PRESS
RELEASE
19 JUNE
2024
YEAR END RESULTS ANNOUNCEMENT
Strong performance in
continued challenging operating conditions and
ready to increase investment
once the conditions for growth are re-established
£283 million Annual
Shareholder return to be completed by 33 pence per share ordinary
dividend in July and 174 pence per share special dividend to be
paid in September and accompanied by a share
consolidation
FY25 guidance increased
by 5% to £525 million
87% of homes delivered by
Berkeley in FY24 were on brownfield land with some £370 million
investment in socio-economic benefits
Berkeley is establishing its
own Build to Rent platform, alongside its core trading business,
adopting a strategic approach to maximising returns from its
long-term regeneration sites
The Berkeley Group Holdings plc
("Berkeley") today announces its audited results for the year ended
30 April 2024.
Rob
Perrins, Chief Executive, said:
"Berkeley has delivered pre-tax
profits of £557 million in line with the guidance provided at the
start of the year and increased its net cash position to over £500
million. This is a strong performance in a challenging and volatile
operating environment, demonstrating the resilience of Berkeley's
business model with its focus on the country's most undersupplied
markets.
We continue to see good levels of
enquiry for well-located homes built to a high standard of design
and quality but recognise that the current lack of urgency in the
market is likely to remain until the long-anticipated reduction in
interest rates commences. Berkeley continues to benefit from a
strong order book and has already secured 80% of its sales for next
year, underpinning today's 5% increase in guidance for FY25's
pre-tax profit to £525 million, with guidance for FY26 re-affirmed
at £450 million.
In the year, we have delivered 3,500
new private and affordable homes, of which 87% are on regenerated
brownfield land, and provided over £370 million in subsidies to
deliver affordable housing and commitments to wider community and
infrastructure benefits.
Recognising the strong occupational
and institutional investment demand for high
quality, well-managed rental homes in London and the South
East, Berkeley is establishing its own Build to Rent ("BTR")
platform to maximise returns in today's market
conditions.
Berkeley has identified some 4,000
homes across 17 of its sustainable and well-connected brownfield
regeneration sites as an initial portfolio for this
platform.
Developed over the next ten years,
and broadly representing a 10% increase in delivery, the portfolio
will be financed by a combination of internally generated funds
(over and above annual scheduled shareholder returns), debt secured
against rental properties once income generating, and the
introduction of third-party capital at the appropriate time,
thereby fully supporting Berkeley's long-term corporate 15% pre-tax
ROE target.
Berkeley's passion and purpose is to
build quality homes, strengthen communities and make a positive
difference to people's lives. We stand out as the only
large-scale UK homebuilder focussed on brownfield regeneration,
which is a vital driver for growth and a powerful force for good in
our towns and cities.
We are heartened by the strong
political consensus behind increasing the delivery of new homes
across the country and the recognition that regenerating brownfield
land is the most sustainable and popular way to deliver this vital
goal. The next step is to ensure that brownfield sites can come
forward at real scale and pace.
For this to happen, planning policy
and public funding needs to prioritise the provision of affordable
homes over the other significant financial demands placed upon the
development industry through the planning, taxation and regulatory
regimes. The industry has absorbed many regulatory changes over
recent years and, while all well-intended, when taken together they
have stifled investment, housing delivery and growth. In terms of
corporation tax alone, the industry's rate has increased by 10%
(from 19% to 29%) over the last two years, including the 4%
RPDT.
We are supportive of the initiatives
being discussed to provide customers with greater access to higher
loan to value mortgages and to reduce stamp duty. We believe that
all surcharges on stamp duty should be removed as, ultimately,
these constrain supply.
I would like to thank all of
Berkeley's people for their hard work, resilience and steadfast
focus on our customers and communities to achieve the best possible
outcomes for all stakeholders in this exceptionally challenging
environment."
Summary of FINANCIAL POSITION, Earnings AND Shareholder
ReturnS
|
|
|
|
|
|
|
|
|
As
at
|
|
As
at
|
|
Change
|
Financial Position
|
|
30-Apr-24
|
|
30-Apr-23
|
|
absolute
|
Net cash
|
|
£532m
|
|
£410m
|
|
+£122m
|
Net asset value per share
(1)
|
|
£33.63
|
|
£31.01
|
|
+£2.62
|
Cash due on forward sales
(1)
|
|
£1,701m
|
|
£2,136m
|
|
-£435m
|
Land holdings - future gross margin
(1)
|
|
£6,929m
|
|
£7,629m
|
|
-£700m
|
Pipeline sites / (plots
(approx.))
|
|
13
(13,500)
|
|
14
(14,000)
|
|
-1
(-500)
|
|
|
|
|
|
|
|
|
|
FY
to
|
|
FY
to
|
|
Change
|
Earnings
|
|
30-Apr-24
|
|
30-Apr-23
|
|
%
|
|
|
|
|
|
|
|
Operating margin
|
|
19.5%
|
|
20.3%
|
|
N/a
|
Profit before tax
|
|
£557.3m
|
|
£604.0m
|
|
-7.7%
|
Earnings per share -
basic
|
|
373.9p
|
|
426.8p
|
|
-12.4%
|
Pre-tax return on equity
(1)
|
|
16.2%
|
|
18.7%
|
|
N/a
|
|
|
|
|
|
|
|
|
|
FY
to
|
|
FY
to
|
|
|
Shareholder Returns
|
|
30-Apr-24
|
|
30-Apr-23
|
|
|
Share buy-backs
undertaken
|
|
£72.3m
|
|
£155.4m
|
|
|
Dividends paid
|
|
£98.1m
|
|
£98.5m
|
|
|
Shareholder returns
|
|
£170.4m
|
|
£253.9m
|
|
|
Share buy-backs - volume
|
|
1.8m
|
|
4.0m
|
|
|
Average price paid for share
buy-backs
|
|
£39.62
|
|
£38.25
|
|
|
Dividends per share
|
|
£0.92
|
|
£0.91
|
|
|
(1) See
Note 8 of the Condensed Consolidated Financial Information for a
reconciliation of alternative performance measures
|
· The
value of net reservations has been consistent through the year at
levels around one third lower than the prior year, reflecting the
ongoing elevated political and macro volatility.
· Sales
pricing is firm and above business plan levels, with build cost
inflation across most trades at negligible levels.
· Operating margin is stable at 19.5%, with net operating costs
reduced by £14 million to £165 million.
· Net
cash increased to £532 million, with £1.2 billion of borrowing
capacity providing total liquidity of £1.7 billion.
· Net
asset value per share has increased to £33.63 and reflects historic
cost.
· Pre-tax
earnings guidance met for FY24 and increased by 5% for FY25 to £525
million, with FY26 unchanged. Berkeley is therefore targeting to
deliver at least £975 million of pre-tax profit in the next two
years combined.
· On
target to deliver £283 million (£2.67 per share) of Shareholder
Returns by 30 September 2024.
· Unrivalled land holdings with £6.9 billion of future gross
margin - two sites added in the period, including one transfer from
the pipeline.
CAPITAL ALLOCATION
· Underpinned
by balance sheet strength, our capital allocation policy provides
the flexibility to pursue attractive opportunities as market
conditions evolve, as demonstrated by intention to establish our
own BTR platform.
· No
change to previously announced annual scheduled shareholder returns
programme.
· We
remain ready to invest in new opportunities once the conditions for
growth are re-established.
DELIVERING FOR ALL STAKEHOLDERS
· 3,521 homes
delivered, plus 406 in joint ventures (2023: 4,043, plus 594), 87%
of which are on regenerated brownfield land.
· Approximately £370 million of subsidies provided to deliver
affordable housing and committed to wider community and
infrastructure benefits in the year.
· Berkeley is
delivering some 10% of London's new private and affordable homes -
supporting an average of approximately 26,000 UK jobs per annum
directly and indirectly through its supply chain over the last five
years.
· Industry leading Net Promoter Score (+80.2) and customer
satisfaction ratings maintained.
·
Since 2017/18 all new planning
applications have committed to biodiversity net gain ahead of it
becoming mandatory in February 2024. In total 56 developments
are now committed, which together will
create more than 580 acres of new or measurably improved natural
habitats.
· Awarded a place on
CDP's "A List" for climate transparency and performance. 48
embodied carbon studies completed as we progress our Climate Action
programme. Awarded CDP's Supplier Engagement Award for our work
with our supply chain to reduce carbon impacts.
· Gold membership of
The 5% Club, with 9.5% of direct employees in 'earn and learn'
positions as graduates, apprentices or sponsored students within
the year.
Investor and Analyst Presentation:
A pre-recorded presentation by the
Directors of Berkeley on the results will be made available on the
Company's website at 11:00 today -
https://www.berkeleygroup.co.uk/investors/results-and-announcements.
For
further information please contact:
The Berkeley Group Holdings
plc
Novella Communications
R J Stearn (01932
868555)
Tim Robertson (020 3151 7008)
CHIEF EXECUTIVE'S REVIEW
Purpose, Long-term Strategy
and Capital Allocation
Berkeley's purpose is to build
quality homes, strengthen communities and make a positive
difference to people's lives, using our sustained commercial
success to make valuable and enduring contributions to society, the
economy and natural world.
We are the only large UK homebuilder
to prioritise brownfield land, as we progress 32 of the country's
most complex regeneration projects, 27 of which are in delivery.
Each of these neighbourhoods is uniquely designed in
partnership with local councils and communities and includes
valuable public amenities alongside tenure-blind private and
affordable homes.
Berkeley is a unique asset-focussed
development business that seeks to manage risk and generate value
through market cycles, with its inherent latent value rooted in its
unrivalled land holdings. The pace at which we deliver homes
from our land holdings is determined by the prevailing operating
environment and we will always adopt a long-term approach,
prioritising financial strength above annual profit
targets.
We seek to find the optimum
development solution for each site in terms of the social,
environmental and economic value for all stakeholders, and the
returns we deliver to our shareholders. We firmly believe
these objectives are mutually compatible and reinforcing. Examples
include Grand Union where our St George team is working in
partnership with the London Borough of Brent to transform a
derelict 22-acre industrial estate into a popular and productive
part of Alperton with private and affordable homes, 10 acres of
public open space, a community centre, shops, cafes, offices and an
innovative multi-storey industrial workspace. And at Poplar
Riverside our Berkeley Capital team is partnering with the London
Borough of Tower Hamlets to turn a disused 20-acre gasworks into a
sustainable riverside neighbourhood with private and affordable
homes, parks, play-space, a secondary school, shops, cafes and
flexible commercial and leisure space.
Our capital allocation policy is
clear: first, ensure financial strength reflects the cyclical
nature and complexity of brownfield development and is appropriate
for the prevailing operating environment; second, invest in the
business (land and work-in-progress) at the right time; and third,
make returns to shareholders through dividends and share
buy-backs.
Planning and Regulatory
Environment
The operating environment has become
increasingly uncertain over recent years as a high number of
well-intended regulatory and policy changes came into effect. This
contributed to a marked decrease in private and affordable
homebuilding activity, with SME developers and housing associations
particularly impacted.
This significant decline in housing
delivery has been acknowledged by policymakers at all levels and
triggered a renewed focus on addressing barriers within the
regulatory and planning system. This positive response has carried
through to the General Election campaign and we are greatly
encouraged by the tone and substance of manifesto commitments in
support of homebuilding and urban regeneration.
Berkeley continues to work alongside
industry partners, including other leading urban regeneration
specialists and housing associations, to make the case for a stable
and efficient regulatory environment which enables all parts of the
market to invest with confidence.
Our core asks for the next
Government include:
· refraining
from a further round of major reforms in favour of a focussed
effort to resolve a number of relatively small operational
challenges within the planning and regulatory system to make it
faster and more predictable;
· greater resources for severely overstretched local authorities
and statutory bodies so they can operate the system more
effectively;
· stronger policy support for well-designed, high density
neighbourhoods on sustainable brownfield sites close to transport
and employment hubs;
· replacing
fixed CIL tariffs (which fund off-site infrastructure) with locally
negotiated S106 agreements which prioritise on-site affordable
housing and public amenities;
· refinancing under
pressure housing associations so they can get back into the market
and perform their key role in driving housing delivery;
and
· simplify the
complex Government grant funding regimes so they can become faster
and more flexible.
Strategy Positioning and
Establishment of Rental Fund
Core Business
Strategy
In December, Berkeley set out a
medium-term plan to respond to the extended period of volatility in
the housing market, that began with the sharp increase in interest
rates in September 2022, which also reflects the wider challenges
presented by the planning and regulatory environment. Despite
this challenging backdrop, Berkeley's long-term business model
continues to be resilient with good forward visibility:
Near-term (FY25 and FY26)
·
Having met its guidance for FY24, Berkeley is
targeting at least £975 million of pre-tax profit across the next
two years with the guidance for FY25 increased by 5% to £525
million.
·
Operating margins are expected to be within the
long-term historical range (17.5% to 19%) following a 7.7%
reduction in operating costs in FY24 and targeting no increase in
FY25.
· While the sales
market remains subdued, cash due on private forward sales remains
strong at £1.7 billion but will continue to moderate until
transaction volumes recover. Consequently, Berkeley will carry
higher completed stock levels than in recent years over this
period.
· Berkeley will continue to review the development solution on
all its sites to achieve the optimum outcome for all stakeholders,
including accommodating our best current assessment of the impact
of evolving regulations, such as the requirements surrounding
second staircases in buildings over 18 metres.
·
In the absence of material new land investment,
the land holdings future gross margin will be targeted at around £6
billion at the end of this period.
· Pre-tax ROE will be
above 15% for the period as a whole but is likely to fall slightly
below this for FY26.
Medium-term (FY27, FY28 and
FY29)
·
Until the planning and regulatory environments
unlock, alongside an inflection in the sales market, pre-tax
profitability is anticipated to remain around the level to be
delivered in FY26.
· The focus will be
on maintaining operating margin through our added-value approach to
each site's development solution and ensuring our operating costs
are aligned to the size of the business.
Capital allocation
flexibility
·
We are on track to continue with the current
shareholder returns programme into the future but remain agile and
are ready to switch our capital allocation emphasis to invest in
value accretive opportunities should these present
themselves.
·
Berkeley's position has always been that, if it
cannot deploy capital to deliver appropriate risk-adjusted returns,
it will return surplus capital to shareholders. With the creation
of the BTR platform, the surplus capital that we indicated in
December would be available to make additional returns from 2027,
should no new investment opportunities arise, will now be allocated
to the development of the rental portfolio.
·
Berkeley sees this as an attractive opportunity to
accelerate delivery of its existing assets by building a
best-in-class London and South-East focused BTR residential
portfolio and platform that will enable us to maximise value on our
brownfield regeneration sites from this growing market segment to
the benefit of both society and shareholders.
Establishment of Berkeley
Build to Rent ("BTR") Platform
Recognising the severe shortage of
high-quality rental accommodation, Berkeley is today announcing a
natural extension of its strategy that will see the establishment
of its own BTR platform, which will be developed over the next ten
years, comprising some 4,000 new homes across 17 of the Group's
well-connected, nature-rich, low-carbon brownfield urban
regeneration developments.
This will represent additional
delivery of around 10% of much needed new homes, when compared to
the plan set out in December with the Company's interim results,
along with the acceleration of place-making and affordable homes on
these sites.
There is strong, unsatisfied demand
for quality residential rental property built at scale in and
around London, the country's most under-supplied market, from
institutional capital which is attracted to its
inflation-correlated attributes. Having sold over 1,000 homes
across five sites in the last three years to institutional
investors on a forward commitment basis, we now believe that
adopting a more strategic route to this market will drive best
value for these assets by creating a portfolio of scale,
professionally managed, with proven income levels stabilised prior
to disposal.
With strong demand and a systemic
under-supply of high-quality homes to rent in and around London,
upward pressure on rents is forecast to remain. We will be locking
in build costs early in the investment cycle and with yields linked
to long-term interest rates, there is strong potential to drive
value accretion over the next ten years, as well as incremental
income while the properties in the portfolio remain owned by
Berkeley.
Drawing on our experience in
2011-2014 when we developed and managed a portfolio of 900 homes,
and utilising our ongoing site presence, we will create our own
operating and management platform to provide tenants with the high
levels of customer service experienced by our
purchasers.
The establishment of the portfolio will be
financed by a combination of internally generated funds (over and
above annual scheduled shareholder returns), debt secured against
rental properties once income generating, and the introduction of
third-party capital at the appropriate time, thereby enhancing the
efficiency of Berkeley's balance sheet and fully supporting the
long-term 15% pre-tax ROE target. It will not inhibit
new land investment in the core business when appropriate
opportunities arise.
The platform being established is
flexible, ensuring Berkeley is able to dispose of the properties
individually or in stand-alone blocks at any time should this
become the more compelling exit route for any reason over the
course of the next ten years.
Shareholder
Returns
The current shareholder returns
framework is based upon an annual return of £283 million through to
September 2025 (as the shareholder returns year runs from 1 October
to 30 September each year), which can be made through either
dividends or share buy-backs, subject to a dividend underpin of 66
pence per share (approximately £70 million).
Shareholder returns during the
financial year totalled £170.4 million:
Shareholder Returns for the year ending 30
April:
|
2024
|
|
2023
|
|
£'m
|
|
£'m
|
Dividends paid
|
98.1
|
|
98.5
|
Share buy-backs
undertaken
|
72.3
|
|
155.4
|
Shareholder return in the financial
year
|
170.4
|
|
253.9
|
Dividends paid during the financial
year of £98.1 million comprised:
· A
£63.1 million dividend in September 2023 (59.30 pence per share)
which completed the return of £283 million for the year ended 30
September 2023; and
· A
£35.0 million dividend in March 2024 (33.00 pence per share)
representing half of the dividend underpin in respect of the
scheduled return of £283 million for the year ending 30 September
2024.
The total amount returned via share
buy-backs in the financial year was £72.3 million across 1.8
million shares at an average price of £39.62 per
share.
This includes £29.2 million in
respect of the year annual return to 30 September 2024. When
combined with the £35.0 million dividend paid in March, there is
currently £218.9 million still due for return by 30 September
2024. This will be completed by:
· A
further £34.9 million (33.00 pence per share) interim dividend to
be paid on 26 July 2024 to shareholders on the Company's register
of members at close of business on 27 June 2024. The
ex-dividend date is 28 June 2024; and
· A special
dividend of £184.0 million (174 pence per share) to be paid in
September 2024 accompanied by a share consolidation, subject to
approval by shareholders at the September AGM.
Any further share buy-backs
undertaken in the intervening period will therefore count towards
the £283 million return for the year to 30 September 2025, which
currently equates to £2.67 per share and compares to the initial
£2.00 per share initiated in 2016.
Housing Market and
Operations
Sales
Throughout the year, the value of
underlying private reservations has been consistently around a
third lower than FY23, reflecting the ongoing macroeconomic and
geopolitical uncertainty and, in particular, the prolonged period
of elevated interest rates. Sales prices have been largely stable
across our sites and above business plan levels, with cancellation
levels in the normal range.
Our core markets are underpinned by
the systemic under-supply of new homes, the related strong rental
growth of recent years and a supportive mortgage market.
Enquiry levels remain robust, with the slow-moving nature of
the second-hand market impacting transaction timescales for
sale-dependent owner-occupiers. We anticipate sales
reservations will remain around current levels until we see the
first reduction in interest rates and customers have confidence in
the trajectory for rates and the wider economy.
We continue to benefit from a strong
order book. Cash due on exchanged private forward sales stands at
£1.70 billion, down from £2.14 billion at the start of the year,
with 80% of private sales for FY25 already secured. This
level will moderate over the course of the coming year while the
prevailing sales rates continue. Equally, and as anticipated,
Berkeley's completed stock has increased in this environment,
providing readily available homes for those currently in the zone
to move and for when the market conditions
normalise.
Positively, inflation is now
abating, and the market expectation is for measured interest rate
reductions over the near term against a backdrop of full employment
levels and resilient wage growth which has improved affordability
in real terms. Nonetheless, Berkeley is mindful of the
ongoing uncertainty on a number of macro fronts which weighs on
market sentiment. Berkeley is therefore positioned for sales
rates to remain subdued for the near-term but is alert to the
prospect of these responding decisively to evolving market
conditions.
More fundamentally, Berkeley's core
markets in London and the South East are under-supplied.
Focussing on the capital, the latest DLUHC data is new-build starts
for the 12 months to December 2023 of just under 17,000 (including
private, PRS and affordable homes) below both the current London
Plan target of 52,000 per annum and Government's identified local
housing need of 94,000 per annum.
Land and
planning
Following extended planning
processes and timescales, Berkeley has secured five new consents
during the year:
· 199
homes in Spring Hill, Maidenhead;
· 470
homes in Guildford, Surrey (St Edward);
· 550
homes adjacent to West End Gate, Marylebone;
· 970
homes in Chalk Gardens, Sutton; and
· 2,150
homes at Syon Lane, Brentford (St Edward).
The sites in Maidenhead and
Guildford have been added to the land holdings during the year,
with the former a strategic land site and the latter transferred
from the pipeline. While consent was secured in December 2023
for the large-scale regeneration development in Brentford, the site
will remain in the pipeline while Berkeley re-plans the development
to reflect building regulation changes, notably to accommodate
second staircases, that have arisen since the application was
called-in by central Government in late 2021. In addition,
Berkeley has obtained some 30 amendments to planning consents on
existing sites.
At 30 April 2024, Berkeley's land
holdings comprise 54,081 plots across 70 developments (30 April
2023: 58,045 plots across 73 developments), including those in the
St Edward joint venture.
The plots in the land holdings have
an estimated future gross profit of £6.93 billion (30 April 2023:
£7.63 billion), which includes the Group's 50% share of the
anticipated profit on St Edward's joint venture developments. The
net reduction in future gross profit of £0.70 billion principally
arises through the gross profit taken through the Income Statement,
with the two new sites added partly mitigating the impact of market
movements and regulatory changes on the anticipated future gross
profit in the land holdings. Consequently, the estimated
future gross margin is 25.1% (30 April 2023:
26.2%).
The estimated future gross margin
represents Management's risk-adjusted assessment of the potential
gross profit for each site, taking account of a wide range of
factors, including current sales and input prices; the political
and economic backdrop; the planning regime; and other market
forces; all of which could have a significant effect on the
eventual outcome.
The pipeline comprises approximately
13,500 plots across 13 sites at 30 April 2024 (30 April 2023:
14,000 plots on 14 sites) following the transfer of the Guildford
site to the land holdings.
Construction
For Berkeley, build cost inflation
in today's market is at negligible levels apart from some isolated
trades where demand is high, reflecting a combination of reduced
energy prices, the reversal of the very high materials inflation of
recent years and reduction in new homes starts and construction
output more broadly. For the early trades and those most
impacted by the decline in orders we are already seeing some
reductions in current tender pricing. We expect these
market-led dynamics to continue placing downward pressure on build
costs, but this will continue to be balanced by the costs
associated with ongoing regulatory change. These include the
impacts of evolving building regulations, the introduction of the
new building safety regime and the requirements for second
staircases in buildings above 18 metres.
We continue to work with and support
our established supply chain partners to ensure sustainability of
the supply chain and delivery on our development sites as the
market continues to adjust to these changing dynamics.
CMA
investigation
Berkeley notes the outcome of the
Competition and Markets Authority ("CMA") market study into house-
building, which concluded on 26 February 2024 with the CMA's
decision not to launch a market investigation at this time.
As one of the eight large housebuilders covered by the CMA's
subsequent investigation into possible anti-competitive sharing of
information in the housebuilding industry, we continue to cooperate
with the CMA and their enquiries.
Self-Remediation Terms and
Contract
On 13 March 2023 Berkeley entered
into the Self-Remediation Terms and Contract with DLUHC, under
which developers have responsibility for any life critical fire
safety defects in buildings they have developed in the 30 year
period to April 2022.
For the 820 relevant buildings
Berkeley has developed over this period, we have third party
assessments on over 95%. All of the remaining buildings are where
Berkeley is not the freeholder and has not yet been provided
access. There are 40 buildings where works are still to be
completed, 12 of which are buildings where Berkeley is reimbursing
Government for the works under the Developer Remediation contract.
Where works are required and yet to commence, Berkeley intends to
begin works as soon as reasonably possible, subject to access being
provided by the freeholder.
It is Berkeley's preference to take
full responsibility for all its relevant buildings and to complete
any required works itself as this will speed up the overall process
of remediation. We are seeking recoveries from the supply
chain and insurers where appropriate.
Looking forward, Berkeley is
ensuring its procedures are compliant with new legislation and is
working closely with the new Building Safety Regulator which,
together with the actions taken to date, should restore trust and
confidence to the housing market, enabling it to operate
efficiently, effectively and fairly for all.
Outlook
The last 12 months has seen a
continuation of the volatile and uncertain operating environment
for Berkeley. However, while interest rates have stayed at
elevated levels for longer than the market had anticipated, there
are signs that the outlook is improving with inflation greatly
reduced, the first interest rate cut expected later this year and a
return to growth.
Housing is a central issue in the
upcoming General Election and we are optimistic that the next
Government will prioritise increasing housing supply of all tenures
to deliver the homes the country badly needs where they are needed
most. This is not straight-forward due to the multiple demands on
development and the impact of policy and regulatory changes of
recent years. However, we look forward to working with all
levels of Government to unlock development on brownfield sites
which have a vital role to play in tackling the housing crisis and
re-energising our towns and cities to meet the challenges of
tomorrow.
Berkeley enters the coming year in a
robust position with over £0.5 billion of net cash, £1.7 billion of
cash due on exchanged private sales and £6.9 billion of future
gross margin in our land holdings.
We have in place a clear strategy
for capital allocation, maintaining our previously announced
scheduled annual shareholder returns programme and investing
surplus capital to increase delivery by around 10% to develop our
own BTR platform to deliver much needed quality homes for the
rental market on our well-connected, nature-rich regeneration
sites.
Our focus for the next twelve months
is to find the best development solution for each of our sites,
adding value to maintain operating margins in the long-term
historic range of 17.5% to 19.5%. The challenge in the
near-term is maintaining pre-tax return on equity above our 15%
hurdle rate given the subdued sales market and the time required to
achieve satisfactory planning consents in the current planning and
regulatory environment.
We are delighted that over the last
year our advocacy has helped the development of brownfield land to
be recognised as the most sustainable way of solving the UK's
housing crisis, and we will continue to fulfil our purpose and
transform the most challenging sites into exceptional places with a
real sense of community, yielding a long-term positive impact for
society, the UK economy and natural world.
Rob
Perrins
Chief Executive
TRADING AND FINANCIAL REVIEW
Trading
performance
Berkeley has delivered pre-tax
profits of £557.3 million for the
year:
Year ended 30 April
|
2024
|
|
2023
|
|
Change
|
|
£'m
|
|
£'m
|
|
£'m
|
|
%
|
Revenue
|
2,464.3
|
|
2,550.2
|
|
-85.9
|
|
-3.4%
|
Gross profit
|
644.5
|
|
696.8
|
|
-52.3
|
|
-7.5%
|
Operating expenses
|
(164.8)
|
|
(178.5)
|
|
+13.7
|
|
-7.7%
|
Operating profit
|
479.7
|
|
518.3
|
|
-38.6
|
|
-7.4%
|
Net finance income /
(costs)
|
12.0
|
|
(10.6)
|
|
+22.6
|
|
|
Share of joint ventures
|
65.6
|
|
96.3
|
|
-30.7
|
|
|
Profit before tax
|
557.3
|
|
604.0
|
|
-46.7
|
|
-7.7%
|
|
|
|
|
|
|
|
|
Pre-tax return on equity
|
16.2%
|
|
18.7%
|
|
-2.5%
|
|
|
Earnings per share -
basic
|
373.9p
|
|
426.8p
|
|
-52.9p
|
|
-12.4%
|
Revenue of £2,464.3 million in the
year (2023: £2,550.2 million) arose primarily from the sale of new
homes in London and the South East. This included £2,395.7 million
of residential revenue (2023: £2,508.3 million), £21.4 million of
land sales (2023: £nil) and £47.2 million of commercial revenue
(2023: £41.9 million).
3,521 new homes (2023: 4,043) were
sold across London and the South East at an average selling price
of £664,000 (2023: £608,000) reflecting the mix of properties sold
in the year.
The gross margin percentage is 26.2%
(2023: 27.3%), reflecting the mix of developments on which homes
were completed in the year. Overheads of £164.8 million
(2023: £178.5 million) have decreased by £13.7 million
(7.7%). The operating margin is 19.5% (2023:
20.3%).
Berkeley's share of the results of
joint ventures is a profit of £65.6 million (2023: £96.3 million),
with St Edward's profits arising predominately from completions at
Royal Warwick Square and Millbank.
The cost of borrowings, amortisation
of associated fees and imputed non-cash interest on land creditors
is outweighed by interest earned from gross cash holdings,
resulting in net finance income of £12.0 million for the year
(2023: net finance cost of £10.6 million).
The taxation charge for the year is
£159.7 million (2023: £138.3 million) at an effective tax rate of
28.7% (2023: 22.9%), which incorporates the additional 4% RPDT and
Corporation Tax of 25%, following the increase from 19% from April
2023.
Pre-tax return on equity for the
year is 16.2% (2023: 18.7%).
Basic earnings per share has
decreased by 12.4% from 426.8 pence to 373.9 pence, which takes
account of the buy-back of 1.8 million shares at a cost of £72.3
million under the Shareholder Returns Programme.
Financial
Position
The Group's net assets increased by
£228.2 million during the year to £3,560.5 million (2023: £3,332.3
million):
Summarised Balance Sheet as at 30 April
|
|
2024
|
|
2023
|
|
Change
|
|
|
£'m
|
|
£'m
|
|
£'m
|
Non-current assets
|
|
393.4
|
|
394.9
|
|
-1.5
|
Inventories
|
|
5,283.9
|
|
5,302.1
|
|
-18.2
|
Debtors
|
|
127.0
|
|
92.3
|
|
+34.7
|
Creditors
|
|
(2,775.8)
|
|
(2,867.4)
|
|
+91.6
|
Capital employed
|
|
3,028.5
|
|
2,921.9
|
|
+106.6
|
Net cash
|
|
532.0
|
|
410.4
|
|
+121.6
|
Net assets
|
|
3,560.5
|
|
3,332.3
|
|
+228.2
|
|
|
|
|
|
|
|
Shares, net of treasury and
EBT
|
|
105.9m
|
|
107.5m
|
|
-1.6m
|
Net asset value per share
|
|
3,363p
|
|
3,101p
|
|
+262p
|
Inventory
Inventories of £5,283.9 million
include £725.8 million of land not under development (2023: £927.1
million), £4,347.7 million of work in progress (2023: £4,249.2
million) and £210.4 million of completed stock (2023: £125.8
million).
During the year, three sites moved
from land not under development into work in progress: Broadway
East in Bethnal Green, Bow Green and Winterbrook Meadows in
Wallingford.
Creditors
Total creditors of £2,775.8 million
include £907.7 million of on-account receipts from customers (2023:
£921.3 million) and land creditors of £881.7 million (2023: £900.7
million). Of the total £881.7 million land creditor balance,
£198.1 million is short-term, with a further £227.9 million due to
settlement in the financial year ending 30 April 2026 and the
residual £455.7 million is spread over the following seven
years.
Creditors include provisions of
£209.8 million (30 April 2023: £193.6 million) which represents
post-completion development obligations, including those related to
building fire-safety matters, and other provisions.
Net cash
The Group ended the year with net
cash of £532.0 million (30 April 2023: £410.4 million), an increase
of £121.6 million:
Abridged Cash Flow for year ended 30 April
|
|
2024
|
|
2023
|
|
|
£'m
|
|
£'m
|
Profit before taxation
|
|
557.3
|
|
604.0
|
Taxation paid
|
|
(170.5)
|
|
(133.7)
|
Net investment in working
capital
|
|
(105.9)
|
|
(50.1)
|
Net investment in joint
ventures
|
|
(3.7)
|
|
(33.0)
|
Other movements
|
|
14.8
|
|
8.2
|
Shareholder returns
|
|
(170.4)
|
|
(253.9)
|
Increase in net cash
|
|
121.6
|
|
141.5
|
Opening net cash
|
|
410.4
|
|
268.9
|
Closing net cash
|
|
532.0
|
|
410.4
|
The net cash of £532.0 million
comprises gross cash holdings of £1,192.0 million and long-term
borrowings of £660.0 million.
Net assets and NAVPS
Net assets increased over the year
by £228.2 million, or 6.8% to £3,560.5 million (2023: £3,332.3
million) primarily due to the profit after tax for the year of
£397.6 million outweighing the shareholder returns of £170.4
million and other movements in reserves of £1.0 million.
The shares in issue, net of treasury
and EBT shares, closed at 105.9 million compared to 107.5 million
at the start of the year. The net reduction of 1.6 million
shares comprises two movements:
·
The 1.8 million share buy-backs undertaken during
the year for £72.3 million (£39.62 per share);
·
The issue of 0.2 million shares under the 2011
LTIP.
Consequently, the net asset value
per share is 3,363 pence at 30 April 2024, up 8.4% from the 3,101
pence a year ago.
Funding
The Group's borrowing capacity of
£1,200 million was unchanged during the year and
comprises:
· £400
million unsecured 10-year Green Bonds which mature in August 2031
at a fixed coupon of 2.5% per annum; and
· £800
million bank facility, including a £260 million Green Term loan and
a £540 million undrawn revolving credit facility
("RCF").
In February 2024, Berkeley exercised
the second of two one-year extensions on its £800 million bank
facility, which extended the term to February 2029.
Berkeley has allocated the proceeds
of the Green Bonds and Green Term Loan to its ongoing development
activities in accordance with its Green Financing Framework
(available on its website).
With borrowings of £660 million, the
Group's gross cash holdings of over £1 billion throughout the year
have been placed on deposit with its six relationship
banks.
In February 2024, Berkeley entered a
borrowing facility with Homes England whereby it may apply amounts
borrowed towards financing or re-financing certain infrastructure
type costs incurred on three of its developments. The
facility totals £125.6 million, is unsecured, has floating interest
rates linked to UK base rate and requires 33.33% of any outstanding
loans to be repaid by 31 December 2031, 50% by 31 December 2032 and
100% by 31 December 2033. There are no loans outstanding as
at 30 April 2024.
Joint
Ventures
Included within non-current assets
are investments in joint ventures accounted for using the equity
method which are at £227.0 million at 30 April 2023 (2023: £223.4
million). The net £3.6 million increase in the year arises from
Berkeley's 50% share of three movements:
·
Profits earned in joint ventures of £65.6
million;
·
Dividend distribution from St Edward of £74.9
million; and
·
Cash contributions (loans) to site specific joint
ventures of £12.9 million.
In St Edward, 406 homes were
completed in the year at an average selling price of £788,000
(2023: 594 homes at £885,000). The completions occurred at
Royal Warwick Square and Millbank in London, Hartland Village in
Fleet, Green Park Village in Reading and Highcroft in
Wallingford.
In total, 2,502 plots (30 April
2023: 2,435 plots) in Berkeley's land holdings relate to five St
Edward developments, one in London (Westminster) and four outside
the capital (Reading, Fleet, Wallingford and
Guildford).
Our Vision 2030: Transforming
Tomorrow
Our Vision 2030 is Berkeley's
ambitious long-term strategy, which sets 10 strategic priorities
for the business over the current decade. It is designed to drive
our performance, spur innovation and reinforce our position as the
country's most sustainable developer through maximising our
positive impacts on society, the economy and the natural
world.
Delivering for our customers
From delivering exceptional service
with a personal touch to a focus on the quality of our homes, we
aim to delight our customers. Our independently verified Net
Promoter Score (NPS) of +80.2 significantly outperforms the
industry average of 44 (HBF, March 2024) and 97.7% of our customers
would 'recommend us to a friend'. 63% of our homes had zero
defects, as reported by our customers, compared to only 5% of homes
on average across the industry (HBF, March 2024). This year we
celebrated 10 consecutive years of 'Outstanding Achievement' from
In-House Research, an independent third party which undertakes our
customer surveys.
Delivering enduring contributions through brownfield
regeneration
Reviving neglected sites in our
towns and cities is the most sustainable place to build new homes
and enables Berkeley to deliver valuable contributions to society.
Over the last five years we have built 19,608 homes, supported
26,000 jobs and contributed £2.0 billion in affordable housing
subsidies and wider community and infrastructure benefits. Our
developments are creating more than 500 public facilities alongside
public open spaces and upgrades to transport and
infrastructure.
An increasing number of our sites
have a bespoke community plan to bring together new and existing
communities and engages residents in the long-term stewardship of
their neighbourhood. They are underpinned by research into local
priorities and needs, our learnings to date and are augmented by
strong local partnerships.
Taking a leading role in regreening cities
Having pioneered the successful
implementation of Biodiversity Net Gain (BNG) on new developments
since 2017, we welcomed the national milestone of mandatory BNG in
February 2024 and were delighted to have been cited as a best
practice case study by government and public bodies. We now have
BNG strategies on 56 developments covering an area of 580
hectares.
Building on our collaboration with
Natural England and the Local Government Association last year to
co-host the industry's Biodiversity Conference, this year we
partnered with Natural England to run a series of sessions to
upskill local authorities and SMEs.
We are expanding our approach from
measurable improvements in nature to delivering a more valuable and
holistic contribution to the environment. Having successfully
completed an award-winning trial of water neutrality with Thames
Water at Royal Exchange in Kingston, we have now identified a suite
of metrics to demonstrate net gain across other topics, such as air
and soil quality.
Playing our part in climate action
We are delighted to be recognised by
CDP as a climate leader, being listed on the prestigious 'A List'.
Since 2021 we have completed 48 embodied carbon assessments, which
better informs our design, specification and sourcing choices and
enables us to engage with manufacturers of high impact materials.
For example, this year we have focussed on aluminium manufacturers,
providing our operating businesses with information on low carbon
products.
We are updating our energy
efficiency standards for construction sites to reflect results from
energy modelling on topics such as out of hours consumption,
together with learnings from third party audits undertaken by the
Carbon Trust. We also continue to transition from traditional
diesel to low carbon biodiesel; this year 17 sites operated diesel
free and 96% of directly purchased diesel was biodiesel
HVO.
Carbon emissions from homes are
regulated and in March we responded to government's consultation on
the Future Homes and Buildings Standard. We adopt a holistic
approach, with our focus on creating nature-rich landscapes also
establishing resilience to future climate change
impacts.
Maintaining industry-leading standards of health and
safety
We have an established and robust
approach to Health & Safety; our Annual Injury Incidence Rate
for the year is 52 per 100,000 people, compared to an industry
average of 296 (HSE, October 2023). We were proud to have once
again won RoSPA's Construction, Housebuilding and Property
Development sector award for safety in 2024. Alongside our
Working at Height campaign, this year we have launched an
intervention app to bolster a culture of raising potential issues
whereby our teams can anonymously log an issue on site using a
phone or tablet by scanning a QR code on posters.
Our CITB approved training academy
runs training for employees across a range of topics, from health
and safety to building quality and sustainability. Within the year
we developed training on the new Principal Contractor duty-holder
role under the Building Safety Act; this course has now been
published as a training standard by CITB, helping to guide the
industry.
Fostering a fair, inclusive and respectful
workplace
Our employee survey this year has
provided insight into how our colleagues feel about working life at
Berkeley, informing areas of focus for each of our operating
businesses. We have also launched our approach to equity, diversity
and inclusion which encompasses five aspects: setting the right
tone at leadership level; external partnerships to support action;
awareness, allyship and celebration; attracting and recruiting the
best talent; and using analytics to drive change. Our operating
businesses are taking action and we have also brought colleagues
together at Group-wide events such as the London Pride Parade and
International Women's Day.
Investing in the talent of the future
We retain our Gold membership of The
5% Club, with 9.5% of our employees in 'earn and learn' positions.
This includes more than 150 apprentices, 50 graduates and 55
sponsored students studying towards an accredited external
qualification. Our emerging talent programmes support our
commitment to social mobility and diversity, helping us to provide
a selection of routes into the company and attract a broad range of
people from different backgrounds.
This year we ran almost 200 careers
events with schools, colleges and universities, together with more
than 50 work experience placements to give people an opportunity to
experience working life in the sector.
Supporting the work of the Berkeley
Foundation
Berkeley established the Berkeley
Foundation in 2011. It has become regarded as a market-leading
corporate foundation with its long-term commitments and innovative
approach to charitable giving and partnerships. The Foundation is
now deeply embedded at Berkeley and our employees give their time
and expertise to support its strategic and community partners. More
than half of our workforce chose to get involved in the
Foundation's work over the last 12 months, including 1,990
volunteering hours and raising £940,000 of the £3.6 million
invested in to the Foundation this year. We have offered work
placements and job opportunities, held careers days and shared our
expertise to help young people about to start their journey into
employment.
The Foundation has also focussed on
building the resilience of a voluntary sector that is under
pressure. This year saw the second year of the Resilience
Fund get underway, with a cohort of ten charities working to
support the mental health of young people from global majority
communities embarking on projects to increase their organisational
resilience. Alongside this, the Foundation met the immediate
needs of its charity partners through the cost of living crisis
with a programme of targeted grants totalling £262,000.
- End
-
Principal risks and
uncertainties
Financial risk
The financial risks to which
Berkeley is exposed include:
· Liquidity
risk - The risk that the funding required for the Group to pursue
its activities may not be available.
· Market credit
risk - The risk that counterparties (mainly customers) will default
on their contractual obligations, resulting in a loss to the Group.
The Group's exposure to credit risk is comprised of cash and cash
equivalents, loans to joint ventures and trade and other
receivables.
· Market
interest rate risk - The risk that Group financing activities are
affected by fluctuations in market interest rates.
· Other
financial risks - Berkeley contracts all sales and the vast
majority of its purchases in sterling, and so has no significant
exposure to currency risk, but does recognise that its credit risk
includes receivables from customers in a range of jurisdictions who
are themselves exposed to currency risk in contracting in
sterling.
Management of financial risks
Berkeley adopts a prudent approach
to managing these financial risks.
· Treasury policy and central overview - The Board approves
treasury policy and senior management control day-to-day
operations. Relationships with banks and cash management are
co-ordinated centrally as a Group function. The treasury policy is
intended to maintain an appropriate capital structure to manage the
financial risks identified and provide the right platform for the
business to manage its operating risks.
· Low
gearing - The Group is currently financing
its operations through shareholder equity, supported by £532
million of net cash on the Balance Sheet and debt facilities. This
in turn has mitigated its current exposure to interest rate
risk.
· Headroom provided
by bank facilities - The Group has £800 million of committed credit
facilities maturing in February 2029. This comprises a green term
loan of £260 million and the revolving credit facility of £540
million. In addition, the Group has listed debt in the form of
Green Bonds to the value of £400 million maturing in August
2031.
Berkeley has a strong working
partnership with the six banks that provide the facilities and this
is key to Berkeley's approach to mitigating liquidity
risk.
· Forward sales -
Berkeley's approach to forward selling new homes to customers
provides good visibility over future cash flows, as expressed in
cash due on forward sales which stands at £1.7 billion at 30 April
2024. It also helps mitigate market credit risk by virtue of
customers' deposits held from the point of unconditional exchange
of contracts with customers.
· Land holdings
- By investing in land at the right point in the cycle, holding a
clear development pipeline in our land holdings and continually
optimising our existing holdings, we are not under pressure to buy
new land when it would be wrong for the long-term returns for the
business.
· Detailed
appraisal of spending commitments - A culture which prioritises an
understanding of the impact of all decisions on the Group's
spending commitments and hence its Balance Sheet, alongside weekly
and monthly reviews of cash flow forecasts at operating company,
divisional and Group levels, recognises that cash flow management is
central to the continued success of Berkeley.
Risk Description and Impact
|
Approach to Mitigating Risk
|
Economic Outlook
As a property developer, Berkeley's
business is sensitive to wider economic factors such as changes in
interest rates, employment levels and general consumer
confidence.
Some customers are also sensitive
to changes in the sterling exchange rate in terms of their buying
decisions or ability to meet their obligations under
contracts.
Changes to economic conditions in
the UK, Europe and worldwide may lead to a reduction in demand for
housing which could impact on the Group's ability to deliver its
corporate strategy.
|
Recognition that Berkeley operates
in a cyclical market is central to our strategy and maintaining a
strong financial position is fundamental to our business model and
protects us against adverse changes in economic
conditions.
Land investment in all market
conditions is carefully targeted and underpinned by demand
fundamentals and a solid viability case.
Levels of committed expenditure are
carefully monitored against forward sales secured, cash levels and
headroom against our available bank facilities, with the objective
of keeping financial risk low to mitigate the operating risks of
delivery in uncertain markets.
Production programmes are
continually assessed, depending upon market conditions. The
business is committed to operating at an optimal size, with a
strong Balance Sheet, through autonomous businesses to maintain the
flexibility to react swiftly, when necessary, to changes in market
conditions.
|
Political Outlook
Significant political events in the
UK and overseas, may impact Berkeley's business through, for
example, supply chain disruption or the reluctance of customers to
make purchase decisions due to political uncertainty and,
subsequently, policies and regulation may be introduced that
directly impact our business model.
|
Whilst we cannot directly influence
political events, the risks are taken into account when setting our
business strategy and operating model. In addition, we actively
engage in the debate on policy decisions.
|
Regulation
Adverse changes to Government
policy on areas such as taxation, design requirements and the
environment could restrict the ability of the Group to deliver its
strategy.
Failure to comply with laws and
regulations could expose the Group to penalties and reputational
damage.
|
Berkeley is primarily focused
geographically on London, Birmingham and the South East of England,
which limits our risk when understanding and determining the impact
of new regulation across multiple locations and
jurisdictions.
The effects of changes to Government
policies at all levels are closely monitored by operating
businesses and the Board, and representations made to
policy-setters where appropriate.
Berkeley's experienced teams are
well placed to interpret and implement new regulations at the
appropriate time through direct lines of communication across the
Group, with support from internal and external legal
advisors.
|
Land Availability
An inability to source suitable
land to maintain the Group's land holdings at appropriate margins
in a highly competitive market could impact on the Group's ability
to deliver its corporate strategy.
|
Understanding the markets in which
we operate is central to Berkeley's strategy and, consequently,
land acquisition is primarily focused on Berkeley's core markets of
London, Birmingham and the South East of England, markets in which
it believes the demand fundamentals are strong.
Berkeley has experienced land teams
with strong market knowledge in their areas of focus, which gives
us the confidence to buy land without an implementable planning
consent and, with an understanding of local stakeholders' needs,
positions Berkeley with the best chance of securing a viable
planning consent.
Berkeley's land holdings mean that
it has the land in place for its business plan requirements and can
therefore always acquire land at the right time in the
cycle.
|
Planning Process
Delays or refusals in obtaining
commercially viable planning permissions could result in the Group
being unable to develop its land holdings.
The current complex and evolving
nature of planning policies amplifies the risk.
This could have a direct impact on
the Group's ability to deliver its product and on its
profitability.
|
The Group's strategic geographical
focus and expertise place it in the best position to conceive and
deliver the right consents for the land acquired.
Full detailed planning and risk
assessments are performed and monitored for each site without
planning permission, both before and after purchase. The planning
status of all sites is also reviewed at both monthly divisional
Board meetings and main Board meetings.
The Group works closely with local
communities in respect of planning proposals and maintains strong
relationships with local authorities and planning
officers.
Berkeley has planning consents in
place for its immediate business plan needs.
|
Retaining People
An inability to attract, develop,
motivate and retain talented employees could have an impact on the
Group's ability to deliver its strategic priorities.
Failure to consider the retention
and succession of key management could result in a loss of
knowledge and competitive advantage.
|
Two strategic priorities within Our
Vision 2030 are designed to help recruit and retain a high calibre
work force.
The first is 'Employee Experience'
which places a specific focus on areas including employee experience
and diversity and inclusion, and the second focuses on 'Future
Skills' looking at how we can create tangible long-term change
within the industry.
Succession planning is regularly
reviewed at both divisional and main Board level. Close
relationships and dialogue are maintained with key
personnel.
Remuneration packages are
constantly benchmarked against the industry to ensure they remain
competitive.
|
|
Securing Sales
An inability to match supply to
demand in terms of product, location and price could result in
missed sales targets and/or high levels of completed stock which in
turn could impact on the Group's ability to deliver its corporate
strategy.
|
The Group has experienced sales teams both in the UK and within our
overseas sales offices, supplemented by market-leading
agents.
Detailed market demand assessments
of each site are undertaken before acquisition and regularly during
delivery of each scheme to ensure that supply is matched to demand
in each location.
Design, product type and product
quality are all assessed on a site-by-site basis to ensure that
they meet the target market and customer aspirations in that
location.
The Group's ability to forward sell
reduces the risk of the development cycle where possible, thereby
justifying and underpinning the financial investment in each of he
Group's sites. Completed stock levels are reviewed
regularly.
|
Liquidity
Reduced availability of the
external financing required by the Group to pursue its activities
and meet its liabilities.
Failure to manage working capital
may constrain the growth of the business and ability to execute the
business plan.
|
The Board approves treasury policy and senior
management control day-to-day operations. Relationships with banks
and cash management are co-ordinated centrally as a Group
function.
The treasury policy is intended to
maintain an appropriate capital structure to manage the Group's
financial risks and provide the right platform for the business to
manage its operating risks.
Cash flow management is central to
the continued success of Berkeley. There is a culture which
prioritises an understanding of the impact of all decisions on the
Group's spending commitments and hence its Balance Sheet, alongside
weekly and monthly reviews of cash flow forecasts at operating
company, divisional and Group levels.
|
Mortgages
An inability of customers to secure
sufficient mortgage finance now or in the future could have a direct
impact on the Group's transaction levels.
|
Berkeley has a broad product mix and customer base which reduces
the reliance on mortgage availability across its
portfolio.
Deposits are taken on all sales to
mitigate the financial impact on the Group in the event that sales
do not complete due to a lack of mortgage availability.
|
Climate Change
The effects of climate change could
impact Berkeley in different ways. Climate Scenario Analysis has
been undertaken to evaluate climate related risks and
opportunities.
Identified risks and opportunities
relating to the transition to a lower carbon economy include:
carbon pricing and emissions offsets; evolving planning and design
requirements; skills shortage impacting ability to install low
carbon technology; technology evolution; increasing raw material
cost; and demand supply imbalance.
Risks relating to the physical
impacts of climate change include: heat stress, drought stress,
subsidence, windstorm and flood.
|
Climate action is a strategic
priority within our business strategy, Our Vision 2030, and we have
set ambitious science-based targets (SBTs) to mitigate our impact,
alongside continuing to incorporate adaptation measures within our
developments to make them more resilient to the expected future
impacts of climate change.
We have energy efficiency standards
in place that cover the activities of our sites, offices and sales
suites and encourage the identification and investment in measures
to take action under our scopes 1 and 2 greenhouse gas (GHG)
emissions reduction target. In addition, our scope 3 SBT commits us
to working with our supply chain to reduce the embodied carbon
within the materials and services we procure, and building more
efficient homes.
To build resilience into our homes
and developments, we consider climate change risks and incorporate
measures to reduce these through minimum Sustainability Standards.
These cover areas such as energy efficiency, water efficiency,
rainwater harvesting, sustainable drainage systems (SuDS) and
leaving space for nature.
|
Sustainability
Berkeley is aware of the
environmental and social impact of the homes and places that it
builds, both throughout the development process and during
occupation and use by customers and the wider community.
Failure to address sustainability
issues could affect the Group's ability to acquire land, gain
planning permission, manage sites effectively and respond to
increasing customer demands for sustainable homes and communities,
with access to green spaces and nature.
|
The strategic direction for
sustainability is set at a Group level within a dedicated
Sustainability Strategy. Three areas of the Sustainability Strategy
have been identified as being of material importance and integrated
within our business strategy, Our Vision 2030; communities, climate
action and nature. We have specific commitments to enhance
environmental and social value in the operation of our business and
the delivery of our homes and places.
Dedicated sustainability teams are
in place at Group's Head Office and within each division of the
business, identifying risks, providing advice, driving improvement
and monitoring performance.
Sustainability Standards set out
the minimum Berkeley requirements for new developments and the
operation of our construction sites, divisional offices and sales
suites. These are supported by more detailed procedures within our
Sustainability management System, including a requirement for
environmental risk registers for each site and the completion of at
least quarterly site sustainability assessments by our internal
sustainability professionals.
Our ambition on every development
is to strengthen the local community, improve people's quality of
life and have a positive and lasting social impact that is felt
beyond our site boundary.
|
Health and Safety
Berkeley's operations have a direct
impact on the health and safety of its people, contractors and
members of the public.
A lack of adequate procedures and
systems to reduce the dangers inherent in the construction process
increases the risk of accidents or site related catastrophes,
including fire and flood, which could result in serious injury or
loss of life leading to reputational damage, financial penalties and
disruption to operations.
|
Berkeley considers this to be an
area of critical importance. Berkeley's health and safety strategy
is set by the Board. Dedicated health and safety teams are in place
in each division and at Head Office.
Procedures, training and reporting
are all regularly reviewed to ensure that high standards are
maintained and comprehensive accident investigation procedures are
in place. Insurance is held to cover the risks inherent in
large-scale construction projects.
The Group continues to implement
initiatives to improve health and safety standards on
site.
|
Product Quality and Customers
Berkeley has a reputation for high
standards of quality in its product.
If the Group fails to deliver
against these standards and its wider development obligations, it
could be exposed to reputational damage, as well as reduced sales
and increased cost.
|
Detailed reviews are undertaken of the
product on each scheme both during the acquisition of the site and
throughout the build process to ensure that product quality is
maintained.
The Group has detailed quality
assurance procedures in place surrounding both design and build to
ensure the adequacy of build at each key stage of
construction.
Customer satisfaction surveys are
undertaken on the handover of our homes, and feedback incorporated
into the specification and design of subsequent schemes.
|
Build Cost and Programme
Build costs are affected by the
availability of skilled labour and the price and availability of
materials, suppliers and contractors.
Declines in the availability of a
skilled workforce, and changes to these prices could impact on our
build programmes and the profitability of our schemes.
|
A procurement and programming
strategy for each development is agreed by the divisional Board
before site acquisition, whilst a further assessment of procurement
and programming is undertaken and agreed by the divisional Board
prior to the commencement of construction.
Build cost reconciliations and
build programme dates are presented and reviewed in detail at
divisional cost review meetings each month.
Our Vision 2030 strategy includes
ongoing commitments to training and support across both our
employees and our indirect workforce.
|
Cyber and Data Risk
The Group acknowledges that it
places significant reliance upon the availability, accuracy and
confidentiality of all of its information systems and the data
contained therein.
The Group could suffer significant
financial and reputational damage because of the corruption, loss or
theft of data, whether inadvertent or via a deliberate, targeted
cyber-attack.
|
Berkeley's systems and control
procedures are designed to ensure that confidentiality, availability
and integrity are not compromised.
Our Information Security Programme
focuses primarily on the detection and prevention of security
incidents and potential data breaches.
An IT Security Committee meets
monthly to address all cyber security matters.
The Group operates multiple
physical data centres supported by cloud based services thereby
reducing centralised risk exposure. An IT disaster recovery plan is
regularly assessed.
The Group has cyber insurance in
place to reduce any potential financial impact.
|
|
|
Condensed Consolidated Income Statement
For the year ended 30
April
|
|
2024
|
2023
|
|
Notes
|
£m
|
£m
|
|
|
|
|
Revenue
|
|
2,464.3
|
2,550.2
|
Cost of sales
|
|
(1,819.8)
|
(1,853.4)
|
Gross profit
|
|
644.5
|
696.8
|
Net operating expenses
|
|
(164.8)
|
(178.5)
|
Operating profit
|
|
479.7
|
518.3
|
Finance income
|
3
|
53.9
|
23.1
|
Finance costs
|
3
|
(41.9)
|
(33.7)
|
Share of results of joint ventures
using the equity method
|
|
65.6
|
96.3
|
Profit before taxation for the year
|
|
557.3
|
604.0
|
Income tax expense
|
4
|
(159.7)
|
(138.3)
|
Profit after taxation for the year
|
|
397.6
|
465.7
|
|
|
|
|
Earnings per share (pence):
|
|
|
|
Basic
|
5
|
373.9
|
426.8
|
Diluted
|
5
|
371.1
|
422.4
|
Condensed
Consolidated Statement of Comprehensive Income
For the year ended 30
April
|
|
2024
|
2023
|
|
|
£m
|
£m
|
|
|
|
|
Profit after taxation for the year
|
|
397.6
|
465.7
|
Other comprehensive
expense
|
|
|
|
Items that will not be reclassified to profit or
loss
|
|
|
|
Actuarial loss recognised in the
pension scheme
|
|
(0.7)
|
(1.3)
|
Total items that will not be reclassified to profit or
loss
|
|
(0.7)
|
(1.3)
|
Other comprehensive expense for the year
|
|
(0.7)
|
(1.3)
|
Total comprehensive income for the year
|
|
396.9
|
464.4
|
Condensed
Consolidated Statement of Financial Position
As at 30 April
|
|
2024
|
2023
|
|
Notes
|
£m
|
£m
|
Assets
|
|
|
|
Non-current assets
|
|
|
|
Intangible assets
|
|
17.2
|
17.2
|
Property, plant and
equipment
|
|
28.0
|
34.6
|
Right-of-use assets
|
|
4.3
|
5.2
|
Investments accounted for using the
equity method
|
|
227.0
|
223.4
|
Deferred tax assets
|
|
116.9
|
114.5
|
|
|
393.4
|
394.9
|
Current assets
|
|
|
|
Inventories
|
6
|
5,283.9
|
5,302.1
|
Trade and other
receivables
|
|
119.8
|
92.3
|
Current tax assets
|
|
7.2
|
-
|
Cash and cash equivalents
|
7
|
1,192.0
|
1,070.4
|
|
|
6,602.9
|
6,464.8
|
Total assets
|
|
6,996.3
|
6,859.7
|
|
|
|
|
Liabilities
|
|
|
|
Non-current liabilities
|
|
|
|
Borrowings
|
7
|
(660.0)
|
(660.0)
|
Trade and other payables
|
|
(683.6)
|
(863.4)
|
Lease liability
|
|
(2.3)
|
(2.9)
|
Provisions for other liabilities and
charges
|
|
(140.7)
|
(115.1)
|
|
|
(1,486.6)
|
(1,641.4)
|
Current liabilities
|
|
|
|
Trade and other payables
|
|
(1,878.0)
|
(1,801.6)
|
Current tax liabilities
|
|
-
|
(3.7)
|
Lease liability
|
|
(2.1)
|
(2.2)
|
Provisions for other liabilities and
charges
|
|
(69.1)
|
(78.5)
|
|
|
(1,949.2)
|
(1,886.0)
|
Total liabilities
|
|
(3,435.8)
|
(3,527.4)
|
Total net assets
|
|
3,560.5
|
3,332.3
|
|
|
|
|
Equity
|
|
|
|
Shareholders' equity
|
|
|
|
Share capital
|
|
6.2
|
6.3
|
Share premium
|
|
49.8
|
49.8
|
Capital redemption reserve
|
|
25.3
|
25.2
|
Other reserve
|
|
(961.3)
|
(961.3)
|
Retained earnings
|
|
4,440.5
|
4,212.3
|
Total equity
|
|
3,560.5
|
3,332.3
|
Condensed Consolidated Statement of Changes in
Equity
|
|
|
Capital
|
|
|
|
|
Share
|
Share
|
redemption
|
Other
|
Retained
|
Total
|
|
capital
|
premium
|
reserve
|
reserve
|
earnings
|
equity
|
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At 1 May 2023
|
6.3
|
49.8
|
25.2
|
(961.3)
|
4,212.3
|
3,332.3
|
Profit after taxation for the
year
|
-
|
-
|
-
|
-
|
397.6
|
397.6
|
Other comprehensive expense for the
year
|
-
|
-
|
-
|
-
|
(0.7)
|
(0.7)
|
Purchase of own shares
|
(0.1)
|
-
|
0.1
|
-
|
(72.3)
|
(72.3)
|
Transactions with
shareholders:
|
|
|
|
|
|
|
- Charge in respect of
employee share schemes
|
-
|
-
|
-
|
-
|
(0.8)
|
(0.8)
|
- Deferred tax in respect of
employee share schemes
|
-
|
-
|
-
|
-
|
2.5
|
2.5
|
- Dividends to equity holders
of the Company
|
-
|
-
|
-
|
-
|
(98.1)
|
(98.1)
|
At
30 April 2024
|
6.2
|
49.8
|
25.3
|
(961.3)
|
4,440.5
|
3,560.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At 1 May 2022
|
6.5
|
49.8
|
25.0
|
(961.3)
|
4,016.1
|
3,136.1
|
Profit after taxation for the
year
|
-
|
-
|
-
|
-
|
465.7
|
465.7
|
Other comprehensive expense for the
year
|
-
|
-
|
-
|
-
|
(1.3)
|
(1.3)
|
Purchase of own shares
|
(0.2)
|
-
|
0.2
|
-
|
(155.4)
|
(155.4)
|
Transactions with
shareholders:
|
|
|
|
|
|
|
- Charge in respect of
employee share schemes
|
-
|
-
|
-
|
-
|
(4.5)
|
(4.5)
|
- Deferred tax in respect of
employee share schemes
|
-
|
-
|
-
|
-
|
(9.8)
|
(9.8)
|
- Dividends to equity holders
of the Company
|
-
|
-
|
-
|
-
|
(98.5)
|
(98.5)
|
At 30 April 2023
|
6.3
|
49.8
|
25.2
|
(961.3)
|
4,212.3
|
3,332.3
|
Condensed Consolidated Cash Flow Statement
For the year ended 30
April
|
|
2024
|
2023
|
|
Notes
|
£m
|
£m
|
Cash
flows from operating activities
|
|
|
|
Cash generated from
operations
|
7
|
383.0
|
472.5
|
Interest received
|
|
50.4
|
18.2
|
Interest paid
|
|
(29.5)
|
(21.4)
|
Income tax paid
|
|
(170.5)
|
(133.7)
|
Net cash flow from operating
activities
|
|
233.4
|
335.6
|
|
|
|
|
Cash
flows from investing activities
|
|
|
|
Purchase of property, plant and
equipment
|
|
(1.4)
|
(2.0)
|
Proceeds on disposal of property,
plant and equipment
|
|
0.3
|
0.8
|
Dividends from joint
ventures
|
|
74.9
|
74.9
|
Movements in loans with joint
ventures
|
|
(12.9)
|
(11.6)
|
Net cash flow from investing
activities
|
|
60.9
|
62.1
|
|
|
|
|
Cash
flows from financing activities
|
|
|
|
Lease capital repayments
|
|
(2.3)
|
(2.3)
|
Purchase of own shares
|
|
(72.3)
|
(155.4)
|
Dividends paid to Company's
shareholders
|
|
(98.1)
|
(98.5)
|
Net cash flow from financing
activities
|
|
(172.7)
|
(256.2)
|
|
|
|
|
Net increase in cash and cash
equivalents
|
|
121.6
|
141.5
|
Cash and cash equivalents at the
start of the financial year
|
|
1,070.4
|
928.9
|
Cash and cash equivalents at the end
of the financial year
|
|
1,192.0
|
1,070.4
|
1 General information
The Berkeley Group Holdings plc (the
"Company") is a public limited company incorporated and domiciled
in the United Kingdom. The address of its registered office is
Berkeley House, 19 Portsmouth Road, Cobham, Surrey, KT11 1JG. The
Company and its subsidiaries (together the "Group") are engaged in
residential led, mixed use property development.
2 Basis of preparation
2.1
Introduction
These results do not constitute the
Group's statutory accounts for the year ended 30 April 2024 but are
derived from those accounts. Statutory accounts for 2023 have been
delivered to the Registrar of Companies and those for 2024 will be
delivered following the Company's Annual General Meeting. The
external auditor has reported on those accounts; its report was
unqualified, did not contain an emphasis of matter paragraph and
did not contain any statements under section 498 of the Companies
Act 2006.
The Consolidated Financial
Statements have been prepared in accordance with the requirements
of the Companies Act 2006 and with UK-adopted International
Accounting Standards. The statutory accounts have been prepared
based on the accounting policies and method of computations
consistent with those followed in the preparation of the Group's
annual financial statements for the year ended 30 April
2023.
2.2
Going concern
The Directors have assessed the
business plan and funding requirements of the Group over the
medium-term and compared these with the level of committed debt
facilities and existing cash resources. As at 30 April 2024, the
Group had net cash of £532 million and total liquidity of £1,732
million when this net cash is combined with banking facilities of
£800 million (committed to February 2029) and £400 million listed
bonds (which mature in August 2031). Furthermore, the Group has
cash due on forward sales of £1,701 million, a significant
proportion of which covers delivery for the next 18
months.
In making this assessment,
consideration has been given to the uncertainty inherent in future
financial forecasts and where applicable, severe but plausible
sensitivities have been applied to the key factors affecting the
financial performance of the Group. The Directors have a reasonable
expectation that the Group has adequate resources to continue in
operational existence for not less than 12 months from the date of
approval of these Consolidated Financial Statements. For this
reason, it continues to adopt the going concern basis of accounting
in preparing its Consolidated Financial Statements.
3 Net finance costs
For the year ended 30
April
|
2024
|
2023
|
|
£m
|
£m
|
|
|
|
Finance income
|
53.9
|
23.1
|
|
|
|
Finance costs
|
|
|
Interest payable on borrowings and
non-utilisation fees
|
(29.2)
|
(21.9)
|
Amortisation of fees incurred on
borrowings
|
(2.0)
|
(1.7)
|
Other finance costs
|
(10.7)
|
(10.1)
|
|
(41.9)
|
(33.7)
|
|
|
|
Net
finance income/(costs)
|
12.0
|
(10.6)
|
Finance income predominantly
represents interest earned on cash deposits.
Other finance costs represent
imputed interest on land purchased on deferred settlement terms and
lease interest.
4 Income tax expense
For the year ended 30
April
|
2024
|
2023
|
|
£m
|
£m
|
Current tax including RPDT
|
|
|
UK current tax payable
|
(166.0)
|
(140.5)
|
Adjustments in respect of previous
years
|
6.4
|
(1.4)
|
|
(159.6)
|
(141.9)
|
Deferred tax including RPDT
|
|
|
Deferred tax movements
|
2.8
|
2.5
|
Adjustments in respect of previous
years
|
(2.9)
|
1.1
|
|
(0.1)
|
3.6
|
|
|
|
|
(159.7)
|
(138.3)
|
The effective tax rate for the year
is 28.7% (2023: 22.9%) and includes a £2.9 million credit arising
from the re-measurement, in part, of the Group's UK deferred tax
assets. Corporation tax is calculated at the rate of 25%
(2023: 19.5%) and residential property developer tax (RPDT) at 4%
(2023: 4%) on profits arising from residential property development
activities.
5 Earnings per share
Basic earnings per share are
calculated as the profit for the financial year attributable to
shareholders of the Group divided by the weighted average number of
shares in issue during the year.
For the year ended 30
April
|
2024
|
2023
|
|
|
|
Profit attributable to shareholders
(£m)
|
397.6
|
465.7
|
Weighted average no. of shares
(m)
|
106.3
|
109.1
|
|
|
|
Basic earnings per share
(p)
|
373.9
|
426.8
|
For diluted earnings per ordinary
share, the weighted average number of shares in issue is adjusted
to assume the conversion of all potentially dilutive ordinary
shares.
At 30 April 2024, the Group had
two (2023: one) categories of potentially
dilutive ordinary shares: 0.7 million (2023: 1.0 million) share
options under the 2011 LTIP and 0.1 million (2023: nil) under the
Restrictive Share Plan.
A calculation is undertaken to
determine the number of shares that could have been acquired at
fair value based on the aggregate of the exercise price of each
share option and the fair value of future services to be supplied
to the Group, which is the unamortised share-based payments charge.
The difference between the number of shares that could have been
acquired at fair value and the total number of options is used in
the diluted earnings per share calculation.
For the year ended 30
April
|
2024
|
2023
|
|
|
|
Profit used to determine diluted EPS
(£m)
|
397.6
|
465.7
|
Weighted average no. of shares
(m)
|
106.3
|
109.1
|
Adjustments for:
|
|
|
Share options - 2011
LTIP
|
0.7
|
1.1
|
Share options - Restrictive Share
Plan
|
0.1
|
-
|
Shares used to determine diluted EPS
(m)
|
107.1
|
110.2
|
Diluted earnings per share
(p)
|
371.1
|
422.4
|
6 Inventories
Year ended 30 April
|
|
2024
|
2023
|
|
|
£m
|
£m
|
|
|
|
|
Land not under development
|
|
725.8
|
927.1
|
Work in progress: Land
cost
|
|
1,715.3
|
1,729.2
|
Total land
|
|
2,441.1
|
2,656.3
|
Work in progress: Build
cost
|
|
2,632.4
|
2,520.0
|
Completed units
|
|
210.4
|
125.8
|
|
|
|
|
Total inventories
|
|
5,283.9
|
5,302.1
|
7 Notes to the Condensed Consolidated Cash Flow
Statement
For the year ended 30
April
|
2024
|
2023
|
|
£m
|
£m
|
Net
cash flows from operating activities
|
|
|
Profit for the financial
year
|
397.6
|
465.7
|
Adjustments for:
|
|
|
Taxation
|
159.7
|
138.3
|
Depreciation
|
4.8
|
5.1
|
Loss on sale of PPE
|
5.2
|
3.7
|
Finance income
|
(53.9)
|
(23.1)
|
Finance costs
|
41.9
|
33.7
|
Share of results of joint ventures
after tax
|
(65.6)
|
(96.3)
|
Non-cash charge in respect of share
awards
|
(0.8)
|
(4.5)
|
Changes in working
capital:
|
|
|
Decrease/(Increase) in
inventories
|
18.2
|
(168.1)
|
(Increase)/Decrease in trade and
other receivables
|
(24.4)
|
57.5
|
(Decrease)/Increase in trade and
other payables
|
(99.7)
|
60.5
|
Cash generated from
operations
|
383.0
|
472.5
|
Reconciliation of net cash flow to net cash
|
|
|
Net increase in net cash and cash
equivalents, including bank overdraft
|
121.6
|
141.5
|
Movement in borrowings
|
-
|
-
|
Movement in net cash in the financial
year
|
121.6
|
141.5
|
Opening net cash
|
410.4
|
268.9
|
Closing net cash
|
532.0
|
410.4
|
|
|
|
|
Net
cash
|
|
|
|
Cash and cash equivalents
|
1,192.0
|
1,070.4
|
|
Non-current borrowings
|
(660.0)
|
(660.0)
|
|
Net cash
|
532.0
|
410.4
|
|
|
|
|
|
|
8 Alternative performance
measures
Berkeley uses a number of
alternative performance measures ("APMs") which are not defined by
IFRS. The Directors consider these measures useful to assess the
underlying performance of the Group alongside the relevant IFRS
financial information. They are referred to as Financial KPIs
throughout the results. The information below provides a definition
of APMs and reconciliation to the relevant IFRS information, where
required:
Net cash
Net cash is defined as cash and
cash equivalents, less total borrowings. This is reconciled in note
7.
8 Alternative performance measures
(continued)
Net assets per share attributable to shareholders
(NAVPS)
This is defined as net assets
attributable to shareholders divided by the number of shares in
issue, excluding shares held in treasury and shares held by the
employee benefit trust.
As at 30 April
|
|
2024
|
2023
|
Net assets (£m)
|
|
3,560.5
|
3,332.3
|
|
|
|
|
Total shares in issue
(million)
|
|
114.7
|
116.5
|
Less:
|
|
|
|
Treasury shares held
(million)
|
|
(8.7)
|
(8.9)
|
Employee benefit trust shares held
(million)
|
|
(0.1)
|
(0.1)
|
Net shares used to determine NAVPS
(million)
|
|
105.9
|
107.5
|
|
|
|
|
Net asset per share attributable to shareholders
(pence)
|
|
3,363
|
3,101
|
Return on capital employed (ROCE)
This measures the profitability and
efficiency of capital being used by the Group and is calculated as
profit before interest and taxation (including joint venture profit
before tax) divided by the average net assets adjusted for
debt/(cash).
As at 30 April
|
2024
|
2023
|
Operating profit
|
479.7
|
518.3
|
Share of joint ventures using
equity method
|
65.6
|
96.3
|
Profit used to determine
ROCE
|
545.3
|
614.6
|
|
|
|
Opening capital
employed:
|
|
|
Net assets
|
3,332.3
|
3,136.1
|
Net cash
|
(410.4)
|
(268.9)
|
Opening capital employed
|
2,921.9
|
2,867.2
|
|
|
|
Closing capital
employed:
|
|
|
Net assets
|
3,560.5
|
3,332.3
|
Net cash
|
(532.0)
|
(410.4)
|
|
3,028.5
|
2,921.9
|
|
|
|
Average capital employed
|
2,975.2
|
2,894.5
|
|
|
|
Return on capital employed (%)
|
18.3%
|
21.2%
|
Return on equity (ROE) before
tax
This measures the efficiency of
returns generated from shareholder equity before taxation and is
calculated as profit before taxation attributable to shareholders
as a percentage of the average of opening and closing shareholders'
funds.
As at 30 April
|
|
2024
|
2023
|
Opening shareholders
equity
|
|
3,332.3
|
3,136.1
|
Closing shareholders
equity
|
|
3,560.5
|
3,332.3
|
Average shareholders'
equity
|
|
3,446.4
|
3,234.2
|
|
|
|
|
Return on equity before
tax:
|
|
|
|
Profit before tax
|
|
557.3
|
604.0
|
Return on equity before tax (%)
|
|
16.2%
|
18.7%
|
Cash due on forward sales
This measures cash still due from
customers, with a risk adjustment, at the relevant Balance Sheet
date during the next three years under unconditional contracts for
sale. It excludes forward sales of affordable housing, commercial
properties and institutional sales as well as forward sales within
the Group's joint ventures.
Future gross margin in land holdings
This represents management's
risk-adjusted assessment of the potential gross profit for each of
the Group's sites, including the proportionate share of its joint
ventures, taking account of a wide range of factors, including:
current sales and input prices; the economic and political
backdrop; the planning and regulatory regimes; and other market
factors; all of which could have a significant effect on the
eventual outcome.