7 November 2024
RS GROUP PLC
RESULTS FOR THE HALF YEAR ENDED 30 SEPTEMBER 2024
SIMON PRYCE, CHIEF EXECUTIVE OFFICER,
COMMENTED:
"RS executed well in the first
half despite more challenging than anticipated markets. Our
strategic investments are on track and beginning to deliver, we are
continuing to gain share in most categories and strong operational
control is leading to efficiency and cost optimisation programmes
running ahead of plan.
As we enter H2, whilst markets
remain challenging, our sales per day has stabilised. Thanks to the
great efforts of the RS team, we are delivering well on the things
we can control. We continue to invest in our differentiated
proposition in a focussed and prioritised way. We have made good
progress on programmes to drive efficiency, right-size our cost
base and improve our operating leverage and our acquisition
pipeline is strong although we remain very value disciplined. This
gives us continued confidence that, as our markets return to
growth, we can deliver our financial targets, including a mid-teens
operating margin, in the medium term."
Highlights
|
H1 2024/25
|
H1 2023/24
|
Change
|
Like-for-like1
change
|
Revenue
|
£1,441m
|
£1,447m
|
(0)%
|
(3)%
|
Adjusted operating profit1
|
£134m
|
£156m
|
(14)%
|
(13)%
|
Adjusted operating profit
margin1
|
9.3%
|
10.8%
|
(1.5)
pts
|
(1.3)
pts
|
Adjusted profit before tax1
|
£119m
|
£143m
|
(17)%
|
(16)%
|
Adjusted earnings per share1
|
18.7p
|
22.3p
|
(16)%
|
(16)%
|
Operating profit
|
£120m
|
£139m
|
(13)%
|
(12)%
|
Operating profit margin
|
8.3%
|
9.6%
|
(1.3)
pts
|
|
Profit before tax
|
£106m
|
£126m
|
(16)%
|
(14)%
|
Earnings per share
|
16.6p
|
19.5p
|
(15)%
|
(13)%
|
Interim dividend
|
8.5p
|
8.3p
|
2%
|
|
Adjusted free cash flow1
|
£89m
|
£26m
|
246%
|
|
Cash generated from operations
|
£163m
|
£104m
|
57%
|
|
Net debt1
|
£(437)m
|
£(502)m
|
|
|
Net debt to adjusted EBITDA1
|
1.3x
|
1.2x
|
|
|
First half in line despite more difficult than anticipated
markets
· Group revenue broadly unchanged, with a 3% benefit from
acquisitions offsetting a 3% like-for-like decline
· Like-for-like revenue attributed to service solutions grew
4%, RS PRO (our main own-brand) +2% and digital -4%
· Strong cost control delivered structural savings of £13m,
ahead of plan
· Cash improvement due to tighter working capital
discipline
Executing at pace
· Strategic investment programmes on track
· Material further cost saving and efficiency programmes
underway
· Distrelec cost synergies ahead of plan; Risoul and Trident
performing well
Exciting growth opportunity
· Well positioned in fragmented growth
markets
· Differentiated proposition driving market share
gains
· Investing to improve efficiency and operating
leverage
· Disciplined acquisitions accelerating growth
· Significant and sustainable value creation
opportunity
Outlook for second half 2024/25
We are not anticipating any
material market improvement for the remainder of 2024/25. We
continue to focus our efforts on things we can control. We are
reacting effectively to market conditions, exercising strong
operational discipline, gaining share and bringing forward our cost
efficiency and integration plans. As a result, whilst short-term
trading visibility remains limited, we will continue to flex the
cost base appropriately and expect the outcome for the full year
2024/25 to be in line with current market expectations.
1. See Note 15
for definitions and reconciliations of all alternative performance
measures, including like-for-like change and adjusted
measures.
2. Consensus
for the year ending 31 March 2025 is revenue of £2,961 million
(range: £2,875m-£3,037m), adjusted operating profit of £299 million
(range: £277m-£312m) and adjusted profit before tax of £266 million
(range: £247m-£280m).
Source: https://www.rsgroup.com/investors/analyst-consensus/.
Enquiries:
|
|
|
Kate Ringrose
Lucy Sharma
|
Chief Financial Officer
VP Investor Relations
|
020 7239 8426
020 7239 8427
|
Martin Robinson / Olivia
Peters
|
Teneo
|
020 7353 4200
|
There will be an audio
presentation today at 9am (UK time) which can be accessed live and
later as a recording on the RS Group website at
www.rsgroup.com.
A short video of Simon Pryce summarising the key messages of the
first half is now available to watch on the RS Group
website.
Webcast link:
www.investis-live.com/rsgroup/6718d19f4132f40015513223/grej
It is advisable to pre-register
early to avoid any delays in joining the conference call. To ask a
question, participants will need to be connected by
phone.
Participant dial-in numbers
United Kingdom (Local): +44
20 3936 2999
All other
locations:
Global Dial-In Numbers
Participant access code:
770247
Presentation timing
Date: Thursday, 7 November
2024
Time: 9am UK time
Notes to editors:
RS Group plc is a global product
and service solutions provider for industrial customers, enabling
them to operate efficiently and sustainably.
We operate in 36 markets, stock
over 800,000 technical and specialist products and list an
additional five million relevant for our industrial customers,
sourced from over 2,500 suppliers. This extensive range supports
our customers across the industrial lifecycle of designing,
building, and maintaining equipment and operations. We enhance
their experience through a tailored service model, leveraging our
efficient physical, digital and process infrastructure sustainably.
We combine a technically led and digitally enabled approach with an
exceptional team of experts; ultimately, it's our people that make
the difference.
Our purpose, making amazing happen
for a better world, reflects our focus on delivering results for
people, planet and profit.
RS Group plc is listed on the
London Stock Exchange with stock ticker RS1 and in the year ended
31 March 2024 reported revenue of £2,942 million.
BUSINESS
REVIEW
In the half year ended 30
September 2024, RS Group continued to execute well on an underlying
basis despite markets being tougher than anticipated. Soft economic
conditions have led to declining industrial production figures,
with ongoing weakness in global manufacturing PMI1 data
indicating low market confidence. Despite this backdrop, our sales
per day has stabilised, our supplier data indicates we are
outperforming the market, we have improved our execution and cash
conversion, and our cost savings are running ahead of
plan.
We remain focused on improving our
operational efficiency, unlocking our customer data, enhancing our
digital experience to increase market share and leveraging our
global infrastructure to generate accelerated sustainable value
creation. We are implementing a clear strategic action plan
supported by an enhanced Executive Committee and investing in our
offer to drive stronger market outperformance and improved marginal
return. We are monitoring progress through an enhanced performance
management process with clear financial and operational KPIs to
increase agility to respond to changing market conditions and drive
improved strategic and operational execution.
Strategic delivery
Our detailed strategic action
plan, aligned with our simplified operating model, is focussed on
accelerating our journey to be consistently first choice for all
our stakeholders and particularly our customers and suppliers. We
have already delivered, ahead of plan, over £22 million of
structural cost savings over the last 18 months with the more
difficult market backdrop enabling earlier implementation. We have
identified further cost efficiency opportunities through operating
a more effective, flexible and scalable physical, digital and
process infrastructure. Combined these will potentially deliver c.
250 percentage points of operating margin improvement over
time.
We have increased organic
investment to strengthen our differentiated proposition and drive
market share gains, operate more efficiently and deliver
productivity improvements. During the first half of the year, we
prioritised the following projects within each of our key strategic
areas of focus:
1. Customers
We are investing in improving our
engagement with all our customers, with our focus being on
acquiring, developing and retaining those with higher lifetime
value potential, growing our share of wallet with those customers
and aligning our cost to serve in the most efficient way. In the
first half, revenue growth in our corporate customer base was
5%.
We have rolled out a global
customer relationship management tool in 20 countries, are
harmonising our global customer data to build a single view of
customer and are aligning our market campaigns and sales teams
according to more granular customer segmentation.
2. Product and supply
chain
We are broadening and curating our
product range and building closer and strategic relationships with
our key suppliers to become a more valuable go-to-market channel in
distributing small volumes of low value products across many
product categories.
We realigned our product
categories to reflect how our customers buy, what satisfies their
needs and how our suppliers bring product to the market. It is
important that we can constantly enhance and refresh our product
offer and be a technical partner for suppliers rolling out new
product.
We upgraded our product management
system which will triple the number of products we can onboard and
launch on our website per year and at a significantly faster rate
(onboarding in days rather than months). This has strengthened our
product offer and supplier engagement. Additionally, we accelerated
our sourcing evolution plans for RS PRO and expanded our Better
World product range including launching in the Americas.
3. Solutions and
services
We are focussing and aligning
those solutions and services that deliver value to our customers,
drive product pull-through, are scalable and support closer and
more loyal relationships with our customers.
We have reviewed our service
solutions portfolio to improve scalability, profitability and
cross-Group synergies. This has included exiting or right-sizing
non-core solutions, re-focussing OKdo and DesignSpark to be a
value-added solution for B2B customers going forwards and we are
improving materially the efficiency and scalability of our
end-to-end procurement and inventory outsourcing service, RS
Integrated Supply.
Our digital solutions, such as
eProcurement, help customers manage their inventory more quickly,
cost efficiently and sustainably by aggregating their purchases
through our digital system. We have onboarded more high potential
customers to our procurement solutions and upgraded our systems to
provide greater order automation and reduced manual intervention,
and in the first half, revenue growth in our procurement solution
was 1%.
4. Experience
We are enhancing our customer
experience, moving towards a more consistent, seamless, tailored
and
best-in-class omnichannel experience across all channels. We
focussed on two major projects during the half year:
·
AI powered search capabilities: This has been rolled out now across 27 websites in EMEA and
Asia Pacific, with Americas due in the third quarter. The new
search capabilities have driven improved onsite conversion, removed
hundreds of manual rules and redeployed or reduced manual
merchandise headcount. The UK website has been utilising AI powered
search for over a year and in September delivered a 0.35 percentage
points year-on-year increase in search conversion rates.
·
Real-time product tracking: We have developed improved deliver-to-promise capability that
will provide meaningful and accurate delivery promise dates for our
customers. This will decrease the level of returned or cancelled
orders we receive, reduce open orders and calls to customer
services through improving delivery consistency. The back-end
onboarding is complete with the front-end planned to go live with
our customers in the second half of the year.
Other projects during the period
have included the continued migration of Distrelec customers onto
the RS digital commerce platform and enhancing its design and
specification in advance of a wider rollout in 2025/26.
5. Operational
excellence
We are driving programmes to better
leverage our physical, digital and process infrastructure and
deliver greater operating leverage and marginal returns as volumes
grow. In the first half, we made good progress in three key
areas:
· Leveraging our physical infrastructure: Expanded capacity of our distribution centres (DCs) in
France and the US, and improved warehouse operational flexibility
in the UK.
· Optimising our technology estate: We
have reorganised our Information Services & Technology
expertise globally to prioritise and improve delivery efficiency
and we have initiated simplifying and rationalising our technology
application estate.
·
Harmonising and improving our
processes: We continue to consolidate our
global shared business services (GSBS) locations, optimise costs
and leverage global scale.
During the first half, we
delivered £10 million of restructuring cost savings and an
additional £8 million of integration benefits from our acquisition
of Distrelec.
Strategic acquisitions
We have the balance sheet strength
to accelerate our growth through disciplined value accretive
acquisitions. We are on track to cover the cost of capital for all
three of the most recent acquisitions within three years, as
originally targeted, despite the difficult market
environment.
Risoul has performed strongly
since acquisition in January 2023. During the first half, we
successfully expanded the business into Trinidad and Tobago, rolled
out a transactional website, increased our in-stock offer of RS PRO
products and opened a new services business, RS Custom Order
Solutions.
We are pleased with the progress
we have made integrating Distrelec: bringing forward our cost
synergies including utilising RS distribution facilities earlier
than planned and exiting a DC early in the Netherlands.
We acquired Trident in April 2024
which is performing better than expected and we have already
completed the integration of key back-office functions and invested
in a calibration service lab to accelerate growth.
Driving sustainability for a better world
ESG is a key priority and strength
for RS and is becoming a more integral part of the sourcing
criteria for customers and partnership selection for suppliers. Our
commitment to ESG aligns with two of our core company values of
'doing the right thing' and 'making every day better'.
Our Better World product range,
underpinned by our claims-based framework, provides confidence that
our sustainable products are backed by verifiable claims, helping
attract high-value customers and generate new revenue
opportunities.
We continue to reduce the cost,
distance travelled and emissions of our product transportation,
enabled by our regionalised supply chain and distribution sites. As
at 2023/24, 94% of our packaging is recyclable, 90% of our
electricity comes from renewable sources and 82% of our UK company
car fleet is electric or hybrid.
Exciting through-cycle opportunity
All these actions demonstrate the
significant strategic and operational progress we are now making
with greater focus and discipline. We have a clear strategy, we
have implemented an operating model that clarifies accountability
and creates alignment across our regions and functions and we are
more outward looking for both customers and suppliers. We are
removing waste, driving efficiency and taking actions to improve
our operating leverage and prioritising operational discipline that
is critical to effective delivery.
We believe RS is:
· Well
positioned in fragmented markets with attractive through-cycle
growth characteristics
· Driving market share gains through a differentiated technical
and digital product and service solutions offer
· Investing to improve efficiency and operating leverage of our
global infrastructure to drive significant margin
expansion
· Accelerating growth through disciplined
acquisitions
· On
track to generate significant and sustainable value creation
opportunity
We remain confident of delivering
our targeted financial outcomes in the medium term of revenue
growth of twice our market, mid-teen adjusted operating margin,
cash conversion of 80% and a sustainable return on capital more
than 20%.
1. Purchasing
Manager Index (PMI) is a survey-based economic indicator designed
to provide a timely insight into business conditions. The PMI is
widely used to anticipate changing economic trends in official data
such as GDP, or sometimes as an alternative gauge of economic
performance and business conditions to official data, as the latter
sometimes suffer from delays in publication, poor availability or
data quality issues. (Source: S&P Global).
2. Including
emissions from businesses acquired up to 2023/24 in the 2019/20
baseline year.
GROUP
RESULTS
|
H1 2024/25
|
H1 2023/24
|
Change
|
Like-for-like1
change
|
Revenue
|
£1,441m
|
£1,447m
|
0%
|
(3)%
|
Gross margin
|
42.7%
|
43.7%
|
(1.0)
pts
|
(1.1)
pts
|
Operating profit
|
£120m
|
£139m
|
(13)%
|
(12)%
|
Adjusted operating profit1
|
£134m
|
£156m
|
(14)%
|
(13)%
|
Adjusted operating profit
margin1
|
9.3%
|
10.8%
|
(1.5)
pts
|
(1.3)
pts
|
Adjusted operating profit
conversion1
|
21.7%
|
24.6%
|
(2.9)
pts
|
(2.3)
pts
|
Digital revenue2,3
|
£874m
|
£882m
|
(1)%
|
(4)%
|
Service solutions
revenue2,4
|
£358m
|
£340m
|
5%
|
4%
|
RS
PRO revenue2
|
£193m
|
£188m
|
3%
|
2%
|
1.
See Note 15 for definitions and reconciliations of
all alternative performance measures, including like-for-like
change and adjusted measures.
2. See Note 2
for disaggregation of revenue analysis and
reconciliations.
3. Digital
revenue has been restated for H1 2023/24, see Note 2.
4. Service
solutions revenue has been restated for H1 2023/24, see Note
2.
Revenue
Group revenue was broadly flat
compared to H1 2023/24 at £1,441 million. Like-for-like revenue
declined 3% after adjusting for £45 million contribution from
acquisitions, £25 million from adverse exchange rate movements and
a positive benefit of £23 million from more trading days in H1
2024/25. Trading was broadly stable throughout the six-month period
driven by lower volumes and mix effect and minimal price impact
given the market backdrop.
Our product category performance
demonstrates the difference between those categories that are more
industrial and tend to be less volatile (Facilities &
Maintenance, Mechanical & Fluid Power, PPE & Site Safety,
Other) and those correlated to the electronics market (such as
Automation & Control (A&C) and Electrification) and the
more electronics-specific categories, Semi & Passives and
Cables & Connectors.
|
Share of
Group revenue
|
H1 LFL revenue
growth
|
A&C and Electrification, Test &
Measurement
|
48%
|
(4.3)%
|
Facilities & Maintenance, Mechanical & Fluid Power,
PPE & Site Safety, Other
|
34%
|
2.1%
|
Semis & Passives (inc. Single Board Computing), Cables
& Connectors
|
18%
|
(9.9)%
|
Total
|
100%
|
(3.4)%
|
Digital, accounting for 61% of
Group revenue, declined 4% like-for-like. Digital solutions such as
eProcurement, which are predominantly used by our larger customers,
outperformed, declining by 1% on a like-for-like basis. Web
revenue, which tends to reflect smaller, more transactional
purchases, decreased by 5% on a like-for-like basis.
Revenue driven by service
solutions accounted for 25% of Group revenue and increased by 4%
like-for-like, with a strong performance in inventory solutions and
design, technical and custom order services. RS Integrated Supply
delivered positive like-for-like revenue growth reflecting new
contract wins and customer retention rates continuing in both EMEA
and Americas. We are strengthening our operating model at RS
Integrated Supply through focusing on driving scalable and
profitable revenue growth and optimising working
capital.
RS PRO, which is our main
own-brand product range and accounts for 13% of Group revenue, grew
by 2% on a
like-for-like
basis, due to extending its product breadth and end-to-end sales
and marketing focus in the regions. Our competitively priced offer
continues to gain traction as a quality but non-competing value
alternative to third-party branded ranges as we demonstrate quality
through our quality assurance qualifications and design and test
facilities.
Gross margin
Group gross margin decreased 1.0
percentage points to 42.7%, or 1.1 percentage points on a
like-for-like basis. This was broadly in line with our expectation
for the full year due to the anticipated unwinding of post-pandemic
inflation benefit that elevated the gross margin in the prior
period. Cost of goods inflation is normalising and is largely being
passed through although there has been some additional competitive
activity within the Semis & Passives product category. We
continue to focus on gross margin optimisation through direct
procurement initiatives, commercial discipline and expanding our
own-brand ranges.
Operating costs
Operating costs, which include
regional and central costs, were flat. On a like-for-like basis,
adjusted operating costs fell by 1%, which excludes the impact of
acquisitions, currency movements, amortisation and impairment of
acquired intangibles and acquisition-related items.
Cost management actions
more than offset cost inflation, specifically within labour,
ongoing strategic investment and the charges relating to our cost
savings programme.
We delivered £10 million of
restructuring benefits that resulted from improving our
productivity and removing labour and facility duplication within
the Group. We also delivered £8 million of integration cost savings
which included the early exit of a distribution centre lease in the
Netherlands operated by Distrelec. We are on track to deliver c.
£30 million of accumulated cost savings during 2024/25, after the
£9 million generated in 2023/24, above our original expectations of
over £30 million in total. There was a £9 million in-year charge
relating to delivering both these restructuring and integration
benefits, with a further c. £8 million charge expected in the
second half of 2024/25.
A large proportion of our
operating costs relate to our people. We awarded a low-single digit
pay increase across the Group and part normalisation of employee
incentive awards. As sales volumes have reduced, we have flexed our
variable people costs and taken additional actions in specific
areas, such as removing duplicate roles. Our employee voluntary
annual turnover rate remains low at 8.3% (H1 2023/24:
8.2%).
We spent £14 million on organic
investment in the first half (a £3 million increase year on year)
as we implement our strategic action plan of strengthening our
digital and commercial capabilities, technology platform, product
and service solutions capacity and improving our operating basics.
This will support ongoing market share growth and ensure we are
well-positioned to benefit when economic conditions improve. We are
monitoring our investment spend closely and implementing greater
oversight around execution, progress and delivery and will flex our
annual organic investment between c. £35 million to £45
million.
As previously indicated, we
reallocated our central costs to limit them to costs solely related
to support Group head office activities. Costs incurred to support
directly the Group's operating segments have been allocated
accordingly to the regions. The reallocation drives greater
accountability and efficiency in the regions, with central costs
now focused on the resources that are required to run a listed
company, principally senior Group leadership, central finance,
legal and company secretariat. Central costs, under the new
definition, increased to £7 million, largely reflecting the
normalisation of annual incentive and share-based payments. Details
on the reallocation are set out in Note 2.
Operating costs as a percentage of
revenue increased by 0.2 percentage points to 34.4% and on an
adjusted basis increased by 0.5 percentage points to 33.5%.
Operating profit conversion is 2.4 percentage points lower at 19.5%
and on an adjusted basis is 2.9 percentage points lower at
21.7%.
Items excluded from adjusted profit
To improve the comparability of
information between reporting periods and between businesses with
similar assets that were internally generated, we exclude certain
items from adjusted profit measures. The items excluded are
described below (see Note 15 for definitions and reconciliations of
adjusted measures).
Amortisation and impairment of
acquired intangibles
Amortisation of acquired
intangibles was £14 million (H1 2023/24 amortisation and impairment
of acquired intangibles: £13 million) and relates to the intangible
assets arising from acquisitions.
Acquisition-related
items
Acquisition-related items were
£nil in the first half (H1 2023/24: £4 million directly
attributable to the acquisition of Distrelec).
Operating profit
Operating profit decreased by 13%
to £120 million. Adjusted operating profit, which excludes the
impact of acquisitions and adverse impact of currency movements,
saw a like-for-like decrease of 13%. Operating profit margin
declined by 1.3 percentage points to 8.3% and on an adjusted basis
declined by 1.5 percentage points to 9.3%.
Non-financial key
performance indicators (KPIs)
We have eight non-financial KPIs
to help measure progress against our strategy and the commitments
of our 2030 ESG action plan - For a Better World. To provide
greater transparency on our performance in the period, a summary of
our progress is included below with further details available in
the ESG section on our website: www.rsgroup.com/esg.
|
H1 2024/25
|
H1 2023/24
|
Carbon intensity 1,2,3
(tonnes of CO2e due to Scope 1 and 2 emissions / £m
revenue)
|
1.9
|
2.0
|
Carbon emissions1,2,3
(tonnes of CO2e due to Scope 1 and 2
emissions)
|
2,800
|
2,900
|
Packaging intensity1,2 (tonnes / £m revenue)
|
1.55
|
1.62
|
Waste1 (% of waste
recycled)
|
85%
|
81%
|
Group rolling 12-month Net Promoter Score
(NPS)
|
49.9
|
50.4
|
Employee engagement4
|
72
|
75
|
Percentage of management that are women
|
36%
|
31%
|
All accidents (per 200,000
hours)
|
0.46
|
0.34
|
1. H1 2023/24
figures have been restated to include post-acquisition data for
businesses acquired by the Group in 2022/23 and 2023/24.
Revenue and environmental-related
performance of businesses acquired in 2024/25 (Trident) are not
included in the H1 2024/25 figures, as per our basis of reporting
for new acquisitions. We aim to include this data in our Annual
Report and Accounts for the year ending 31 March 2025.
2. KPI is on a
constant exchange rate basis and updated to reflect changes in
reporting methodology and emissions factors.
3. Scope 2
emissions calculated with electricity purchased from renewable
sources at zero CO2e per kWh and grid average CO2e per kWh for all
other sources.
4.
H1 2023/24 employee engagement results updated with subsequently
available score for October 2023 survey.
|
|
REGIONAL
PERFORMANCE
EMEA
|
H1 2024/25
|
H1 2023/24
|
Change
|
Like-for-like1
change
|
Revenue
|
£879m
|
£861m
|
2%
|
(3)%
|
Operating profit2
|
£95m
|
£114m
|
(16)%
|
(17)%
|
Operating profit margin2
|
10.8%
|
13.2%
|
(2.4)
pts
|
(2.0)
pts
|
Digital revenue3,4
|
£656m
|
£647m
|
1%
|
(3)%
|
Service solutions revenue3
|
£267m
|
£252m
|
6%
|
4%
|
RS
PRO revenue3
|
£172m
|
£168m
|
3%
|
1%
|
1.
Like-for-like adjusted for currency and to exclude the impact of
acquisitions; revenue also adjusted for trading days.
2. See Note 2
for reconciliation to Group operating profit. Regional
operating profit has been restated in the prior period as shown in
Note 2.
3. See Note 2
for disaggregation of revenue analysis and reconciliations to
region's revenue.
4. Digital
revenue has been restated for H1 2023/24, see Note 2.
Revenue increased 2% including the
acquisition of Distrelec. Like-for-like revenue declined 3%
reflecting the ongoing economic weakness across the region and
decrease in industrial production output. Across most of
continental Europe PMI has been below 50 throughout the half,
representing a contraction in business activity.
UK and Ireland, which accounts for
38% of the region's revenue, saw a small revenue decline.
Production output has been low and we have experienced customers
running down inventory levels and ordering only when needed as they
manage their businesses more tightly to counteract inflationary
pressures and rebuild their operating margins. The UK PMI has been
above 50 since May 2024 which is encouraging, but we note that
there tends to be a lag effect before improved confidence feeds
through to increased output and subsequent maintenance, repair and
operations (MRO) expenditure.
Germany, part of the Germany,
Austria and Switzerland (DACH) market which together accounts for
15% of the region's revenue, continues to suffer from declining
production volumes with the PMI being one of the weakest in Europe,
hovering around 42 for most of the period but finishing weaker in
September. In Germany, we have a higher exposure to the
manufacturing sector and the automotive industry where production
volumes were very weak with many businesses extending their summer
shutdowns. Additionally, there is a higher participation from
A&C and Electrification, and Semis & Passives product
categories. Revenue in the DACH market declined by low teens
percentage like-for-like.
France, which contributes 18% of
the region's revenue, continued to outperform the market with
like-for-like revenue growing by low single digit percentage
despite depressed PMIs. Our more focussed product and sales offer,
aligned to specific industry verticals, was initiated in France
resulting in stronger relationships with our suppliers, improved
product range curation and a focus by our teams on the more
resilient industry verticals.
Across the region, our more
resilient product categories of Facilities & Maintenance,
Mechanical & Fluid Power, and PPE & Site Safety performed
well delivering small single digit percentage like-for-like growth.
A&C and Electrification products, with demand correlated to the
weak electronics market, declined by mid-single digit percentage,
however indications are that we are still outperforming
distribution peers in this area. Demand for Semis & Passives
remains weak with high levels of stock in the distribution network
keeping prices suppressed.
We are making good progress with
our customer strategy focusing on high lifetime value customers and
have seen revenue growth from our corporate customers and several
account wins.
Digital delivered good growth in
our eProcurement and purchasing manager solutions. These solutions
are integrated within our customers' systems, pulling through
product revenue and generating customer loyalty and recurring
revenue. Web revenue has been impacted by reduced demand from small
and medium-sized customers.
RS Integrated Supply in EMEA
achieved new contract wins in the first half and delivered good
underlying performance. We have been rigorously reviewing our
customer contracts and exited those where terms have not been
commercially viable and will continue to assess opportunities
within a tightened commercial framework. The EMEA business
operating model has been realigned to optimise customer engagement,
leveraging best practice from RS Integrated Supply in Americas. We
continue to invest in system automation and simplification to
maximise efficiency and support our growth ambitions, while
improving our working capital.
RS PRO continued to outperform
despite some disruption from the conflict in the Red Sea increasing
lead times. RS PRO revenue through the Distrelec ecommerce
platforms has now reached £2 million.
Distrelec (acquired 30 June 2023)
contributed £79 million to revenue and £7 million to EMEA's
operating profit during the period. This included £7 million of
integration costs. Trading in Distrelec has been similarly impacted
by soft market conditions given its exposure to Germany and Eastern
Europe and a higher proportion of A&C and Electrification and
Semis & Passive products, very similar to our base business in
Germany. Integration plans are continuing well.
EMEA's like-for-like gross margin
declined 150bp due to the lag effect of cost inflation with minimal
sales price inflation and some pricing activity across Semis &
Passives.
Operating costs were marginally
down on a like-for-like basis. Headcount reductions and cutbacks in
discretionary spend have helped to offset labour cost inflation and
ongoing investments in our strategic portfolio and the expenditure
relating to our cost savings programme. Falling average order value
has impacted variable costs and in particular freight costs
relative to sales.
Operating profit margin fell by
2.0 percentage points like-for-like to 10.8%.
EMEA's rolling 12-month NPS was
49.9, down from 50.8 in H1 2023/24. The decline reflects the
deliver-to-promise capability being implemented which impacted
order fulfilment scheduling temporarily. We expect the monthly NPS
score to increase as our customer delivery information accuracy
improves, albeit depressing the rolling 12-month score until it
annualises.
Americas
|
H1 2024/25
|
H1 2023/24
|
Change
|
Like-for-like1
change
|
Revenue
|
£452m
|
£476m
|
(5)%
|
(3)%
|
Operating profit2
|
£42m
|
£47m
|
(9)%
|
(7)%
|
Operating profit margin2
|
9.3%
|
9.8%
|
(0.5)
pts
|
(0.5)
pts
|
Digital revenue3
|
£159m
|
£172m
|
(8)%
|
(7)%
|
Service solutions revenue3,4
|
£68m
|
£67m
|
1%
|
2%
|
RS
PRO revenue3
|
£4m
|
£3m
|
3%
|
5%
|
1.
Like-for-like adjusted for currency and to exclude the impact of
acquisitions; revenue also adjusted for trading days.
2. See Note 2
for reconciliation to Group operating profit. Regional operating
profit has been restated in the prior period as shown in Note
2.
3. See Note 2
for disaggregation of revenue analysis and reconciliations to
region's revenue.
4. Service
solutions revenue has been restated for H1 2023/24, see Note
2.
Americas revenue declined 5% with
like-for-like revenue down 3% excluding exchange rate movements and
the impact of trading days. This performance reflects continuing
economic weakness in the US and Canada markets as evident in the
PMI which returned to below 50 in the second quarter. We saw
ongoing contraction in industrial production against a backdrop of
uncertainty, including the US Presidential election, with companies
restraining spending and investment until the future business
environment is clearer.
Our operations in Latin America
(LATAM) have grown strongly helped by a robust market benefiting
from increased capital investment in private and public sectors
(mining, metals, food & beverage and energy) and steadily
increasing MRO and service sales to serve the existing customer
base.
Our business in Americas serves
builders of industrial assets, including discrete manufacturers,
who deliver highly specified products and systems. This results in
being sensitive to capital investment expenditure and
project-related sales and so affected by the reduction in
manufacturing production and destocking by customers.
Additionally, our performance in
Americas reflects a larger proportion of revenue from A&C and
Electrification products (c. 70% of the region's revenue versus 42%
across the Group) which is closely linked to the electronics market
and experienced a small digit percentage like-for-like revenue
decline. This was partially offset by like-for-like revenue growth
within Test & Measurement, Mechanical & Fluid Power and PPE
& Site Safety. Demand for
Semis & Passives remained weak with ongoing pricing activity
within the market.
Revenue from digital declined by 7%
like-for-like, reflecting softer demand from some of our larger
customers that use our eProcurement and web quotes technology.
Against that, core web outperformed overall regional performance
reflecting our investment in paid marketing to drive traffic and
offset weaker Search Engine Optimisation (SEO) visibility, a
lingering impact of our domain migration to RS Online. Our
operations in LATAM, through our acquisition of Risoul in January
2023, are at the very early stages of rolling out a transactional
website.
Revenue attributed to service
solutions grew 2% driven by our investment and sales team focus in
ramping up our design and technical services offer.
RS PRO revenue increased, from a low
base, as we increased management focus and concentrated our sales
efforts on three product categories that
drive the majority of revenue in Americas. In LATAM, we are
beginning to introduce RS PRO to our customers with inventory in
three Mexico locations.
Americas' gross margin was slightly
lower (0.7 percentage points on a like-for-like basis) due to
competitive pricing pressure, partially offset by favourable
exchange rates in Risoul.
We reduced our operating costs by 4%
like-for-like reflecting structural cost reductions and
efficiencies actioned in 2023/24 to better align the region with
current demand while we continue to invest in initiatives focused
on customer experience, service-based solutions and product offer
expansion.
Americas' operating profit declined
year-on-year mainly due to reduced revenue and pricing pressures
partially offset by favourable operating cost reductions and
discipline. Operating profit margin was 9.3%.
Americas' rolling twelve-month NPS
was 65.9, an increase from 64.4 in H1 2023/24 reflecting steady
increases to the monthly scores for the last six months due to an
increased focus within our business. Our high NPS score
reflects our strong customer experience with fast response,
consistent service and building more efficient and scalable service
processes.
Asia Pacific
|
H1 2024/25
|
H1 2023/24
|
Change
|
Like-for-like1
change
|
Revenue
|
£110m
|
£110m
|
0%
|
(2)%
|
Operating profit2
|
£3m
|
£2m
|
72%
|
100%
|
Operating profit margin2
|
2.8%
|
1.6%
|
1.2
pts
|
1.4
pts
|
Digital revenue3
|
£60m
|
£64m
|
(7)%
|
(5)%
|
Service solutions revenue3
|
£23m
|
£21m
|
8%
|
11%
|
RS
PRO revenue3
|
£17m
|
£17m
|
2%
|
3%
|
1.
Like-for-like adjusted for currency and to exclude the impact of
acquisitions; revenue also adjusted for trading days.
2. See Note 2
for reconciliation to Group operating profit. Regional operating
profit has been restated in the prior period as shown in Note
2.
3. See Note 2
for disaggregation of revenue analysis and reconciliations to
region's revenue.
Asia Pacific's revenue was flat
year-on-year having benefited from favourable exchange rate
movements. Like-for-like revenue decreased by 2% reflecting the
slower than expected electronics market recovery and continued
economic pressure across most of the region. Over half of the Asia
Pacific markets observed PMIs below 50 during the first
half.
Australia and New Zealand, which
contribute 37% of the region's revenue, saw a slight like-for-like
revenue decline reflecting the challenging economic environment
with large corporate customers' performance most impacted. The
acquisition of Trident in Perth, Australia in April 2024 expands
our service capability, local fulfilment centre capacity and opens
opportunities with customers in the resources sector.
Southeast Asia, which accounts for
31% of the region's revenue, maintained single digit like-for-like
revenue growth in line with the second half of 2023/24. Our
performance benefitted from focusing on larger corporate customers,
marketing our main own-brand, RS PRO, and increasing investment in
expanding our network of fulfilment centres and inventory capacity.
This resulted in improving our customer experience through faster
delivery times, expanding our product offer through enhanced vendor
management capabilities and lowering our cost-to-serve through
sourcing more products locally and reducing freight
costs.
Greater China, representing 23% of
the region's revenue, saw a recovery in H1 2024/25 despite a higher
exposure to the electronics markets and intensified sanctions
imposed by the US. Performance was supported by our continuous
effort to serve the larger industrial segment and focusing on our
high lifetime value customers.
Digital like-for-like revenue
declined mainly impacted by web performance, particularly in
Greater China, Japan and Korea due to local digital infrastructure
challenges and weaker market demand. However, our eProcurement
performance grew by high single-digit percentage.
RS PRO like-for-like revenue
outperformed the region supported by an enhanced go-to-market
strategy, including targeted product marketing campaigns and
focused product range catalogues.
Our gross margin improved on a
like-for-like basis by 1.2 percentage points contributed by
favourable exchange rate in our pricing and reduced excess
inventory provisions.
Regional operating costs decreased
by 1% like-for-like reflecting the restructuring initiatives in
adjusting our cost base in the prior year partially offset by the
continued investment in growth initiatives focusing on customer
experience, digital marketing campaigns and local fulfilment
capacity.
Our operating profit margin
increased by 1.4 percentage points on a like-for-like basis,
reflecting the favourable gross margin drop through and operational
cost efficiencies we delivered to offset the slightly lower volumes
impact.
Asia Pacific's rolling 12 months
NPS score has improved by 1.9 pts to 22.1 compared with H1 2023/24.
The improvement was mainly attributed to dedicated actions to
improve customer experience.
FINANCIAL
REVIEW
Net finance costs
Net finance costs were £15
million, up from £13 million mainly due to the full six-month
impact of increased net debt resulting from the acquisition of
Distrelec in June 2023. At 30 September 2024, 23% of the Group's
gross borrowings excluding lease liabilities (H1 2023/24: 20%; FY
2023/24: 26%) was at fixed rates, with surplus cash deposited at
variable rates. Going forward we expect the
full year 2024/25 net finance costs to be c. £31 million based on
current interest rates.
Profit before tax
Profit before tax declined 16% to
£106 million. Operating profit in the regions, explained
above, reduced by £22m and other operating costs reduced by £3m, as
the prior year had acquisition costs related to Distrelec that did
not recur. Adjusted profit before tax was down 17% to £119 million,
down 16% on a like-for-like basis.
Taxation
The Group's income tax charge was
£28 million (H1 2023/24: £34 million). The adjusted income tax
charge, which excludes the impact of tax relief on items excluded
from adjusted profit before tax, was £31 million (H1 2023/24:
£38 million), resulting in an effective tax rate of 26.0% on
adjusted profit before tax (H1 2023/24: 26.2%).
Going forward we expect the full
year 2024/25 effective tax rate on adjusted profit before tax to be
c. 26.1%.
Earnings per share
Earnings per share declined by 15%
to 16.6p. Adjusting for items excluded from adjusted profit and
associated income tax effects, adjusted earnings per share of 18.7p
declined 16% on a like-for-like basis.
Cash flow
£m
|
H1 2024/25
|
H1 2023/24
|
Operating profit
|
120
|
139
|
Add back depreciation and
amortisation
|
42
|
41
|
EBITDA1
|
162
|
179
|
Add back impairments and loss on
disposal of non-current assets
|
1
|
-
|
Movement in working
capital
|
4
|
(79)
|
Defined benefit retirement
contributions in excess of charge
|
(6)
|
(5)
|
Movement in provisions
|
(2)
|
1
|
Equity-settled share-based
payments and cash from joint venture
|
4
|
7
|
Cash generated from operations
|
163
|
104
|
Net capital expenditure
|
(25)
|
(25)
|
Operating cash flow
|
138
|
79
|
Cash effect of adjusting
items1
|
-
|
5
|
Adjusted operating cash flow1
|
138
|
85
|
Net interest paid
|
(15)
|
(13)
|
Income tax paid
|
(34)
|
(46)
|
Adjusted free cash flow1
|
89
|
26
|
1.
See Note 15 for definitions and reconciliations of
all alternative performance measures.
Lower EBITDA (earnings before
interest, tax, depreciation and amortisation) was partially
mitigated by a slight improvement in working capital as we focus on
improving debt collection. As a result, cash generated from
operations was £163 million (H1 2023/24: £104 million) driving an
improvement in adjusted free cash flow. Adjusted operating cash
flow conversion increased by 48.8 percentage points to
103.1%.
Net capital expenditure remained
steady at £25 million as we continued to invest in optimising our
DCs, launching a new product management system, augmenting digital
commerce capabilities and strengthening our technology
platforms.
Capital expenditure was at 1.1
times depreciation (H1 2023/24: 1.2 times), in line with our
typical maintenance capital expenditure levels of 1.0 - 1.5 times
depreciation. We anticipate capital expenditure in 2024/25 to be c.
£50 million including planned spend to deliver our 2030 ESG
action plan such as decarbonising our DC in Beauvais,
France.
Net interest paid increased by £2
million to £15 million due to increased net debt resulting from the
acquisition of Distrelec.
Adjusted free cash flow increased
to £89 million. We remain committed to conserving cash while
ensuring we continue to invest in our business to enable a swift
recovery when the economic conditions improve.
Intangible assets
Intangible assets have decreased
from £983 million at March 2024 to £911 million (see Note 6), with
translation differences driving £69 million of the decrease.
Goodwill of £4 million was recognised on the acquisition of
Trident, there were additions of £19 million and an amortisation
charge and impairment cost for the period of £26
million.
Working capital
Working capital as a percentage of
revenue decreased by 1.6 percentage points year on year to
24.7%.
Trade and other receivables have
decreased by £73 million since the year end to £628 million, with
the acquisition of Trident increasing receivables by £2 million.
The collection of receivables is our greatest short-term liquidity
sensitivity and we continue to limit our exposure through tight
credit policies, proactive monitoring and collections.
Inventories were £644 million, in
line with our year end position of £656m. Our inventory turn has
remained stable at 2.6 times, unchanged from 2.6 times at March.
Inventory provisions have increased by £4 million to
£72 million since the year end, representing a slight increase
in the overall provision rate from 9.5% to 10.1%.
Overall trade and other payables
decreased to £547 million from £603 million at March. The overall
reduction reflects the slowdown in the business and the timing of
payments for inventories.
Looking forward we continue to
manage our working capital position actively and optimising cash
conversion is a key area of focus. We remain focused on receivables
collection. We will continue to seek to manage our inventory levels
to take account of changing demand dynamics and supply chain
behaviour, while anticipating our customers' expectations. We will
continue to invest in the right inventory to ensure that we remain
well positioned to maintain service levels and deliver strong
growth as the markets recover. We pay our suppliers to terms and
continue to work with some of our larger suppliers to improve terms
where possible.
Net debt
Our net debt has increased to £437
million from £418 million at March (see Note 9) due mainly to the
purchase of our own shares by the Employee Benefit
Trust.
The sustainability-linked loan
(SLL), term loan and the private placement loan notes form our
committed debt facilities of £674 million, down from £685 million
at March due to the impact of exchange rates, of which £200 million
was undrawn at 30 September 2024 (FY 2023/24: £245 million
undrawn). In October 2024, our request to take up a one-year
term extension to the SLL was approved by the lenders and so this
facility now matures in October 2029.
The Group's financial metrics, as
set out in the Alternative Performance Measures in Note 15, remain
strong, with net debt to adjusted EBITDA of 1.3x and EBITA to
interest of 9.3x, leaving significant headroom for the Group's
banking covenants of net debt to adjusted EBITDA less than 3.25
times and EBITA to interest greater than 3 times.
Return on Capital Employed (ROCE)
ROCE is the adjusted operating
profit for the 12 months ended 30 September 2024 expressed as a
percentage of the monthly average capital employed (net assets
excluding net debt and retirement benefit obligations). ROCE was
15.6% compared to 23.3% at 30 September 2023, due to the impact of
recent acquisitions (3.0 percentage points) and the decline in
adjusted operating profit (4.7 percentage points).
Retirement benefit obligations
Overall, the retirement benefit
net obligations of the Group's defined benefit schemes at 30
September 2024 were £20 million compared to £26 million at 31 March
2024 and £31 million at 30 September 2023. The UK defined benefit
scheme (our largest scheme) had a net obligation of £11 million
under International Accounting Standard 19 'Employee Benefits',
being the present value of the agreed future deficit contributions
agreed following the March 2022 triennial funding valuation and
payable to September 2025.
Dividend
The Board intends to continue to
pursue a progressive dividend policy while remaining committed to a
healthy dividend cover over time by driving improved results and
stronger cash flow.
In the normal course, the interim
dividend is equivalent to 40% of the prior year full-year dividend.
For the six months ended 30 September 2024 the Board proposes an
interim dividend of 8.5p per share, in line with our progressive
policy, but reflecting a move to return toward a normalised
dividend cover post the unwind of the post pandemic inflation
trading benefit. For this trading period, the interim dividend is
equivalent to approximately 39% of 2023/24 full-year dividend. This
will be paid on 3 January 2025 to shareholders on the register on
22 November 2024.
Foreign exchange risk
The Group does not hedge
translation exposure on the income statements of overseas
subsidiaries. Based on the mix of non-sterling denominated revenue
and adjusted operating profit, a one cent movement in the euro
would impact annual adjusted profit before tax by £2.0 million and
a one cent movement in the US dollar would impact annual adjusted
profit before tax by £0.7 million.
During the six months ended 30
September 2024, there were foreign exchange differences arising on
translation of £103 million, recognised within Other Comprehensive
Income, of which £69 million related to the translation of
intangible assets as set out in Note 6. These were partially
offset by the gains on net investment hedges of
£11 million.
The Group is also exposed to
foreign currency transactional risk because most operating
companies have some level of payables in currencies other than
their functional currency. Some operating companies also have
receivables in currencies other than their functional currency.
Group Treasury maintains three to seven months hedging against
freely tradable currencies to smooth the impact of fluctuations in
currency. The Group's largest exposures relate to euros and US
dollars.
RISKS AND
UNCERTAINTIES
The Board has overall
accountability for the Group's risk management, which is delegated
to the Executive Committee and supported by the Group's risk team.
The Board is fully committed to setting and embedding a sound risk
culture which is aligned with the principles and ethics of the
organisation. The Group has a defined risk appetite, approved by
the Board, which reflects the business' willingness and ability to
absorb the impact of risk and the Board's appetite for such risks
in six risk categories: strategy and change, operational,
regulatory compliance, financial resilience, customer experience,
and product risks. The business uses consistent impact and
likelihood assessment criteria with behaviours that are mapped
across the six categories of risk and are aligned to the strategy
of the business and the activities RS provides.
Principal risks and
uncertainties
The principal risks and
mitigations disclosed in the 2024 Annual Report and Accounts (pages
32 to 37) were:
1. Cyber
security
2. Change
initiatives
3. M&A
activity
4. Talent
and capability
5.
Geopolitical environment
6. Market
disruption
7.
Business resilience
8. Climate
change
9. Access
to debt and capital markets
10. Legal and regulatory
compliance
These risks have not changed since
they were reported in the 2024 Annual Report and
Accounts.
GOING
CONCERN
Overview
In adopting the going concern basis
for preparing these condensed Group accounts, the Board has
considered the Group's future trading prospects; the Group's
available liquidity, the maturity of its debt facilities and
obligations under its debt covenants; and the Group's principal
risks as summarised above.
As described in more detail in the
Viability Statement in the 2024 Annual Report and Accounts, our
business model is structured so that the Group is a
digitally-enabled global distributor of product and service
solutions, providing small volumes of our suppliers' products to
satisfy our industrial customers' MRO demands.
We supply a very broad spread of
customers both in terms of industry sector and geography. The
Group is not reliant on one particular group of customers or
suppliers, with its largest customer accounting for under one
percent of revenue and its largest supplier less than five percent
of revenue.
Financial position, liquidity and debt
covenants
Our capital position is supported
by regular reviews of the Group's funding facilities and debt
covenants' headroom, through the Board's Treasury
Committee.
The Group's net debt at 30
September 2024 was £437 million (31 March 2024: £418 million).
Our committed debt facilities were £674 million, of which
£200 million was undrawn (see the net debt section in the
Financial Review for more details of our committed facilities). The
earliest facility expiring is our £125
million (€150 million) Caixa term loan in April 2026.
The Group's debt covenants are
EBITA to interest to be greater than 3 times and net debt to
adjusted EBITDA to be less than 3.25 times, which are measured on a
rolling 12-month basis at half year and year end. At 30 September
2024 EBITA to interest was 9.3x (31 March 2024: 10.5x) and net debt
to adjusted EBITDA was 1.3x (31 March 2024: 1.1x) (see Note 15 for
reconciliations).
Financial modelling
We frequently update our forecast
and this is regularly reviewed, and the assumptions approved, by
the Board.
We have undertaken reverse stress
tests on the latest forecast to assess the circumstances that would
threaten the Group's current financing arrangements. These included
significant declines in like-for-like revenue, significant declines
in revenue and gross margin and a major deterioration in cash
collection and each would have to result in adjusted
operating profit margin falling to under 3%
in at least one of the following five
quarters. Also, a reverse stress test of an acquisition of a
significantly loss-making business was undertaken and would have
to cost over £270 million to use up our debt facilities. All these reverse stress tests
assumed no mitigations, capital expenditure and dividends are
unchanged from those forecast and there are no changes in debt
financing. The Board considers the risk of these circumstances
occurring to be remote.
Going concern basis
Based on the assessment outlined
above, the Board has a reasonable expectation that the Group will
be able to continue in operation and meet its liabilities as they
fall due over the going concern period of at least 12 months from
6 November 2024. Therefore, the Board
believes that it is appropriate to continue to adopt the going
concern basis in preparing these condensed Group
accounts.
RESPONSIBILITY STATEMENT OF
THE DIRECTORS IN RESPECT OF THE HALF-YEAR FINANCIAL
REPORT
The Directors confirm that these
condensed Group accounts have been prepared in accordance with
International Accounting Standard 34 'Interim Financial Reporting'
as contained in UK-adopted International Financial Reporting
Standards and that the interim management report includes a fair
review of the information required by Disclosure and Transparency
Rules (DTR) 4.2.7 and DTR 4.2.8, namely:
· An indication of important events that have occurred during
the first six months and their impact on the condensed set of
accounts, and a description of the principal risks and
uncertainties for the remaining six months of the financial year;
and
· Material related party transactions in the first six months
and any material changes in the related party transactions
described in the last annual report.
A list of current Directors of RS
Group plc is maintained on the RS Group plc website:
www.rsgroup.com.
Kate Ringrose, Chief Financial Officer
6 November
2024
Forward-looking
statements
This financial report contains certain statements, statistics
and projections that are or may be forward-looking. The accuracy
and completeness of all such statements, including, without
limitation, statements regarding the future financial position,
strategy, projected costs, plans and objectives for the management
of future operations of RS Group plc and its subsidiaries is not
warranted or guaranteed. These statements typically contain words
such as "intends", "expects", "anticipates", "estimates" and words
of similar import. By their nature, forward-looking statements
involve risk and uncertainty because they relate to events and
depend on circumstances that will occur in the future. Although RS
Group plc believes that the expectations reflected in such
statements are reasonable, no assurance can be given that such
expectations will prove to be correct. There are a number of
factors, which may be beyond the control of RS Group plc, which
could cause actual results and developments to differ materially
from those expressed or implied by such forward-looking statements.
Other than as required by applicable law or the applicable rules of
any exchange on which our securities may be listed, RS Group plc
has no intention or obligation to update forward-looking statements
contained herein.
GROUP INCOME
STATEMENT
For the six months ended 30
September 2024
|
|
Six months
ended
|
Year
ended
|
|
|
30.9.2024
|
30.9.2023
|
31.3.2024
|
|
Notes
|
£m
|
£m
|
£m
|
Revenue
|
2
|
1,441.2
|
1,446.7
|
2,942.4
|
Cost of sales
|
|
(825.1)
|
(813.8)
|
(1,678.5)
|
Gross profit
|
|
616.1
|
632.9
|
1,263.9
|
Operating costs
|
|
(496.0)
|
(494.1)
|
(983.8)
|
Operating profit
|
2
|
120.1
|
138.8
|
280.1
|
Finance income
|
|
3.1
|
2.3
|
4.8
|
Finance costs
|
|
(17.6)
|
(15.1)
|
(36.7)
|
Share of profit of joint
venture
|
|
0.2
|
0.3
|
0.6
|
Profit before tax
|
2
|
105.8
|
126.3
|
248.8
|
Income tax expense
|
|
(27.6)
|
(34.1)
|
(65.1)
|
Profit for the period attributable to owners of the
Company
|
|
78.2
|
92.2
|
183.7
|
|
|
|
|
|
Earnings per share attributable to owners of the
Company
|
|
|
|
|
Basic
|
3
|
16.6p
|
19.5p
|
38.8p
|
Diluted
|
3
|
16.6p
|
19.5p
|
38.7p
|
GROUP STATEMENT OF
COMPREHENSIVE INCOME
For the six months ended 30
September 2024
|
|
Six months
ended
|
Year
ended
|
|
|
30.9.2024
|
30.9.2023
|
31.3.2024
|
|
|
£m
|
£m
|
£m
|
Profit for the period
|
|
78.2
|
92.2
|
183.7
|
|
|
|
|
|
Other comprehensive income
|
|
|
|
|
Items that will not be reclassified subsequently to the income
statement
|
|
|
|
|
Remeasurement of retirement benefit
obligations
|
|
(0.6)
|
0.3
|
0.8
|
Related income tax
|
|
0.1
|
-
|
(0.1)
|
|
|
|
|
|
Items that may be reclassified subsequently to the income
statement
|
|
|
|
|
Foreign exchange translation
differences of joint venture
|
|
(0.2)
|
-
|
(0.2)
|
Foreign exchange translation
differences
|
|
(102.9)
|
19.0
|
(3.9)
|
Fair value gain / (loss) on net
investment hedges
|
|
10.9
|
(2.4)
|
3.4
|
Movement in cash flow
hedges
|
|
3.0
|
(0.5)
|
(0.1)
|
Related income tax
|
|
(0.8)
|
0.1
|
-
|
Other comprehensive (expense) / income for the
period
|
|
(90.5)
|
16.5
|
(0.1)
|
Total comprehensive (loss) / income for the
period
|
(12.3)
|
108.7
|
183.6
|
Total comprehensive (loss) / income
is attributable to:
|
|
|
|
|
Owners of the Company
|
|
(12.3)
|
108.7
|
183.7
|
Non-controlling
interests
|
|
-
|
-
|
(0.1)
|
Total comprehensive (loss) / income for the
period
|
|
(12.3)
|
108.7
|
183.6
|
GROUP
BALANCE SHEET
As at 30 September 2024
|
|
30.9.2024
|
30.9.2023
|
31.3.2024
|
|
Notes
|
£m
|
£m
|
£m
|
Non-current assets
|
|
|
|
|
Intangible assets
|
6
|
911.3
|
1,012.1
|
982.6
|
Property, plant and
equipment
|
|
172.6
|
183.8
|
180.9
|
Right-of-use assets
|
|
54.3
|
75.6
|
72.8
|
Investment in joint
venture
|
|
0.8
|
1.2
|
1.3
|
Other receivables
|
|
5.8
|
9.2
|
8.4
|
Retirement benefit net
assets
|
5
|
1.6
|
0.8
|
1.5
|
Deferred tax assets
|
|
7.1
|
4.7
|
9.5
|
Total non-current assets
|
|
1,153.5
|
1,287.4
|
1,257.0
|
Current assets
|
|
|
|
|
Inventories
|
7
|
644.2
|
719.7
|
656.0
|
Trade and other
receivables
|
8
|
628.2
|
687.7
|
701.4
|
Cash and cash equivalents - cash
and short-term deposits
|
9
|
274.2
|
379.1
|
258.7
|
Derivative assets
|
|
4.0
|
2.5
|
2.6
|
Current income tax
receivables
|
|
25.2
|
30.2
|
22.7
|
Total current assets
|
|
1,575.8
|
1,819.2
|
1,641.4
|
Total assets
|
|
2,729.3
|
3,106.6
|
2,898.4
|
Current liabilities
|
|
|
|
|
Trade and other payables
|
|
(547.4)
|
(624.8)
|
(602.7)
|
Cash and cash equivalents - bank
overdrafts
|
9
|
(160.1)
|
(268.8)
|
(162.7)
|
Other borrowings
|
9
|
(20.0)
|
(12.6)
|
-
|
Lease liabilities
|
9
|
(14.8)
|
(15.7)
|
(16.0)
|
Derivative liabilities
|
|
(2.3)
|
(2.8)
|
(1.1)
|
Provisions
|
|
(2.0)
|
(4.5)
|
(5.0)
|
Current income tax
liabilities
|
|
(24.6)
|
(27.6)
|
(27.8)
|
Total current liabilities
|
|
(771.2)
|
(956.8)
|
(815.3)
|
Non-current liabilities
|
|
|
|
|
Other payables
|
|
(11.3)
|
(8.8)
|
(17.3)
|
Retirement benefit
obligations
|
5
|
(21.8)
|
(31.9)
|
(27.2)
|
Borrowings
|
9
|
(474.4)
|
(523.1)
|
(440.3)
|
Lease liabilities
|
9
|
(41.8)
|
(60.6)
|
(57.9)
|
Provisions
|
|
(5.9)
|
(16.0)
|
(4.2)
|
Deferred tax liabilities
|
|
(91.1)
|
(113.6)
|
(103.3)
|
Total non-current liabilities
|
|
(646.3)
|
(754.0)
|
(650.2)
|
Total liabilities
|
|
(1,417.5)
|
(1,710.8)
|
(1,465.5)
|
Net assets
|
|
1,311.8
|
1,395.8
|
1,432.9
|
Equity
|
|
|
|
|
Share capital and share
premium
|
|
287.1
|
283.7
|
286.9
|
Own shares held by Employee Benefit
Trust (EBT)
|
|
(43.9)
|
(0.4)
|
(1.8)
|
Other reserves
|
|
17.0
|
126.2
|
108.3
|
Retained earnings
|
|
1,051.0
|
985.6
|
1,038.9
|
Equity attributable to owners of the Company
|
|
1,311.2
|
1,395.1
|
1,432.3
|
Non-controlling interests
|
|
0.6
|
0.7
|
0.6
|
Total equity
|
|
1,311.8
|
1,395.8
|
1,432.9
|
GROUP CASH FLOW
STATEMENT
For the six months ended 30
September 2024
|
|
Six months
ended
|
Year
ended
|
|
|
30.9.2024
|
30.9.2023
|
31.3.2024
|
|
Notes
|
£m
|
£m
|
£m
|
Cash flows from operating activities
|
|
|
|
|
Profit before tax
|
|
105.8
|
126.3
|
248.8
|
Depreciation and
amortisation
|
|
42.3
|
40.6
|
83.7
|
Impairment of intangible
assets
|
|
0.5
|
-
|
4.6
|
Impairment of right-of-use
assets
|
|
-
|
-
|
0.4
|
Loss on disposal of non-current
assets
|
|
0.1
|
0.1
|
1.6
|
Equity-settled share-based
payments
|
|
3.8
|
6.6
|
7.8
|
Net finance costs
|
|
14.5
|
12.8
|
31.9
|
Share of profit of and dividends
received from joint venture
|
|
0.3
|
0.3
|
-
|
(Increase) / decrease in
inventories
|
|
(4.9)
|
(50.2)
|
4.9
|
Decrease in trade and other
receivables
|
|
52.6
|
29.7
|
8.1
|
Decrease in trade and other
payables
|
|
(45.0)
|
(58.6)
|
(82.2)
|
(Decrease) / increase in
provisions
|
|
(1.5)
|
1.2
|
1.1
|
Defined benefit retirement
contributions in excess of charge
|
|
(5.8)
|
(5.0)
|
(9.8)
|
Cash generated from operations
|
|
162.7
|
103.8
|
300.9
|
Interest received
|
|
3.1
|
2.3
|
4.8
|
Interest paid
|
|
(18.0)
|
(15.4)
|
(35.8)
|
Income tax paid
|
|
(33.8)
|
(45.7)
|
(73.3)
|
Net cash from operating activities
|
|
114.0
|
45.0
|
196.6
|
|
|
|
|
|
Cash flows from investing activities
|
|
|
|
|
Acquisition of
businesses
|
11
|
(8.2)
|
(313.1)
|
(313.1)
|
Cash and cash equivalents acquired
with businesses
|
11
|
-
|
9.0
|
9.0
|
Total cash impact on acquisition of
businesses
|
|
(8.2)
|
(304.1)
|
(304.1)
|
Purchase of intangible
assets
|
|
(20.5)
|
(17.5)
|
(35.7)
|
Purchase of property, plant and
equipment
|
|
(4.4)
|
(7.0)
|
(15.9)
|
Net cash used in investing activities
|
|
(33.1)
|
(328.6)
|
(355.7)
|
|
|
|
|
|
Cash flows from financing activities
|
|
|
|
|
Proceeds from the issue of share
capital
|
|
0.2
|
0.4
|
3.6
|
Purchase of own shares by
EBT
|
|
(46.5)
|
(0.1)
|
(1.5)
|
Loans drawn down
|
9
|
120.0
|
402.3
|
286.7
|
Loans repaid
|
9
|
(55.0)
|
(53.2)
|
(27.3)
|
Principal elements of lease
payments
|
9
|
(7.2)
|
(9.5)
|
(18.5)
|
Dividends paid
|
4
|
(64.9)
|
(64.8)
|
(104.1)
|
Net cash (used in) / generated from financing
activities
|
|
(53.4)
|
275.1
|
138.9
|
|
|
|
|
|
Net increase / (decrease) in cash and cash
equivalents
|
|
27.5
|
(8.5)
|
(20.2)
|
Cash and cash equivalents at the
beginning of the period
|
|
96.0
|
120.5
|
120.5
|
Effects of exchange rate
changes
|
|
(9.4)
|
(1.7)
|
(4.3)
|
Cash and cash equivalents at the end of the
period
|
9
|
114.1
|
110.3
|
96.0
|
GROUP STATEMENT OF CHANGES
IN EQUITY
For the six months ended 30
September 2024
|
Attributable to owners of the Company
|
|
|
|
Share
capital and share premium
|
Own
shares held by EBT
|
Other
reserves1
|
Retained
earnings
|
Total
|
Non-controlling interests
|
Total
equity
|
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
At 1 April 2023
|
283.3
|
(2.2)
|
108.8
|
954.3
|
1,344.2
|
0.7
|
1,344.9
|
Profit for the period
|
-
|
-
|
-
|
92.2
|
92.2
|
-
|
92.2
|
Other comprehensive
income
|
-
|
-
|
16.2
|
0.3
|
16.5
|
-
|
16.5
|
Total comprehensive
income
|
-
|
-
|
16.2
|
92.5
|
108.7
|
-
|
108.7
|
Cash flow hedging gains transferred
to inventories
|
-
|
-
|
(0.2)
|
-
|
(0.2)
|
-
|
(0.2)
|
Cash flow hedging losses
transferred to acquisition purchase price
|
-
|
-
|
1.8
|
-
|
1.8
|
-
|
1.8
|
Tax on cash flow hedging
transfers
|
-
|
-
|
(0.4)
|
-
|
(0.4)
|
-
|
(0.4)
|
Dividends (Note 4)
|
-
|
-
|
-
|
(64.8)
|
(64.8)
|
-
|
(64.8)
|
Equity-settled share-based
payments
|
-
|
-
|
-
|
6.6
|
6.6
|
-
|
6.6
|
Settlement of share
awards
|
0.4
|
1.9
|
-
|
(1.9)
|
0.4
|
-
|
0.4
|
Purchase of own shares by
EBT
|
-
|
(0.1)
|
-
|
-
|
(0.1)
|
-
|
(0.1)
|
Tax on equity-settled share-based
payments
|
-
|
-
|
-
|
(1.1)
|
(1.1)
|
-
|
(1.1)
|
At 30 September 2023
|
283.7
|
(0.4)
|
126.2
|
985.6
|
1,395.1
|
0.7
|
1,395.8
|
Profit for the period
|
-
|
-
|
-
|
91.5
|
91.5
|
-
|
91.5
|
Other comprehensive
income
|
-
|
-
|
(16.9)
|
0.4
|
(16.5)
|
(0.1)
|
(16.6)
|
Total comprehensive
income
|
-
|
-
|
(16.9)
|
91.9
|
75.0
|
(0.1)
|
74.9
|
Cash flow hedging losses
transferred to inventories
|
-
|
-
|
(1.4)
|
-
|
(1.4)
|
-
|
(1.4)
|
Tax on cash flow hedging
transfers
|
-
|
-
|
0.4
|
-
|
0.4
|
-
|
0.4
|
Dividends (Note 4)
|
-
|
-
|
-
|
(39.3)
|
(39.3)
|
-
|
(39.3)
|
Equity-settled share-based
payments
|
-
|
-
|
-
|
1.2
|
1.2
|
-
|
1.2
|
Settlement of share
awards
|
3.2
|
-
|
-
|
-
|
3.2
|
-
|
3.2
|
Purchase of own shares by
EBT
|
-
|
(1.4)
|
-
|
-
|
(1.4)
|
-
|
(1.4)
|
Tax on equity-settled share-based
payments
|
-
|
-
|
-
|
(0.5)
|
(0.5)
|
-
|
(0.5)
|
At 31 March 2024
|
286.9
|
(1.8)
|
108.3
|
1,038.9
|
1,432.3
|
0.6
|
1,432.9
|
Profit for the period
|
-
|
-
|
-
|
78.2
|
78.2
|
-
|
78.2
|
Other comprehensive
income
|
-
|
-
|
(90.0)
|
(0.5)
|
(90.5)
|
-
|
(90.5)
|
Total comprehensive
income
|
-
|
-
|
(90.0)
|
77.7
|
(12.3)
|
-
|
(12.3)
|
Cash flow hedging gains transferred
to inventories
|
-
|
-
|
(1.8)
|
-
|
(1.8)
|
-
|
(1.8)
|
Tax on cash flow hedging
transfers
|
-
|
-
|
0.5
|
-
|
0.5
|
-
|
0.5
|
Dividends (Note 4)
|
-
|
-
|
-
|
(64.9)
|
(64.9)
|
-
|
(64.9)
|
Equity-settled share-based
payments
|
-
|
-
|
-
|
4.0
|
4.0
|
-
|
4.0
|
Settlement of share
awards
|
0.2
|
4.4
|
-
|
(4.7)
|
(0.1)
|
-
|
(0.1)
|
Purchase of own shares by
EBT
|
-
|
(46.5)
|
-
|
-
|
(46.5)
|
-
|
(46.5)
|
At
30 September 2024
|
287.1
|
(43.9)
|
17.0
|
1,051.0
|
1,311.2
|
0.6
|
1,311.8
|
(1)
Other reserves comprises the Hedging reserve of
£0.5 million (30 September 2023: £0.3 million; 31 March 2024:
£(0.4) million) and the Cumulative translation reserve of £16.5
million (30 September 2023: £125.9 million; 31 March 2024: £108.7
million).
NOTES TO THE CONDENSED GROUP
ACCOUNTS
1. Basis of preparation
These condensed Group accounts
were approved by the Board of Directors on 6 November 2024 and are
unaudited but have been reviewed by the auditor. They do not
constitute statutory accounts within the meaning of section 434 of
the Companies Act 2006, but have been prepared in accordance with
the UK-adopted International Accounting Standard (IAS) 34 'Interim
Financial Reporting' and the Disclosure and Transparency Rules of
the UK's Financial Conduct Authority. The Annual Report and
Accounts for the year ended 31 March 2024 was prepared in
accordance with UK-adopted international
accounting standards (UK IAS) and has been
delivered to the Registrar of Companies. The previous auditor's
report on those accounts was unqualified, did not include a
reference to any matters to which the previous auditor drew
attention by way of emphasis without qualifying their report and
did not contain any statement under section 498(2) or 498(3) of the
Companies Act 2006.
These condensed Group accounts
have been prepared on the basis of the accounting policies set out
in the Annual Report and Accounts for the year ended 31 March 2024
except for the estimation of income tax. Under IAS 34, the tax
charge for the period is calculated using the estimated weighted
average effective tax rate for the year ending 31 March 2025.
Where tax balances are revised due to changes in tax rates or
estimates of tax liabilities for prior periods, the full effect is
included in the tax charge for the first half of the
year.
No accounting standards,
amendments to existing standards or interpretations, either adopted
in the period or issued but not yet applicable, have or are
expected to have a material impact on the reported results or
financial position of the Group. The Group will provide the
disclosures required by Amendments to IAS 7 and IFRS 7 'Supplier
Finance Arrangements' for the first time in its accounts for the
year ending 31 March 2025. Also, the Group has applied the
temporary exception under Amendments to IAS 12 'International Tax
Reform - Pillar Two Model Rules' to not recognise and disclose
information about deferred tax assets and liabilities related to
Pillar Two income taxes. Pillar Two income tax legislation has been
enacted in the UK and came into effect on 1 January 2024. The Group
is continuing to assess the full impact of the Pillar Two rules,
but it is not expected to have a material impact on the reported
results or financial position of the Group.
Except for judgements involved in
estimations, there are no significant judgements that have had a
significant effect on the amounts recognised in the accounts. The
significant estimates made in preparing the accounts were in
relation to retirement benefit obligations, same as those applied
to the Group accounts for the year ended 31 March 2024. The
assumptions used in the judgements involved in estimations have
been updated to take account of the Group's latest expectations of
the longer-term impacts of climate change and environmental
regulations and the current global economic and geopolitical
uncertainties, and the impact was not material.
The Group have adopted various
alternative performance measures (APMs) to provide additional
useful information on underlying trends and its performance and
position. The APMs are not defined by IFRS and therefore may not be
directly comparable with other companies' APMs and are defined in
Note 15.
Going concern basis
In adopting the going concern basis
for preparing these condensed Group accounts, the Board has
considered the Group's future trading prospects; the Group's
available liquidity, the maturity of its debt facilities and
obligations under its debt covenants; and the Group's principal
risks.
The Group's net debt at 30
September 2024 was £437 million (31 March 2024: £418 million).
Our committed debt facilities were £674 million, of which
£200 million was undrawn. The earliest facility
expiring is our £125 million (€150
million) Caixa term loan in April 2026.
The Group's debt covenants are
EBITA to interest to be greater than 3 times and net debt to
adjusted EBITDA to be less than 3.25 times, which are measured on a
rolling 12-month basis at half year and year end. At 30 September
2024 EBITA to interest was 9.3x (31 March 2024: 10.5x) and net debt
to adjusted EBITDA was 1.3x (31 March 2024: 1.1x) (see Note 15 for
reconciliations).
1. Basis of preparation
(continued)
We have undertaken reverse stress
tests on the latest forecast to assess the circumstances that would
threaten the Group's current financing arrangements. These included
significant declines in like-for-like revenue, significant declines
in revenue and gross margin and a major deterioration in cash
collection and each would have to result in adjusted operating
profit margin falling to under 3% in at least one of the following
five quarters. Also, a reverse stress test of an acquisition of a
significantly loss-making business was undertaken and would have to
cost over £270 million to use up our debt facilities. All these
reverse stress tests assumed no mitigations, capital expenditure
and dividends are unchanged from those forecast and there are no
changes in debt financing. The Board considers the risk of these
circumstances occurring to be remote.
Based on the assessment outlined
above, the Board has a reasonable expectation that the Group will
be able to continue in operation and meet its liabilities as they
fall due over the going concern period of at least 12 months from
6 November 2024. The Directors consider it appropriate to
continue to adopt the going concern basis in preparing these
condensed Group accounts.
2. Segmental reporting
The Group's operating segments
comprise three regions: EMEA, Americas and Asia Pacific.
During the first half of the year
the Group reviewed the methodology for the allocation of central
costs which has resulted in an increased level of costs apportioned
to the regions and a lower level of central costs, and the prior
periods' segmental operating profits and central costs have been
restated below. The level of costs reallocated from / (to) central
costs to / (from) the regions as a result of the change was £24.1
million (EMEA: £18.3 million; Americas: £5.5 million; Asia Pacific:
£0.3 million) in the six months to 30 September 2023 and £37.7
million (EMEA: £32.3 million; Americas: £6.6 million; Asia Pacific:
(£1.2 million)) in the year ended 31 March 2024.
|
EMEA
|
Americas
|
Asia
Pacific
|
Group
|
|
£m
|
£m
|
£m
|
£m
|
Six months ended 30 September 2024
|
|
|
|
|
|
Revenue from external customers
|
878.8
|
452.2
|
110.2
|
1,441.2
|
|
Segmental operating profit
|
95.0
|
42.2
|
3.1
|
140.3
|
|
Central costs
|
|
|
|
(6.7)
|
|
Adjusted operating
profit1
|
|
|
|
133.6
|
|
Amortisation of acquired
intangibles
|
|
|
|
(13.5)
|
|
Acquisition-related
items
|
|
|
|
-
|
|
Operating profit
|
|
|
|
120.1
|
|
Net finance costs
|
|
|
|
(14.5)
|
|
Share of profit of joint
venture
|
|
|
|
0.2
|
|
Profit before tax
|
|
|
|
105.8
|
|
Six months ended 30 September 2023
(restated)
|
|
|
|
|
Revenue from external customers
|
860.9
|
475.6
|
110.2
|
1,446.7
|
Segmental operating profit
|
113.6
|
46.6
|
1.8
|
162.0
|
Central costs
|
|
|
|
(6.4)
|
Adjusted operating
profit1
|
|
|
|
155.6
|
Amortisation of acquired
intangibles
|
|
|
|
(12.6)
|
Acquisition-related
items
|
|
|
|
(4.2)
|
Operating profit
|
|
|
|
138.8
|
Net finance costs
|
|
|
|
(12.8)
|
Share of profit of joint
venture
|
|
|
|
0.3
|
Profit before tax
|
|
|
|
126.3
|
1) See Note 15 for definition and reconciliation of this
APM.
2. Segmental reporting
(continued)
|
EMEA
|
Americas
|
Asia
Pacific
|
Group
|
Year ended 31 March 2024 (restated)
|
|
|
|
|
Revenue from external customers
|
1,794.8
|
933.7
|
213.9
|
2,942.4
|
Segmental operating profit
|
223.4
|
94.8
|
5.0
|
323.2
|
Central costs
|
|
|
|
(11.4)
|
Adjusted operating
profit1
|
|
|
|
311.8
|
Amortisation and impairment of
acquired intangibles
|
|
|
|
(26.6)
|
Acquisition-related
items
|
|
|
|
(5.1)
|
Operating profit
|
|
|
|
280.1
|
Net finance costs
|
|
|
|
(31.9)
|
Share of profit of joint
venture
|
|
|
|
0.6
|
Profit before tax
|
|
|
|
248.8
|
(1) See Note 15 for definition of this APM.
In the table below, revenue is
disaggregated by sales channels, by own-brand products or other
product and service solutions, and also by service solutions and
other. Service solutions includes procurement solutions,
maintenance solutions and other solutions. The Group's
largest own-brand is RS PRO. £1,394.8 million of revenue is
recognised at a point in time (six months ended 30 September 2023:
£1,400.7 million; year ended 31 March 2024:
£2,850.7 million) and £46.4 million over time (six months
ended 30 September 2023: £46.0 million; year ended 31 March
2024: £91.7 million).
Sales channels, brands and service
solutions
|
|
During the six months ended 30
September 2024 the Group reviewed what it classes as digital
revenue which has resulted in certain revenue streams now being
included, resulting in an overall increase to digital revenue and
corresponding decrease to offline revenue, all in EMEA, for the
year ended 31 March 2024 of £18.4 million and £9.5 million for the
six months ended 30 September 2023. The
prior periods' digital revenue disaggregation have been restated
below.
During the period, the Group
identified that the reported figure for Americas' Service Solution
revenue for the six months to 30 September 2023 was understated by
£3.7 million with a corresponding overstatement in the "Other"
category. The Group totals were similarly affected. The restated
figures are presented below.
|
|
EMEA
|
Americas
|
Asia
Pacific
|
Group
|
|
£m
|
£m
|
£m
|
£m
|
Six months ended 30 September 2024
|
|
|
|
|
|
Web
|
426.2
|
127.3
|
41.6
|
595.1
|
eProcurement and other
digital
|
229.5
|
31.2
|
17.9
|
278.6
|
Digital
|
655.7
|
158.5
|
59.5
|
873.7
|
Offline
|
223.1
|
293.7
|
50.7
|
567.5
|
Group
|
878.8
|
452.2
|
110.2
|
1,441.2
|
|
|
|
|
|
Six months ended 30 September 2023
(restated)
|
|
|
|
|
|
Web
|
429.0
|
129.6
|
47.0
|
605.6
|
|
eProcurement and other
digital
|
217.5
|
42.0
|
16.8
|
276.3
|
|
Digital
|
646.5
|
171.6
|
63.8
|
881.9
|
|
Offline
|
214.4
|
304.0
|
46.4
|
564.8
|
|
Group
|
860.9
|
475.6
|
110.2
|
1,446.7
|
|
|
|
|
|
|
|
Year ended 31 March 2024 (restated)
|
|
|
|
|
|
Web
|
881.1
|
258.9
|
88.5
|
1,228.5
|
|
eProcurement and other
digital
|
459.6
|
77.3
|
34.6
|
571.5
|
|
Digital
|
1,340.7
|
336.2
|
123.1
|
1,800.0
|
|
Offline
|
454.1
|
597.5
|
90.8
|
1,142.4
|
|
Group
|
1,794.8
|
933.7
|
213.9
|
2,942.4
|
|
2. Segmental reporting
(continued)
Own-brand / other product and service
solutions
|
|
|
|
|
|
|
EMEA
|
Americas
|
Asia
Pacific
|
Group
|
|
£m
|
£m
|
£m
|
£m
|
Six months ended 30 September 2024
|
|
|
|
|
Own-brand product and service
solutions
|
177.1
|
3.5
|
17.1
|
197.7
|
|
Other product and service
solutions
|
701.7
|
448.7
|
93.1
|
1,243.5
|
|
Group
|
878.8
|
452.2
|
110.2
|
1,441.2
|
|
|
|
|
|
|
|
Six months ended 30 September 2023
|
|
|
|
|
|
Own-brand product and service
solutions
|
177.6
|
3.4
|
16.8
|
197.8
|
|
Other product and service
solutions
|
683.3
|
472.2
|
93.4
|
1,248.9
|
|
Group
|
860.9
|
475.6
|
110.2
|
1,446.7
|
|
|
|
|
|
|
|
Year ended 31 March 2024
|
|
|
|
|
Own-brand product and service
solutions
|
364.9
|
6.7
|
33.2
|
404.8
|
Other product and service
solutions
|
1,429.9
|
927.0
|
180.7
|
2,537.6
|
Group
|
1,794.8
|
933.7
|
213.9
|
2,942.4
|
|
|
|
|
|
Service solutions / other
|
|
|
|
|
|
EMEA
£m
|
Americas
£m
|
Asia
Pacific
£m
|
Group
£m
|
Six months ended 30 September 2024
|
|
|
|
|
Service solutions
|
267.4
|
67.9
|
22.6
|
357.9
|
Other
|
611.4
|
384.3
|
87.6
|
1,083.3
|
Group
|
878.8
|
452.2
|
110.2
|
1,441.2
|
|
|
|
|
|
Six months ended 30 September 2023
(restated)
|
|
|
|
|
|
Service solutions
|
252.3
|
67.1
|
21.0
|
340.4
|
Other
|
608.6
|
408.5
|
89.2
|
1,106.3
|
Group
|
860.9
|
475.6
|
110.2
|
1,446.7
|
|
|
|
|
|
|
Year ended 31 March 2024
|
|
|
|
|
Service solutions
|
532.3
|
132.8
|
43.4
|
708.5
|
Other
|
1,262.5
|
800.9
|
170.5
|
2,233.9
|
Group
|
1,794.8
|
933.7
|
213.9
|
2,942.4
|
3. Earnings per share
|
Six months
ended
|
Year
ended
|
|
30.9.2024
|
30.9.2023
|
31.3.2024
|
|
Number
|
Number
|
Number
|
Weighted average number of
shares
|
471,596,673
|
472,921,885
|
473,300,106
|
Dilutive effect of share-based
payments
|
360,171
|
419,848
|
781,177
|
Diluted weighted average number of
shares
|
471,956,844
|
473,341,733
|
474,081,283
|
|
|
|
|
Basic earnings per share
attributable to owners of the Company
|
16.6p
|
19.5p
|
38.8p
|
Diluted earnings per share
attributable to owners of the Company
|
16.6p
|
19.5p
|
38.7p
|
4. Dividends
|
Six months
ended
|
Year
ended
|
|
30.9.2024
|
30.9.2023
|
31.3.2024
|
|
£m
|
£m
|
£m
|
Final dividend for the year ended
31 March 2024 - 13.7p (2023: 13.7p)
|
64.9
|
64.8
|
64.8
|
Interim dividend for the year ended
31 March 2024 - 8.3p
|
-
|
-
|
39.3
|
|
64.9
|
64.8
|
104.1
|
An interim dividend of 8.5p will be
paid on 3 January 2025 to shareholders on the register on 22
November 2024 with an ex-dividend date of 21 November 2024 and the
estimated amount to be paid of £39.8 million has not
been included as a liability in these
accounts.
5. Retirement benefit
obligations
The Group operates defined benefit
schemes in the United Kingdom and Europe.
|
30.9.2024
|
30.9.2023
Restated1
|
31.3.2024
|
|
£m
|
£m
|
£m
|
Fair value of scheme
assets
|
454.2
|
423.2
|
452.0
|
Present value of defined benefit
obligations
|
(412.6)
|
(392.1)
|
(421.8)
|
Effect of asset ceiling / minimum
funding requirement
|
(61.8)
|
(62.2)
|
(55.9)
|
Retirement benefit net obligations
|
(20.2)
|
(31.1)
|
(25.7)
|
Amount recognised on the balance
sheet - liability
|
(21.8)
|
(31.9)
|
(27.2)
|
Amount recognised on the balance
sheet - asset
|
1.6
|
0.8
|
1.5
|
(1) Restated to include the 30 September 2023 balances of the
pension scheme in Switzerland which were £25.8 million in fair
value of scheme assets, £20.7 million in present value of defined
benefit obligations and £5.1 million in effect of asset ceiling.
There is no impact on retirement benefit net
obligations.
A change in the key assumptions on
the UK scheme would have the following increase / (decrease) on the
UK defined benefit obligations as at 30 September 2024:
|
|
Increase in
assumption
|
Decrease in
assumption
|
|
|
£m
|
£m
|
Effect on obligation of a 0.5 pts
change to the assumed discount rate
|
|
(23.3)
|
25.8
|
Effect on obligation of a 0.25 pts
change in the assumed inflation rate
|
|
11.2
|
(10.9)
|
Effect on obligation of a change of
one year in assumed life expectancy
|
|
10.3
|
(10.4)
|
6. Intangible assets
|
|
|
|
Goodwill
|
Other
intangibles
|
Total
|
|
|
|
|
£m
|
£m
|
£m
|
Cost
At 1 April 2023
|
|
|
|
463.3
|
546.2
|
1,009.5
|
Acquired with businesses
|
|
|
|
192.0
|
106.2
|
298.2
|
Additions
|
|
|
|
-
|
16.1
|
16.1
|
Translation differences
|
|
|
|
9.7
|
6.6
|
16.3
|
At 30 September 2023
|
|
|
|
665.0
|
675.1
|
1,340.1
|
Measurement period
adjustment
|
|
|
|
(9.7)
|
-
|
(9.7)
|
Additions
|
|
|
|
-
|
19.5
|
19.5
|
Disposals
|
|
|
|
-
|
(1.0)
|
(1.0)
|
Translation differences
|
|
|
|
(9.0)
|
(1.6)
|
(10.6)
|
At 31 March 2024
|
|
|
|
646.3
|
692.0
|
1,338.3
|
Acquired with businesses
|
|
|
|
4.4
|
0.5
|
4.9
|
Additions
|
|
|
|
-
|
18.9
|
18.9
|
Disposals
|
|
|
|
-
|
(1.2)
|
(1.2)
|
Translation differences
|
|
|
|
(44.8)
|
(31.0)
|
(75.8)
|
At
30 September 2024
|
|
|
|
605.9
|
679.2
|
1,285.1
|
Amortisation
At 1 April 2023
|
|
|
|
-
|
304.7
|
304.7
|
Charge for the period
|
|
|
|
-
|
22.8
|
22.8
|
Translation differences
|
|
|
|
-
|
0.5
|
0.5
|
At 30 September 2023
|
|
|
|
-
|
328.0
|
328.0
|
Charge for the period
|
|
|
|
-
|
25.4
|
25.4
|
Impairment losses
|
|
|
|
-
|
4.6
|
4.6
|
Disposals
|
|
|
|
-
|
(0.8)
|
(0.8)
|
Translation differences
|
|
|
|
-
|
(1.5)
|
(1.5)
|
At 31 March 2024
|
|
|
|
-
|
355.7
|
355.7
|
Charge for the period
|
|
|
|
-
|
25.1
|
25.1
|
Impairment losses
|
|
|
|
-
|
0.5
|
0.5
|
Disposals
|
|
|
|
-
|
(1.0)
|
(1.0)
|
Translation differences
|
|
|
|
-
|
(6.5)
|
(6.5)
|
At
30 September 2024
|
|
|
|
-
|
373.8
|
373.8
|
Net book value
|
|
|
|
|
|
|
At
30 September 2024
|
|
|
|
605.9
|
305.4
|
911.3
|
At 30 September 2023
|
|
|
|
665.0
|
347.1
|
1,012.1
|
At 31 March 2024
|
|
|
|
646.3
|
336.3
|
982.6
|
7. Inventories
|
30.9.2024
|
30.9.2023
|
31.3.2024
|
|
|
Restated1
|
|
|
£m
|
£m
|
£m
|
Gross inventories
|
716.6
|
778.0
|
724.6
|
Inventory provisions
|
(72.4)
|
(58.3)
|
(68.6)
|
Net inventories
|
644.2
|
719.7
|
656.0
|
(1) Gross inventories and Inventory provisions are restated to
reflect the 30 September 2023 balance (£20.5 million) of the fair
value adjustment on acquisition of Distrelec. There is no impact on
net inventories.
During the six months ended 30
September 2024 £11.6 million was recognised as an expense relating
to the
write-down of inventories to net realisable value (six months ended
30 September 2023: £19.3 million; year ended 31 March 2024:
£35.1 million).
8. Trade and other
receivables
|
30.9.2024
|
30.9.2023
|
31.3.2024
|
|
£m
|
£m
|
£m
|
Gross trade receivables
|
556.4
|
599.3
|
624.0
|
Impairment allowance
|
(12.0)
|
(11.5)
|
(11.1)
|
Net trade receivables
|
544.4
|
587.8
|
612.9
|
Other receivables (including
prepayments)
|
83.8
|
99.9
|
88.5
|
Trade and other receivables
|
628.2
|
687.7
|
701.4
|
Trade receivables are written off
when there is no reasonable expectation of recovery, for example
when a customer enters liquidation or the Group agrees with the
customer to write off an outstanding invoice. During the six months
ended 30 September 2024 £3.1 million was recognised as a loss from
the impairment of trade receivables (six months ended 30 September
2023: £0.8 million; year ended 31 March 2024: £3.4
million).
9. Net debt
|
30.9.2024
|
30.9.2023
|
31.3.2024
|
|
£m
|
£m
|
£m
|
Cash and short-term
deposits
|
274.2
|
379.1
|
258.7
|
Bank overdrafts
|
(160.1)
|
(268.8)
|
(162.7)
|
Cash and cash equivalents
|
114.1
|
110.3
|
96.0
|
|
|
|
|
Non-current private placement loan
notes
|
(149.1)
|
(161.4)
|
(157.1)
|
Non-current sustainability-linked
loan
|
(200.0)
|
(232.0)
|
(155.0)
|
Non-current term loan
|
(125.3)
|
(129.7)
|
(128.2)
|
Current money market
loans
|
(20.0)
|
(10.0)
|
-
|
Current bank facilities
|
-
|
(2.6)
|
-
|
Current lease
liabilities
|
(14.8)
|
(15.7)
|
(16.0)
|
Non-current lease
liabilities
|
(41.8)
|
(60.6)
|
(57.9)
|
Net debt
|
(436.9)
|
(501.7)
|
(418.2)
|
See Note 15 for definition of net
debt which is an APM.
Movements in net debt
were:
|
|
Borrowings
|
Lease
liabilities
|
Total
liabilities from financing activities
|
Cash and
cash equivalents
|
Net
debt
|
|
|
£m
|
£m
|
£m
|
£m
|
£m
|
Net debt at 1 April 2023
|
|
(184.6)
|
(48.9)
|
(233.5)
|
120.5
|
(113.0)
|
Cash flows
|
|
(349.1)
|
9.5
|
(339.6)
|
(8.5)
|
(348.1)
|
Acquired with businesses
|
|
-
|
(28.5)
|
(28.5)
|
-
|
(28.5)
|
Net lease additions
|
|
-
|
(8.0)
|
(8.0)
|
-
|
(8.0)
|
Translation differences
|
|
(2.0)
|
(0.4)
|
(2.4)
|
(1.7)
|
(4.1)
|
Net debt at 30 September
2023
|
|
(535.7)
|
(76.3)
|
(612.0)
|
110.3
|
(501.7)
|
Cash flows
|
|
89.7
|
9.0
|
98.7
|
(11.7)
|
87.0
|
Net lease additions
|
|
-
|
(7.2)
|
(7.2)
|
-
|
(7.2)
|
Translation differences
|
|
5.7
|
0.6
|
6.3
|
(2.6)
|
3.7
|
Net debt at 31 March
2024
|
|
(440.3)
|
(73.9)
|
(514.2)
|
96.0
|
(418.2)
|
Cash flows
|
|
(65.0)
|
7.2
|
(57.8)
|
27.5
|
(30.3)
|
Acquired with businesses
|
|
-
|
(2.3)
|
(2.3)
|
-
|
(2.3)
|
Net lease disposals
|
|
-
|
10.1
|
10.1
|
-
|
10.1
|
Translation differences
|
|
10.9
|
2.3
|
13.2
|
(9.4)
|
3.8
|
Net debt at 30 September 2024
|
|
(494.4)
|
(56.6)
|
(551.0)
|
114.1
|
(436.9)
|
10. Fair values of financial
instruments
The derivative assets and
derivative liabilities are measured at fair value using Level 2
inputs, estimated by discounting the future contractual cash flows
using appropriate market-sourced data at the balance sheet
date.
For all financial assets and
liabilities, fair value approximates the carrying amounts shown in
the balance sheet except for the following:
|
30.9.2024
|
30.9.2023
|
31.3.2024
|
|
Carrying
amounts
|
Fair
value
|
Carrying
amounts
|
Fair
value
|
Carrying
amounts
|
Fair
value
|
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
Private placement loan
notes
|
(149.1)
|
(135.9)
|
(161.4)
|
(143.0)
|
(157.1)
|
(142.9)
|
The fair values are calculated
using Level 2 inputs by discounting future cash flows to net
present values using prevailing interest rate curves and the
Group's credit margin.
11. Acquisitions
On 2 April 2024 the Group acquired
100% of the issued share capital of Trident Australia Pty Ltd, a
specialist MRO distribution and rental, calibration and mechanical
services partner for the energy and natural resource industry in
Australia. Trident adds to the Group's Australian presence by
increasing the Group's access to the energy and natural resources
sector with associated customer and product synergies and provides
distribution infrastructure and service capacity in Western
Australia. The goodwill is attributable to the revenue synergies
which are expected to arise from combining Trident's established
presence in Western Australia and its highly specialised services
for customers in the energy sector with the Group's global customer
base and range of complementary products.
The provisional fair value of the
net assets acquired, consideration and goodwill arising
were:
|
£m
|
Intangible assets - customer
relationships
|
0.5
|
Property, plant and
equipment
|
1.8
|
Right-of-use assets
|
2.4
|
Inventories (gross £2.6 million
less provisions of £1.1 million)
|
1.5
|
Trade and other
receivables
|
1.8
|
Cash and cash equivalents - cash
and short-term deposits
|
-
|
Current trade and other
payables
|
(1.1)
|
Current lease
liabilities
|
(0.3)
|
Non-current lease
liabilities
|
(2.0)
|
Non-current other
provisions
|
(0.1)
|
Current income tax
liabilities
|
(0.1)
|
Deferred tax liabilities
|
(0.1)
|
Net assets acquired
|
4.3
|
Goodwill (Note 6)
|
4.4
|
|
|
Consideration paid -
cash
|
8.2
|
Contingent consideration payable -
accrued
|
0.5
|
Total consideration
|
8.7
|
The goodwill will not be deductible
for tax purposes. The fair values of tax balances and other assets
and liabilities are provisional while the Group continues to assess
the assets and liabilities acquired. The gross contractual amounts
receivable for trade and other receivables was £1.8 million, of
which £1.8 million is expected to be collected. There were no
acquisition-related costs for Trident charged to administrative
expenses in the six months ended 30 September 2024 and
£0.2 million in the year ended 31 March 2024. The contingent
consideration payable is due 12 months after the completion date
and is based on revenue in the period January to December 2024 with
a range of £nil to £0.9 million. Amortisation is calculated to
write off the acquired customer relationships on a straight-line
basis over five years.
11. Acquisitions (continued)
Trident contributed revenue of
£4.1 million and profit after tax of £0.1 million to the Group's
results since acquisition and is included in Asia Pacific operating
segment. If the acquisition had occurred on 1 April 2024, the
Group's revenue and profit for the six months ended 30 September
2024 would have been unchanged.
12. Capital commitments
As at 30 September 2024, the Group
is contractually committed to, but has not provided for, future
capital expenditure of £3.5 million (30 September 2023: £13.5
million; 31 March 2024: £8.0 million) for property, plant and
equipment and £3.3 million (30 September 2023: £8.3 million; 31
March 2024: £4.6 million) for intangible assets.
13. Related party transactions
There has been no material change
in related party relationships in the six months ended 30 September
2024. There were no significant related party transactions which
have materially affected the financial position or performance of
the Group during that period.
14. Post balance sheet event
On 21 October 2024, the Group's
request to take up a one-year term extension to the
sustainability-linked loan facility was approved by the lenders and
so this facility now matures in October 2029.
15. Alternative Performance Measures
(APMs)
The Group uses a number of APMs in
addition to those measures reported in accordance with UK IAS. Such
APMs are not defined terms under UK IAS and are not intended to be
a substitute for any UK IAS measure. The Directors believe that the
APMs are important when assessing the financial and operating
performance of the Group. The APMs are used internally for
performance analysis and in employee incentive arrangements, as
well as in discussions with the investment analyst
community.
The APMs improve the comparability
of information between reporting periods by adjusting for factors
such as fluctuations in foreign exchange rates, number of trading
days and items, such as reorganisation costs, that are substantial
in scope and impact and do not form part of operational or
management activities that the Directors would consider when
assessing performance. The Directors also believe that excluding
recent acquisitions, amortisation and
impairment of acquired intangibles and
acquisition-related items aids comparison of the performance
between reporting periods and between businesses with similar
assets that were internally generated.
15. Alternative Performance Measures (APMs)
(continued)
Adjusted profit measures
These are the equivalent UK IAS
measures adjusted to exclude amortisation and impairment of
intangible assets arising on acquisition of businesses,
acquisition-related items, substantial reorganisation costs,
substantial asset
write-downs, one-off pension credits or costs, significant
tax rate changes and, where relevant, associated tax effects.
Adjusted profit before tax is a performance measure for the annual
incentive and the all employee Long Term
Incentive Plan (LTIP) called the RS YAY! Award. Adjusted earnings
per share is a performance measure for the LTIP and Journey to
Greatness (J2G) LTIP award. Adjusted
operating profit conversion, adjusted operating profit margin and
adjusted earnings per share are financial key performance
indicators (KPIs) which are used to measure the Group's progress in
delivering the successful implementation of its strategy and
monitor and drive its performance.
|
Operating
costs1
|
Operating
profit
|
Operating
profit margin2
|
Operating
profit conversion3
|
Profit
before tax
|
Profit
for the period
|
Basic
earnings per share
|
Diluted
earnings per share
|
|
£m
|
£m
|
%
|
%
|
£m
|
£m
|
p
|
p
|
Six months ended 30 September 2024
|
|
|
|
|
|
|
|
|
Reported
|
(496.0)
|
120.1
|
8.3%
|
19.5%
|
105.8
|
78.2
|
16.6p
|
16.6p
|
Amortisation of acquired
intangibles
|
13.5
|
13.5
|
|
|
13.5
|
10.1
|
2.1p
|
2.1p
|
Acquisition-related
items
|
-
|
-
|
|
|
-
|
-
|
-
|
-
|
Adjusted
|
(482.5)
|
133.6
|
9.3%
|
21.7%
|
119.3
|
88.3
|
18.7p
|
18.7p
|
|
|
|
|
|
|
|
|
|
Six months ended 30 September 2023
|
|
|
|
|
|
|
|
|
Reported
|
(494.1)
|
138.8
|
9.6%
|
21.9%
|
126.3
|
92.2
|
19.5p
|
19.5p
|
Amortisation of acquired
intangibles
|
12.6
|
12.6
|
|
|
12.6
|
9.1
|
1.9p
|
1.9p
|
Acquisition-related
items
|
4.2
|
4.2
|
|
|
4.2
|
4.3
|
0.9p
|
0.9p
|
Adjusted
|
(477.3)
|
155.6
|
10.8%
|
24.6%
|
143.1
|
105.6
|
22.3p
|
22.3p
|
(1) Operating costs are distribution and marketing expenses plus
administrative expenses.
(2) Operating profit margin is operating profit expressed as a
percentage of revenue.
(3) Operating profit conversion is operating profit expressed as a
percentage of gross profit.
Acquisition-related items comprise
transaction costs directly attributable to the acquisition of businesses, any deferred consideration
payments relating to the retention of former owners of acquired
businesses expensed as remuneration, adjustments to acquisition-related indemnification assets and
the related liabilities that result from events after the
acquisition date and any remeasurements of
contingent consideration payable on acquisition of businesses that
result from events after the acquisition date.
Like-for-like revenue and profit measures
Like-for-like revenue and profit
measures are adjusted to exclude the effects of changes in exchange
rates on translation of overseas profits. They exclude acquisitions
in the relevant periods until they have been owned for a year, at
which point they start to be included in both the current and
comparative periods for the same number of months. The Group
excluding these acquisitions owned for less than a year is referred
to as base business. These measures enable management and investors
to track more easily, and consistently, the performance of the
business.
The principal exchange rates
applied in preparing the Group accounts and in calculating the
following like-for-like measures are:
|
Average for six months
ended
|
Closing
|
|
30.9.2024
|
30.9.2023
|
30.9.2024
|
30.9.2023
|
31.3.24
|
US dollar
|
1.281
|
1.259
|
1.339
|
1.226
|
1.264
|
Euro
|
1.178
|
1.157
|
1.197
|
1.157
|
1.170
|
15. Alternative Performance Measures (APMs)
(continued)
Like-for-like revenue
change
Like-for-like revenue change is
also adjusted to eliminate the impact of trading days year on year.
It is calculated by comparing the revenue of the base business for
the current period with the prior period converted at the current
period's average exchange rates and pro-rated for the same number
of trading days as the current period. It is a performance measure
for the annual bonus and a financial KPI.
|
|
|
|
£m
|
Revenue for six months ended 30
September 2023 (H1 2023/24)
|
|
|
|
1,446.7
|
Effect of exchange rates
|
|
|
|
(24.7)
|
Effect of trading days
|
|
|
|
22.7
|
Revenue for H1 2023/24 at H1 2024/25 rates and trading
days
|
|
|
|
1,444.7
|
|
H1 2024/25
Group
|
Less: acquisitions owned
<1 year
|
H1 2024/25 base
business
|
H1
2023/24
|
H1
2023/24 at H1 2024/25 rates and trading days
|
Like-for-like change
|
|
£m
|
£m
|
£m
|
£m
|
£m
|
%
|
EMEA
|
878.8
|
41.1
|
837.7
|
860.9
|
867.9
|
(3)%
|
Americas
|
452.2
|
-
|
452.2
|
475.6
|
468.4
|
(3)%
|
Asia Pacific
|
110.2
|
4.1
|
106.1
|
110.2
|
108.4
|
(2)%
|
Revenue
|
1,441.2
|
45.2
|
1,396.0
|
1,446.7
|
1,444.7
|
(3)%
|
Gross margin and like-for-like
gross margin change
Gross
margin is gross profit divided by revenue. Like-for-like change in
gross margin is calculated by taking the difference between gross
margin for the base business for the current period and gross
margin for the prior period with reported revenue and reported
gross profit converted at the current period's average exchange
rates.
|
H1 2024/25
Group
|
Less: acquisitions owned
<1 year
|
H1 2024/25 base
business
|
H1
2023/24
|
H1
2023/24 at H1 2024/25 rates
|
Like-for-like change
|
|
£m
|
£m
|
£m
|
£m
|
£m
|
pts
|
Revenue
|
1,441.2
|
45.2
|
1,396.0
|
1,446.7
|
1,422.0
|
|
Gross profit
|
616.1
|
20.0
|
596.1
|
632.9
|
623.3
|
|
Gross margin
|
42.7%
|
44.2%
|
42.7%
|
43.7%
|
43.8%
|
(1.1)
pts
|
Like-for-like profit
change
Like-for-like change in profit is
calculated by comparing the base business for the current period
with the prior period converted at the current period's average
exchange rates.
|
H1 2024/25
Group
|
Less: acquisitions owned
<1 year
|
H1 2024/25 base
business
|
H1
2023/24
Restated
|
H1
2023/24 at H1 2024/25 rates
Restated
|
Like-for-like change
|
|
£m
|
£m
|
£m
|
£m
|
£m
|
%
|
Segmental operating
profit
|
|
|
|
|
|
|
|
EMEA
|
95.0
|
2.4
|
92.6
|
113.6
|
111.5
|
(17)%
|
|
Americas
|
42.2
|
-
|
42.2
|
46.6
|
45.3
|
(7)%
|
|
Asia Pacific
|
3.1
|
0.1
|
3.0
|
1.8
|
1.5
|
100%
|
Segmental operating
profit
|
140.3
|
2.5
|
137.8
|
162.0
|
158.3
|
(13)%
|
Central costs
|
(6.7)
|
-
|
(6.7)
|
(6.4)
|
(6.6)
|
1%
|
Adjusted operating profit
|
133.6
|
2.5
|
131.1
|
155.6
|
151.7
|
(13)%
|
Adjusted profit before tax
|
119.3
|
2.2
|
117.1
|
143.1
|
139.1
|
(16)%
|
Adjusted earnings per share
|
18.7p
|
0.4p
|
18.3p
|
22.3p
|
21.7p
|
(16)%
|
Adjusted diluted earnings per
share
|
18.7p
|
0.5p
|
18.3p
|
22.3p
|
|
|
15. Alternative Performance Measures (APMs)
(continued)
Adjusted free cash flow and adjusted operating cash flow
conversion
Adjusted free cash flow is the net
cash from operating activities less purchase of intangible assets,
property, plant and equipment plus any proceeds on sale of
intangible assets, property, plant and equipment adjusted for the
impact of substantial reorganisation and acquisition-related items
cash flows and is a performance measure for the annual
bonus.
Adjusted operating cash flow is
adjusted free cash flow before income tax and net interest paid.
Adjusted operating cash flow conversion is adjusted operating cash
flow expressed as a percentage of adjusted
operating profit and is a financial KPI.
|
Six months
ended
|
Year
ended
|
|
30.9.2024
|
30.9.2023
|
31.3.2024
|
|
£m
|
£m
|
£m
|
Net cash from operating
activities
|
114.0
|
45.0
|
196.6
|
Purchase of intangible
assets
|
(20.5)
|
(17.5)
|
(35.7)
|
Purchase of property, plant and
equipment
|
(4.4)
|
(7.0)
|
(15.9)
|
Add back: impact of substantial
reorganisation cash flows
|
-
|
0.6
|
0.7
|
Add back: impact of
acquisition-related items cash flows
|
-
|
4.6
|
5.5
|
Adjusted free cash flow
|
89.1
|
25.7
|
151.2
|
Add back: income tax
paid
|
33.8
|
45.7
|
73.3
|
Add back: net interest
paid
|
14.9
|
13.1
|
31.0
|
Adjusted operating cash flow
|
137.8
|
84.5
|
255.5
|
Adjusted operating
profit
|
133.6
|
155.6
|
311.8
|
Adjusted operating cash flow conversion
|
103.1%
|
54.3%
|
81.9%
|
Earnings before interest, tax, depreciation and amortisation
(EBITDA) and net debt to adjusted EBITDA
EBITDA is operating profit
excluding depreciation and amortisation. Net debt to adjusted
EBITDA (one of the Group's debt
covenants) is the ratio of net debt to
EBITDA excluding impairment of intangible assets arising on
acquisition of businesses, acquisition-related items, substantial
reorganisation costs, substantial asset write-downs and one-off
pension credits or costs on an annualised basis covering the
preceding twelve-month period. Net debt comprises cash and cash
equivalents, borrowings and lease liabilities.
|
30.9.2024
|
30.9.2023
|
31.3.2024
|
|
£m
|
£m
|
£m
|
Operating profit
|
120.1
|
138.8
|
280.1
|
Add back: depreciation and
amortisation
|
42.3
|
40.6
|
83.7
|
EBITDA
|
162.4
|
179.4
|
363.8
|
Add back: acquisition-related
items
|
-
|
4.2
|
5.1
|
Adjusted EBITDA for this
period
|
162.4
|
183.6
|
368.9
|
Adjusted EBITDA for prior
year
|
368.9
|
453.5
|
|
Less: adjusted EBITDA for prior
first half
|
(183.6)
|
(222.4)
|
|
Annualised adjusted EBITDA
|
347.7
|
414.7
|
368.9
|
Net debt (Note 9)
|
(436.9)
|
(501.7)
|
(418.2)
|
Net debt to adjusted EBITDA
|
1.3x
|
1.2x
|
1.1x
|
15. Alternative Performance Measures (APMs)
(continued)
Earnings before interest, tax and amortisation (EBITA) and
EBITA to interest
EBITA is adjusted EBITDA after
depreciation. EBITA to interest (one of the
Group's debt covenants) is the ratio of
EBITA to finance costs including capitalised interest less finance
income (interest per debt covenants) on an annualised basis
covering the preceding twelve-month period.
|
30.9.2024
|
30.9.2023
|
31.3.2024
|
|
£m
|
£m
|
£m
|
Adjusted EBITDA for this
period
|
162.4
|
183.6
|
368.9
|
Less: depreciation
|
(17.3)
|
(17.8)
|
(35.5)
|
EBITA for this period
|
145.1
|
165.8
|
333.4
|
EBITA for prior year
|
333.4
|
417.3
|
|
Less: EBITA for prior first
half
|
(165.8)
|
(204.5)
|
|
Annualised adjusted
EBITA
|
312.7
|
378.6
|
333.4
|
Finance costs
|
17.6
|
15.1
|
36.7
|
Less: finance income
|
(3.1)
|
(2.3)
|
(4.8)
|
Interest per debt covenants for
this period
|
14.5
|
12.8
|
31.9
|
Interest per debt covenants for
prior year
|
31.9
|
12.2
|
|
Less: interest per debt covenants
for prior first half
|
(12.8)
|
(4.9)
|
|
Annualised interest per debt
covenants
|
33.6
|
20.1
|
31.9
|
EBITA to interest
|
9.3x
|
18.8x
|
10.5x
|
Return on capital employed (ROCE)
ROCE is annualised adjusted
operating profit expressed as a percentage of annualised monthly
average net assets excluding net cash / debt and retirement benefit
obligations and is an underpin for the
LTIP and J2G LTIP Award
and a financial KPI. Annualised monthly average
net assets, annualised average net debt and annualised average
retirement benefit net (assets) / obligations are the average of
those respective month-end balances of the preceding thirteen
months.
|
30.9.2024
|
30.9.2023
|
31.3.2024
|
|
£m
|
£m
|
£m
|
Annualised monthly average net
assets
|
1,397.9
|
1,342.5
|
1,389.3
|
Add back: annualised average net
debt
|
439.8
|
174.6
|
371.6
|
Add back: annualised average
retirement benefit net (assets) / obligations
|
25.7
|
36.1
|
31.2
|
Annualised average capital
employed
|
1,863.4
|
1,553.2
|
1,792.1
|
Adjusted operating profit for this
period
|
133.6
|
155.6
|
311.8
|
Adjusted operating profit for prior
year
|
311.8
|
402.2
|
|
Less: adjusted operating profit for
prior first half
|
(155.6)
|
(196.1)
|
|
Annualised adjusted operating
profit
|
289.8
|
361.7
|
311.8
|
ROCE
|
15.6%
|
23.3%
|
17.4%
|
Working capital as a percentage of revenue
Working capital is inventories,
current trade and other receivables and current trade and other
payables.
|
30.9.2024
|
30.9.2023
|
31.3.2024
|
|
£m
|
£m
|
£m
|
Inventories
|
644.2
|
719.7
|
656.0
|
Current trade and other
receivables
|
628.2
|
687.7
|
701.4
|
Current trade and other
payables
|
(547.4)
|
(624.8)
|
(602.7)
|
Working capital
|
725.0
|
782.6
|
754.7
|
Revenue for this period
|
1,441.2
|
1,446.7
|
2,942.4
|
Revenue for prior year
|
2,942.4
|
2,982.3
|
|
Less: revenue for prior first
half
|
(1,446.7)
|
(1,458.0)
|
|
Annualised revenue
|
2,936.9
|
2,971.0
|
2,942.4
|
Working capital as a percentage of revenue
|
24.7%
|
26.3%
|
25.6%
|
15. Alternative Performance Measures (APMs)
(continued)
Inventory turn
Inventory turn is annualised cost
of sales divided by inventories.
|
30.9.2024
|
30.9.2023
|
31.3.2024
|
|
£m
|
£m
|
£m
|
Cost of sales for this
period
|
825.1
|
813.8
|
1,678.5
|
Cost of sales for prior
year
|
1,678.5
|
1,630.1
|
|
Less: cost of sales for prior first
half
|
(813.8)
|
(794.5)
|
|
Annualised cost of sales
|
1,689.8
|
1,649.4
|
1,678.5
|
Inventories
|
644.2
|
719.7
|
656.0
|
Inventory turn
|
2.6
|
2.3
|
2.6
|
Ratio of capital expenditure to depreciation
Ratio of capital expenditure to
depreciation is capital expenditure divided by depreciation and
amortisation excluding amortisation of acquired intangibles and
depreciation of right-of-use assets.
|
Six months
ended
|
Year
ended
|
|
30.9.2024
|
30.9.2023
|
31.3.2024
|
|
£m
|
£m
|
£m
|
Depreciation and
amortisation
|
42.3
|
40.6
|
83.7
|
Less: amortisation of acquired
intangibles
|
(13.5)
|
(12.6)
|
(26.6)
|
Less: depreciation of right-of-use
assets
|
(8.6)
|
(9.4)
|
(18.6)
|
Adjusted depreciation and
amortisation
|
20.2
|
18.6
|
38.5
|
Capital expenditure
|
22.5
|
22.2
|
51.2
|
Ratio of capital expenditure to depreciation
|
1.1 times
|
1.2
times
|
1.3
times
|
INDEPENDENT REVIEW REPORT TO RS GROUP PLC (THE
"GROUP")
Conclusion
We have been engaged by the Group
to review the consolidated financial statements in the half-yearly
financial report for the six months ended 30 September 2024 which
comprises the income statement, the statement of comprehensive
income, the balance sheet, the cash flow statement, the statement
of changes in equity and related notes 1 to 15.
Based on our review, nothing has
come to our attention that causes us to believe that the condensed
set of financial statements in the half-yearly financial report for
the six months ended 30 September 2024 is not prepared, in all
material respects, in accordance with United Kingdom adopted
International Accounting Standard 34 and the Disclosure Guidance
and Transparency Rules of the United Kingdom's Financial Conduct
Authority.
Basis for Conclusion
We conducted our review in
accordance with International Standard on Review Engagements (UK)
2410 "Review of Interim Financial Information Performed by the
Independent Auditor of the Entity" issued by the Financial
Reporting Council for use in the United Kingdom (ISRE (UK) 2410). A
review of interim financial information consists of making
inquiries, primarily of persons responsible for financial and
accounting matters, and applying analytical and other review
procedures. A review is substantially less in scope than an audit
conducted in accordance with International Standards on Auditing
(UK) and consequently does not enable us to obtain assurance that
we would become aware of all significant matters that might be
identified in an audit. Accordingly, we do not express an audit
opinion.
As disclosed in Note 1, the annual
financial statements of the Group are prepared in accordance with
United Kingdom adopted international accounting standards. The
condensed set of financial statements included in this half-yearly
financial report has been prepared in accordance with United
Kingdom adopted International Accounting Standard 34, "Interim
Financial Reporting".
Conclusion Relating to Going Concern
Based on our review procedures,
which are less extensive than those performed in an audit as
described in the Basis for Conclusion section of this report,
nothing has come to our attention to suggest that the Directors
have inappropriately adopted the going concern basis of accounting
or that the Directors have identified material uncertainties
relating to going concern that are not appropriately
disclosed.
This Conclusion is based on the
review procedures performed in accordance with ISRE (UK) 2410;
however future events or conditions may cause the entity to cease
to continue as a going concern.
Responsibilities of the Directors
The Directors are responsible for
preparing the half-yearly financial report in accordance with the
Disclosure Guidance and Transparency Rules of the United Kingdom's
Financial Conduct Authority.
In preparing the half-yearly
financial report, the Directors are responsible for assessing the
Group's ability to continue as a going concern, disclosing as
applicable, matters related to going concern and using the going
concern basis of accounting unless the Directors either intend to
liquidate the Group or to cease operations, or have no realistic
alternative but to do so.
Auditor's Responsibilities for the review of the financial
information
In reviewing the half-yearly
financial report, we are responsible for expressing to the Group a
conclusion on the condensed set of financial statements in the
half-yearly financial report. Our Conclusion, including our
Conclusion Relating to Going Concern, are based on procedures that
are less extensive than audit procedures, as described in the Basis
for Conclusion paragraph of this report.
Use of our report
This report is made solely to the
Group in accordance with ISRE (UK) 2410. Our work has been
undertaken so that we might state to the Group those matters we are
required to state to it in an independent review report and for no
other purpose. To the fullest extent permitted by law, we do not
accept or assume responsibility to anyone other than the Group, for
our review work, for this report, or for the conclusions we have
formed.
Deloitte LLP
Statutory Auditor
London, United Kingdom
6 November 2024