5 September
2024
Vistry Group
PLC
Half year
results for the period ended 30 June 2024
Strong half year performance, further
£130m share buyback announced
Greg
Fitzgerald, Chief Executive commented:
"The Group has delivered a strong half year
performance with Vistry's Partnerships model significantly
outperforming the traditional housebuilding market. The Group's
growth strategy and greater delivery of affordable housing is well
aligned to the new Government's ambitions to address the country's
housing crisis, and uniquely positions Vistry to play a key role in
delivering the Government's new housing targets.
"We have traded well over the summer months,
and with positive momentum across the business are on track to
deliver more than 18,000 completions in FY24, and a year-on-year
increase in profits.
"We remain confident on delivering our
medium-term targets of a 40% ROCE and £800m of adjusted operating
profit. In addition, since the strategy update 12 months ago,
I'm pleased that the Group has now announced or returned £285m of
the targeted £1bn capital return to shareholders over three
years."
£m unless otherwise stated
|
H1 24
|
H1 23
|
Change
|
Adjusted basis1
|
|
|
|
Total completions
(number)
|
7,792
|
7,143
|
9.1%
|
Revenue
|
1,974.5
|
1,777.1
|
11.1%
|
Operating profit
|
227.3
|
206.7
|
10.0%
|
Operating profit margin
|
11.5%
|
11.6%
|
(0.1
ppts)
|
Profit before tax
|
186.2
|
174.0
|
7.0%
|
Basic earnings per
share
|
38.8p
|
38.3p
|
1.3%
|
Return on capital
employed2
|
17.8%
|
17.5%
|
0.3
ppts
|
|
|
|
|
Reported basis
|
|
|
|
Revenue
|
1,723.5
|
1,575.3
|
9.4%
|
Operating profit
|
167.2
|
121.2
|
38.0%
|
Profit before tax
|
156.7
|
114.2
|
37.2%
|
Basic earnings per
share
|
33.9p
|
24.1p
|
40.7%
|
|
|
|
|
Net debt
|
(322.0)
|
(328.6)
|
6.6
|
1 Adjusted
measures are defined and reconciled to the nearest statutory
measure in note 14 of the half year results
2 ROCE
calculated on a 6-month only basis, refer to note 14. FY23 ROCE:
21.3%
Highlights
· Total
completions increased by 9% in the first half to 7,792 (H1 23:
7,143) units, driven by good demand across our Partner Funded
markets
· Adjusted
operating profit increased by 10% to £227.3m (H1 23: £206.7m) in
the period, with an adjusted operating margin of 11.5% (H1 23:
11.6%)
· New land
development opportunities were secured in-line with the Group's
high growth strategy, with a total of 8,225 (H1 23: 6,866) mixed
tenure plots across 32 developments secured in the first
half
· The Group
continues to invest in its future capability including land,
people, skilled labour and timber frame manufacturing, as well as
drive build and cost efficiency across the business, maximising the
benefits from its scale and certainty of revenues
· Group net debt
position of £322.0m as at 30 June 2024 (30 June 2023: £328.6m),
lower than prior year despite the year end 31 December 2023 net
debt position being £207m higher than the prior year
Uniquely
positioned to play key role in housing delivery
· Addressing the
country's acute housing crisis is at the centre of the new
Government's plans, with the re-introduction of housing targets
that would see affordable housing supply more than
double
· We are
encouraged by the direction of the Government's policy changes and
anticipate that the Autumn Statement will include further
initiatives, particularly around funding
· Vistry's
unrivalled capability and track record in partnerships housing
delivery, uniquely positions us to play a key role in delivering
the Government's targets
· The Group has
the existing capacity, capability and momentum to deliver strong
growth in mixed tenure housing in the near term
Current
trading and outlook
· Encouraging
sales performance through typically quieter summer
months
· On track to
deliver strong growth in total completions in FY24 to in excess of
18,000 (FY23: 16,118) units, and full year profits ahead of last
year
· This is
underpinned by the Group's strong forward sales position totalling
£5.1bn (2023: £4.3bn), up 19% on the prior year, with the Group 91%
forward sold for FY24
· The Group
continues to target a year end net cash position as at 31 December
2024
Capital
allocation
· The Group
remains committed to returning £1bn of capital to shareholders
within three years through a combination of ordinary and special
distributions
· In line with the
Group's capital allocation policy of a two times adjusted earnings
distribution cover, the Group announces a further ordinary
distribution via share buyback of £55m in respect of the H1 24
adjusted earnings
· Reflecting the
progress made with our strategy to date and further progress
expected in the remainder of the year, we are additionally
announcing a first special distribution of £75m, also via share
buyback
· The combined
share buyback of £130m will commence this month and is expected to
be completed by our AGM in May 2025
· Since the
strategy update 12 months ago, the Group has returned or announced
distributions totalling £285m of the targeted £1bn capital return
to shareholders
There will be an investor and
analyst presentation at 8:30am today at Deutsche Numis, 45 Gresham
St, London EC2V 7BF. There will also be a live webcast of
this event available on our corporate
website at www.vistrygroup.co.uk
or via the following link
https://brrmedia.news/VTY_HY24
A playback facility will be
available shortly afterwards.
For further information please
contact:
Vistry Group
PLC
Tim Lawlor, Chief Financial Officer
Susie Bell, Group Investor Relations Director
FTI
Consulting
Richard Mountain / Susanne Yule
|
01732 494716
020 3727 1340
|
Certain statements in this press release are, or may be
deemed to be, forward looking statements. Forward looking statements involve evaluating a
number of risks, uncertainties or assumptions, many of which are beyond the Group's control, that
could cause actual results to differ materially from those
expressed or implied by those statements. Forward looking
statements regarding past trends, results or activities should not
be taken as representation that such trends, results or activities
will continue in the future. Undue
reliance should not be placed on forward looking statements.
Forward looking statements speak only as at the date of this
document and the Group and its directors and officers expressly
disclaim any obligation or undertaking to release any update of, or
revisions to, any forward looking statement
herein.
Chief
Executive Review
In the first half of the year, Vistry has
consolidated its position as the country's leading Partnerships
business and delivered a strong financial performance,
demonstrating the resilience of the partnerships model. We
would like to thank all our employees and our partners for their
hard work and commitment which has been paramount to the Group's
success.
Our
Partnerships model
Our purpose as a responsible developer is to
work in partnership to deliver sustainable homes, communities, and
social value, leaving a lasting legacy of places people
love.
Our business is built upon a strong track
record of delivering mixed tenure developments and its
long-established relationships with partners across the
sector. We work with partners on every site with a minimum of
50% and up to 100% of the units, on every development presold to
our partners - our Partner Funded sales.
Our partners are Registered Providers (RPs),
Local Authorities (LAs) and Private Rented Sector Providers (PRS),
and we deliver multiple tenures including S106 affordable housing
as required by planning consent, additional affordable housing
including tenures such as shared ownership and discounted homes,
and PRS units. The Group has a greater weighting towards
affordable housing delivery than traditional
housebuilders.
We sell to private buyers on the open market
and, across our portfolio of developments, we are targeting c. 35%
of units to be open market sales. We have three leading
consumer facing brands: Bovis Homes, Linden Homes and Countryside
Homes with each having a differentiated target customer and product
range to maximise the open market sales opportunity.
Uniquely
positioned to work alongside the Government to deliver housing
targets
Addressing the country's acute housing crisis
is at the centre of the new Government's plans, with the
re-introduction of housing targets that would see a more than
doubling of the supply of new affordable housing.
We are excited about the future for housing
and are encouraged by the direction of the Government's policy
changes. We anticipate that the Autumn Statement will include
further initiatives, particularly around unlocking the funding for
new affordable housing supply.
As the leader in Partnerships housing, and
with Vistry's unrivalled capability and track record, we are
uniquely positioned to play a key role in supporting the Government
to deliver its plans. Operationally, we have the capacity to
step-up output, and as we progress our own growth strategy, we have
positive momentum across the business today to deliver strong
growth in mixed tenure housing in the near term.
Strong
demand
The Group's strong growth in total completions
in the period, up 9% to c. 7,792 (H1 23: 7,143), demonstrated the
resilience of the Partnerships model and represents a significant
outperformance compared to the traditional housebuilding
market. The Group's sales rate in the period averaged
1.213 (H1 23: 0.86) units, with
the year on year increase reflecting both stronger demand and the
transition of our business to our 100% Partnerships
model.
We saw a good level of demand from our
Partners with 76% of total completions being Partner Funded.
In the period we entered into new agreements with 45 different
partners. These included agreements with RPs such as Places
for People, LiveWest, BHPA, SNG and Together, and PRS providers
such as Sigma and Citra. As expected, we saw a step up in
demand from PRS with PRS sales representing 22% of total units up
from 13% in FY23.
In May, we announced a further agreement with
Leaf Living, a leading provider of PRS housing, for the sale of a
portfolio of c. 1,750 homes across 36 Vistry developments totalling
a gross development value of c. £580m. The portfolio largely
consists of plots from our former Housebuilding landbank and the
majority of homes are expected to complete within the next two
years.
As previously noted, there have been near-term
demand pressures amongst some traditional RPs as they invest in the
maintenance and remediation of existing housing stock. This
has particularly constrained some of the traditional RP capacity in
London. We are maintaining delivery by continuing to work
closely with our partners and ensuring Vistry remains their partner
of choice for their new housing investment. RPs and LAs
continued to secure good levels of additional affordable and S106
affordable housing, with affordable housing in total representing
54% of our completions, the same percentage as FY23.
Overall, the open market was relatively
constrained in the period, reflecting macro and political
uncertainty and the higher interest rate environment. Pricing
remained relatively flat with the Group using incentives of up to
c. 5% of open market price to support open market sales. Open
market completions represented 24% of total completions in H1 24,
down from 33% in FY23.
Over the summer, we have seen some positive
momentum in open market demand reflecting both the Bank of England
base rate cut and decreased consumer inertia following the General
Election. The Group continues to use incentives with a focus
on helping affordability. The Home Stepper shared ownership
product continues to be popular, and we have taken c. 350
reservations in the year to date using it.
We expect Partner Funded sales to represent a
similar proportion of total completions in FY24 as in the half
year, reflecting the strong relative demand of our Partner Funded
markets this year. As open market demand recovers, we expect
the business to rebalance this mix towards our target c. 65%
Partner Funded over the medium term.
3 Sales
rate includes Partner Funded sales (excluding S106 units and 100%
Partner Funded developments) and open market sales, as a proportion
of the number of sales outlets across the Group on an average
weekly basis
Securing high
quality Partnership opportunities
The Group continues to secure a strong
pipeline of attractive Partnership opportunities that support our
growth strategy and meet our requirements for a minimum of 50% of
units to be Partner Funded, a 40% return on capital employed and
over 12% adjusted operating margin, with the Group's scale and cost
efficiency a key competitive advantage. In the first half we
secured new land and development opportunities totalling 8,225 (H1
23: 6,866) mixed tenure homes across 32 sites.
The Group is well positioned to secure land
through both public procurement and the purchase of private
land. In the period, 35% of the land plots secured were from
public land sources and 65% from the private market.
Strategic land is an important source of development opportunities
and in the period the Group added 4,871 plots to its strategic land
bank. The Group has all of the land secured for our FY24
targeted completions, and over 80% of the land secured for our FY25
targeted completions.
Driving cost
efficiency
Vistry's business model and scale give the
Group significant opportunity to improve build and cost
efficiency. With a minimum of 50% of our units presold to our
Partners and a targeted average across our portfolio of c. 65%, we
have certainty of revenues on a large proportion of each our
developments. In contrast to the open market and the
traditional housebuilding model, the build out of our Partner
Funded sales is not constrained by an open market sales rate.
We will look to develop and deliver our Partner Funded units as
efficiently as possible, with our partners, in general,
prioritising timely delivery when entering into a development
agreement.
Excellent site management is critical and our
site management teams at Vistry are highly valued. Successful
delivery of a partnerships site requires a differentiated expertise
to traditional housebuilding and we are focused on investing in the
development of our site management capability as we grow the
business.
In addition to faster speed of build, the high
level of visibility on our forward sales and build programme
enables us to work closely with our materials supply chain and
subcontractors to secure beneficial terms. We secure c. 90%
of our materials centrally with a 12 to 24 months
contract.
The Group has benefitted from lower year on
year building material costs in the first half reflecting our
ongoing engagement with our supply chain and these cost benefits
are expected to continue into the second half.
Vistry
Works
Timber frame construction is at the core of
Vistry's operational and sustainability strategy and the Group is
targeting in excess of 30% of our total units in FY25 to use timber
frame construction. In addition, Vistry Works manufactures
floor cassettes, roof trusses and joists. Compared to
traditional brick and block construction, timber frame enables a c.
6 weeks faster build time and is shown to reduce embodied carbon by
c. 30% over a 60-year timeframe. The increased use of timber
frame will also reduce the Group's dependency on labour over the
medium term.
In line with our overall growth strategy, we
are investing in our manufacturing capacity for the medium
term. New product lines are coming online in our Warrington
and East Midlands factories in 2025, which will increase the
Group's total capacity to 12,000 timber frame units for
FY26.
In driving standardisation, efficiency and the
increased use of timber frame manufacturing, the Group is
streamlining its housing range with a new singular Vistry
Collection to be used across all markets and brands. The
collection will consist of c. 49 house types drawn from our
existing housing ranges. It will be a timber first approach
and will address Future Homes Standards.
High quality
housing
Vistry is committed to delivering high quality
homes and excellent customer service. The Group was awarded a
5-star HBF Customer Satisfaction rating for the fifth consecutive
year and for the year to date, our HBF 8-week Customer Satisfaction
score is 95.4%. We were pleased to have been awarded a total
of 45 quality awards including 38 NHBC Pride in the Job Quality
Awards, four Premier Guarantee Quality Recognition Awards and three
LABC Bricks Awards. The Group's Construction Quality Review
score averaged 4.51 (H1 23: 4.50) in the period with the Average
Reportable Items per inspection at 0.2 (H1 23: 0.2).
Our
People
The Group's People Strategy is focused on
continuing to attract, develop and retain the best people. We
are pleased that for the second year running we have maintained our
Top Employer certification through the Top Employer Institute and
have increased our overall score by 7% to 91.5% (January 2023:
84.5%). In March 2024, we secured 5th place in the Top 50
Inspiring Workplaces in UK and Ireland and 2nd place in the large
business category. We are delighted to have been recognised
for our creative thinking about outreach and recruitment by being
awarded Best for Talent Attraction and Outreach in 2024 WM Top
Employer Awards.
We are pleased to report an increase in the
Group's June employee engagement score to 8.1 (November 2023: 7.6)
as measured by the Peakon employee engagement survey, with the
Group's score 0.4 above the Peakon benchmark. We also saw a
positive increase in our overall participation rate to 80%
(November 2023: 69%). We highly value our employees' feedback
and, in addition to the bi-annual Peakon employee survey, we have
launched employee engagement forums to work with our colleagues to
improve the overall employee experience.
Voluntary employee turnover has declined
slightly from 16.2% in July 2023 to 15.8% in June 2024 (12 month
rolling period). Our stability index (employees with over 1
year service) has increased from 77.3% in July 2023 to 78.5% in
June 2024.
A skilled labour force is key to delivering
growth in line with our medium-term targets and supporting the
Government's plans to address the country's housing crisis.
The Group has invested in its Skills Academies since 2017 with a
focus on upskilling local people through practical and classroom
training based on a live Vistry development. For each house
we build, we allocate a proportion of funding to our Skills
Academies and since 2017 have launched 24 Skills Academies with a
further 3 to launch by the end of this year.
The Group has a successful graduate training
programme and other trainee opportunities and plans to
significantly increase the numbers recruited to these programmes
over the coming years.
We continue to develop our people through our
Leadership Development Programmes and a further c. 170 employees
have completed or are currently undertaking the programme since
January 2024. A further 29 females across two cohorts have
completed our externally run Vistry's Women in Leadership Programme
that includes three sessions with an external coach and access to
an internal mentor. To mark 2024 International Women's Day,
our People Development team together with Vistry's Women Network
held four in-person 'Develop-Her Day' events across the country.
These were open to women across the business to help to
empower them to progress in their career, build confidence and
network with other women across the business.
We continue to strengthen our partnerships
with third party organisations and are pleased to have commenced a
new partnership with the Black Professionals into Construction
Network (BPIC). BPIC work with their industry partners to
promote inclusive best practices from facilitating careers, to
advancing careers of black and ethnic minority professionals, which
are fundamental in tackling the lack of diversity within the
construction industry. These partnerships continue to support
our ongoing commitment to building a more diverse and inclusive
culture.
Sustainability
In 2024, we launched our updated
sustainability strategy that was based on the output of an
extensive materiality assessment. Priority sustainability
targets are linked to the Board's KPIs, our revolving credit
facility, the long-term incentive plan (LTIP) as well as executive
bonuses. This supports our net zero carbon pathway and
reflects the importance of sustainability to our business, being
core to the Group's purpose.
We are investing in our sustainability team
across the country and Sustainability and Social Value leaders in
every business unit. Sustainability training has been
mandated for all employees and is included in new starter
inductions. In the first half we introduced sustainability
throughout our 'life of site' procedures ensuring a golden thread
through our operations and a consistent approach across our 26
business units whilst simplifying decision making.
The organisations that make up our supply
chain are important partners in achieving the Group's
sustainability ambitions and we are delighted to have their
support. We have developed a Group Sustainable Procurement
Policy and onboarding process for subcontractors to ensure that we
are aligned on our journey to net zero. In the first half we
introduced an automated system to collect carbon waste data from
our suppliers, reducing the burden and improving the accuracy and
speed of data collection.
The Vistry Innovation Centre (VIC) continues
to be well-received by its visitors since its launch on 1 February
2024, attracting increased interest from partners, policymakers,
local authorities, and shareholders. It has allowed us to
showcase to our partners our ability to tackle climate change,
accelerate construction, and enhance customer value through smart
home convenience. We have developed a strategy to integrate
new innovative products into our specifications, giving partners
the ability to trial technologies, and our open market sales teams
options to assess customer extras.
Health and
safety
In July 2023 we changed the way we measure
Safety, Health and Environmental (SHE) performance across our
premises and sites. The objective was to improve the behavioural
culture and drive continued improvement to reduce work related
injuries. The metrics used to score performance became more
stringent and gave us better trend analysis. Together with an
educational approach that ensures our people have the best skills
to identify and manage risk, the metrics show that SHE performance
has improved by 11% in the first half of this year.
Our Accident Incident Rate (AIR) has also
improved and at the end of the first half, our construction related
AIR was 165, falling well below HSE industry average
(341).
Damages to services (service strikes)
continues to be a challenge for the industry and we are
disappointed to report that our service strike incident rate (SSIR)
has seen a slight increase during the first half of this year. It
currently stands at 371 compared to 349 at the end of last year (12
month rolling average). We remain committed to working with
our people and our peers to adopt better and safer practices
leading to a reduction in the second half of the year.
Fire safety
and other matters
Vistry Group is committed to playing its part
in delivering a lasting industry solution to fire safety, and on 13
March 2023 signed the Department for Levelling Up, Housing and
Communities' Developer Remediation Contract.
As at 30 June 2024, the Group's fire safety
provision totalled £280.7m. The remediation work is managed
by our dedicated team and is expected to be phased relatively
evenly over the next three to four years.
The Group continues to contribute
approximately 4% of relevant profits through the Residential
Property Developer Tax (RPDT) since its introduction on 1 April
2022, with a total of c. £20.4m paid to date.
The Competition and Markets Authority (CMA)
announced an investigation into eight housebuilders under the
Competition Act 1998 regarding the sharing of information in
February this year. The Group is fully co-operating with the
CMA in this investigation.
Capital
allocation
The Board believes that investing in our
Partnerships business to deliver sustainable growth in line with
our medium-term targets is the most attractive use of capital, with
the business continuing to invest in high quality development
opportunities which replenish the Partnerships land
bank.
Maintaining a strong balance sheet is a key
priority, and the Group is targeting a year end net cash position
as at 31 December 2024.
The Group is committed to returning £1bn of
capital to shareholders within three years through a combination of
ordinary and special distributions.
The Group intends to sustain the capital
allocation policy of a two times adjusted earnings ordinary
distribution cover in respect of a full financial year. The
ordinary distributions are to be made either through share buybacks
or dividends, with the method to be determined by the Board
considering all relevant factors at the time. In line with
this capital allocation policy the Group announces an ordinary
distribution via share buyback of £55m in respect of the H1 24
adjusted earnings.
As previously outlined, any surplus capital,
following investment in the business to support the Partnership's
growth strategy and the ordinary distribution, is expected to be
returned to the Group's shareholders via a special
distribution. Reflecting the progress made with our strategy
to date and further progress expected in the remainder of the year,
we are announcing a first special distribution of £75m, also via a
share buyback.
The combined share buyback of £130m will
commence this month and is expected to be completed by our AGM in
May 2025.
Since the strategy update 12 months ago, the
Group has returned or announced distributions totalling £285m of
the targeted £1bn capital return to shareholders.
Board
Changes
Greg Fitzgerald took up the new role of
Executive Chair and CEO with effect from the close of the Annual
General Meeting (AGM) on 16 May 2024. Ralph Findlay stepped
down as Chair and non-executive director on close of the AGM.
Rob Woodward was appointed as Senior Independent Director with
effect from 16 May 2024. In his position as Senior
Independent Director, Rob has an enhanced role providing additional
oversight on governance matters, as well as a high level of
engagement with investors and other stakeholders. Further,
Rob is appointed as Chair of the Nomination Committee, leading on
the recruitment of new Non-Executive Directors and, in conjunction
with the Executive Chair and CEO, will oversee the succession
planning of executive management. He also serves on the Audit
Committee and Remuneration Committee.
In addition, Alice Woodwark was appointed as a
Non-Executive Director and a member of the Nomination, Audit and
Remuneration Committees with effect from the close of the
AGM. To ensure continuity on the Board and allow more time to
recruit a second Non-Executive Director, Chris Browne has agreed to
stay on as a Non-Executive Director for up to one more year, having
served on the Board since September 2014. She will continue
to serve on the Nomination, Remuneration and Audit
Committees.
Current
trading and outlook
We are encouraged by our sales performance
through the typically quieter summer months and are on track to
deliver a strong growth in total completions in FY24 to in excess
of 18,000 (FY23: 16,118) units, and full year profits ahead of last
year.
This is underpinned by the Group's strong
forward sales position totalling £5.1bn (2023: £4.3bn), up 19% on
the prior year, with the Group 91% forward sold for FY24. The
Group continues to target a year end net cash position as at 31
December 2024.
The Group remains confident of achieving a 40%
ROCE and £800m of adjusted operating profit in the medium
term.
Finance
review
Group
performance
The Group continued to demonstrate the
resilience of its Partnerships model, outperforming the broader
housebuilding sector and delivering strong growth in revenue,
completions and profit.
Adjusted revenue in the period increased 11%
to £1,974.5m (H1 23: £1,777.1m) whilst reported revenue increased
9% to £1,723.5m (H1 23: £1,575.3m). The number of completed homes
delivered increased by 9% to 7,792 (H1 23: 7,143), with an average
selling price of £273k, in line with H1 23.
We continued to see a good level of demand
from our Partners in the period, with the proportion of Partner
Funded completions increasing to 76% of total completions (H1 23:
65%). The average selling price of Partner Funded homes increased
to £241k (H1 23: £214k) as Private Rented Sector (PRS) homes, which
tend to be larger or higher value than affordable tenures, made up
a higher proportion of the units sold.
The average selling price of Open Market homes
was £376k (H1 23: £389k), with the small decrease attributable to a
change in the site and geographic mix. Overall, the market remained
relatively constrained during H1 reflecting ongoing macro and
political uncertainty and the higher interest rate
environment.
We continue to engage with our supply chain
and the high level of visibility on forward sales and build
programme within our Partnerships model enables us to work closely
with our subcontractors to secure beneficial terms. As a result,
the Group continued to benefit from a stable cost base in the first
half and we expect this to continue into the second
half.
The restructuring and simplification of the
Group's operating structures, that was completed during 2023, led
to a reduction in administrative expenses as there are now fewer
regions and lower headcount in the first half of this
year.
As anticipated, our adjusted operating margin
of 11.5% was lower than the H1 23 margin of 11.6%, reflecting the
higher proportion of partner funded completions. The Group's
adjusted operating profit for the period increased by 10% to
£227.3m (H1 23: £206.7m). The increase in reported operating profit
to £167.2m (H1 23: £121.2m) was greater due to lower exceptional
operating costs in H1 24 compared to H1 23. Exceptional costs of
£5.2m were incurred in relation to restructuring, integration and
other items (H1 23: £16.0m). In addition, an exceptional cost of
£12.2m was incurred in H1 23 relating to fire safety.
Adjusted net finance costs increased due to
higher average borrowings (average month-end net debt of £489.3m in
H1 24, £360.1m in H1 23) and higher interest rates during the
period. After adjusted net finance costs of £41.1m (H1 23: £32.7m),
adjusted profit before tax increased by 7% to £186.2m (H1 23:
£174.0m). On a reported basis, profit before tax was £156.7m (H1
23: £114.2m).
The adjusted effective tax rate increased to
28.8% (FY 23: 27.2%) due to the rise in the statutory corporation
tax rate in April 2023. As a result, adjusted profit after tax and
adjusted earnings per share were broadly in line with the prior
year at £132.6m (H1 23: £132.1m) and 38.8p (H1 23: 38.3p)
respectively. On a reported basis, profit after tax was £115.9m (H1
23: £83.2m) and earnings per share was 33.9p (H1 23:
24.1p).
The Group's closing net debt position at 30
June 2024 of £322.0m was lower than the prior half year period end
(H1 23: £328.6m), despite starting the period £207.0m adverse, with
opening net debt of £88.8m in 2024 compared to net cash of £118.2m
at the beginning of 2023. The Group continued to invest in work in
progress and joint ventures as build activity increased across our
sites as well as reducing land creditors by £56.8m. Despite this,
the cash outflow was substantially less than in the same period in
2023 as the Group benefitted from the increase in more
capital-efficient Partner Funded deals.
The Group's Return on Capital Employed (ROCE)
for the half year period improved by 30ppts to 17.8% (H1 23:
17.5%). This ROCE calculation is based on the six-month
period only, rather than a rolling twelve month period to provide
comparability due to the timing of the Countryside combination in
November 2022. First half ROCE is traditionally lower due to
the impact of seasonality, with the Group's profits weighted to the
second half, and capital employed typically higher at half year as
a result of higher levels of work in progress ahead of H2
delivery. We expect ROCE for FY24 to trend to a similar level
to the FY23 ROCE of 21.3% and we remain confident of increasing
ROCE to 40% in the medium term.
The £55m share buyback that commenced in
December 2023 was completed on 23 February, with 5.1m shares
purchased during the period for a total cost of £49.8m. A further
share buyback of £100m of ordinary shares commenced on 18 April,
with 4.0m shares purchased during the period at a total cost of
£50.5m. In total, 8.8m shares were cancelled during the period.
Exceptional
items
The Group incurred exceptional costs totalling
£9.1m during the period (H1 23: £35.6m) principally relating to
incremental restructuring costs associated with office closures and
other exceptional professional fees.
As required by accounting standards, the fire
safety provision is discounted to current values, with the discount
unwound over time as a finance cost. The cost in the period was
£3.9m (H1 23: £7.4m).
£m
|
H1 24
|
H1 23
|
Restructuring, integration and other
costs
|
(5.2)
|
(16.0)
|
Cost of sales relating to fire
safety
|
-
|
(12.1)
|
Discount unwind on the fire safety
provision
|
(3.9)
|
(7.5)
|
Total
exceptional items
|
(9.1)
|
(35.6)
|
Adjusted net
finance cost
The increase in adjusted net finance costs was
principally due to net bank interest payable, which increased due
to higher average month-end borrowings and an increase in the
weighted average rate payable.
£m
|
H1 24
|
H1 23
|
Net bank interest and commitment
fees
|
(27.3)
|
(17.2)
|
Issue cost amortisation
|
(1.0)
|
(1.3)
|
Net bank interest payable
|
(28.3)
|
(18.5)
|
Unwind of discount on land
creditors
|
(7.6)
|
(5.2)
|
Interest on finance leases
|
(2.7)
|
(2.5)
|
Net interest on defined benefit pension
schemes
|
0.9
|
0.8
|
Other finance costs
|
(9.4)
|
(6.9)
|
Interest receivable from JVs
|
9.0
|
5.1
|
Share of JV interest payable
|
(12.4)
|
(12.4)
|
Net JV interest
|
(3.4)
|
(7.3)
|
Total
adjusted net finance cost
|
(41.1)
|
(32.7)
|
Taxation
The forecast full year adjusted effective tax
rate was 28.8% (FY 23: 27.2%). This rate gives rise to an adjusted
tax charge of £53.6m (H1 23: £41.9m). The increase in the adjusted
rates was driven by the increase in the statutory rate of
Corporation Tax from 19% to 25% from April 2023. In addition, the
Group is subject to Residential Property Developer Tax (RPDT) of
approximately 4% of profit before tax.
On a reported basis, the Group recognised a
tax charge of £40.8m at an effective tax rate of 26.0% (HY 23:
£31.0m, effective rate of 27.2%). The reduction in rate was due to
adjustments in respect of prior periods.
Net assets
and capital employed
£m
|
H1 24
|
FY 23
|
Change
|
Work in progress
|
1,366.4
|
1,219.0
|
|
Land
|
1,845.6
|
1,881.7
|
|
Land creditors
|
(605.4)
|
(662.2)
|
|
Net investment in inventories
|
2,606.6
|
2,438.5
|
+168.1
|
Investment in joint ventures
|
612.2
|
562.7
|
|
Other net working capital
|
(486.8)
|
(558.0)
|
|
Current and deferred tax
|
(40.8)
|
(18.0)
|
|
Capital employed
|
2,691.2
|
2,425.2
|
+266.0
|
Fire safety provision
|
(280.7)
|
(289.0)
|
|
Retirement benefit asset
|
34.7
|
34.2
|
|
Tangible net assets
|
2,445.2
|
2,170.4
|
+274.8
|
Goodwill
|
827.6
|
827.6
|
|
Intangible assets
|
389.8
|
409.3
|
|
Net (debt)/cash
|
(322.0)
|
(88.8)
|
|
Net
assets
|
3,340.6
|
3,318.5
|
+22.1
|
Capital employed increased by 11% to £2,691.2
compared to the prior year end (FY 23: £2,425.2m), the majority of
which related to investment in inventories and joint ventures. This
increase was driven by greater levels of construction activity
across the Group's sites (including its joint ventures),
particularly in relation to upfront infrastructure spend on new
sites and large mixed tenure sites and the usual seasonal build-up
of work in progress at the half year to support delivery of open
market homes in the second half. The sales rates for Open Market
homes remained lower than anticipated during the first half, which
also contributed to higher levels of work in progress on some
sites. In addition, land creditors reduced by £56.8m as a result of
payments on existing sites exceeding new land creditors arising on
land purchased in the period.
The increase in other net working capital
included an amount owed by an RP partner of c. £40m in relation to
an agreement which completed towards the end of the half year.
Nearly all of this receivable was settled in August.
Fire
safety
The Group is committed to playing its part in
delivering a lasting industry solution to fire safety and on 13
March 2023 signed the Department for Levelling Up, Housing and
Communities' Developer Remediation Contract.
The Group spent £29.0m (before recoveries of
£16.8m) during the year and is continuing to make good progress
with the remediation works. During the period, works have been
completed on 24 buildings and we are currently on site on a further
34. Where we are not yet on site we are significantly engaged in
the triage and remediation process for a further 179 buildings with
the majority being in the pre-construction phase where we are
completing the design, tendering process and agreeing the scope of
works before we commence on site.
After a discount unwind of £3.9m, the closing
provision as at 30 June 2024 was £280.7m.
£m
|
|
|
H1 24
|
Opening at 1 January
|
|
|
289.0
|
Utilised in the period
|
|
|
(12.2)
|
Discount unwind
|
|
|
3.9
|
Closing at 30
June
|
|
|
280.7
|
Cash flow,
net debt and financing
The Group started 2024 with net debt of £88.8m
compared to net cash of £118.2m at the beginning of 2023.
After shareholder distributions of £101.0m, the total outflow
for the period was £233.2m. This was substantially lower than in H1
23 (£446.8m outflow), resulting in closing net debt of £322.0m (H1
23: net debt £328.6m). The constituent elements of the half
year cash flow are shown below.
£m
|
H1 24
|
H1 23
|
Opening
|
(88.8)
|
118.2
|
Adjusted profit before tax
|
186.2
|
174.0
|
Investment in land and work in
progress
|
(111.3)
|
(377.5)
|
Movement in land creditors
|
(56.8)
|
26.1
|
Investment in other working capital
|
(74.7)
|
(48.7)
|
Investment in joint ventures
|
(40.3)
|
(49.2)
|
Exceptional fire safety spend
|
(12.2)
|
(10.9)
|
Other exceptional costs
|
(7.1)
|
(33.9)
|
Taxation
|
(16.0)
|
(16.3)
|
Shareholder distributions
|
(101.0)
|
(110.4)
|
Net outflow
|
(233.2)
|
(446.8)
|
Closing
|
(322.0)
|
(328.6)
|
The total available facilities as at 30 June
2024 were £1,015.7m, against which the Group had drawn £645.7m (FY
23: £506.7m, H1 23: £541.4m). These facilities are used to fund
intra-period working capital movements and land
investments.
£m unless otherwise stated
|
Available facility
|
Facility maturity
|
H1 24
|
H1 23
|
FY 23
|
Revolving credit facility
|
500.0
|
2026
|
(140.0)
|
(35.0)
|
-
|
Term loan
|
400.0
|
2026
|
(400.0)
|
(400.0)
|
(400.0)
|
USPP loan
|
100.0
|
2027
|
(104.1)
|
(105.1)
|
(104.6)
|
Prepaid facility fee
|
n/a
|
n/a
|
4.6
|
4.9
|
4.2
|
Homes England development loan
|
10.7
|
2029
|
(5.7)
|
(6.4)
|
(6.7)
|
Overdraft facility
|
5.0
|
2025
|
-
|
-
|
-
|
Total borrowings
|
(1,015.7)
|
|
(645.2)
|
(541.6)
|
(507.1)
|
Cash
|
|
|
323.2
|
213.0
|
418.3
|
Net
debt
|
|
|
(322.0)
|
(328.6)
|
(88.8)
|
Shareholder
distributions
The share buyback of £55m, which commenced in
December 2023, was completed on 24 February 2024.
The Group commenced a further ordinary share
buyback programme of £100m on 18 April in lieu of a final dividend
payment for the financial year ended 31 December 2023. This was
completed on 4 September 2024 with a total of 7.7m ordinary shares
(4.0m during the period) acquired at an average price per share of
1,299p. Of the ordinary shares repurchased, 7.5m shares (3.8m
during the period) were cancelled.
In line with the Group's capital allocation
policy the Board is announcing an interim ordinary distribution of
£55m in respect of the H1 2024 adjusted earnings and a special
distribution of £75m. The combined distribution of £130m will be in
the form of a share buybacks and is expected to commence in
September 2024.
The Board will continue to monitor the
progress of capital release during the year and will consider
additional buybacks in the context of the cash position and
investment opportunities.
Forward order
book
The forward order book as at 30 June increased
15% to £5,149.4m (FY 23: £4,466.1m). This was primarily driven by
the increase in deals secured with partners.
£m
|
H1 24
|
FY 23
|
Open Market
|
475.0
|
297.6
|
Partner Funded
|
4,674.4
|
4,168.5
|
Total
|
5,149.4
|
4,466.1
|
Land
bank
The Group increased its activity in the land
market during the period, adding 6,895 plots to the land bank.
After deducting the plots utilised in the year, the total land bank
reduced by 1,121 plots. The Group also secured 1,330 plots in
relation to 100% Partner Funded developments.
|
H1 24
|
FY 23
|
Owned
|
53,481
|
55,707
|
- of
which relates to JVs (at 100%)
|
15,896
|
14,935
|
Controlled
|
21,832
|
20,727
|
- of
which relates to JVs (at 100%)
|
10,979
|
10,268
|
Total plots
in land bank (including JVs)
|
75,313
|
76,434
|
Strategic
land
Strategic land refers to land which does not
yet have planning consent and which the Group is or will progress
through planning and promotional processes before development.
Strategic land continues to be an important source of supply and a
further 4,871 plots were secured during the period. The net
increase was 4,226 after 295 plots were transferred to the land
bank with the remaining movement driven by planning adjustments.
Strategic land remains well positioned to deliver high quality
developments in the near to medium term with good progress on a
number of significant projects.
|
Total sites
|
Total plots
|
0 - 150 plots
|
58
|
4,605
|
150 - 300 plots
|
51
|
10,430
|
300 - 500 plots
|
31
|
10,799
|
500 - 1,000 plots
|
21
|
14,125
|
1,000+ plots
|
21
|
35,047
|
As at 30 June
2024
|
182
|
75,006
|
Planning agreed
|
18
|
5,644
|
Planning application
|
21
|
9,106
|
Ongoing application
|
143
|
60,256
|
As at 30 June
2024
|
182
|
75,006
|
As at 31 December 2023
|
185
|
70,780
|
Principal
risks and uncertainties
The Group is subject to a number of risks and
uncertainties as part of its activities as described in Risk
Management and Our Principal Risks on page 60 to 67 of the Group's
2023 Annual Report and Accounts. The Board regularly considers
these and seeks to ensure that appropriate processes are in place
to manage, monitor and mitigate these risks.
Risks relating to sustainability are becoming
increasingly important in the medium term, especially with the
emerging transitional risks which are becoming enshrined in
regulation.
Group statement of profit and loss
and other comprehensive income
|
|
Six months ended 30 June
2024
|
|
Six
months ended 30 June 2023
|
£m
|
Note
|
Reported
measures
|
Adjusting
items
(note 14)
|
Adjusted
measures
|
|
Reported measures
|
Adjusting items
(note
14)
|
Adjusted measures
|
Revenue
|
2
|
1,723.5
|
251.0
|
1,974.5
|
|
1,575.3
|
201.8
|
1,777.1
|
Cost of sales
|
|
(1,488.8)
|
|
|
|
(1,338.0)
|
|
|
Gross profit
|
|
234.7
|
|
|
|
237.3
|
|
|
Administrative expenses
|
(102.2)
|
|
|
|
(130.8)
|
|
|
Amortisation of acquired
intangible assets
|
(19.4)
|
|
|
|
(23.1)
|
|
|
Other operating income
|
54.1
|
|
|
|
37.8
|
|
|
Operating profit
|
167.2
|
60.1
|
227.3
|
|
121.2
|
85.5
|
206.7
|
Finance income
|
14.7
|
|
|
|
8.4
|
|
|
Finance expenses
|
(47.3)
|
|
|
|
(36.2)
|
|
|
Net financing expenses
|
(32.6)
|
(8.5)
|
(41.1)
|
|
(27.7)
|
(5.0)
|
(32.7)
|
Share of profit after tax from
joint ventures
|
7
|
22.1
|
|
|
|
20.8
|
|
|
Profit before tax
|
156.7
|
29.5
|
186.2
|
|
114.2
|
59.8
|
174.0
|
Income tax expense
|
4
|
(40.8)
|
|
|
|
(31.0)
|
|
|
Profit for the period
|
115.9
|
16.7
|
132.6
|
|
83.2
|
48.9
|
132.1
|
Other comprehensive expense
|
Remeasurement of retirement
benefit assets
|
(0.4)
|
|
(0.7)
|
|
|
Total other comprehensive expense
|
(0.4)
|
|
(0.7)
|
|
|
Total comprehensive income for the period
|
115.5
|
|
82.5
|
|
|
|
|
|
|
|
|
|
|
| |
Earnings per
share
|
Note
|
Six months ended 30 June
2024
|
|
Six
months ended 30 June 2023
|
|
|
Reported
measures
|
|
Adjusted
measures
|
Reported measures
|
|
Adjusted measures
|
Basic
|
5
|
33.9p
|
|
|
24.1p
|
|
|
Diluted
|
5
|
33.2p
|
|
|
24.1p
|
|
|
Adjusted Basic
|
5
|
|
|
38.8p
|
|
|
38.3p
|
|
|
|
|
|
|
|
|
|
|
| |
Group statement of financial
position
£m
|
Note
|
As at 30 June 2024
|
As at 30
June 2023 (restated)
|
As at 31
December 2023
|
|
Assets
|
|
|
|
|
|
Goodwill
|
|
827.6
|
827.6
|
827.6
|
|
Intangible assets
|
|
389.8
|
433.3
|
409.3
|
|
Property, plant and
equipment
|
|
20.6
|
21.2
|
20.1
|
|
Right-of-use assets
|
|
78.5
|
87.7
|
82.9
|
|
Investments
|
7
|
612.2
|
560.7*
|
562.7
|
|
Trade and other
receivables
|
|
-
|
0.8
|
-
|
|
Deferred tax assets
|
|
-
|
0.7
|
-
|
|
Retirement benefit
assets
|
|
34.7
|
34.2
|
34.2
|
|
Total non-current assets
|
|
1,963.4
|
1,966.2
|
1,936.8
|
|
|
|
|
|
|
|
Inventories
|
|
3,212.0
|
3,192.1
|
3,100.7
|
|
Trade and other
receivables
|
|
765.6
|
627.4*
|
626.4
|
|
Cash and cash
equivalents
|
8
|
323.2
|
213.0
|
418.3
|
|
Current tax assets
|
|
-
|
6.4
|
3.2
|
|
Total current assets
|
|
4,300.8
|
4,038.9
|
4,148.6
|
|
Total assets
|
|
6,264.2
|
6,005.1
|
6,085.4
|
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
Trade and other
payables
|
|
1,490.8
|
1,491.0
|
1,481.9
|
|
Lease liabilities
|
|
26.0
|
20.1
|
24.6
|
|
Provisions
|
9
|
102.0
|
93.1
|
105.0
|
|
Current tax liabilities
|
|
12.3
|
-
|
-
|
|
Total current liabilities
|
|
1,631.1
|
1,604.2
|
1,611.5
|
|
|
|
|
|
|
|
Borrowings
|
8
|
645.2
|
541.6^
|
507.1
|
|
Trade and other
payables
|
|
348.4
|
302.0
|
341.0
|
|
Lease liabilities
|
|
68.8
|
78.4
|
73.7
|
|
Provisions
|
9
|
201.6
|
254.4
|
212.4
|
|
Deferred tax
liabilities
|
4
|
28.5
|
-
|
21.2
|
|
Total non-current liabilities
|
|
1,292.5
|
1,176.4
|
1,155.4
|
|
Total liabilities
|
|
2,923.6
|
2,780.6
|
2,766.9
|
|
|
|
|
|
|
|
Net assets
|
|
3,340.6
|
3,224.5
|
3,318.5
|
|
|
|
|
|
|
|
Equity
|
|
|
|
|
|
Issued capital
|
|
169.0
|
173.6
|
173.4
|
|
Share premium
|
|
361.2
|
360.9
|
361.0
|
|
Capital redemption
reserve
|
|
5.9
|
1.3
|
1.5
|
|
Merger reserve
|
|
1,597.8
|
1,597.8
|
1,597.8
|
|
Retained earnings
|
|
1,206.7
|
1,090.9
|
1,184.8
|
|
Total equity attributable to equity holders
|
|
3,340.6
|
3,224.5
|
3,318.5
|
|
*Reported investments and trade
and other receivables as at 30 June 2023 have been restated to
reclassify receivables of £64.4m from joint arrangements which are
short term in nature, as described in note 1.7.
^Reported non-current borrowings
as at 30 June 2023 have been restated to reclassify borrowings of
£33.3m from current to non-current liabilities as the Group has the
right to roll over these obligations for at least twelve months
after the reporting period under an existing borrowings facility,
as described in note 1.7.
|
Group statement of changes in
equity
£m
|
Note
|
Own
shares
held
|
Other
retained
earnings
|
Total
retained
earnings
|
Issued
capital
|
Share
premium
|
Capital
Redemption reserve
|
Merger
reserve
|
Total
|
Balance as at 1 January 2024
|
|
(14.7)
|
1,199.5
|
1,184.8
|
173.4
|
361.0
|
1.5
|
1,597.8
|
3,318.5
|
Profit for the period
|
|
-
|
115.9
|
115.9
|
-
|
-
|
-
|
-
|
115.9
|
Total other comprehensive
expense
|
|
-
|
(0.4)
|
(0.4)
|
-
|
-
|
-
|
-
|
(0.4)
|
Total comprehensive income
|
|
-
|
115.5
|
115.5
|
-
|
-
|
-
|
-
|
115.5
|
Issue of share capital
|
|
-
|
-
|
-
|
-
|
0.2
|
-
|
-
|
0.2
|
Purchase of own shares
|
6
|
(2.9)
|
(97.8)
|
(100.7)
|
(4.4)
|
-
|
4.4
|
-
|
(100.7)
|
LTIP shares exercised
|
|
7.7
|
(5.3)
|
2.4
|
-
|
-
|
-
|
-
|
2.4
|
Share-based payments
|
|
-
|
2.8
|
2.8
|
-
|
-
|
-
|
-
|
2.8
|
Deferred tax on share-based
payments
|
|
-
|
1.9
|
1.9
|
-
|
-
|
-
|
-
|
1.9
|
Total transactions with owners
|
|
4.8
|
(98.4)
|
(93.6)
|
(4.4)
|
0.2
|
4.4
|
-
|
(93.4)
|
Balance as at 30 June 2024
|
|
(9.9)
|
1,216.6
|
1,206.7
|
169.0
|
361.2
|
5.9
|
1,597.8
|
3,340.6
|
|
|
|
|
|
|
|
|
|
|
Balance as at 1 January 2023
|
|
(17.4)
|
1,133.6
|
1,116.2
|
173.6
|
360.8
|
1.3
|
1,597.8
|
3,249.7
|
Profit for the period
|
|
-
|
83.2
|
83.2
|
-
|
-
|
-
|
-
|
83.2
|
Total other comprehensive
expense
|
|
-
|
(0.7)
|
(0.7)
|
-
|
-
|
-
|
-
|
(0.7)
|
Total comprehensive income
|
|
-
|
82.5
|
82.5
|
-
|
-
|
-
|
-
|
82.5
|
Issue of share capital
|
|
-
|
-
|
-
|
-
|
0.1
|
-
|
-
|
0.1
|
LTIP shares exercised
|
|
0.3
|
(0.3)
|
-
|
-
|
-
|
-
|
-
|
-
|
Share-based payments
|
|
-
|
2.6
|
2.6
|
-
|
-
|
-
|
-
|
2.6
|
Dividends paid
|
6
|
-
|
(110.4)
|
(110.4)
|
-
|
-
|
-
|
-
|
(110.4)
|
Total transactions with owners
|
|
0.3
|
(108.1)
|
(107.8)
|
-
|
0.1
|
-
|
-
|
(107.7)
|
Balance as at 30 June 2023
|
|
(17.1)
|
1,108.0
|
1,090.9
|
173.6
|
360.9
|
1.3
|
1,597.8
|
3,224.5
|
|
|
|
|
|
|
|
|
|
|
Balance as at 1 January 2023
|
|
(17.4)
|
1,133.6
|
1,116.2
|
173.6
|
360.8
|
1.3
|
1,597.8
|
3,249.7
|
Profit for the year
|
|
-
|
223.4
|
223.4
|
-
|
-
|
-
|
-
|
223.4
|
Total other comprehensive
expense
|
|
-
|
(1.7)
|
(1.7)
|
-
|
-
|
-
|
-
|
(1.7)
|
Total comprehensive income
|
|
-
|
221.7
|
221.7
|
-
|
-
|
-
|
-
|
221.7
|
Issue of share capital
|
|
-
|
-
|
-
|
-
|
0.2
|
-
|
-
|
0.2
|
Purchase of own shares
|
6
|
(2.0)
|
(53.4)
|
(55.4)
|
(0.2)
|
-
|
0.2
|
-
|
(55.4)
|
LTIP shares exercised
|
|
4.7
|
(3.3)
|
1.4
|
-
|
-
|
-
|
-
|
1.4
|
Share-based payments
|
|
-
|
8.0
|
8.0
|
-
|
-
|
-
|
-
|
8.0
|
Dividend paid
|
6
|
-
|
(110.4)
|
(110.4)
|
-
|
-
|
-
|
-
|
(110.4)
|
Deferred tax on share-based
payments
|
|
-
|
3.3
|
3.3
|
-
|
-
|
-
|
-
|
3.3
|
Total transactions with owners
|
|
2.7
|
(155.8)
|
(153.1)
|
(0.2)
|
0.2
|
0.2
|
-
|
(152.9)
|
Balance as at 31 December 2023
|
|
(14.7)
|
1,199.5
|
1,184.8
|
173.4
|
361.0
|
1.5
|
1,597.8
|
3,318.5
|
Group statement of cash
flows
£m
|
Note
|
Six months ended 30 June
2024
|
Six
months ended 30 June 2023 (restated)
|
Cash flows from operating activities
|
|
|
|
Operating profit for the
period
|
|
167.2
|
121.2
|
Exceptional expenses included in operating profit
|
3
|
5.2
|
28.1
|
Depreciation and amortisation
|
|
34.4
|
36.8
|
Other non-cash items
|
|
(0.7)
|
-
|
Equity-settled share-based payment expense
|
|
2.8
|
2.6
|
Operating cash inflow before exceptional cash flows and
movements in working capital
|
|
208.9
|
188.7
|
Exceptional cash flows relating to
the restructuring, integration and other exceptional
expenses
|
|
(7.1)
|
(33.8)
|
Exceptional cash flows relating to
fire safety
|
|
(12.2)
|
(10.9)
|
Exceptional cash outflows
|
|
(19.3)
|
(44.7)
|
Defined benefit pension
contributions
|
|
(0.1)
|
(0.1)
|
Increase in trade and other
receivables
|
|
(139.2)
|
(85.1)^
|
Increase in inventories
|
|
(111.3)
|
(377.5)
|
Increase in trade and other
payables
|
|
8.6
|
15.3^
|
Decrease in provisions
|
|
(3.2)
|
(0.4)
|
Movements in working capital
|
|
(245.2)
|
(447.8)
|
Net cash outflow from operations
|
|
(55.6)
|
(303.8)
|
Income taxes paid
|
|
(16.0)
|
(16.3)
|
Net cash outflow from operating activities
|
|
(71.6)
|
(320.1)
|
Cash flows from investing activities
|
|
|
|
Bank interest received
|
|
1.8
|
0.9
|
Purchase of property, plant and
equipment
|
|
(2.5)
|
(3.3)
|
Loans advanced to joint
ventures
|
7
|
(113.2)
|
(76.9)^
|
Loans repaid by joint
ventures
|
7
|
85.1
|
71.3^
|
Interest received on loans to joint
ventures
|
7
|
1.0
|
3.7
|
Dividends received from joint
ventures
|
7
|
8.6
|
17.5
|
Net cash (outflow)/inflow from investing
activities
|
|
(19.2)
|
13.2
|
Cash flows from financing activities
|
|
|
|
Distributions paid -
dividend
|
6
|
-
|
(110.4)
|
Distributions paid - share
buyback
|
6
|
(101.0)
|
-
|
Lease principal payments
|
|
(11.3)
|
(8.7)
|
Lease interest payments
|
|
(2.7)
|
(2.5)*
|
Interest paid on
borrowings
|
|
(31.0)
|
(19.4)*
|
Proceeds from share
issues
|
|
2.6
|
0.1
|
Repayment of bank loans
|
|
(0.9)
|
(51.0)
|
Drawdown of bank loans
|
|
140.0
|
35.0
|
Net cash outflow from financing activities
|
|
(4.3)
|
(156.9)
|
Net decrease in cash and cash
equivalents
|
|
(95.1)
|
(463.8)
|
Opening cash and cash
equivalents
|
|
418.3
|
676.8
|
Closing cash and cash equivalents
|
|
323.2
|
213.0
|
*2023 reported numbers have been
restated to reflect the reclassification of interest paid on
borrowings and lease interest payments from cash flows from
operating activities to cash flows from financing activities, as
described in note 1.7.
^2023 loans advanced to joint
ventures, loan repaid by joint ventures, increase in trade and
other receivables and increase in trade and other payables have
been restated to reclassify short-term trading cash flows from
investing to operating activities, as described in note
1.7.
|
|
|
|
| |
1 Basis of preparation
1.1 General Information
Vistry Group PLC (the 'Company') is a public
company, limited by shares, domiciled and incorporated in England,
United Kingdom. The shares are listed on the London Stock Exchange.
The registered office is 11 Tower View, Kings Hill,
West Malling, Kent, ME19 4UY.
These condensed consolidated interim financial
statements were approved for issue on 4 September 2024.
These condensed consolidated interim financial
statements do not comprise statutory accounts within the meaning of
section 434 of the Companies Act 2006. Statutory accounts for the
year ended 31 December 2023 were approved by the board of directors
on 14 March 2024 and delivered to the Registrar of Companies. The
report of the auditor on those accounts was unqualified, did not
contain an emphasis of matter paragraph and did not contain any
statement under section 498 of the Companies Act 2006.
The condensed consolidated interim financial
statements are unaudited but have been reviewed by the Group's
auditor, PricewaterhouseCoopers LLP.
1.2 Basis of preparation
These condensed consolidated interim financial
statements for the six-month reporting period ended 30 June 2024
have been prepared in accordance with the UK-adopted International
Accounting Standard 34, 'Interim Financial Reporting' and the
Disclosure Guidance and Transparency Rules sourcebook of the United
Kingdom's Financial Conduct Authority.
The condensed consolidated interim financial
statements do not include all of the notes of the type normally
included in an annual report and accounts. Accordingly, this report
is to be read in conjunction with the annual report for the year
ended 31 December 2023, which has been prepared in accordance with
UK-adopted international accounting standards and the requirements
of the Companies Act 2006, and any public announcements made by
Vistry Group PLC during the interim reporting period.
The condensed consolidated interim financial
statements include the financial statements of the Company and all
its subsidiary undertakings. Subsidiaries are all entities over
which the Group has control. The Group controls an entity when the
Group is exposed to, or has rights to, variable returns from its
involvement with the entity and has the ability to affect those
returns through its power over the entity. Subsidiaries are fully
consolidated from the date on which control is transferred to the
Group. They are deconsolidated from the date that control
ceases.
The financial statements are prepared on the
historical cost convention unless otherwise stated. The functional
and presentational currency of the Company and Group is Pounds
Sterling (GBP). All financial information, unless otherwise stated
has been rounded to the nearest £0.1m.
1.3 Accounting policies
The condensed consolidated financial
statements have been prepared by applying the accounting policies
and presentation that were applied in the preparation of the
Group's published consolidated financial statements for the year
ended 31 December 2023. There are two exceptions to this in
relation to tax, which is calculated based on the estimated average
effective tax rate for the year ending 31 December 2024 and new
accounting standards and amendments which have been adopted by the
Group with an effective date of 1 January 2024.
Except for the amendments to IAS 1
- Classification of Liabilities
as Current or Non-current as discussed in note 1.7, there
are no new standards or amendments that have a material impact on
the Group's reported results.
1.4 Going concern
The Group has prepared a cash flow forecast to
confirm the appropriateness of the going concern assumption in
these accounts. The forecast was prepared using a likely base case
and a number of severe but plausible downside sensitivity
scenarios. In the downside scenarios the Group has assumed
decreased demand for housing and falling house prices, increased
build costs and greater working capital requirements. In both the
base case and the individual downside sensitivity scenarios, the
forecasts indicated that there was sufficient headroom and
liquidity for the business to continue based on the committed
facilities available to the Group as shown in note 8.
The Group was also forecast to comply with the
required covenants on the aforementioned borrowing facilities.
Mitigating actions were only required in an extreme situation
whereby all downsides occurred simultaneously. Consequently, the
Directors have not identified any material uncertainties to the
Group's ability to continue as a going concern over a period of at
least twelve months from the date of the approval of the financial
statements and have concluded that using the going concern basis
for the preparation of the financial statements is
appropriate.
In the downside sensitivity scenario, the
following assumptions have been applied (individually and in
aggregate):
· A 10% reduction
in sales volumes with a corresponding slowdown in build rates and
associated overheads
· A 10% reduction
in private sales prices
· A 5% increase in
build costs
· A 1% increase in
work in progress
· A rise in
interest cost of 200bps
In a severe downside where all of the above
scenarios arise concurrently, the following mitigating actions have
been modelled:
· Reduction in
uncommitted land spend
· Further
reduction in the cost base
· Reduction in
shareholder distributions
1.5 Segment Reporting
All revenue and profits disclosed
relate to continuing activities of the Group and are derived from
activities performed in the United Kingdom. Operating segments are
identified in a manner consistent with the internal reporting
provided to the Chief Operating Decision Maker ("CODM"). The CODM
has been determined as the Board of Directors as they are
responsible for allocating resources and regularly review and
assess the performance and financial position of the
Group.
On 11 September 2023, the Board of
Directors announced a change in strategy, resulting in an internal
restructure of the Groups' operations. As a result of the
restructure, the Group reassessed the number of operating segments
and concluded that there is only one operating segment. The single
operating segment aligns to the internal reporting presented on a
regular basis to the CODM.
1.6 Critical accounting judgements
and key sources of estimation uncertainty
The Group's principal judgements and key
sources of estimation uncertainty remain unchanged since the
year-end and are set out in Note 1.7 on pages 165 to 166 of the
Annual Report and Accounts 2023.
1.7 Changes to comparative
information
Reclassification of borrowings (change
in accounting policies)
The Group has historically presented the
amounts drawn on the revolving credit facility ('RCF') within
current borrowings given it was expected that the amount drawn
would be repaid within the next twelve months. Following the
amendments to IAS 1 Classification of Liabilities as Current or
Non-current, as the Group has the right, at the end of the
reporting period, to roll over any drawn amounts for at least
twelve months after the reporting period under the existing RCF,
the RCF should be disclosed as a non-current liability. As this
amendment is required to be applied retrospectively the comparative
information as at 30 June 2023 has been restated which has resulted
in a decrease in current borrowings of £33.3m and a corresponding
increase in non-current borrowings on the face of the Group
statement of financial position and in note 8.
Reclassification of assets (prior year
restatement)
The Group historically presented all amounts
outstanding from joint arrangements in Investments within
non-current assets. In December 2023, the Group reclassified the
amounts due which were trading in nature to Trade and other
receivables to reflect the short-term nature of the receivables. As
a result, the comparative information as at 30 June 2023 has also
been restated which has resulted in a decrease in investments of
£64.4m and a corresponding increase in trade and other receivables
on the face of the Group statement of financial
position.
Reclassification of cash flow items
(prior year restatement)
The Group has represented the Group statement
of cash flows to provide enhanced disclosures in relation to
exceptional cash flows from operating activities. In addition to
this enhanced disclosure, the Group has reclassified lease interest
payments and interest paid on borrowings from operating activities
to financing activities. Given the increased size of the business
and prominence of lease interest it is viewed by the Directors that
such interest is better presented as part of financing cash flows
to be consistent with the underlying lease repayments. As interest
paid on borrowings is a cost of obtaining financial resources, this
has also been classified as a financing cash flow to be consistent
with the drawdown/repayment of bank loans. As a result, the HY 23
reported net cash outflow from operating activities has decreased
by £21.8m and net cash outflow from financing activities has
increased.
In addition to the above, short-term cash
inflows and outflows from transactions with joint arrangements have
been reclassified between investing and operating cash flows given
they are trading/operational in nature. As a result:
· Cash outflows
associated with the increase in trade and other receivables has
decreased by £28.4m
· Cash inflows
associated with the increase in trade and other payables has
decreased by £70.8m
· Cash outflows
associated with loans advanced to joint ventures has decreased by
£44.6m
· Cash inflows
associated with loan repaid by joint ventures has decreased by
£2.2m
1.8
Seasonality
In common with the rest of the UK
housebuilding industry, activity occurs year-round, however the
pattern of reservations usually results in the Group's completions
being more heavily weighted towards the second half of the
year.
2 Revenue
Revenue by type
|
|
Six months ended 30 June
2024
£m
|
Six
months ended 30 June 2023
£m
|
Open Market sales
|
|
611.9
|
723.0
|
Partner Funded sales
|
|
1,111.6
|
852.3
|
Revenue
|
|
1,723.5
|
1,575.3
|
3 Exceptional expenses
Exceptional items are those which, in the
opinion of the Board, are material by size and irregular in nature
and therefore require separate disclosure within the statement of
profit and loss in order to assist the users of the financial
statements in understanding the underlying business performance of
the Group. Restructuring expenses are those expenses such as
termination of third-party distributor agreements, severance and
other non-recurring items directly related to restructuring and
integration activities that do not reflect the business's trading
performance. The fire safety provision has previously been
disclosed as an exceptional expense and, accordingly, the related
unwind of discounting on the provision has also been disclosed as
an exceptional expense.
|
|
Six months ended 30 June
2024
£m
|
Six
months ended 30 June 2023
£m
|
Restructuring, integration and
other costs
|
|
5.2
|
16.0
|
Cost of sales relating to fire
safety
|
|
-
|
12.1
|
Unwind of discounting on the fire
safety provision
|
|
3.9
|
7.5
|
Exceptional expenses
|
|
9.1
|
35.6
|
4 Income tax expense
The tax charge presented for the six months
ended 30 June 2024 is the best estimate of the weighted average
annual income tax rate expected for the full financial year applied
to the profit before tax for the six month period. The effective
tax rate comprises corporation tax, residential property developer
tax ('RPDT') and deferred tax totalling 26.0% (30 June 2023: 27.2%;
31 December 2023: 26.7%). The effective tax rate is higher than the
statutory rate of 25% due to RPDT offset by the impact of
adjustments in respect of prior periods.
As at 30 June 2024 the Group recognised a net
deferred tax liability of £28.5m (30 June 2023: £0.7m asset; 31
December 2023: £21.2m liability).
5 Earnings per share
Profit attributable to ordinary
shareholders
|
Note
|
|
Six months ended 30 June
2024
£m
|
Six
months ended 30 June 2023
£m
|
Profit for the period attributable
to equity holders of the Company
|
|
|
115.9
|
83.2
|
Adjusted earnings attributable to
equity holders of the Company
|
14
|
|
132.6
|
132.1
|
Earnings per share
|
|
Six months ended 30 June
2024
|
Six
months ended 30 June 2023
|
Basic earnings per
share
|
|
33.9p
|
24.1p
|
Diluted earnings per
share
|
|
33.2p
|
24.1p
|
Adjusted basic earnings per
share
|
|
38.8p
|
38.3p
|
Weighted
average number of shares used as the denominator
|
Basic
|
Diluted
|
m
|
m
|
Weighted average number of ordinary shares for the six months
ended 30 June 2024
|
341.6
|
349.4
|
Weighted average number of
ordinary shares for the six months ended 30 June 2023
|
345.1
|
345.6
|
The basic weighted average number of ordinary
shares is calculated by time-weighting the ordinary shares in issue
during the period based on new issues and share buybacks. This
figure excludes treasury shares and shares held in the Employee
Stock Ownership Plan (ESOP) Trust but includes any outstanding
vested nil-cost options in relation to equity-settled share-based
payment arrangements.
The diluted weighted average number of
ordinary shares is calculated as the basic weighted average number,
plus any other potentially outstanding shares in relation to the
equity-settled share-based payment arrangements. The potential
dilutive effect of ordinary shares issuable under equity-settled
share-based payment arrangements is 7.8m (30 June 2023:
0.5m).
6 Distributions
Dividends
No dividends were declared or paid in the six
months ended 30 June 2024. On 1 June 2023 the Group paid a final
dividend in respect of 2022 of £110.4m (32p per share).
Share
buyback
The Group commenced a share buyback programme
of £55m of ordinary shares on 11 December 2023. This was completed
on 23 February 2024 with a total of 5.8m ordinary shares (5.1m
during the period) acquired at an average price per share of
955p.
On 18 April 2024, the Group commenced a
further ordinary share buyback programme of £100m of ordinary
shares. This was completed on 4 September 2024 with a total of 7.7m
ordinary shares (4.0m during the period) acquired at an average
price per share of 1,299p. Of the ordinary shares repurchased, 7.5m
shares (3.8m during the period) were cancelled.
In line with the Group's capital allocation
policy the Board is announcing an interim ordinary distribution of
£55m in respect of the H1 2024 adjusted earnings and a special
distribution of £75m. The combined distribution of £130m will be in
the form of a share buyback and is expected to commence in
September 2024.
7 Investments
The Group's investments are set out
in the table below:
|
As at 30 June
2024
£m
|
As at 30
June 2023
(restated)
£m
|
As at 31
December 2023
£m
|
Interest in joint ventures -
equity
|
213.0
|
200.0
|
199.6
|
Interest in joint ventures -
loans
|
399.1
|
360.6
|
363.0
|
Investments in joint ventures
|
612.1
|
560.6
|
562.6
|
Other investments
|
0.1
|
0.1
|
0.1
|
Investments
|
612.2
|
560.7
|
562.7
|
The movement in investments during the
period/year is as follows:
|
As at 30 June
2024
£m
|
As at 30
June 2023
(restated) £m
|
As at 31
December 2023
£m
|
As at the beginning of the period/year
|
562.7
|
645.1
|
552.4
|
|
Reclassification of opening
balance to trade and other receivables
|
-
|
(92.7)*
|
-
|
|
Acquired with Countryside
Partnerships PLC
|
-
|
(2.5)
|
(2.5)
|
Loans advanced
|
113.2
|
76.9
|
194.4
|
|
Loans repaid
|
(85.1)
|
(71.3)
|
(197.8)
|
|
Share of net profit for the
period/year
|
22.1
|
20.8
|
56.0
|
|
Dividends received from joint
ventures
|
(8.6)
|
(17.5)
|
(42.3)
|
|
Interest accrued on loans to joint
ventures
|
8.9
|
5.6
|
15.1
|
|
Interest received on loans to
joint ventures
|
(1.0)
|
(3.7)
|
(6.4)
|
|
Other movements
|
-
|
-
|
(6.2)
|
|
As at the end of the period/year
|
612.2
|
560.7
|
562.7
|
|
*As described in note 1.7, Investments have been restated in
order to reclassify amounts due from joint arrangements which are
short term in nature from Investments to Trade and other
receivables. The reclassified amount in the roll-forward table
above of £92.7m represents the amounts due from joint arrangements
as at 31 December 2022.
8 Cash and cash equivalents and
borrowings
|
As at 30 June
2024
£m
|
As at 30
June 2023
£m
|
As at 31
December 2023
£m
|
Cash and cash
equivalents
|
323.2
|
213.0
|
418.3
|
Borrowings*
|
(645.2)
|
(541.6)
|
(507.1)
|
Net debt
|
(322.0)
|
(328.6)
|
(88.8)
|
*As described in note 1.7, all borrowings are now presented as
a non-current liability as the Group has the right to defer
settlement for at least 12 months including the £140m (30 June
2023: £33.3m, 31 December 2023: £nil) drawn on the RCF which has
historically been presented as current. The Group expects to fully
repay the amount drawn on the RCF by 31 December
2024.
The total borrowing facilities
available to the Group as at 30 June 2024 were £1,015.7m, maturing
between 2025 and 2029 (30 June 2023: £1,015.7m; 31 December 2023:
£1,015.7m). These facilities include the £100m USPP loan (maturing
in 2027), £400m term loan (maturing in 2026) and £500m revolving
credit facility (maturing in 2026). Further details regarding these
facilities are disclosed on page 187 of the Annual Report and
Accounts 2023.
9 Provisions
|
|
Fire
safety
£m
|
Restructuring
£m
|
Other
£m
|
Total
£m
|
As at 1 January 2024
|
|
289.0
|
9.9
|
18.5
|
317.4
|
Additional provisions
|
|
-
|
1.5
|
6.4
|
7.9
|
Utilised in the year
|
|
(12.2)
|
(6.4)
|
(4.4)
|
(23.0)
|
Unwind of discounting
|
|
3.9
|
-
|
-
|
3.9
|
Releases
|
|
-
|
-
|
(2.6)
|
(2.6)
|
As at 30 June 2024
|
|
280.7
|
5.0
|
17.9
|
303.6
|
Of the total provisions detailed above £102.0m
is expected to be utilised within the next year (30 June 2023:
£93.1m; 31 December 2023: £105.0m).
Fire safety
provision
The Group's fire safety provision is
reflective of the Group's commitment to the signed Developer
Remediation Contract with the Department for Levelling Up, Housing
and Communities. Where known obligations exist on legacy
properties, they have been evaluated for the likely cost to
complete and an appropriate provision has been
recognised.
At 30 June 2024, the Group holds a £280.7m
provision for future obligations on remedial works and additional
costs pertaining to 213 buildings (30 June 2023: 242; 31 December
2023: 228).
10 Financial instruments
|
As at 30 June 2024
Carrying amount
£m
|
As at 30 June
2023
Carrying
amount
£m
|
As at 31 Dec
2023
Carrying
amount
£m
|
Non-derivative financial
assets
|
|
|
|
Trade and other receivables *
|
429.1
|
470.4
|
441.3
|
Cash and cash equivalents
|
323.2
|
213.0
|
418.3
|
|
|
|
|
Non-derivative financial
liabilities
|
|
|
|
Borrowings
|
(645.2)
|
(541.6)
|
(507.1)
|
Trade and other payables **
|
(1,674.7)
|
(1,684.5)
|
(1,642.7)
|
Lease liabilities
|
(94.8)
|
(98.5)
|
(98.3)
|
Net financial
liabilities
|
(1,662.4)
|
(1,641.2)
|
(1,388.5)
|
* Trade and other receivables excluding prepayments and
contract assets which are not financial
instruments.
** Trade and other payables excluding deferred income
including contract liabilities which are not financial
instruments.
For the above financial instruments (excluding
land purchased on extended payment terms included within trade and
other payables), the fair values are not materially different from
their carrying amounts, since they are either interest bearing at
rates close to the current market rates, or the instruments are
short-term in nature.
Following a period of rising discount rates,
the fair value of the land purchased on extended payment terms is
lower than the carrying value at £573.4m (30 June 2023: £632.5m, 31
December 2023: £662.1m).
11 Contingent
liabilities
The Group is subject to various claims, audits
and investigations that have arisen in the ordinary course of
business. These matters include but are not limited to employment
and commercial matters. The outcome of all these matters is subject
to future resolution, including the uncertainties of litigation.
Based on information currently known to the Group and after
consultation with external lawyers, the Directors believe that the
ultimate resolution of these matters, individually and in
aggregate, will not have a material adverse impact on the Group's
financial condition. Where necessary, applicable costs are included
within the cost to complete estimates for individual developments
or are otherwise accrued in the statement of financial
position.
As Government legislation, regulation and
guidance further evolves in relation to fire safety and required
remediation works, this may result in additional liabilities for
the Group that cannot currently be reliably estimated. There may
also be changes concerning the use of materials currently
undergoing fire safety tests instructed by product
manufacturers.
If such materials are no longer considered
safe, this could result in an increase in the number of buildings
requiring remediation works as well as an increase in the estimated
cost to remediate the buildings currently provided for. We may
however expect further Government intervention if such
circumstances arise.
In respect of the remediation costs outlined
above, the Directors believe that the Group may be able to recover
some of these costs via insurance or, in the case of defective
workmanship, from subcontractors or other third parties. However,
any such recoveries are not deemed to be virtually certain and
therefore no contingent assets have been recognised during the
year.
No formal claims have been received by the
Group relating to the Defective Premises Act (DPA). The Group
cannot reliably estimate the expected liabilities stemming from the
DPA and as such no provision has been recognised as at 30 June
2024. The Group maintains a register of buildings constructed over
the last 30 years; if the Group is formally notified of potentially
defective works through communications from building owners,
leaseholders or managing agents on these buildings and the unfit
for habitation test has been established, an appropriate provision
would be recognised.
12 Related party
transactions
Transactions between fellow subsidiaries,
which are related parties, have been eliminated on consolidation,
as have transactions between the Company and its subsidiaries
during the period.
Transactions between the Group, Company and
key management personnel in the six months ended 30 June 2024 were
limited to those relating to remuneration.
Mr. Greg Fitzgerald, the Group Chief Executive
and Chairman, is non-executive Chairman of Ardent Hire Solutions
Limited ("Ardent"). The Group hires forklift trucks from
Ardent.
Mr. Stephen Teagle, CEO Countryside
Partnerships, is the Chair of The Housing Forum. The Group paid for
a subscription to The Housing Forum during the period.
Ms. Katherine Innes Ker, former non-executive
Director who resigned in May 2023, was also non-executive Director
of Forterra PLC. The Group incurred costs with Forterra PLC in
relation to the supply of bricks during the term that Katherine was
a non-executive Director in 2023 which is presented in the table
below. Any transactions with Forterra PLC in the period after
Katherine's departure from the Board are excluded from the table
below.
The total net value of transactions with
related parties excluding joint ventures has been made at arm's
length and were as follows:
|
|
Expenses paid to related
parties
|
|
Amounts payable to related
parties
|
|
Amounts owed by related
parties
|
|
Six months ended 30 June
2024
|
Six
months ended 30 June 2023
|
|
As at 30 June
2024
|
As at 30
June 2023
|
As at 31
December 2023
|
|
As at 30 June
2024
|
As at 30
June 2023
|
As at 31
December 2023
|
£000
|
£000
|
|
£000
|
£000
|
£000
|
|
£000
|
£000
|
£000
|
Trading transactions
|
|
|
|
|
|
|
|
|
|
|
Ardent
|
4,119
|
3,749
|
|
1,346
|
767
|
380
|
|
426
|
-
|
159
|
The Housing Forum
|
26
|
15
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
Forterra PLC
|
-
|
13
|
|
-
|
2
|
-
|
|
-
|
-
|
-
|
Transactions between the Group and
its joint ventures are disclosed as follows:
|
|
Sales to related
parties
|
|
Interest income and dividend
income from related parties
|
|
|
|
|
Six months ended 30 June
2024
|
Six
months ended 30 June 2023
|
|
Six months ended 30 June
2024
|
Six
months ended 30 June 2023
|
|
|
|
£m
|
£m
|
|
£m
|
£m
|
|
Trading transactions
|
|
63.8
|
47.6
|
|
-
|
-
|
|
Non-trading
transactions
|
|
-
|
-
|
|
23.6
|
27.8
|
|
|
|
|
|
|
|
|
|
|
|
Amounts owed by related
parties
|
|
Amounts owed to related
parties
|
|
|
|
As at 30 June
2024
|
As at 30
June 2023
|
As at 31
December 2023
|
|
As at 30 June
2024
|
As at 30
June 2023
|
As at 31
December 2023
|
|
|
|
£m
|
£m
|
£m
|
|
£m
|
£m
|
£m
|
|
Balances with joint
ventures
|
|
493.6
|
372.0
|
433.7
|
|
119.8
|
68.7
|
85.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales to related parties including joint
ventures are based on normal commercial payment terms available to
unrelated third parties, without security. The loans made to joint
ventures bear interest at rates of between 0.0% and
9.25% and are all repayable at the end of
the contract term; all balances with related parties will be
settled in cash.
As at 30 June 2024, two (30 June 2023: three;
31 December 2023: two) of the Group's employees have a close family
member on the Executive Committee. These individuals were recruited
through the normal interview process and are employed at salaries
commensurate with their experience and roles. The combined annual
salary and benefits of these individuals is less than £0.3m (30
June 2023: £0.3m; 31 December 2023: £0.3m).
There have been no other related party
transactions in the financial period which have materially affected
the financial performance or position of the Group, and which have
not been disclosed.
13 Events after the reporting
period
In the period from 1 July 2024 to 4 September
2024, the Group purchased a further 3.8m ordinary shares, which
were also subsequently cancelled, for a total consideration of
£50.3m (including stamp duty and fees) and therefore completing the
share buyback announced in March 2024.
In line with the Group's capital allocation
policy the Board is announcing an interim ordinary distribution of
£55m in respect of the H1 2024 adjusted earnings and a special
distribution of £75m. The combined distribution of £130m will be in
the form of a share buyback and is expected to commence in
September 2024.
There were no other material events after the
reporting period.
14 Adjusted performance
measures
In addition to the reported measures
disclosed, the Group uses certain adjusted measures and other
metrics to assess its operational performance. Definitions and
reconciliations to IFRS measures (where relevant) are provided
below.
Alternative performance measure:
|
Calculated as:
|
Adjusted revenue
|
Statutory revenue plus the Group's
share of joint ventures' revenue.
|
Adjusted operating
profit
|
Statutory operating profit
excluding exceptional items and amortisation of acquired intangible
assets plus the Group's share of joint ventures' operating
profit.
|
Adjusted operating
margin
|
Adjusted operating profit divided
by adjusted revenue.
|
Adjusted net financing
expenses
|
Statutory net financing expenses
excluding exceptional items plus the Group's share of joint
ventures' net financing expenses.
|
Adjusted profit before
tax
|
Statutory profit before tax
excluding exceptional items, amortisation of acquired intangibles
and the Group's share of joint ventures' tax.
|
Adjusted income tax
expense
|
Statutory income tax expense
excluding the tax effect of exceptional expenses and
amortisation of acquired
intangible assets, tax on joint ventures included in profit
before
tax and the adjustments in respect
of prior periods.
|
Adjusted effective tax rate
(ETR)
|
Adjusted income tax expense
divided by adjusted profit before tax
|
Adjusted basic earnings per share
(EPS)
|
Calculated as statutory profit
after tax excluding post-tax exceptional items and amortisation of
acquired intangibles, divided by the weighted average number of
ordinary shares for the period.
|
Net (debt)/cash
|
Cash and cash equivalents less
total borrowings excluding lease liabilities.
|
Capital employed
|
Statutory net assets less
goodwill, intangible assets, net (debt)/cash, retirement benefit
asset and fire safety provision.
|
Tangible net asset value
(TNAV)
|
TNAV is calculated as statutory
net assets less goodwill, intangible assets and net
(debt)/cash.
|
Return on capital employed
(ROCE)
|
For the half year ROCE is
calculated as the adjusted operating profit in the period divided
by the pro-rated 6-month average capital employed in the
period.
For the full-year ROCE is
calculated as the adjusted operating profit in the year divided by
average capital employed in the year.
|
Reconciliation of adjusted measures to
reported measures
Adjusted
revenue, operating profit, net financing expenses and profit before
tax:
|
Six months ended 30 June
2024
|
Six
months ended 30 June 2023
|
|
Revenue
£m
|
Operating profit
£m
|
Net financing expenses
£m
|
Profit before tax
£m
|
Revenue
£m
|
Operating profit
£m
|
Net
financing expense
£m
|
Profit
before tax
£m
|
Reported measures
|
1,723.5
|
167.2
|
(32.6)
|
156.7
|
1,575.3
|
121.2
|
(27.7)
|
114.2
|
Adjusting items:
|
|
|
|
|
|
|
|
|
Share of joint
ventures1
|
251.0
|
35.5
|
(12.4)
|
1.0
|
201.8
|
34.3
|
(2.5)
|
1.1
|
Exceptional
expenses2
|
-
|
5.2
|
3.9
|
9.1
|
-
|
28.1
|
7.5
|
35.6
|
Amortisation of acquired
intangibles3
|
-
|
19.4
|
-
|
19.4
|
-
|
23.1
|
-
|
23.1
|
Total adjusting items
|
251.0
|
60.1
|
(8.5)
|
29.5
|
201.8
|
85.5
|
(5.0)
|
59.8
|
Adjusted measures
|
1,974.5
|
227.3
|
(41.1)
|
186.2
|
1,777.1
|
206.7
|
(32.7)
|
174.0
|
1. The Group undertakes a significant portion of its
activities through joint ventures with its partners. In accordance
with IFRS, the Group's statement of profit and loss and other
comprehensive income includes its share of the post-tax results of
joint ventures within a single line item. The directors believe
that showing the Group's share of revenue, operating profit and net
financing expenses from joint ventures within the respective
adjusted measures better reflects the full scale of the Group's
operations and performance.
2. Exceptional expenses are those which the Directors consider
to be material by size and/or irregular in nature. The adjusted
measures exclude these items in order to more clearly show the
underlying business performance of the Group. Details of the
exceptional expenses are shown in note 3.
3. The amortisation charge relates to intangible assets which
arose on the acquisitions of Linden Homes and Partnerships from
Galliford Try PLC and of Countryside Partnerships PLC. The
charge is non-cash and was set at the time of the acquisition. The
Directors consider that this needs to be adjusted in the adjusted
measure to show the underlying business performance of the Group
more clearly.
Adjusted
basic earnings per share (EPS)
|
Six months ended 30 June
2024
£m
|
Six
months ended 30 June 2023
£m
|
Adjusted profit before tax (£m)
|
186.2
|
174.0
|
Reported income tax
expense
|
(40.8)
|
(31.0)
|
Tax impact of adjusting
items
|
(12.8)
|
(10.9)
|
Adjusted income tax expense
|
(53.6)
|
(41.9)
|
Adjusted earnings (£m)
|
132.6
|
132.1
|
Weighted average number of
ordinary shares (m)
|
341.6
|
345.1
|
Adjusted basic earnings per share (p)
|
38.8
|
38.3
|
Tangible net asset value (TNAV) and capital
employed
TNAV measures the intrinsic value of the
tangible assets held by the Group to shareholders. Capital employed
is a key input for determining ROCE and represents the capital used
to generate adjusted operating profit.
|
As at
30 June
2024
£m
|
As at 30
June 2023
£m
|
As at 31
December 2023
£m
|
Net
assets
|
3,340.6
|
3,224.5
|
3,318.5
|
Goodwill
|
(827.6)
|
(827.6)
|
(827.6)
|
Intangible assets
|
(389.8)
|
(433.3)
|
(409.3)
|
Net debt
|
322.0
|
328.6
|
88.8
|
Tangible net assets
|
2,445.2
|
2,292.2
|
2,170.4
|
Retirement benefit asset
|
(34.7)
|
(34.2)
|
(34.2)
|
Fire safety provision
|
280.7
|
311.8
|
289.0
|
Capital employed
|
2,691.2
|
2,569.8
|
2,425.2
|
|
Period ended 30 June
2024
£m
|
Period
ended 30 June 2023
£m
|
Year
ended 31 December 2023
£m
|
Opening capital employed
|
2,425.2
|
2,145.7
|
2,145.7
|
Closing capital employed
|
2,691.2
|
2,569.8
|
2,425.2
|
Pro-rated average capital employed*
|
1,279.1
|
1,178.9
|
2,285.5
|
*Pro-rated capital employed for H1 24 and H1 23 is calculated
as the average capital employed for the period pro-rated for
6-months (i.e. average capital employed for the period divided by
two).
Return on
capital employed (ROCE)
This measures the profitability and efficiency
of capital being used by the Group and is calculated as shown
below.
|
Period ended 30 June
2024
|
Period
ended 30 June 2023
(restated)
|
Year
ended 31 December 2023
|
Adjusted operating profit
(£m)
|
227.3
|
206.7
|
487.9
|
Pro-rated average capital employed
(£m)
|
1,279.1
|
1,178.9
|
2,285.5
|
ROCE
(%)
|
17.8
|
17.5^
|
21.3
|
^H1 23 ROCE has been restated to align to the H1 24
calculation methodology, as discussed on page 27, to ensure a like
for like comparison can be made between the current and prior
periods without being skewed due to the combination with
Countryside in November 2022.
Forward order
book
The Group's forward order book comprises the
unexecuted element on contracts that have been secured including
those which are reported within its joint ventures. The Directors
believe that showing the Group's share of joint venture orders
better reflects the full scale of the Group's pipeline.
Additionally, reservations made on open market sales have been
included given they are a commitment made by a customer against a
specific plot.
|
As at
30 June
2024
£m
|
As at 30
June 2023
£m
|
As at 31
December 2023
£m
|
Transaction price allocated to
unsatisfied performance obligations on contracts
|
4,270.3
|
3,205.7
|
3,722.9
|
Add: Share of forward orders included
within the Group's joint ventures
|
586.1
|
604.1
|
558.2
|
Add: Open market
reservations
|
293.0
|
379.8
|
185.0
|
Forward order book
|
5,149.4
|
4,189.6
|
4,466.1
|
Statement of directors'
responsibilities
The directors confirm that these condensed
consolidated interim financial statements have been prepared in
accordance with UK adopted International Accounting Standard 34,
'Interim Financial Reporting' and the Disclosure Guidance and
Transparency Rules sourcebook of the United Kingdom's Financial
Conduct Authority and that the interim management report includes a
fair review of the information required by 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 consolidated set of financial
statements, 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.
The maintenance and integrity of the Vistry
Group PLC website is the responsibility of the directors; the work
carried out by the authors does not involve consideration of these
matters and, accordingly, the auditors accept no responsibility for
any changes that might have occurred to the interim financial
statements since they were initially presented on the
website.
The directors of Vistry Group PLC are listed
in the Vistry Group PLC annual report for 31 December 2023, with
the exception of the following changes in the period:
· Mr Jeffrey Ubben
resigned from the board on 11 January 2024, and
· Mr Usman
Shamshad Nabi was appointed on 12 January 2024, and
· Mr Robert
Stanley Lawrence Woodward was appointed on 16 May 2024,
and
· Ms Alice
Elizabeth Woodwark was appointed on 16 May 2024, and
· Mr Ralph Graham
Findlay resigned from the board on 16 May 2024
A list of the current directors is maintained
on the Vistry Group PLC website: www.vistrygroup.co.uk
By order of the board
|
|
|
|
|
|
Greg Fitzgerald
|
Tim Lawlor
|
Chief Executive Officer &
Chairman
|
Chief Financial Officer
|
|
|
4 September 2024
|
|
Independent review report to Vistry
Group PLC
Report on the condensed
consolidated interim financial statements
Our conclusion
We have reviewed Vistry Group PLC's
condensed consolidated interim financial statements (the "interim
financial statements") in the Half year results of Vistry Group PLC
for the 6 month period ended 30 June 2024 (the
"period").
Based on our review, nothing has
come to our attention that causes us to believe that the interim
financial statements are not prepared, in all material respects, in
accordance with UK adopted International Accounting Standard 34,
'Interim Financial Reporting' and the Disclosure Guidance and
Transparency Rules sourcebook of the United Kingdom's Financial
Conduct Authority.
The interim financial statements
comprise:
· the Group statement of financial position as at
30 June 2024;
· the Group statement of profit and loss and other comprehensive
income for the period then ended;
· the Group statement of cash flows for the period then
ended;
· the Group statement of changes in equity for the period then
ended; and
· the explanatory notes to the interim financial
statements.
The interim financial statements
included in the Half year results of Vistry Group PLC have been
prepared in accordance with UK adopted International Accounting
Standard 34, 'Interim Financial Reporting' and the Disclosure
Guidance and Transparency Rules sourcebook 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
enquiries, 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.
We have read the other information
contained in the Half year results and considered whether it
contains any apparent misstatements or material inconsistencies
with the information in the interim financial
statements.
Conclusions 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 group to cease to continue as a going
concern.
Responsibilities for the interim
financial statements and the review
Our responsibilities and those of
the directors
The Half year results, including
the interim financial statements, is the responsibility of, and has
been approved by the directors. The directors are responsible for
preparing the Half year results in accordance with the Disclosure
Guidance and Transparency Rules sourcebook of the United Kingdom's
Financial Conduct Authority. In preparing the Half year results,
including the interim financial statements, 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.
Our responsibility is to express a
conclusion on the interim financial statements in the Half year
results based on our review. Our conclusion, including our
Conclusions relating to going concern, is based on procedures that
are less extensive than audit procedures, as described in the Basis
for conclusion paragraph of this report. This report, including the
conclusion, has been prepared for and only for the company for the
purpose of complying with the Disclosure Guidance and Transparency
Rules sourcebook of the United Kingdom's Financial Conduct
Authority and for no other purpose. We do not, in giving this
conclusion, accept or assume responsibility for any other purpose
or to any other person to whom this report is shown or into whose
hands it may come save where expressly agreed by our prior consent
in writing.
PricewaterhouseCoopers
LLP
Chartered Accountants
London
4 September 2024