(79.0) |
(79.0) |
– |
– |
– |
|
Forward exchange contracts – liabilities |
(1.6) |
(1.0) |
(1.0) |
– |
– |
– |
Forward exchange contracts – assets |
0.7 |
0.1 |
0.1 |
– |
– |
– |
Total fair value flow hedges |
(0.9) |
(0.9) |
(0.9) |
– |
– |
– |
Total fair value and cash flow hedges |
(1.4) |
(1.5) |
(1.5) |
– |
– |
– |
Fixed-rate instruments |
Variable rate instruments |
|||
carrying amount |
carrying amount |
|||
2025 |
2024 |
2025 |
2024 |
|
£m |
£m |
£m |
£m |
|
Financial assets |
– |
– |
79.3 |
120.8 |
Financial liabilities |
(211.8) |
(235.7) |
(148.9) |
(158.4) |
(211.8) |
(235.7) |
(69.6) |
(37.6) |
|
| 2025 |
2024 |
|||||
GBP |
USD |
Euro |
GBP |
USD |
Euro |
|
Functional currency of Group operations |
£m |
£m |
£m |
£m |
£m |
£m |
Trade receivables |
13.5 |
(6.0) |
0.3 |
11.7 |
0.4 |
1.7 |
Trade payables |
(15.9) |
3.7 |
(2.2) |
(10.3) |
(0.9) |
(1.4) |
Net debt 1 |
2.2 |
1.4 |
0.3 |
(2.9) |
0.9 |
0.4 |
Net balance sheet exposure |
(0.2) |
(0.9) |
(1.6) |
(1.5) |
0.4 |
0.7 |
2025 | 2024 | |
£m | £m | |
GBP | 4.3 | 7.8 |
USD | 109.8 | 151.2 |
Euro | 197.4 | 188.0 |
311.5 | 347.0 |
Change in fair value | Carrying amount of the | |||||||
Notional value: | for recognising hedge | hedging instruments | ||||||
Maturity date | Local currency | ineffectiveness | assets/(liabilities) | |||||
2025 | 2024 | 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | |
£m | £m | £m | £m | £m | £m | £m | £m | |
Cash flow hedges | ||||||||
Highly probable forecast sales | to Dec | to Dec | 28.3 | 32.3 | (0.4) | 0.7 | (0.2) | 0.2 |
2026 | 2025 | |||||||
Highly probable forecast purchases | to Dec | to Dec | 41.3 | 17.9 | 0.4 | 0.2 | – | (0.4) |
2026 | 2025 | |||||||
Weighted average exchange rates | ||
2025 | 2024 | |
EUR/GBP | 1.13 | 1.18 |
AUD/GBP | 2.09 | 1.97 |
USD/GBP | 1.34 | 1.30 |
Balance in cash flow hedge reserve/ |
||||
Change in value used for |
foreign currency translation |
|||
calculating hedge ineffectiveness |
reserve for continuing hedges |
|||
2025 |
2024 |
2025 |
2024 |
|
£m |
£m |
£m |
£m |
|
Cash flow hedges |
||||
Forecast sales |
0.4 |
(0.7) |
0.2 |
(0.2) |
Forecast purchases |
(0.4) |
(0.2) |
– |
0.4 |
2025 |
2024 |
|||
Closing rate |
Average rate |
Closing rate |
Average rate |
|
GBP to: |
||||
USD |
1.35 |
1.32 |
1.25 |
1.28 |
Euro |
1.15 |
1.17 |
1.21 |
1.18 |
| 2025 |
Restated 2024 |
|||||
Group adjusted |
Group adjusted |
|||||
operating |
Profit |
operating |
Profit |
|||
Revenue |
profit 1 |
before tax |
Revenue 2 |
profit 1,2 |
before tax 2 |
|
£m |
£m |
£m |
£m |
£m |
£m |
|
Increase in revenue/Group adjusted |
||||||
operating profit 1 /profit before tax if: |
||||||
GBP weakens by 10c against USD |
||||||
in isolation |
39.0 |
3.8 |
2.7 |
41.8 |
4.4 |
3.6 |
GBP weakens by 10c against |
||||||
the Euro in isolation |
17.8 |
2.5 |
1.7 |
18.6 |
3.1 |
0.5 |
| 2025 |
2024 |
|||||
Excluding |
IFRS 16 |
Excluding |
IFRS 16 |
|||
IFRS 16 |
impact |
As stated |
IFRS 16 |
impact |
As stated |
|
£m |
£m |
£m |
£m |
£m |
£m |
|
Borrowings and overdrafts |
311.5 |
– |
311.5 |
347.0 |
– |
347.0 |
Lease liabilities |
– |
49.2 |
49.2 |
– |
47.1 |
47.1 |
Less: cash and cash equivalents |
(79.3) |
– |
(79.3) |
(120.8) |
– |
(120.8) |
Net debt 1 |
232.2 |
49.2 |
281.4 |
226.2 |
47.1 |
273.3 |
Total equity |
348.9 |
– |
348.9 |
389.3 |
– |
389.3 |
Less: amounts accumulated in equity |
||||||
relating to cash flow hedges |
(0.6) |
– |
(0.6) |
0.2 |
– |
0.2 |
Adjusted capital |
348.3 |
– |
348.3 |
389.5 |
– |
389.5 |
Net debt 1 to adjusted capital ratio |
0.7x |
n/a |
0.8x |
0.6x |
n/a |
0.7x |
2025 | Restated 2024 2 | |||||
Excluding | IFRS 16 | Excluding | IFRS 16 | |||
IFRS 16 | impact | As stated | IFRS 16 | impact | As stated | |
£m | £m | £m | £m | £m | £m | |
Net debt 1 | 232.2 | 49.2 | 281.4 | 226.2 | 47.1 | 273.3 |
Operating profit before specific | ||||||
adjusting items | 89.1 | 3.7 | 92.8 | 117.1 | 4.5 | 121.6 |
Depreciation and amortisation | 32.8 | 8.3 | 41.1 | 33.9 | 8.3 | 42.2 |
EBITDA 1 | 121.9 | 12.0 | 133.9 | 151.0 | 12.8 | 163.8 |
Net debt 1 to EBITDA 1 ratio | 1.9x | n/a | 2.1x | 1.5x | n/a | 1.7x |
2025 Headline 1 | 2024 Headline 1 | |||||
Excluding | IFRS 16 | Excluding | IFRS 16 | |||
IFRS 16 | impact | As stated | IFRS 16 | impact | As stated | |
£m | £m | £m | £m | £m | £m | |
Net debt 1 | 232.2 | 49.2 | 281.4 | 226.2 | 47.1 | 273.3 |
Operating profit before specific | ||||||
adjusting items | 94.4 | 3.7 | 98.1 | 122.1 | 4.6 | 126.7 |
Depreciation and amortisation | 34.6 | 8.4 | 43.0 | 35.8 | 8.6 | 44.4 |
EBITDA 1 | 129.0 | 12.1 | 141.1 | 157.9 | 13.2 | 171.1 |
Net debt 1 to EBITDA 1 ratio | 1.8x | n/a | 2.0x | 1.4x | n/a | 1.6x |
| 2025 |
Restated 2024 2 |
|||||
Excluding |
IFRS 16 |
Excluding |
IFRS 16 |
|||
IFRS 16 |
impact |
As stated |
IFRS 16 |
impact |
As stated |
|
£m |
£m |
£m |
£m |
£m |
£m |
|
EBITDA 1 |
121.9 |
12.0 |
133.9 |
151.0 |
12.8 |
163.8 |
Net finance costs (excluding IAS 19 |
||||||
pension charge) |
19.0 |
2.8 |
21.8 |
15.8 |
2.6 |
18.4 |
Interest cover |
6.4x |
n/a |
6.1x |
9.6x |
n/a |
8.9x |
| 2025 Headline 1 |
2024 Headline 1 |
|||||
Excluding |
IFRS 16 |
Excluding |
IFRS 16 |
|||
IFRS 16 |
impact |
As stated |
IFRS 16 |
impact |
As stated |
|
£m |
£m |
£m |
£m |
£m |
£m |
|
EBITDA 1 |
129.0 |
12.1 |
141.1 |
157.9 |
13.2 |
171.1 |
Net finance costs (excluding IAS 19 |
||||||
pension charge) |
19.0 |
2.8 |
21.8 |
15.8 |
2.6 |
18.4 |
Interest cover |
6.8x |
n/a |
6.5x |
10.0x |
n/a |
9.3x |
| 31 December 2025 | 31 December 2024 | ||||||||
Carrying | Fair value | Carrying | Fair value | ||||||
Effective | amount | Level 1 | Level 2 | Total | amount | Level 1 | Level 2 | Total | |
interest rate | £m | £m | £m | £m | £m | £m | £m | £m | |
Financial assets and | |||||||||
liabilities held at | |||||||||
amortised cost | |||||||||
US Dollar | |||||||||
Senior Notes 2026 | 3.37% | (72.4) | – | (71.2) | (71.2) | (77.9) | – | (74.2) | (74.2) |
Euro | |||||||||
Senior Notes 2026 | 1.55% | (21.9) | – | (21.5) | (21.5) | (20.8) | – | (19.9) | (19.9) |
US Dollar | |||||||||
Senior Notes 2026 | 4.87% | – | – | – | – | (20.4) | – | (20.1) | (20.1) |
Euro | |||||||||
Senior Notes 2028 | 1.74% | (8.7) | – | (8.2) | (8.2) | (8.3) | – | (7.7) | (7.7) |
Euro | |||||||||
Senior Notes 2030 | 2.89% | (21.8) | – | (19.8) | (19.8) | (20.7) | – | (18.8) | (18.8) |
US Dollar | |||||||||
Senior Notes 2031 | 5.47% | (7.5) | – | (7.3) | (7.3) | (8.0) | – | (7.6) | (7.6) |
US Dollar | |||||||||
Senior Notes 2033 | 5.53% | (7.5) | – | (7.2) | (7.2) | (8.0) | – | (7.4) | (7.4) |
US Dollar | |||||||||
Senior Notes 2035 | 5.61% | (22.4) | – | (21.3) | (21.3) | (24.1) | – | (22.0) | (22.0) |
Cumulative | |||||||||
First Preference shares | 5.50% | (0.1) | – | (0.1) | (0.1) | (0.1) | – | (0.1) | (0.1) |
Cumulative | |||||||||
Second Preference shares | 5.00% | (0.3) | – | (0.3) | (0.3) | (0.3) | – | (0.3) | (0.3) |
(162.6) | – | (156.9) | (156.9) | (188.6) | – | (178.1) | (178.1) | ||
Financial assets held at FVTPL | 47.2 | 47.2 | – | 47.2 | 2.0 | 2.0 | – | 2.0 | |
Derivative financial assets | |||||||||
held at fair value | 2.0 | – | 2.0 | 2.0 | 1.2 | – | 1.2 | 1.2 | |
49.2 | 47.2 | 2.0 | 49.2 | 3.2 | 2.0 | 1.2 | 3.2 | ||
Derivative financial liabilities | |||||||||
held at fair value | (0.5) | – | (0.5) | (0.5) | (2.6) | – | (2.6) | (2.6) | |
2025 |
2024 |
|
£m |
£m |
|
Present value of unfunded defined benefit obligations |
(31.9) |
(32.8) |
Present value of funded defined benefit obligations |
(418.8) |
(429.5) |
Fair value of plan assets |
428.7 |
440.8 |
(22.0) |
(21.5) |
Restated |
|||
2025 |
2024 1 |
||
Continuing operations |
Note |
£m |
£m |
Current service cost |
(2.8) |
(2.1) |
|
Administrative expenses recognised outside of the pension liability |
(1.0) |
(0.7) |
|
Curtailments and settlements |
0.1 |
0.1 |
|
Total expense within operating costs relating to defined benefit plans |
(3.7) |
(2.7) |
|
Defined contribution plans |
(12.9) |
(13.3) |
|
Total expense within operating costs |
4 |
(16.6) |
(16.0) |
Net interest on net defined benefit liability |
7 |
(0.4) |
(0.6) |
Total expense recognised in income statement |
(17.0) |
(16.6) |
2025 |
2024 |
|
£m |
£m |
|
Experience gain on plan obligations |
(5.3) |
2.0 |
Changes in financial assumptions underlying the present value of plan obligations – gain |
4.5 |
39.1 |
Changes in demographic assumptions underlying the present value of plan obligations – (loss)/gain |
(2.8) |
1.4 |
Actual return on plan assets (excluding amounts included in net interest expense) |
3.5 |
(41.2) |
Remeasurements recognised in other comprehensive income |
(0.1) |
1.3 |
Deferred tax associated with the above |
(0.1) |
(0.6) |
Total amount recognised in other comprehensive income |
(0.2) |
0.7 |
| 31 December 2025 | |||||
Rest of | |||||
UK | USA | Europe | the World | Total | |
£m | £m | £m | £m | £m | |
Summary of net surplus/(obligations) | |||||
Present value of unfunded defined benefit obligations | – | (3.5) | (23.9) | (4.5) | (31.9) |
Present value of funded defined benefit obligations | (315.6) | (94.2) | (0.7) | (8.3) | (418.8) |
Fair value of plan assets | 327.1 | 93.2 | – | 8.4 | 428.7 |
Net surplus/(obligations) | 11.5 | (4.5) | (24.6) | (4.4) | (22.0) |
Represented by: | |||||
Surpluses | 11.5 | – | – | 0.9 | 12.4 |
Obligations | – | (4.5) | (24.6) | (5.3) | (34.4) |
Movements in present value of defined benefit obligation | |||||
At 1 January 2025 | (318.1) | (105.3) | (26.1) | (12.8) | (462.3) |
Current service cost | – | – | (0.8) | (2.0) | (2.8) |
Interest cost | (16.7) | (5.3) | (0.9) | (0.2) | (23.1) |
Actuarial gain/(loss) | |||||
Experience gain/(loss) on plan obligations | (4.3) | (0.9) | 0.2 | (0.3) | (5.3) |
Changes in financial assumptions – gain/(loss) | 4.6 | (2.3) | 2.0 | 0.2 | 4.5 |
Changes in demographic assumptions – loss | (2.8) | – | – | – | (2.8) |
Benefits paid | 21.7 | 8.6 | 1.7 | 1.2 | 33.2 |
Curtailments and settlements | – | – | – | 0.1 | 0.1 |
Business disposal | – | – | 0.5 | 0.6 | 1.1 |
Exchange adjustments | – | 7.5 | (1.2) | 0.4 | 6.7 |
At 31 December 2025 | (315.6) | (97.7) | (24.6) | (12.8) | (450.7) |
Movements in fair value of plan assets | |||||
At 1 January 2025 | 330.4 | 101.5 | 0.2 | 8.7 | 440.8 |
Interest on plan assets | 17.4 | 5.0 | – | 0.3 | 22.7 |
Remeasurement gain | 1.3 | 2.0 | – | 0.2 | 3.5 |
Contributions by employer | – | 0.5 | 1.6 | 1.4 | 3.5 |
Benefits paid | (21.7) | (8.6) | (1.7) | (1.2) | (33.2) |
Administrative cost | (0.3) | – | – | – | (0.3) |
Business disposal | – | – | (0.2) | (0.4) | (0.6) |
Exchange adjustments | – | (7.2) | 0.1 | (0.6) | (7.7) |
At 31 December 2025 | 327.1 | 93.2 | – | 8.4 | 428.7 |
Actual return on assets | 18.7 | 7.0 | – | 0.5 | 26.2 |
Fair value of plan assets by category | |||||
Equities | – | 4.6 | – | – | 4.6 |
Growth assets 1 | 29.3 | – | – | – | 29.3 |
Bonds | 44.4 | 85.5 | – | – | 129.9 |
Liability-driven investments (LDI) 2 | 164.0 | – | – | – | 164.0 |
Matching insurance policies | 88.2 | 1.3 | – | 6.4 | 95.9 |
Other | 1.2 | 1.8 | – | 2.0 | 5.0 |
327.1 | 93.2 | – | 8.4 | 428.7 | |
Rest of | |||||
UK | USA | Europe | the World | Total | |
£m | £m | £m | £m | £m | |
Estimate of employer contributions to be paid into the plans | |||||
during the 12-month period beginning 1 January 2026 | – | 0.5 | 1.8 | 1.3 | 3.6 |
| 31 December 2024 | |||||
Rest of | |||||
UK | USA | Europe | the World | Total | |
£m | £m | £m | £m | £m | |
Summary of net surplus/(obligations) | |||||
Present value of unfunded defined benefit obligations | – | (4.0) | (24.9) | (3.9) | (32.8) |
Present value of funded defined benefit obligations | (318.1) | (101.3) | (1.2) | (8.9) | (429.5) |
Fair value of plan assets | 330.4 | 101.5 | 0.2 | 8.7 | 440.8 |
Net surplus/(obligations) | 12.3 | (3.8) | (25.9) | (4.1) | (21.5) |
Represented by: | |||||
Surpluses | 12.3 | 0.1 | – | 0.6 | 13.0 |
Obligations | – | (3.9) | (25.9) | (4.7) | (34.5) |
Movements in present value of defined benefit obligation | |||||
At 1 January 2024 | (362.8) | (112.2) | (28.4) | (12.7) | (516.1) |
Current service cost | – | – | (0.7) | (1.4) | (2.1) |
Interest cost | (15.8) | (5.2) | (1.0) | (0.3) | (22.3) |
Actuarial gain/(loss) | |||||
Experience gain/(loss) on plan obligations | 2.8 | (0.8) | 0.3 | (0.3) | 2.0 |
Changes in financial assumptions – gain/(loss) | 33.0 | 5.8 | 0.7 | (0.4) | 39.1 |
Changes in demographic assumptions – gain | 1.3 | – | – | 0.1 | 1.4 |
Benefits paid | 23.4 | 8.8 | 1.7 | 1.1 | 35.0 |
Effect of curtailment or settlement | – | – | 0.1 | 0.1 | 0.2 |
Exchange adjustments | – | (1.7) | 1.2 | 1.0 | 0.5 |
At 31 December 2024 | (318.1) | (105.3) | (26.1) | (12.8) | (462.3) |
Movements in fair value of plan assets | |||||
At 1 January 2024 | 375.3 | 106.7 | 0.2 | 8.7 | 490.9 |
Interest on plan assets | 16.5 | 4.9 | – | 0.3 | 21.7 |
Remeasurement gain/(loss) | (37.7) | (3.5) | (0.1) | 0.1 | (41.2) |
Contributions by employer | – | 0.5 | 1.7 | 1.6 | 3.8 |
Benefits paid | (23.4) | (8.8) | (1.7) | (1.1) | (35.0) |
Administrative cost | (0.3) | – | – | – | (0.3) |
Effect of curtailment or settlement | – | – | – | (0.1) | (0.1) |
Exchange adjustments | – | 1.7 | 0.1 | (0.8) | 1.0 |
At 31 December 2024 | 330.4 | 101.5 | 0.2 | 8.7 | 440.8 |
Actual return on assets | (21.2) | 1.4 | (0.1) | 0.4 | (19.5) |
Fair value of plan assets by category | |||||
Equities | – | 4.8 | – | – | 4.8 |
Growth assets 1 | 43.8 | – | – | – | 43.8 |
Bonds | 28.8 | 94.7 | – | – | 123.5 |
Liability-driven investments (LDI) 2 | 166.4 | – | – | – | 166.4 |
Matching insurance policies | 90.1 | 1.4 | 0.2 | 6.2 | 97.9 |
Other | 1.3 | 0.6 | – | 2.5 | 4.4 |
330.4 | 101.5 | 0.2 | 8.7 | 440.8 | |
Rest of | ||||
UK | USA | Europe | the World | |
% | % | % | % | |
2025 | ||||
Discount rate | 5.47 | 5.17 | 4.20 | 5.22 |
Salary increase | n/a | n/a | 2.00 | 4.30 |
Inflation (UK: RPI/CPI) | 2.79/2.22 | n/a | 2.00 | n/a |
Pensions increase 1 | 3.00/2.73/3.53 | n/a | 2.00 | n/a |
Mortality – post-retirement: | ||||
Life expectancy of a male aged 60 in accounting year (years) | 25.56 | 25.10 | 25.62 | n/a |
Life expectancy of a male aged 60 in accounting year +20 (years) | 27.08 | 26.00 | 28.38 | n/a |
2024 | ||||
Discount rate | 5.45 | 5.47 | 3.50 | 4.66 |
Salary increase | n/a | n/a | 2.00 | 4.50 |
Inflation (UK: RPI/CPI) | 3.15/2.52 | n/a | 2.00 | n/a |
Pensions increase 1 | 3.00/3.02/3.66 | n/a | 2.00 | n/a |
Mortality – post-retirement: | ||||
Life expectancy of a male aged 60 in accounting year (years) | 25.51 | 25.00 | 25.48 | n/a |
Life expectancy of a male aged 60 in accounting year +20 (years) | 27.02 | 25.90 | 28.25 | n/a |
2025 |
2024 |
||||
Increase in |
Increase in |
||||
defined benefit |
Increase in |
defined benefit |
Increase in |
||
obligation |
net deficit |
obligation |
net deficit |
||
Change in assumption |
£m |
£m |
£m |
£m |
|
Discount rate |
Decrease by 0.1% |
4.3 |
3.7 |
4.6 |
4.1 |
Discount rate 1 |
Decrease by 0.5% |
22.2 |
19.3 |
23.9 |
21.0 |
Inflation |
Increase by 0.1% |
1.4 |
1.3 |
1.5 |
1.5 |
Inflation 1 |
Increase by 0.5% |
7.0 |
6.6 |
7.8 |
7.3 |
Mortality – post-retirement 1 |
Pensioners live 1 year longer |
16.5 |
11.0 |
18.1 |
11.6 |
Exchange rates |
GBP weakens against USD by 10% |
10.9 |
0.5 |
11.7 |
0.4 |
GBP weakens against EUR by 10% |
2.7 |
2.7 |
2.9 |
2.9 |
|
Number |
Exercise dates ranging |
|||||
Employees |
Exercise/award |
of shares |
||||
entitled |
Vesting conditions |
price(s) |
outstanding |
from |
to |
|
LTIP |
Senior |
Continued employment |
– |
6,919,293 |
22 March 2026 |
25 March 2028 |
employees |
plus satisfaction of |
|||||
performance metrics |
||||||
Sharesave |
All UK |
Continued employment |
164.00p–247.00p |
1,360,827 |
1 December 2025 |
1 June 2028 |
employees |
||||||
DBP |
Senior |
Continued employment |
– |
296,460 |
10 May 2026 |
26 March 2028 |
employees |
||||||
RSU |
Select |
Continued employment |
– |
571,205 |
26 March 2026 |
26 March 2028 |
employees |
||||||
2025 |
2024 |
|||
Weighted |
Weighted |
|||
average |
Number of |
average |
Number of |
|
exercise price |
options |
exercise price |
options |
|
Outstanding at the beginning of the period |
26.06p |
9,222,121 |
27.63p |
8,785,347 |
Granted during the period |
33.12p |
3,825,992 |
15.00p |
3,153,808 |
Forfeited during the period |
81.28p |
(1,179,314) |
23.54p |
(459,351) |
Exercised during the period |
0.18p |
(1,581,898) |
21.63p |
(1,623,698) |
Lapsed during the period |
14.49p |
(1,139,116) |
5.96p |
(633,985) |
Outstanding at the end of the period |
27.81p |
9,147,785 |
26.06p |
9,222,121 |
Exercisable at the end of the period |
202.69p |
229,537 |
139.21p |
120,602 |
| Awards made in 2025 |
||||
LTIP |
Sharesave |
DBP |
RSU |
|
Share price at award date |
207.89p–211.59p |
216.75p |
207.89p |
207.89p–211.59p |
Exercise price |
n/a |
164.00p |
n/a |
n/a |
Fair value at measurement date |
55.00p–171.00p |
43.00p |
207.89p |
207.89p–211.59p |
Fair value measurement method |
Actuarial |
Actuarial |
n/a |
n/a |
binomial |
binomial |
|||
method |
method |
|||
Fair value model inputs: |
||||
Expected volatility (expressed as weighted average |
30% |
30% |
||
volatility used in the model) |
||||
Option life (expressed as weighted average life |
3.0 years |
3.3 years |
||
used in the model) |
||||
Expected dividends |
6.00% |
5.60% |
||
Risk-free interest rate |
4.10% |
3.90% |
||
Closure and |
||||
restructuring |
Legal and other |
Environmental |
||
provisions |
provisions |
provisions |
Total |
|
£m |
£m |
£m |
£m |
|
Balance at 1 January 2025 |
7.4 |
6.3 |
6.7 |
20.4 |
Provisions made during the year |
3.6 |
0.7 |
0.8 |
5.1 |
Provisions used during the year |
(3.1) |
(0.3) |
(0.6) |
(4.0) |
Provisions reversed during the year |
(1.6) |
(0.8) |
(0.5) |
(2.9) |
Business disposal |
– |
(0.2) |
– |
(0.2) |
Effect of movements in foreign exchange |
(0.3) |
(0.2) |
0.1 |
(0.4) |
Balance at 31 December 2025 |
6.0 |
5.5 |
6.5 |
18.0 |
Current |
4.4 |
1.3 |
2.4 |
8.1 |
Non-current |
1.6 |
4.2 |
4.1 |
9.9 |
6.0 |
5.5 |
6.5 |
18.0 |
2025 |
2024 |
|
£m |
£m |
|
Short-term employee benefits |
6.0 |
6.2 |
Employer national insurance contributions |
0.6 |
0.5 |
Pension and other post-employment costs |
0.3 |
0.3 |
Share-based payment expense |
0.6 |
1.1 |
Non-executive Directors’ fees and benefits |
0.6 |
0.5 |
Total compensation of key management personnel |
8.1 |
8.6 |
Name of entity |
Registered address |
Ownership % |
Morgan AM&T (Shangai) Co., Ltd |
4250 Long Wu Road, Shanghai, 200241, China |
30% |
Murugappa Morgan Thermal Ceramics Ltd |
PO Box 1570, Dare House Extension, V Floor, No. 2, |
49% |
NSC Bose Road, Chennai, Tamil Nadu, 600001, India |
||
Ciria India Limited |
P-11 Pandav Nagar, Mayur Vihar Phase 1, Delhi, 110091, India |
30% |
Shin-Nippon Thermal Ceramics Corporation |
Portus Center Building 12F, 4-45-1 Ebisujimacho, Sakai-Ku, |
50% |
Sakai-Shi, Osaka, 590-0985, Japan |
||
Yixing Morgan Thermal Ceramics Co Ltd |
2 Beidan Road, Taodu Industrial Park, Dingshu Town, |
49% |
Yixing City, Jiangsu Province, 214222, China |
||
Morgan Kailong (Jingmen) Thermal Ceramics Co Ltd |
20-1 Quankou Road, Jingmen City, Hubei Province, |
30% |
448032, China |
Morgan Kailong |
||||||
Murugappa |
Shin-Nippon |
Yixing Morgan |
(Jingmen) |
|||
Morgan AM&T |
Morgan |
Thermal |
Thermal |
Thermal |
||
(Shanghai) |
Thermal |
Ciria India |
Ceramics |
Ceramics |
Ceramics |
|
Co., Ltd |
Ceramics Ltd |
Limited |
Corporation |
Co Ltd |
Co Ltd |
|
2025 |
£m |
£m |
£m |
£m |
£m |
£m |
Profit after tax |
5.7 |
3.4 |
1.6 |
1.9 |
2.6 |
3.7 |
Profit for the year attributable |
||||||
to non-controlling interest |
1.7 |
1.7 |
0.5 |
1.0 |
1.3 |
1.1 |
Dividends paid to |
||||||
non-controlling interest |
1.8 |
0.6 |
0.4 |
1.3 |
0.6 |
1.0 |
Non-current assets |
5.0 |
9.8 |
0.1 |
0.7 |
7.3 |
11.7 |
Current assets |
33.7 |
10.6 |
5.0 |
8.7 |
7.7 |
8.0 |
Current liabilities |
(13.4) |
(3.8) |
(1.4) |
(3.0) |
(3.0) |
(4.9) |
Total net assets |
25.3 |
16.6 |
3.7 |
6.4 |
12.0 |
14.8 |
Morgan Kailong |
||||||
Murugappa |
Shin-Nippon |
Yixing Morgan |
(Jingmen) |
|||
Morgan AM&T |
Morgan |
Thermal |
Thermal |
Thermal |
||
(Shanghai) |
Thermal |
Ciria India |
Ceramics |
Ceramics |
Ceramics |
|
Co., Ltd |
Ceramics Ltd |
Limited |
Corporation |
Co Ltd |
Co Ltd |
|
2024 |
£m |
£m |
£m |
£m |
£m |
£m |
Profit after tax |
6.1 |
4.6 |
2.3 |
1.9 |
1.3 |
3.3 |
Profit for the year attributable |
||||||
to non-controlling interest |
1.9 |
2.2 |
0.7 |
1.0 |
0.7 |
1.0 |
Dividends paid to |
||||||
non-controlling interest |
2.3 |
0.7 |
0.7 |
1.8 |
1.0 |
1.0 |
Non-current assets |
5.1 |
9.0 |
– |
– |
8.4 |
12.3 |
Current assets |
34.3 |
11.3 |
5.7 |
10.5 |
6.3 |
7.6 |
Current liabilities |
(13.0) |
(3.8) |
(1.8) |
(3.0) |
(3.7) |
(5.0) |
Total net assets |
26.4 |
16.5 |
3.9 |
7.5 |
11.0 |
14.9 |
% shareholding | |||
Country of | owned by | ||
Name of undertaking | incorporation | Registered office address | the Group |
Carbo San Luis S.A. 10 | Argentina | Talcahuano 736, 4th Floor, Buenos Aires, C1013AAP, Argentina | 100.00% |
Morgan Technical Ceramics | Australia | 4 Redwood Drive, Clayton, VIC 3168, Australia | 100.00% |
Australia Pty Ltd 14 | |||
Morganite Australia Pty Ltd 13 | Australia | Riverwood Business Park, Unit 4, 92-100 Belmore Rd, Riverwood | 100.00% |
NSW 2210, Australia | |||
Morgan Mechanical Carbon | Australia | Riverwood Business Park, Unit 4, 92–100 Belmore Rd, Riverwood, | 100.00% |
Australasia Pty Ltd 1,5 | NSW 2210, Australia | ||
Morgan Advanced Materials | Belgium | 1210 Saint-Josse-Ten-Noode, Boulevard Saint-Lazare, 4-10, | 100.00% |
Belgium BV | Brussels, Belgium | ||
Morganite Brasil Ltda 14 | Brazil | Rua Jose Versolato, 111-Sala 3608, Torre B – Centro, Sao Bernardo | 100.00% |
do Campo, Sao Paulo, Brazil | |||
Morgan Advanced Materials | Canada | 1185 Walkers Line, Burlington, ON L7M 1L1, Canada | 100.00% |
Canada Inc. 10 | |||
Carbo Chile S.A. 14 | Chile | Avenida San Eugenio 12462, Sitio 3, Loteo Estrella del Sur, | 100.00% |
Santiago, Chile | |||
Dalian Morgan Ceramics | China | Zhenxing Road, Pulandian Economic Development Zone, | 100.00% |
Company Ltd 17 | Dalian, Liaoning Province, 116200, China | ||
Morgan Haldenwanger Technical | China | Hongwei New Village No. 92, Dingshu Town, Yixing City, Jiangsu | 100.00% |
Ceramics (Wuxi) Co. Ltd 17 | Province, 214221, China | ||
Morgan Technical Ceramics | China | Room 09, 28th Floor (2809), 288 LongShan Road, | 100.00% |
(Suzhou) Co. Ltd 10 | Kanhu Plaza, Suzhou New District, Suzhou, 215163, China | ||
Morgan Thermal Ceramics | China | 18 Kang An Road, Kang Qiao Industrial Zone, Shanghai, Pudong | 100.00% |
(Shanghai) Co. Ltd 1,17 | New District, 201315, China | ||
Morgan International Trading | China | Room 6015, 6th Floor, Great Wall Mansion, No.333 Fute Xi Yi | 100.00% |
(Shanghai) Co. Ltd 1,17 | Road, China (Shanghai) Pilot Free Trade Zone, Shanghai, China | ||
Shanghai Morgan Advanced Material | China | 4250 Long Wu Road, Shanghai, 200241, China | 100.00% |
and Technology Co. Ltd 1,11 | |||
Morgan AM&T (Shanghai) Co. Ltd 4,16 | China | 4250 Long Wu Road, Shanghai, 200241, China | 70.00% |
Morgan Kailong (Jingmen) Thermal | China | 20-1 Quankou Road, Jingmen City, Hubei Province, 448032, China | 70.00% |
Ceramics Co. Ltd 4,17 | |||
Dalian Morgan Refractory Co. Ltd 4,17,19 | China | Zhenxing Road, Pulandian Economic Development Zone, Dalian, | 70.00% |
Liaoning Province, 116200, China | |||
Yixing Morgan Thermal Ceramics | China | 2 Beidan Road, Taodu Industrial Park, Dingshu Town, Yixing City, | 51.00% |
Co. Ltd 5,17 | Jiangsu Province, 214222, China | ||
Morgan Carbon France S.A.S 14 | France | 6 Rue du Réservoir, 68420 Eguisheim, France | 100.00% |
Thermal Ceramics de France S.A.S 14 | France | Centre de Vie BP 75, 3 Rue du 18 Juin 1827, | 100.00% |
42162 Andrézieux-Bouthéon, France | |||
Thermal Ceramics S.A. 8,14 | France | Centre de Vie BP 75, 3 Rue du 18 Juin 1827, | 100.00% |
42162 Andrézieux-Bouthéon, France | |||
Morgan Advanced Materials | Germany | Teplitzerstraße 27, 84478 Waldkraiburg, Germany | 100.00% |
Haldenwanger GmbH 15 |
% shareholding | |||
Country of | owned by | ||
Name of undertaking | incorporation | Registered office address | the Group |
Morgan Electrical Carbon | Germany | Zeppelinstraße 26, 53424 Remagen, Germany | 100.00% |
Deutschland GmbH 14 | |||
Morgan Deutschland Holding GmbH 14 | Germany | Zeppelinstraße 26, 53424 Remagen, Germany | 100.00% |
Morgan Thermal Ceramics Porextherm | Germany | Heisinger Straße 8/10, 87437 Kempten (Allgäu), Germany | 100.00% |
GmbH 14 | |||
Morgan Holding GmbH 14 | Germany | Zeppelinstraße 26, 53424 Remagen, Germany | 100.00% |
The Morgan Crucible | Germany | Zeppelinstraße 26, 53424 Remagen, Germany | 100.00% |
Management GmbH 14 | |||
Wesgo Ceramics GmbH 14 | Germany | Willi-Grasser-Straße 11, 91056 Erlangen, Germany | 100.00% |
Refractarios Nacionales S.A 14 | Guatemala | Km. 34.5, Carretera al Pacífico, Palín, Escuintla, Guatemala | 100.00% |
Morgan AM&T Hong Kong | Hong Kong | Flat/RM 1003, 10F, Boss Commercial Centre, 28 Ferry Street, | 100.00% |
Company Ltd 14 | Yaumatie, Kowloon, Hong Kong | ||
Morgan Materials Hungary Limited | Hungary | Csillagvirág utca 7, Budapest, 1106, Hungary | 100.00% |
Liability Company 14 | |||
Morgan Advanced Materials India | India | P-11, Pandav Nagar, Mayur Vihar Phase 1, Delhi, 110091, India | 100.00% |
Private Ltd 14 | |||
Ciria India Limited 17 | India | P-11, Pandav Nagar, Mayur Vihar Phase 1, Delhi, 110091, India | 70.00% |
Murugappa Morgan Thermal | India | PO Box 1570, Dare House Extension, V Floor, No. 2, NSC Bose | 51.00% |
Ceramics Ltd 5,11 | Road, Chennai, Tamil Nadu, 600001, India | ||
Thermal Ceramics Italiana S.R.L 16 | Italy | Via Vittori Pisani 20, 20124, Milan, Italy | 100.00% |
Morgan Carbon Italia S.R.L 14 | Italy | Via Vittori Pisani 20, 20124, Milan, Italy | 100.00% |
Morganite Carbon Co. Ltd 14 | Japan | 5-10-23 Kamikoshien, Nishinomiya-city, Hyogo-pref. 663-8114., | 100.00% |
Japan | |||
Shin-Nippon Thermal | Japan | Portus Center Building 12F, 4-45-1 Ebisujimacho, Sakai-ku, | 50.00% |
Ceramics Corporation 6,14 | Sakai-shi, Osaka 590-0985, Japan | ||
Morgan Co., Ltd 1,9 | Korea | 27 Nongongjoongang-ro 46 gil, Nongong-eup, Dalseong-gun, | 100.00% |
Daegu-si, Korea | |||
Morganite Luxembourg S.A 14 | Luxembourg | BP 15, Capellen, L-8301, Luxembourg | 100.00% |
Grafitos y Maquinados S.A. de C.V. 2,18 | Mexico | Cerrada de la Paz No. 101, Fraccionamiento Industrial La Paz, | 100.00% |
Mineral de la Reforma, Hidalgo, CP. 42181, Mexico | |||
Grupo Industrial Morgan | Mexico | Cerrada de la Paz No. 101, Fraccionamiento Industrial La Paz, | 100.00% |
S.A. de C.V. 2,18 | Mineral de la Reforma, 42181 Hidalgo, 42092, Mexico | ||
Morgan Technical Ceramics | Mexico | Av. Fulton 20, Fraccionamiento Industrial Valle de Oro, | 100.00% |
S.A. de C.V. 18 | San Juan del Rio, Queretaro, CP. 76802, Mexico | ||
Morgan Holding Netherlands B.V. 14 | Netherlands | Oude Veiling 3, Zwaag, 1689 AA, The Netherlands | 100.00% |
Morgan Terrassen B.V. 14 | Netherlands | Oude Veiling 3, Zwaag, 1689 AA, The Netherland | 100.00% |
Morgan AM&T B.V. 14 | Netherlands | Oude Veiling 3, Zwaag, 1689 AA, The Netherland | 100.00% |
Morgan Carbon Polska Spolka z | Poland | ul. Iskry 26, 01-472 Warszawa, Poland | 100.00% |
ograniczona odpowiedzialnoscia 14 | |||
Thermal Ceramics Polska Sp.zoo 14 | Poland | Ul. Aleja Walentego Rozdzienskiego nr 1, Lok. KTW 1, P.2, Miejsc, | 100.00% |
KOD 40-202, Katowice, Poczta Katowice, Poland | |||
Morgan Ceramics Asia Pte Ltd 2,14 | Singapore | 150 Kampong Ampat, #05-06A, KA Centre, 368324, Singapore | 100.00% |
Morganite Ujantshi (Pty) Ltd 14 | South Africa | 149 South Rand Road, Tulisa Park, Johannesburg 2197, South Africa | 74.90% |
Thermal Ceramics South Africa | South Africa | 149 South Rand Road, Tulisa Park, Johannesburg 2197, South Africa | 100.00% |
(Pty) Ltd 14 | |||
Morganite South Africa (Pty) Ltd 14 | South Africa | 149 South Rand Road, Tulisa Park, Johannesburg 2197, South Africa | 100.00% |
Thermal Ceramics España S.L 14 | Spain | Av. de Europa, 106, 12006, Castellón, Spain | 100.00% |
Morganite Española S.A 14 | Spain | Av. de Europa, 106, 12006, Castellón, Spain | 100.00% |
Morgan Matroc S.A 14,19 | Spain | Roger de Lluria 104 5º-2ª, 08037 Barcelona, Spain | 100.00% |
% shareholding | |||
Country of | owned by | ||
Name of undertaking | incorporation | Registered office address | the Group |
Morgan Advanced Materials | Taiwan | 25 Hsin-Yeh Street, Hsiao Kang, Kaohsiung 81208, Taiwan | 100.00% |
(Taiwan) Co. Ltd 14 | |||
Morganite Thermal Ceramics | Taiwan | c/o Baker & McKenzie, 15/f, 168 Tun Hwa North Road, | 88.00% |
(Taiwan) Ltd 14 | Taipei 105, Taiwan | ||
Morgan Holdings | Thailand | 98 Sathorn Square Office Tower, 37th Floor, North Sathorn Road, | 99.99% |
(Thailand) Ltd 2,13 | Silom, Bangrak, Bangkok, 10500, Thailand | ||
MKGS Morgan Karbon Grafit | Turkey | Mahmutbey M. Tasocagi Yolu C. No. 3, Agaoglu MyOffice 212 Is | 100.00% |
Sanayi Anonim Sirketi 14 | Mrk. B-BI. K:1 D:7, Bagcilar, Istanbul, 34218, Turkey | ||
Morgan Advanced Materials | United Arab | Plot No. KHIA4–07A, Khalifa Industrial Zone Abu Dhabi (KIZAD), | 100.00% |
Industries Ltd 14 | Emirates | Abu Dhabi, United Arab Emirates | |
Certech International Limited 1,14 | United | York House, Sheet Street, Windsor, Berkshire, SL4 1DD, UK | 100.00% |
Kingdom | |||
MCCo Limited 6,14 | United | York House, Sheet Street, Windsor, Berkshire, SL4 1DD, UK | 100.00% |
Kingdom | |||
MNA Finance Limited 1,14 | United | York House, Sheet Street, Windsor, Berkshire, SL4 1DD, UK | 100.00% |
Kingdom | |||
Morgan Electro Ceramics Limited 1,14 | United | York House, Sheet Street, Windsor, Berkshire, SL4 1DD, UK | 100.00% |
Kingdom | |||
Morgan Europe Holding Limited 1,14 | United | York House, Sheet Street, Windsor, Berkshire, SL4 1DD, UK | 100.00% |
Kingdom | |||
Morgan European Finance Limited 1,14 | United | York House, Sheet Street, Windsor, Berkshire, SL4 1DD, UK | 100.00% |
Kingdom | |||
Morgan Finance Management Limited 14 | United | York House, Sheet Street, Windsor, Berkshire, SL4 1DD, UK | 100.00% |
Kingdom | |||
Morgan Holdings Limited 1,14 | United | York House, Sheet Street, Windsor, Berkshire, SL4 1DD, UK | 100.00% |
Kingdom | |||
Morgan International | United | York House, Sheet Street, Windsor, Berkshire, SL4 1DD, UK | 100.00% |
Holding Limited 1,14 | Kingdom | ||
Morgan North America | United | York House, Sheet Street, Windsor, Berkshire, SL4 1DD, UK | 100.00% |
Holding Limited 14 | Kingdom | ||
Morgan Technical Ceramics Limited 14 | United | Morgan Advanced Materials – Technical Ceramics, Morgan Drive, | 100.00% |
Kingdom | Stourport-on-Severn, Worcestershire DY13 8DW, UK | ||
Morgan Trans Limited 1,14 | United | York House, Sheet Street, Windsor, Berkshire, SL4 1DD, UK | 100.00% |
Kingdom | |||
Morganite Carbon Limited 1,14 | United | York House, Sheet Street, Windsor, Berkshire, SL4 1DD, UK | 100.00% |
Kingdom | |||
Morganite Crucible Limited 1,14 | United | York House, Sheet Street, Windsor, Berkshire, SL4 1DD, UK | 100.00% |
Kingdom | |||
Morganite Electrical Carbon Limited 14 | United | Upper Fforest Way, Morriston, Swansea, West Glamorgan, | 100.00% |
Kingdom | SA6 8PP, UK | ||
Morganite Special Carbons Limited 2,14 | United | York House, Sheet Street, Windsor, Berkshire, SL4 1DD, UK | 100.00% |
Kingdom | |||
Petty France Investment | United | York House, Sheet Street, Windsor, Berkshire, SL4 1DD, UK | 100.00% |
Nominees Limited 1,14 | Kingdom | ||
TCG Guardian 1 Limited 14 | United | York House, Sheet Street, Windsor, Berkshire, SL4 1DD, UK | 99.01% |
Kingdom | |||
TCG Guardian 2 Limited 14 | United | York House, Sheet Street, Windsor, Berkshire, SL4 1DD, UK | 99.01% |
Kingdom | |||
Terrassen Holdings Limited 7,14 | United | York House, Sheet Street, Windsor, Berkshire, SL4 1DD, UK | 100.00% |
Kingdom |
% shareholding | |||
Country of | owned by | ||
Name of undertaking | incorporation | Registered office address | the Group |
The Morgan Crucible | United | York House, Sheet Street, Windsor, Berkshire, SL4 1DD, UK | 100.00% |
Company Limited 14 | Kingdom | ||
Thermal Ceramics Limited 6,14 | United | York House, Sheet Street, Windsor, Berkshire, SL4 1DD, UK | 100.00% |
Kingdom | |||
Thermal Ceramics UK Limited 14 | United | Tebay Road, Bromborough, Wirral, Merseyside, CH62 3PH, UK | 100.00% |
Kingdom | |||
Clearpower Ltd 3,12 | United | York House, Sheet Street, Windsor, Berkshire, SL4 1DD, UK | 99.01% |
Kingdom | |||
Certech, Inc. 10 | United States | 550 Stewart Road, Hanover Township, PA 18706, USA | 100.00% |
Graphite Die Mold, Inc. 10 | United States | 18 Air Line Park, Durham, Connecticut 06422-1000, USA | 100.00% |
Morgan Advanced Ceramics, Inc. 10 | United States | 2425 Whipple Road, Hayward, California 94544, USA | 100.00% |
Morgan Advanced Materials and | United States | 441 Hall Avenue, St Marys, Pennsylvania 15857, USA | 100.00% |
Technology Inc. 10 | |||
Morganite Industries Inc. 10 | United States | 4000 West Chase Boulevard, Suite 170, Raleigh, | 100.00% |
North Carolina 27607, USA | |||
National Electrical Carbon | United States | 251 Forrester Drive, Greenville, SC 29607, USA | 100.00% |
Products, Inc. 10 | |||
Thermal Ceramics Inc. 10 | United States | 2102 Old Savannah Road, Augusta, GA 30906, United States | 100.00% |
Thermal Ceramics de | Venezuela | Zona Ind. El Recreo, Av. 87 N°105–121, Flor Amarillo, | 100.00% |
Venezuela C.A 14 | Valencia Edo. Carabobo, Venezuela |
Registered | |
Name of undertaking | number |
Certech International Limited | 01893781 |
Clearpower Limited | 06247523 |
MCCO Limited | 03246886 |
MNA Finance Limited | 10423297 |
Morgan Electro Ceramics Limited | 00112286 |
Morgan Europe Holding Limited | 02540399 |
Morgan European Finance Limited | 09910922 |
Morgan Finance Management Limited | 10423619 |
Morgan Holdings Limited | 01956134 |
Morgan International Holding Limited | 10677668 |
Morgan North America Holding Limited | 08789720 |
Morgan Trans Limited | 02557161 |
Morganite Carbon Limited | 00679647 |
Morganite Crucible Limited | 02133533 |
Morganite Special Ceramics Limited | 01034654 |
Petty France Investments Nominees Limited | 01296533 |
TCG Guardian 1 Limited | 05564034 |
TCG Guardian 2 Limited | 05564065 |
Terrassen Holdings Limited | 01352995 |
The Morgan Crucible Company Limited | 07328730 |
Thermal Ceramics Limited | 01274806 |
| Status | Standard Label | Element Name | Value | Sign | Unit | Period | Scale | Decimal | Axis | Member | Doc | Period Type | Balance | Type | Reference | Standard Label | Axis |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| {{factList.IsMandatoryTag ? "Mandatory" : "Voluntary"}} | {{factList.Label}} {{factList.SecondaryLabel}} | {{factList.Sequence}} {{factList.Identifier}} {{factList.TagName}}[Text Block] | {{factList.Sign == "-" ? "Negative" : factList.Sign}} | {{factList.CurrencyCode}} - {{factList.UnitDenominator}} | {{factList.Period}} | {{factList.Scale}} | {{factList.Decimal === "-99999" ? "INF" : factList.Decimal}} | {{factList.Dimension}} | {{factList.Member}} | {{factList.PeriodType}} | {{factList.Balance}} | {{factList.Label}} {{factList.SecondaryLabel}} | {{factList.Dimension}} |
| Relationships | Order | Preferred Label | Label Role | Doc | Period Type | Balance | Type | Reference | |
|---|---|---|---|---|---|---|---|---|---|
| {{presentation.Name}} | {{presentation.Order}} | {{presentation.Label}} {{presentation.SecondaryLabel}} | {{presentation.PreferredLabel}} | {{presentation.PeriodType}} | {{presentation.Balance}} | ||||
| No presentation is available | |||||||||
| Relationships | Calculation | Weight | Order | Standard Label | Doc | Period Type | Balance | Type | Reference |
|---|---|---|---|---|---|---|---|---|---|
| {{calculation.Name}} | View | {{calculation.Weight}} | {{calculation.Order}} | {{calculation.Label}} {{calculation.SecondaryLabel}} | {{calculation.PeriodType}} | {{calculation.Balance}} | |||
| No calculation is available | |||||||||
| Relationships | Status | Order | Standard Label | Doc | Period Type | Balance | Type | Reference | |
|---|---|---|---|---|---|---|---|---|---|
| {{definition.Name}} | WiderNarrower | {{definition.Order}} | {{definition.Label}} {{definition.SecondaryLabel}} | {{definition.PeriodType}} | {{definition.Balance}} | ||||
| No anchor element is available | |||||||||
| Prefix | Status | Element Name | DataType | Label |
|---|---|---|---|---|
| {{tag.Prefix}} | {{tag.IsUsed ? "Used" : "Unused"}} | {{tag.Sequence}} {{tag.Identifier}} {{tag.ElementName}} | {{tag.Datatype}} | {{tag.LabelText}} |
| No mandatory tag is available | ||||
Element Name: {{references[0].ElementName}}
| Type | Name | Number | Issue Date | Paragraph | Sub Paragraph | Clause | Uri | Uri Date |
|---|---|---|---|---|---|---|---|---|
| {{reference.Type}} | {{reference.Name}} | {{reference.Number}} | {{reference.IssueDate}} | {{reference.Paragraph}} | {{reference.SubParagraph}} | {{reference.Clause}} | {{reference.URI}} | {{reference.URIDate}} |
| ELEMENT NAME | {{period}} |
| {{calculationSummary.elementName}} | {{calculationSummary.periodValues[$index]}} |
| {{childElement.childElementName}} | {{childElement.periodValues[$index]}} |
| CALCULATED | {{calculationSummary.periodValues[$index]}} |
|---|---|
| DIFFERENCE | {{calculationSummary.periodValues[$index]}} |
| Fact Report | |
|---|---|
| Category | Count |
| Facts | {{documentDetail.FactCount}} |
| Standard Elements | {{documentDetail.TotalStandardElement}} |
| Extended Elements | {{documentDetail.TotalExtendedElement}} |
| Text-Block Report | |
|---|---|
| Category | Count |
| 1. Text and Text-block tags used | {{texblockMetrics.TotalTextblock}} |
| 2. Annex II (Mandatory) 2.a. Text-block tags 2.b. Non-Text-block tags |
{{texblockMetrics.TotalMandatory}} {{texblockMetrics.TotalTextblockMandatory}} {{texblockMetrics.TotalNonTextblockMandatory}} |
| 3. Annex IV (Voluntary) 3.a. Text-block tags 3.b. Non-Text-block tags |
{{texblockMetrics.TotalNonMandatory}} {{texblockMetrics.TotalTextblockVoluntary}} {{texblockMetrics.TotalNonTextblockVoluntary}} |
| 4. Extended (Voluntary) | {{texblockMetrics.TotalExtendedTextblock}} |
| 5. Unused Annex II (Mandatory) Text-blocks | {{texblockMetrics.TotalUnusedTextblock}} |