Executive directors | Gene | Geoff | Russell | Gilbert | Total | |||||
| Murtagh | Doherty | Shiels 1 | McCarthy | |||||||
EUR’000 | EUR’000 | EUR’000 | EUR’000 | EUR’000 | ||||||
2025 | 2024 | 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | |
| Fixed remuneration | ||||||||||
Salary and Fees | 1,095 | 1,004 | 738 | 677 | 706 | 676 | 682 | 625 | 3,221 | 2,982 |
Pension Contributions 2 | 109 | 120 | 74 | 88 | 71 | 95 | 68 | 75 | 322 | 378 |
Benefits 3 | 60 | 43 | 56 | 50 | 83 | 90 | 30 | 43 | 229 | 226 |
Total fixed remuneration | 1,264 | 1,167 | 868 | 815 | 860 | 861 | 780 | 743 | 3,772 | 3,586 |
| Performance pay | ||||||||||
| Annual Incentives | ||||||||||
Cash Element | 1,044 | 958 | 704 | 646 | 713 | 585 | 657 | 381 | 3,118 | 2,570 |
Deferred Share Awards | - | - | - | - | 7 | - | - | - | 7 | - |
| Long-term Incentives | ||||||||||
Grant Value 4, 5 | 1,127 | 482 | 648 | 276 | 670 | 276 | 599 | 262 | 3,044 | 1,296 |
Share Price Movement 4, 5 | 189 | (53) | 108 | (29) | 112 | (30) | 100 | (26) | 509 | (138) |
Total performance pay | 2,360 | 1,387 | 1,460 | 893 | 1,502 | 831 | 1,356 | 617 | 6,678 | 3,728 |
Total remuneration | 3,624 | 2,554 | 2,328 | 1,708 | 2,362 | 1,692 | 2,136 | 1,360 | 10,450 | 7,314 |
Non-executive directors | 2025 | 2024 |
Jost Massenberg | 350 | 350 |
Anne Heraty | 100 | 75 |
Éimear Moloney | 117 | 75 |
Paul Murtagh | 100 | 75 |
Senan Murphy | 142 | 90 |
Louise Phelan | 100 | 75 |
Eavan Saunders 6 | 67 | - |
Linda Hickey 7 | 50 | 105 |
Total non-executive pay | 1,026 | 845 |
Total directors’ remuneration | 11,476 | 8,159 |
Executive director | Pension contributions | ||
2024 | 2025 | 2026 | |
Gene Murtagh | 12% | 10% | 10% |
Geoff Doherty | 13% | 10% | 10% |
Russell Shiels | 14% | 10% | 10% |
Gilbert McCarthy | 12% | 10% | 10% |
| Executive | Bonus measure | Max. | Threshold | Target for | Performance | Outcome | ||
| director | opportunity/ | target | maximum | (% of | ||||
| weighting | measure) | |||||||
| (as % salary) | ||||||||
| Gene | Group EPS | 130% | 328.7 cent | 401.7 cent | 370.0 cent | 58.0% | ||
| Murtagh | Group NPS | 10% | Group NPS of 43 to 48 | 48 | 100% | |||
Health & Safety | 10% | Group average AIR 1 ≤ 19 | 15.5 | 100% | ||||
| Geoff | Group EPS | 130% | 328.7 cent | 401.7 cent | 370.0 cent | 58.0% | ||
| Doherty | Group NPS | 10% | Group NPS of 43 to 48 | 48 | 100% | |||
Health & Safety | 10% | Group average AIR 1 ≤ 19 | 15.5 | 100% | ||||
| Russell | Divisional profit | 70% | 90% of prior | 105% of | 104.7% | 97.7% | ||
| Shiels | prior year | year | ||||||
Group EPS | 60% | 328.7 cent | 401.7 cent | 370.0 cent | 37.7% | |||
NPS | 10% | NPS of 44 - 49 | 42 | 0% | ||||
Health & Safety | 10% | Average AIR 1 ≥ 5% reduction | -13.7% | 100% | ||||
| Gilbert | Divisional profit | 70% | 90% of prior | 105% of | 101.9% | 79.3% | ||
| McCarthy | prior year | year | ||||||
Group EPS | 60% | 328.7 cent | 401.7 cent | 370.0 cent | 37.7% | |||
NPS | 10% | NPS of 41 to 46 | 45 | 83.3% | ||||
Health & Safety | 10% | Average AIR 1 ≥ 5% reduction | -15.5% | 100% | ||||
Executive director | Overall annual performance outcome | ||
% of max opportunity | % of salary | ||
Gene Murtagh | 63.6% | 95.4% | |
Geoff Doherty | 63.6% | 95.4% | |
Russell Shiels | 67.3% | 101% | |
Gilbert McCarthy | 64.3% | 96.5% |
Weighting | % of award that vests | Outcome | Vesting % | ||||
0% | 25% | 100% | |||||
EPS | 45% | Less than 3% | 3% CAGR | 6% CAGR | 3.94% | 21.83% | |
| CAGR | CAGR | ||||||
TSR | 45% | Less than | Median | At or above | 57.1 | 20.84% | |
| Median | upper quartile | percentile | |||||
Planet Passionate | 10% | See below | See below | See below | See below | 9.61% | |
Total Vesting | 52.28% |
| Planet | Performance measure | Weighting | 2020 | 2025 | 2025 | Vesting | |
| Passionate | base year | target | actual | % | |||
| Carbon | » | Net zero carbon manufacturing | 1.1% | 409,017 2 | 245,848 | 75,072 | 100% |
| (scope 1 & 2 GHG emissions – | |||||||
tCO2e) 1 | |||||||
» | Zero emissions company funded | 1.1% | 11 | 100 | 82 | 82.00% | |
| cars – annual replacement (%) | |||||||
| Energy | » | 60% direct renewable energy | 1.1% | 20.0 2 | 35 | 45.7 | 100% |
| use (%) | |||||||
» | 20% on-site energy | 1.1% | 4.9 | 12.5 | 11.1 | 88.80% | |
| generation (%) | |||||||
» | Solar PV systems on all | 1.1% | 20.7 | 50 | 70 | 100% | |
| wholly owned facilities (%) | |||||||
| Circularity | » | Zero company waste to | 1.1% | 18,668 2 | 9,311 | 7,819 | 100% |
| landfill (tonnes) | |||||||
» | Recycle 1 billion PET bottles into | 1.1% | 573 | 1,000 | 1,266 | 100% | |
| our manufacturing processes | |||||||
| annually (million bottles) | |||||||
» | QuadCore ® products utilising | 1.1% | 5.9 | 75 3 | 75 3 | 100% | |
| recycled PET (%) | |||||||
| Water | » | Harvest 100 million litres of | 1.1% | 20.1 | 60 | 56.5 | 94.17% |
| rainwater annually (million litres) | |||||||
Overall vesting of Planet Passionate PSP measures | 96.11% | ||||||
Armstrong World Industries Inc | Masco Corporation |
Builders Firstsource Inc | Mohawk Industries Inc |
Carlisle Companies Inc | Owens Corning Inc |
Compagnie de Saint Gobain SA | Recticel NV |
CRH plc | Rockwool A/S |
Grafton Group plc | Sika AG |
Holcim AG | Wienerberger AG |
Executive director | Basis of the award | Number of base | Grant date | Potential awards | |
| (% of salary) | awards granted | after TSR | |||
| multiplier | |||||
| (0.9X to 1.5X | |||||
of base) 1 | |||||
Gene Murtagh | 300% | 44,192 | 1 May 2025 | 39,773 - | 66,288 |
Geoff Doherty | 225% | 22,349 | 1 May 2025 | 20,114 - | 33,523 |
Russell Shiels | 225% | 21,227 | 1 May 2025 | 19,104 - | 31,840 |
Gilbert McCarthy | 225% | 20,638 | 1 May 2025 | 18,574 - | 30,957 |
| Performance | Weighting | % vesting at | Threshold vesting | Maximum vesting |
| measure | threshold | target | target | |
EPS | 60% | 25% | 3% CAGR | 6% CAGR |
ROCE | 25% | 25% | 12% | 16% |
Planet Passionate | 15% | 0% | Various | Various |
TSR performance | Below median | Between median & | Top quartile |
| upper quartile | |||
TSR Multiplier | 0.9X | 1.1X to 1.5X | 1.5X |
Armstrong World Industries Inc | Holcim AG |
Carlisle Companies Inc | Mohawk Industries Inc |
Compagnie de Saint Gobain SA | Owens Corning Inc |
CRH plc | Recticel NV |
Geberit AG | Rockwool A/S |
Grafton Group plc | Sika AG |
Heidelberg Materials AG | Wienerberger AG |
| Executive | At 31 | Base | Max TSR | Vested | Exercised | At 31 | Option | Earliest | Latest |
| director | Dec | awards | multiplier | during | or lapsed | Dec | price € | exercise | expiry |
| 2024 | granted | (1.5X of | year | during | 2025 | date | date | ||
| during | base) | year | |||||||
| year | |||||||||
| Gene Murtagh | |||||||||
Unvested | 89,324 | 44,192 | 22,096 | (5,741) | (19,062) 1 | 130,809 | 0.13 | 20/02/2026 | 01/05/2032 |
Vested | 109,681 | - | - | 5,741 | (114,541) 2 | 881 | 0.13 | 22/08/2025 | 22/08/2029 |
199,005 | 44,192 | 22,096 | - | (133,603) | 131,690 | 0.13 | |||
| Geoff Doherty | |||||||||
Unvested | 52,373 | 22,349 | 11,174 | (3,314) | (11,002) 1 | 71,580 | 0.13 | 20/02/2026 | 01/05/2032 |
Vested | - | - | - | 3,314 | (3,314) 3 | - | 0.13 | - | - |
52,373 | 22,349 | 11,174 | - | (14,316) | 71,580 | 0.13 | |||
| Russell Shiels | |||||||||
Unvested | 53,274 | 21,227 | 10,613 | (3,397) | (11,280) 1 | 70,437 | 0.13 | 20/02/2026 | 15/03/2029 |
Vested | - | - | - | 3,397 | (3,397) 4 | - | 0.13 | - | - |
53,274 | 21,227 | 10,613 | - | (14,677) | 70,437 | 0.13 | |||
| Gilbert McCarthy | |||||||||
Unvested | 48,403 | 20,638 | 10,319 | (3,065) | (10,175) 1 | 66,120 | 0.13 | 20/02/2026 | 01/05/2032 |
Vested | 56,721 | - | - | 3,065 | (19,122) 5 | 40,664 | 0.13 | 25/02/2022 | 22/08/2029 |
105,124 | 20,638 | 10,319 | - | (29,297) | 106,784 | 0.13 | |||
| Company Secretary | |||||||||
| Lorcan Dowd | |||||||||
Unvested | 8,668 | 3,099 | - | (803) | (1,463) 6 | 9,501 | 0.13 | 20/02/2026 | 24/02/2032 |
Vested | 13,278 | - | - | 803 | (5,695) 7 | 8,386 | 0.13 | 25/02/2022 | 23/02/2029 |
21,946 | 3,099 | - | - | (7,158) | 17,887 | 0.13 |
Executive director | At 31 Dec | Granted | Vested & | At 31 Dec | Earliest | |
| 2024 | during year | transferred | 2025 | transfer/ | ||
| during year | exercise date | |||||
Gene Murtagh | Unvested | 8,874 | - | (3,545) | 5,329 | 31/03/2026 |
Geoff Doherty | Unvested | 5,733 | - | (2,288) | 3,445 | 31/03/2026 |
Russell Shiels | Unvested | 6,002 | - | (2,860) | 3,142 | 31/03/2026 |
Gilbert McCarthy | Unvested | 2,190 | - | (1,971) | 219 | 31/03/2026 |
At 31 Dec 2025 | At 31 Dec 2024 | Shareholding at | Shareholding | |
| 31 Dec 2025¹ | requirement | |||
| (% Salary) | met (CEO: | |||
| 1,000% salary, | ||||
| other executive | ||||
| directors 275%) | ||||
| Executive directors | ||||
Gene Murtagh | 1,080,020 | 1,080,020 | 7,324% | Yes |
Geoff Doherty | 281,936 | 266,228 | 2,835% | Yes |
Russell Shiels | 230,542 | 227,145 | 2,424% | Yes |
Gilbert McCarthy | 284,804 | 282,833 | 3,104% | Yes |
| Non-executive directors | ||||
Jost Massenberg (Chairman) | 1,000 | 1,000 | ||
Anne Heraty | 2,250 | 2,250 | ||
Éimear Moloney | 2,000 | 2,000 | ||
Paul Murtagh | - | - | ||
Senan Murphy | 2,000 | - | ||
Louise Phelan | 7,948 | - | ||
Eavan Saunders | - | - | ||
| Company Secretary | ||||
Lorcan Dowd | 3,980 | 3,816 |
Note | 2025 | 2024 | |
| €m | €m | ||
REVENUE | 2 | ||
Cost of sales | ( | ( | |
GROSS PROFIT | |||
Operating costs, excluding intangible asset amortisation | ( | ( | |
TRADING PROFIT | 2 | ||
Intangible asset amortisation | 10 | ( | ( |
OPERATING PROFIT | |||
Finance expense | 4 | ( | ( |
Finance income | 4 | ||
Share of associates’ profit after tax | 13 | ||
PROFIT FOR THE YEAR BEFORE INCOME TAX | 5 | ||
Income tax expense | 7 | ( | ( |
PROFIT FOR THE YEAR FROM CONTINUING OPERATIONS | |||
Attributable to owners of Kingspan Group plc | |||
Attributable to non-controlling interests | 30 | ||
| EARNINGS PER SHARE FOR THE YEAR | |||
Basic | 8 | ||
Diluted | 8 |
Note | 2025 | 2024 | |
| €m | €m | ||
Profit for the year | |||
| Other comprehensive (loss)/income: | |||
| Items that may be reclassified subsequently to profit or loss | |||
Exchange differences on translating foreign operations | ( | ||
Effective portion of changes in fair value of cash flow hedges | |||
Income taxes relating to changes in fair value of cash flow hedges | 23 | ( | |
| Items that will not be reclassified subsequently to profit or loss | |||
Actuarial gains on defined benefit pension schemes | 33 | ||
Income taxes relating to actuarial gains on defined benefit pension schemes | 23 | ( | ( |
Equity investments at FVOCI – net change in fair value | 12 | ( | |
Total other comprehensive (loss)/income | ( | ||
Total comprehensive income for the year | |||
Attributable to owners of Kingspan Group plc | |||
Attributable to non-controlling interests | 30 | ||
Note | 2025 | 2024 | |
| €m | €m | ||
| ASSETS | |||
| NON-CURRENT ASSETS | |||
Goodwill | 9 | ||
Other intangible assets | 10 | ||
Investment in associates | 13 | ||
Financial assets | 12 | ||
Property, plant and equipment | 11 | ||
Right of use assets | 17 | ||
Derivative financial instruments | 20 | ||
Retirement benefit assets | 33 | ||
Deferred tax assets | 23 | ||
| CURRENT ASSETS | |||
Inventories | 14 | ||
Trade and other receivables | 15 | ||
Derivative financial instruments | 20 | ||
Cash and cash equivalents | 18 | ||
TOTAL ASSETS | |||
| LIABILITIES | |||
| CURRENT LIABILITIES | |||
Trade and other payables | 16 | ||
Provisions for liabilities | 21 | ||
Deferred income – government grant | 22 | ||
Lease liabilities | 17 | ||
Deferred contingent consideration | 19 | ||
Interest bearing loans and borrowings | 18 | ||
Current income tax liabilities | |||
| NON-CURRENT LIABILITIES | |||
Retirement benefit obligations | 33 | ||
Provisions for liabilities | 21 | ||
Deferred income – government grant | 22 | ||
Interest bearing loans and borrowings | 18 | ||
Lease liabilities | 17 | ||
Deferred tax liabilities | 23 | ||
Deferred contingent consideration | 19 | ||
TOTAL LIABILITIES | |||
NET ASSETS | |||
| EQUITY | |||
Share capital | 25 | ||
Share premium | 26 | ||
Other undenominated capital | |||
Treasury shares | 27 | ( | ( |
Other reserves | ( | ( | |
Retained earnings | |||
EQUITY ATTRIBUTABLE TO OWNERS OF KINGSPAN GROUP PLC | |||
NON-CONTROLLING INTERESTS | 30 | ||
TOTAL EQUITY |
€m | €m | €m | €m | €m | €m | €m | €m | €m | €m | €m | €m | €m | €m | |
Balance at 1 January 2025 | ( | ( | ( | |||||||||||
| Transactions with owners recognised directly in equity | ||||||||||||||
Employee share-based compensation | ||||||||||||||
Tax on employee share- based compensation | ( | |||||||||||||
Exercise or lapsing of share options | ( | |||||||||||||
Repurchase and cancellation of shares | ( | ( | ( | ( | ||||||||||
Dividends | ( | ( | ( | |||||||||||
| Transactions with non-controlling interests: | ||||||||||||||
Arising on acquisition | ( | ( | ( | ( | ||||||||||
Settlement of put option | ( | ( | ||||||||||||
Purchase of non-controlling interests | ( | ( | ( | ( | ||||||||||
Movement in non-controlling interests | ||||||||||||||
Dividends paid to non-controlling interests | ( | ( | ||||||||||||
Fair value movement | ( | ( | ( | |||||||||||
Transactions with owners | ( | ( | ( | ( | ( | ( | ( | |||||||
| Total comprehensive income for the year | ||||||||||||||
Profit for the year | ||||||||||||||
| Other comprehensive income | ||||||||||||||
| Items that may be reclassified subsequently to profit or loss | ||||||||||||||
| Cash flow hedging in equity | ||||||||||||||
- current year | ||||||||||||||
- tax impact | ( | ( | ( | ( | ||||||||||
Exchange differences on translating foreign operations | ( | ( | ( | ( | ||||||||||
| Items that will not be reclassified subsequently to profit or loss | ||||||||||||||
| Actuarial gains on defined | ||||||||||||||
benefit pension scheme | ||||||||||||||
| Income taxes relating to actuarial gains | ||||||||||||||
on defined benefit pension scheme | ( | ( | ( | |||||||||||
Total comprehensive income for the year | ( | |||||||||||||
Balance at 31 December 2025 | ( | ( | ( |
€m | €m | €m | €m | €m | €m | €m | €m | €m | €m | €m | €m | €m | €m | |
Balance at 1 January 2024 | ( | ( | ( | |||||||||||
| Transactions with owners recognised directly in equity | ||||||||||||||
Employee share-based compensation | ||||||||||||||
Tax on employee share- based compensation | ( | |||||||||||||
Exercise or lapsing of share options | ( | ( | ||||||||||||
Repurchase of shares | ( | ( | ( | ( | ||||||||||
Dividends | ( | ( | ( | |||||||||||
Share consideration for acquisition | ||||||||||||||
| Transactions with non-controlling interests: | ||||||||||||||
Arising on acquisition | ( | ( | ||||||||||||
Purchase of non-controlling interests | ( | ( | ( | ( | ||||||||||
Increase in non-controlling interests | ||||||||||||||
Dividends paid to non-controlling interests | ( | ( | ||||||||||||
Fair value movement | ( | ( | ( | |||||||||||
Transactions with owners | ( | ( | ( | ( | ( | |||||||||
| Total comprehensive income for the year | ||||||||||||||
Profit for the year | ||||||||||||||
| Other comprehensive income | ||||||||||||||
| Items that may be reclassified subsequently to profit or loss | ||||||||||||||
| Cash flow hedging in equity | ||||||||||||||
- current year | ||||||||||||||
- tax impact | ||||||||||||||
Exchange differences on translating foreign operations | ( | |||||||||||||
| Items that will not be reclassified subsequently to profit or loss | ||||||||||||||
| Actuarial gains on defined | ||||||||||||||
benefit pension scheme | ||||||||||||||
| Income taxes relating to actuarial gains | ||||||||||||||
on defined benefit pension scheme | ( | ( | ( | |||||||||||
| Equity investments at FVOCI – | ||||||||||||||
net change in fair value | ( | ( | ( | |||||||||||
Total comprehensive income for the year | ||||||||||||||
Balance at 31 December 2024 | ( | ( | ( |
Note | 2025 | 2024 | |
| €m | €m | ||
| OPERATING ACTIVITIES | |||
Profit for the year | |||
| Add back non-cash and/or non-operating expenses: | |||
Income tax expense | 7 | ||
Depreciation | 5 | ||
Amortisation of intangible assets | 10 | ||
Impairment of property, plant and equipment | 11 | ||
Government grant amortisation | 22 | ( | |
Employee equity settled share options | 3 | ||
Exchange translation adjustment | ( | ||
Finance income | 4 | ( | ( |
Finance expense | 4 | ||
Profit on sale of property, plant and equipment | 5 | ( | ( |
| Changes in working capital: | |||
Inventories | ( | ( | |
Trade and other receivables | ( | ||
Trade and other payables | ( | ||
| Other: | |||
Change in provisions | ( | ( | |
Pension contributions | 33 | ( | ( |
Cash generated from operations | |||
Income tax paid | ( | ( | |
Interest paid | ( | ( | |
Net cash flow from operating activities | |||
| INVESTING ACTIVITIES | |||
Additions to property, plant and equipment | ( | ( | |
Additions to intangible assets | 10 | ( | ( |
Additions to investment in associates | 13 | ( | ( |
Proceeds from disposals of property, plant and equipment | |||
Purchase of subsidiary undertakings (including net debt/cash acquired) | 24 | ( | ( |
Purchase of financial asset | ( | ( | |
Dividends from investment in associates | 13 | ||
Payment of deferred contingent consideration | 19 | ( | ( |
Finance income received | |||
Receipt of government grants | 22 | ||
Net cash flow from investing activities | ( | ( | |
| FINANCING ACTIVITIES | |||
Drawdown of loans and borrowings | 31 | ||
Repayment of loans and borrowings | 31 | ( | ( |
Acquisition of minority interest | ( | ( | |
Payment of put option liabilities | 19 | ( | |
Derivative financial instruments movement | 31 | ( | |
Payment of lease liability | 17 | ( | ( |
Repurchase of shares | ( | ( | |
Dividends paid to non-controlling interests | 30 | ( | ( |
Proceeds from increase in non-controlling interests | |||
Dividends paid | 29 | ( | ( |
Net cash flow from financing activities | ( | ||
(DECREASE)/INCREASE IN CASH AND CASH EQUIVALENTS | 31 | ( | |
Effect of movement in exchange rates on cash held | ( | ||
Cash and cash equivalents at the beginning of the year | |||
CASH AND CASH EQUIVALENTS AT THE END OF THE YEAR |
Standards, amendments to standards and interpretations | Effective date – periods |
| beginning on or after | |
| Amendments to IAS 21 The Effects of Changes in Foreign Exchange Rates: | 1 January 2025 |
| Lack of Exchangeability |
Standards, amendments to standards and interpretations | Effective date – periods |
| beginning on or after | |
| Amendments to the Classification and Measurement of Financial Instruments | 1 January 2026 |
| (Amendments to IFRS 9 and IFRS 7) | |
Contracts Referencing Nature-dependent Electricity – Amendments to IFRS 9 and IFRS 7 | 1 January 2026 |
Annual Improvements Volume 11 | 1 January 2026 |
IFRS 18 Presentation and Disclosure in Financial Statements | 1 January 2027 |
IFRS 19 Subsidiaries without Public Accountability: Disclosures | 1 January 2027* |
| Amendments to IAS 21 The Effects of Changes in Foreign Exchange Rates: | 1 January 2027* |
| Translation to a Hyperinflationary Presentation Currency | |
Amendments to IFRS 19 Subsidiaries without Public Accountability: Disclosures | 1 January 2027* |
Customer relationships | 2 - 10 years |
Brands | 2 - 12 years |
Patents | 8 years |
Technological know-how and order backlogs | 1 - 10 years |
Average rate | Closing rate | |||
Euro = | 2025 | 2024 | 2025 | 2024 |
Pound Sterling | 0.857 | 0.847 | 0.874 | 0.830 |
US Dollar | 1.130 | 1.082 | 1.174 | 1.041 |
Canadian Dollar | 1.578 | 1.482 | 1.608 | 1.496 |
Australian Dollar | 1.752 | 1.640 | 1.756 | 1.675 |
Polish Zloty | 4.240 | 4.305 | 4.224 | 4.274 |
Brazilian Real | 6.307 | 5.835 | 6.434 | 6.424 |
Danish Krone | 7.464 | 7.459 | 7.469 | 7.458 |
Freehold buildings | 2% to 2.5% on cost |
Plant and machinery | 4% to 20% on cost |
Fixtures and fittings | 10% to 20% on cost |
Computer equipment | 12.5% to 33% on cost |
Motor vehicles | 10% to 25% on cost |
Insulated Building Envelopes | Manufacture of advanced energy saving solutions for roofs, walls and floors, |
| delivering high-performance building solutions for energy efficiency in both new build | |
| and renovation applications across all building types. | |
Advnsys | Manufacture of bespoke critical infrastructure solutions, primarily focused on |
| energy efficient lighting, airflow, cooling and ventilation for both new build and | |
| renovation projects in data centres and commercial buildings. |
| Insulated | Advnsys | Total | |
| Building | |||
| Envelopes | |||
€m | €m | €m | |
Total Revenue - 2025 | 7,544.1 | 1,654.9 | 9,199.0 |
Total Revenue - 2024 | 7,130.7 | 1,477.3 | 8,608.0 |
| Disaggregation of revenue 2025 | |||
Point in Time | 7,426.6 | 1,253.2 | 8,679.8 |
Over Time | 117.5 | 401.7 | 519.2 |
7,544.1 | 1,654.9 | 9,199.0 | |
| Disaggregation of revenue 2024 | |||
Point in Time | 7,075.1 | 1,087.9 | 8,163.0 |
Over Time | 55.6 | 389.4 | 445.0 |
7,130.7 | 1,477.3 | 8,608.0 |
| Insulated | Advnsys | Total | Total | |
| Building | 2025 | 2024 | ||
| Envelopes | ||||
€m | €m | €m | €m | |
Trading profit – 2025 | 770.6 | 184.5 | 955.1 | |
Intangible amortisation | (47.6) | (4.0) | (51.6) | |
Operating profit – 2025 | 723.0 | 180.5 | 903.5 | |
Trading profit - 2024 | 749.1 | 157.6 | 906.7 | |
Intangible amortisation | (41.2) | (3.4) | (44.6) | |
Operating profit - 2024 | 707.9 | 154.2 | 862.1 | |
Net finance expense | (54.1) | (32.0) | ||
Share of associates’ profit after tax | 2.1 | 1.7 | ||
Profit for the year before income tax | 851.5 | 831.8 | ||
Income tax expense | (135.8) | (141.0) | ||
Net profit for the year | 715.7 | 690.8 |
| Insulated | Advnsys | Total | Total | |
| Building | 2025 | 2024 | ||
| Envelopes | ||||
€m | €m | €m | €m | |
Assets - 2025 | 7,609.7 | 1,540.3 | 9,150.0 | |
Assets - 2024 | 7,431.0 | 1,293.9 | 8,724.9 | |
Derivative financial instruments | 6.7 | 4.7 | ||
Cash and cash equivalents | 584.7 | 1,005.4 | ||
Deferred tax asset | 79.3 | 84.5 | ||
Total assets as reported in the Consolidated Statement of Financial Position | 9,820.7 | 9,819.5 |
| Insulated | Advnsys | Total | Total | |
| Building | 2025 | 2024 | ||
| Envelopes | ||||
€m | €m | €m | €m | |
Liabilities - 2025 | (1,918.2) | (548.8) | (2,467.0) | |
Liabilities - 2024 | (2,008.3) | (494.2) | (2,502.5) | |
Interest bearing loans and borrowings (current and non-current) | (2,468.9) | (2,583.0) | ||
Income tax liabilities (current and deferred) | (152.5) | (143.2) | ||
Total liabilities as reported in the Consolidated Statement of Financial Position | (5,088.4) | (5,228.7) |
| Insulated | Advnsys | Total | |
| Building | |||
| Envelopes | |||
€m | €m | €m | |
Capital Investment – 2025 * | 368.8 | 103.9 | 472.7 |
Capital Investment – 2024 * | 894.0 | 71.6 | 965.6 |
Depreciation included in segment result - 2025 | (217.6) | (45.5) | (263.1) |
Depreciation included in segment result - 2024 | (192.2) | (39.7) | (231.9) |
Non-cash items included in segment result - 2025 | (16.0) | (5.0) | (21.0) |
Non-cash items included in segment result - 2024 | (15.1) | (4.8) | (19.9) |
| Western & | Central & | Americas | Rest of | Total | |
| Southern | Northern | World | |||
| Europe | Europe | ||||
€m | €m | €m | €m | €m | |
| Income Statement Items | |||||
Revenue - 2025 | 3,812.9 | 2,640.9 | 2,050.3 | 694.9 | 9,199.0 |
Revenue - 2024 | 3,681.8 | 2,352.0 | 1,919.0 | 655.2 | 8,608.0 |
| Statement of Financial Position Items | |||||
Non-current assets - 2025 * | 2,502.5 | 2,548.0 | 1,024.7 | 362.0 | 6,437.2 |
Non-current assets - 2024 * | 2,449.7 | 2,396.5 | 964.9 | 326.5 | 6,137.6 |
| Other segmental information | |||||
Capital Investment - 2025 | 146.9 | 150.4 | 147.8 | 27.6 | 472.7 |
Capital Investment - 2024 | 186.1 | 599.9 | 140.5 | 39.1 | 965.6 |
| 2025 | 2024 | |
| Number | Number | |
Production | 16,502 | 15,599 |
Sales and distribution | 6,030 | 5,250 |
Management and administration | 5,423 | 4,552 |
27,955 | 25,401 |
| 2025 | 2024 | |
| €m | €m | |
Wages and salaries | 1,472.6 | 1,290.9 |
Social welfare costs | 199.5 | 173.8 |
Pension costs - defined contribution (Note 33) | 51.5 | 43.6 |
Share-based payments and awards | 21.0 | 19.9 |
1,744.6 | 1,528.2 | |
Actuarial gains recognised in other comprehensive income (Note 33) | (0.2) | (3.4) |
1,744.4 | 1,524.8 |
| Number of PSP Options | ||
2025 | 2024 | |
Outstanding at 1 January | 1,651,420 | 1,635,093 |
Granted | 638,091 | 491,852 |
Forfeited | (282,276) | (110,285) |
Lapsed | - | - |
Exercised | (321,285) | (365,240) |
Outstanding at 31 December | 1,685,950 | 1,651,420 |
Of which, exercisable | 199,817 | 419,847 |
2025 | Awards | 2024 | Awards | |
| 24 February | 19 February | |||
| 2025 | 2024 | |||
Share price at grant date | €75.30 | €83.04 | ||
Exercise price per share | €0.13 | €0.13 | ||
Expected volatility | 32.25% | 39.9% | ||
Expected dividend yield | 0.8% | 1.25% | ||
Risk-free rate | 1.7% | 2.4% | ||
Expected life | 3 years | 3 years |
| 2025 | 2024 | |
| €m | €m | |
| Finance expense | ||
Lease interest | 8.4 | 7.2 |
Bank loan interest | 31.2 | 21.6 |
Private placement loan note and bond interest | 36.9 | 37.3 |
Other interest | 1.1 | 1.3 |
| Finance income | 77.6 | 67.4 |
Interest earned | (8.1) | (15.6) |
Deferred contingent consideration – fair value movement | (15.4) | (16.1) |
Equity investments at FVOCI – dividend income | - | (3.7) |
(23.5) | (35.4) | |
Net finance expense | 54.1 | 32.0 |
| 2025 | 2024 | |
| €m | €m | |
| The profit before income tax for the year is stated after charging/(crediting): | ||
Distribution expenses | 417.3 | 386.6 |
Product development costs (total, including payroll) | 79.6 | 75.5 |
Depreciation | 263.1 | 231.9 |
Amortisation of intangible assets | 51.6 | 44.6 |
Impairment of property, plant and equipment | 0.4 | 3.9 |
Foreign exchange net gains | (4.4) | (11.5) |
Profit on sale of property, plant and equipment | (1.5) | (7.9) |
| EY Ireland | Other EY | Total | EY Ireland | Other EY | Total | |
| 2025 | Offices | 2025 | 2024 | Offices | 2024 | |
| 2025 | 2024 | |||||
€m | €m | €m | €m | €m | €m | |
Audit of Group and subsidiaries | 2.5 | 4.0 | 6.5 | 2.3 | 3.5 | 5.8 |
Other assurance services | 2.6 | 0.3 | 2.9 | 0.7 | 0.1 | 0.8 |
Tax compliance and advisory services | - | - | - | 0.1 | - | 0.1 |
5.1 | 4.3 | 9.4 | 3.1 | 3.6 | 6.7 |
| 2025 | 2024 | |
| €m | €m | |
Fees | 1.0 | 0.8 |
Other emoluments | 6.6 | 5.8 |
Pension costs | 0.3 | 0.4 |
7.9 | 7.0 | |
Performance Share Plan accounting charge | 5.0 | 3.7 |
12.9 | 10.7 |
| 2025 | 2024 | |
| €m | €m | |
| Tax recognised in the Consolidated Income Statement | ||
| Current taxation: | ||
Current tax expense | 141.1 | 147.9 |
Adjustment in respect of prior years | (1.8) | (9.8) |
| Deferred taxation: | 139.3 | 138.1 |
Origination and reversal of temporary differences | (3.4) | 2.5 |
Effect of rate change | (0.1) | 0.4 |
(3.5) | 2.9 | |
Income tax expense | 135.8 | 141.0 |
| 2025 | 2024 | |
| €m | €m | |
Profit for the year | 851.5 | 831.8 |
Applicable notional tax charge (12.5%) | 106.4 | 104.0 |
Expenses not deductible for tax purposes | 18.7 | 17.8 |
Net effect of differing tax rates | 18.1 | 28.8 |
Utilisation of unprovided deferred tax assets | (2.0) | (1.9) |
Other items | (5.4) | (7.7) |
Total income tax expense | 135.8 | 141.0 |
| 2025 | 2024 | |
| €m | €m | |
| The calculations of earnings per share are based on the following: | ||
Profit attributable to ordinary shareholders | 671.2 | 665.5 |
| Number of | Number of | |
| shares (‘000) | shares (‘000) | |
| 2025 | 2024 | |
Weighted average number of ordinary shares for the calculation of basic earnings per share | 181,392 | 182,224 |
Dilutive effect of share options | 1,287 | 1,446 |
Weighted average number of ordinary shares for the calculation of diluted earnings per share | 182,679 | 183,670 |
| 2025 | 2024 | |
| € cent | € cent | |
Basic earnings per share | 370.0 | 365.2 |
Diluted earnings per share | 367.4 | 362.3 |
| 2025 | 2024 | |
| €m | €m | |
At 1 January | 3,365.7 | 2,660.6 |
Arising on acquisitions (Note 24) | 214.2 | 682.5 |
Effect of movement in exchange rates | (58.2) | 22.6 |
Carrying amount 31 December | 3,521.7 | 3,365.7 |
| At 31 December | ||
Cost | 3,589.4 | 3,433.4 |
Accumulated impairment losses | (67.7) | (67.7) |
Carrying amount | 3,521.7 | 3,365.7 |
Cash generating units | Goodwill (€m) | |||
2025 | 2024 | 2025 | 2024 | |
Insulated Building Envelopes | 8 | 8 | 2,868.3 | 2,818.4 |
Advnsys | 4 | 4 | 653.4 | 547.3 |
Total | 12 | 12 | 3,521.7 | 3,365.7 |
| Panels | Insulation | Roofing + | ||||
| Joris Ide | Waterproofing | |||||
2025 | 2024 | 2025 | 2024 | 2025 | 2024 | |
Goodwill (€m) | 402.5 | 397.1 | 896.9 | 904.5 | 854.3 | 807.5 |
Discount rate (%) | 9.8 | 10.1 | 10.0 | 10.1 | 9.6 | 9.9 |
Excess of value-in-use over carrying amount (€m) | 1,022.1 | 973.6 | 890.0 | 1,143.6 | 810.8 | 368.9 |
2025 | Customer | Patents & | Other | Total |
| Relationships | Brands | Intangibles | ||
| €m | €m | €m | €m | |
| Cost | ||||
At 1 January | 183.8 | 260.8 | 91.6 | 536.2 |
Arising on acquisitions (Note 24) | 36.4 | 22.9 | 5.7 | 65.0 |
Additions | - | - | 0.1 | 0.1 |
Effect of movement in exchange rates | (0.5) | (4.6) | (0.7) | (5.8) |
At 31 December | 219.7 | 279.1 | 96.7 | 595.5 |
| Accumulated amortisation | ||||
At 1 January | 87.7 | 144.1 | 65.2 | 297.0 |
Charge for the year | 25.3 | 19.8 | 6.5 | 51.6 |
Effect of movement in exchange rates | (1.0) | (4.7) | (0.3) | (6.0) |
At 31 December | 112.0 | 159.2 | 71.4 | 342.6 |
Net Book Value as at 31 December 2025 | 107.7 | 119.9 | 25.3 | 252.9 |
2024 | Customer | Patents & | Other | Total |
| Relationships | Brands | Intangibles | ||
| €m | €m | €m | €m | |
| Cost | ||||
At 1 January | 140.5 | 211.0 | 86.6 | 438.1 |
Arising on acquisitions (Note 24) | 43.0 | 47.8 | 3.5 | 94.3 |
Additions | - | 0.1 | 0.3 | 0.4 |
Effect of movement in exchange rates | 0.3 | 1.9 | 1.2 | 3.4 |
At 31 December | 183.8 | 260.8 | 91.6 | 536.2 |
| Accumulated amortisation | ||||
At 1 January | 67.9 | 124.3 | 57.5 | 249.7 |
Charge for the year | 19.4 | 18.3 | 6.9 | 44.6 |
Effect of movement in exchange rates | 0.4 | 1.5 | 0.8 | 2.7 |
At 31 December | 87.7 | 144.1 | 65.2 | 297.0 |
Net Book Value as at 31 December 2024 | 96.1 | 116.7 | 26.4 | 239.2 |
| Land and | Plant, | Motor vehicles | Total | |
| buildings | machinery | |||
| and other | ||||
| equipment | ||||
€m | €m | €m | €m | |
| As at 31 December 2025 | ||||
Cost | 1,372.4 | 3,088.1 | 95.7 | 4,556.2 |
Accumulated depreciation and impairment charges | (415.2) | (1,677.2) | (59.5) | (2,151.9) |
Net carrying amount | 957.2 | 1,410.9 | 36.2 | 2,404.3 |
At 1 January 2025, net carrying amount | 874.6 | 1,342.3 | 37.3 | 2,254.2 |
Arising on acquisitions (Note 24) | 36.4 | 3.8 | 2.3 | 42.5 |
Additions | 90.7 | 266.0 | 8.4 | 365.1 |
Disposals | (8.7) | (12.1) | (0.5) | (21.3) |
Reclassification | 16.2 | (15.8) | (0.4) | - |
Depreciation charge for year | (33.3) | (145.5) | (10.4) | (189.2) |
Impairment charge for year | - | (0.4) | - | (0.4) |
Effect of movement in exchange rates | (18.7) | (27.4) | (0.5) | (46.6) |
At 31 December 2025, net carrying amount | 957.2 | 1,410.9 | 36.2 | 2,404.3 |
| Land and | Plant, | Motor vehicles | Total | |
| buildings | machinery | |||
| and other | ||||
| equipment | ||||
€m | €m | €m | €m | |
| As at 31 December 2024 | ||||
Cost | 1,280.4 | 2,934.8 | 90.6 | 4,305.8 |
Accumulated depreciation and impairment charges | (405.8) | (1,592.5) | (53.3) | (2,051.6) |
Net carrying amount | 874.6 | 1,342.3 | 37.3 | 2,254.2 |
At 1 January 2024, net carrying amount | 690.2 | 848.4 | 28.6 | 1,567.2 |
Arising on acquisitions (Note 24) | 103.7 | 395.6 | 5.5 | 504.8 |
Additions | 104.7 | 244.9 | 16.5 | 366.1 |
Disposals | (12.3) | (12.1) | (0.6) | (25.0) |
Reclassification | 6.3 | (5.1) | (1.2) | - |
Depreciation charge for year | (25.3) | (130.7) | (11.1) | (167.1) |
Impairment charge for year | (0.2) | (3.7) | - | (3.9) |
Effect of movement in exchange rates | 7.5 | 5.0 | (0.4) | 12.1 |
At 31 December 2024, net carrying amount | 874.6 | 1,342.3 | 37.3 | 2,254.2 |
| 2025 | 2024 | |
| €m | €m | |
| Equity investments designated as FVOCI | ||
At 1 January | 23.9 | 128.4 |
Additions | 0.8 | 23.4 |
Arising on acquisitions (Note 24) | - | 0.2 |
Step up to subsidiary | - | (125.2) |
Fair value remeasurement | - | (2.7) |
Effect of movement in exchange rates | 0.4 | (0.2) |
At 31 December | 25.1 | 23.9 |
| 2025 | 2024 | |
| €m | €m | |
| Company | ||
At 1 January | 2,328.0 | 2,118.4 |
Additions | - | 201.4 |
Share options and awards | 13.0 | 8.2 |
At 31 December | 2,341.0 | 2,328.0 |
| 2025 | 2024 | |
| €m | €m | |
| Interest in associates accounted for using the equity method | ||
At 1 January | 14.5 | - |
Arising on acquisitions (Note 24) | (0.6) | 11.9 |
Additions | 2.0 | 1.0 |
Share of profit after tax | 2.1 | 1.7 |
Dividends | (4.3) | (0.3) |
Reclassification | 1.4 | - |
Fair value remeasurement | 6.0 | - |
Step up to subsidiary | (7.4) | - |
Effect of movement in exchange rates | (0.2) | 0.2 |
At 31 December | 13.5 | 14.5 |
| 2025 | 2024 | |
| €m | €m | |
Raw materials and consumables | 899.4 | 869.5 |
Work in progress | 61.8 | 55.4 |
Finished goods | 422.9 | 452.1 |
Inventory impairment allowance | (168.3) | (179.9) |
At 31 December | 1,215.8 | 1,197.1 |
| 2025 | 2024 | |
| €m | €m | |
| Amounts falling due within one year: | ||
Trade receivables, gross | 1,338.8 | 1,264.6 |
Expected credit loss allowance | (101.6) | (116.4) |
Trade receivables, net | 1,237.2 | 1,148.2 |
Other receivables | 164.0 | 159.0 |
Prepayments | 88.0 | 77.0 |
Value added tax | 7.8 | 6.0 |
1,497.0 | 1,390.2 |
| 2025 | 2024 | |
| €m | €m | |
| Amounts falling due within one year: | ||
Amounts owed by group undertakings | 14.0 | 18.3 |
14.0 | 18.3 |
| 2025 | 2024 | |
| €m | €m | |
| Current | ||
Trade payables | 754.8 | 726.3 |
Accruals | 618.2 | 630.5 |
Deferred revenue and customer prepayments | 155.6 | 142.1 |
Income tax & social welfare | 65.2 | 61.3 |
1,593.8 | 1,560.2 |
| 2025 | 2024 | |
| €m | €m | |
| Current | ||
Amounts owed to group undertakings | 227.9 | 0.1 |
Payables | 0.5 | 0.5 |
228.4 | 0.6 |
| Land and | Plant, | Motor | Total | |
| buildings | machinery | vehicles | 2025 | |
| and other | ||||
| equipment | ||||
€m | €m | €m | €m | |
At 1 January 2025 | 167.1 | 24.0 | 44.7 | 235.8 |
Additions | 18.5 | 2.7 | 29.9 | 51.1 |
Arising on acquisitions (Note 24) | 5.5 | 2.2 | 3.8 | 11.5 |
Remeasurement | 7.8 | (1.0) | - | 6.8 |
Terminations | (4.4) | (0.3) | (1.1) | (5.8) |
Depreciation charge for the year | (35.4) | (8.2) | (30.3) | (73.9) |
Reclassification | 1.1 | (1.2) | 0.1 | - |
Effect of movement in exchange rates | (6.1) | (0.6) | (0.8) | (7.5) |
At 31 December 2025 | 154.1 | 17.6 | 46.3 | 218.0 |
| Land and | Plant, | Motor | Total | |
| buildings | machinery | vehicles | 2024 | |
| and other | ||||
| equipment | ||||
€m | €m | €m | €m | |
At 1 January 2024 | 158.6 | 22.9 | 37.7 | 219.2 |
Additions | 17.1 | 5.8 | 26.5 | 49.4 |
Arising on acquisitions (Note 24) | 20.2 | 3.1 | 2.2 | 25.5 |
Remeasurement | 12.5 | 0.3 | 0.6 | 13.4 |
Terminations | (7.6) | (0.1) | (1.4) | (9.1) |
Depreciation charge for the year | (35.6) | (7.7) | (21.5) | (64.8) |
Reclassification | (0.3) | - | 0.3 | - |
Effect of movement in exchange rates | 2.2 | (0.3) | 0.3 | 2.2 |
At 31 December 2024 | 167.1 | 24.0 | 44.7 | 235.8 |
| 2025 | 2024 | |
| €m | €m | |
At 1 January | 238.6 | 219.8 |
Additions | 48.5 | 48.1 |
Arising on acquisitions (Note 24) | 10.5 | 26.2 |
Remeasurement | 6.9 | 13.2 |
Terminations | (6.3) | (9.9) |
Payments | (77.9) | (68.7) |
Interest | 8.4 | 7.2 |
Effect of movement in exchange rates | (8.0) | 2.7 |
At 31 December | 220.7 | 238.6 |
| Split as follows: | ||
Current liability | 59.2 | 63.9 |
Non-current liability | 161.5 | 174.7 |
At 31 December | 220.7 | 238.6 |
| 2025 | 2024 | |
| €m | €m | |
| Current financial liabilities | ||
Private placement loan notes | 161.0 | 42.5 |
Bank loans (unsecured) | 218.1 | 154.9 |
Lease obligations per banking covenants | 2.3 | 0.3 |
381.4 | 197.7 |
| 2025 | 2024 | |
| €m | €m | |
| Non-current financial liabilities | ||
Private placement loan notes | 1,314.9 | 1,367.6 |
Public bonds | 750.0 | 750.0 |
Bank loans (unsecured) | 15.6 | 256.6 |
Lease obligations per banking covenants | 7.0 | 11.1 |
2,087.5 | 2,385.3 |
| 2025 | 2024 | |
| €m | €m | |
Cash and cash equivalents | 584.7 | 1,005.4 |
Derivatives financial instruments | 0.6 | 4.6 |
Current borrowings | (381.4) | (197.7) |
Non-current borrowings | (2,087.5) | (2,385.3) |
Total Net debt | (1,883.6) | (1,573.0) |
| 2025 | 2024 | |
| €m | €m | |
At 1 January | 497.6 | 229.1 |
Deferred contingent consideration arising on acquisitions (Note 24) | 33.4 | 127.5 |
Movement in deferred contingent consideration arising from fair value remeasurement | (15.4) | (16.1) |
Put option liabilities arising on acquisitions | 42.0 | 148.8 |
Movement in put option liabilities arising from fair value remeasurement | 58.1 | 35.0 |
Deferred contingent consideration paid | (94.2) | (1.1) |
Put option liabilities paid | (73.6) | - |
Effect of movement in exchange rates | (7.5) | (25.6) |
At 31 December | 440.4 | 497.6 |
| Split as follows: | ||
Current liabilities | 279.5 | 345.5 |
Non-current liabilities | 160.9 | 152.1 |
440.4 | 497.6 | |
| Analysed as follows: | ||
Deferred contingent consideration | 48.4 | 125.8 |
Put option liabilities | 392.0 | 371.8 |
440.4 | 497.6 |
Valuation technique | Significant | Sensitivity of the input to the fair value | |||
| unobservable inputs | |||||
| Deferred | Discounted cashflow method | • | Risk adjusted discount | • | A 10% decrease in the risk adjusted |
| contingent | The net present value of the expected | rates between 0.0% | discount rate would result in an increase | ||
| consideration | payment is calculated by using a | and 4.3%. | in the fair value of the deferred contingent | ||
| risk adjusted discount rate where | • | Forecast performance | consideration of €0.1m. | ||
| material. The expected payments are | in excess of a | • | A 5% increase in the assumed profitability | ||
| valued using the earn out formula in | predetermined | of the acquired entities would result in an | |||
| the shareholders’ agreement and the | base target. | increase in the fair value of the deferred | |||
| most recent financial projections. | contingent consideration of €0.1m. | ||||
| Put option | Discounted cashflow method | • | Risk adjusted discount | • | A 10% decrease in the risk adjusted |
| liabilities | The net present value of the expected | rates of between 1.8% | discount rate would result in an increase | ||
| payment is calculated by using a risk | and 32.8%. | in the fair value of the put option liabilities | |||
| adjusted discount rate. The expected | • | EBITDA multiples of | of €4.8m. | ||
| payments are valued using the option | between 5.0 and 9.3. | • | A 5% increase in the assumed profitability | ||
| price formula in the shareholders’ | of the acquirees would result in an | ||||
| agreement and the most recent | increase in the fair value of the put option | ||||
| financial projections. | liabilities of €18.1m. | ||||
As at 31 December 2025 | Carrying | Contractual | Within 1 | Between | Between | Greater |
| amount | cash flow | year | 1 and 2 | 2 and 5 | than 5 | |
| 2025 | years | years | years | |||
€m | €m | €m | €m | €m | €m | |
| Non derivative financial instruments | ||||||
Bank loans | 233.7 | 233.7 | 218.2 | 1.7 | 2.4 | 11.4 |
Private placement loan notes | 1,475.9 | 1,626.1 | 198.7 | 65.3 | 985.4 | 376.7 |
Public bonds | 750.0 | 907.5 | 26.3 | 26.3 | 78.8 | 776.1 |
Lease obligations per banking covenants | 9.3 | 9.3 | 2.3 | 1.8 | 5.2 | - |
Lease liabilities | 220.7 | 244.3 | 66.5 | 49.9 | 73.9 | 54.0 |
Trade and other payables | 1,373.0 | 1,373.0 | 1,373.0 | - | - | - |
Deferred contingent consideration | 440.4 | 502.7 | 303.8 | 5.9 | 126.4 | 66.6 |
| Derivative financial liabilities/(assets) | ||||||
| Foreign exchange forwards used for hedging: | ||||||
Carrying value liabilities | - | - | - | - | - | - |
Carrying value assets | (6.7) | - | - | - | - | - |
- outflow | - | 194.3 | 117.6 | 63.2 | 13.5 | - |
- inflow | - | (201.0) | (121.3) | (65.8) | (13.9) | - |
As at 31 December 2024 | Carrying | Contractual | Within 1 | Between | Between | Greater |
| amount | cash flow | year | 1 and 2 | 2 and 5 | than 5 | |
| 2024 | years | years | years | |||
€m | €m | €m | €m | €m | €m | |
| Non derivative financial instruments | ||||||
Bank loans | 411.5 | 433.4 | 168.3 | 259.3 | 3.7 | 2.1 |
| Private placement loan notes | 1,410.1 | 1,566.9 | 76.5 | 194.2 | 818.5 | 477.7 |
| Public bonds | 750.0 | 933.8 | 26.3 | 26.3 | 78.8 | 802.4 |
Lease obligations per banking covenants | 11.4 | 11.4 | 0.3 | 5.0 | 4.9 | 1.2 |
Lease liabilities | 238.6 | 258.3 | 67.8 | 54.6 | 81.4 | 54.5 |
Trade and other payables | 1,418.1 | 1,418.1 | 1,418.1 | - | - | - |
Deferred contingent consideration | 497.6 | 540.6 | 364.3 | 12.6 | 163.7 | - |
| Derivative financial liabilities/(assets) | ||||||
| Foreign exchange forwards used for hedging: | ||||||
Carrying value liabilities | - | - | - | - | - | - |
Carrying value assets | (4.7) | - | - | - | - | - |
- outflow | - | 168.4 | 168.4 | - | - | - |
- inflow | - | (173.1) | (173.1) | - | - | - |
As at 31 December 2025 | Weighted average | Total | At fixed | At floating | Under 5 | Over |
| effective interest | interest rate | interest rate | years | 5 years | ||
| rate | €m | €m | €m | €m | €m | |
Bank loans | 0.34% | 233.7 | 21.0 | 212.7 | 222.3 | 11.4 |
Loan notes | 1.55% | 1,475.9 | 1,475.9 | - | 1,113.4 | 362.5 |
Public bonds | 1.07% | 750.0 | 750.0 | - | - | 750.0 |
2,459.6 | 2,246.9 | 212.7 | 1,335.7 | 1,123.9 |
| Total | At fixed | At floating | |
| interest rate | interest rate | ||
| €m | €m | €m | |
Euro | 2,289.2 | 2,076.5 | 212.7 |
USD | 170.4 | 170.4 | - |
2,459.6 | 2,246.9 | 212.7 |
As at 31 December 2024 | Weighted average | Total | At fixed interest | At floating | Under 5 | Over |
| effective interest | rate | interest rate | years | 5 years | ||
| rate | €m | €m | €m | €m | €m | |
Bank loans | 0.69% | 411.5 | 23.1 | 388.4 | 409.5 | 2.0 |
Loan notes | 1.34% | 1,410.1 | 1,410.1 | - | 946.6 | 463.5 |
Public Bonds | 1.02% | 750.0 | 750.0 | - | - | 750.0 |
2,571.6 | 2,183.2 | 388.4 | 1,356.1 | 1,215.5 |
| Total | At fixed interest | At floating | |
| rate | interest rate | ||
| €m | €m | €m | |
Euro | 2,379.5 | 1,991.1 | 388.4 |
USD | 192.1 | 192.1 | - |
2,571.6 | 2,183.2 | 388.4 |
| 2025 | 2024 | |
| €m | €m | |
Cash & cash equivalents | 584.7 | 1,005.4 |
Trade receivables | 1,338.8 | 1,264.6 |
Derivative financial assets | 6.7 | 4.7 |
| 2025 | 2024 | |
| €m | €m | |
Western & Southern Europe | 612.5 | 612.1 |
Central & Northern Europe | 283.0 | 257.3 |
Americas | 293.8 | 279.6 |
Rest of World | 149.5 | 115.6 |
1,338.8 | 1,264.6 |
| 2025 | 2024 | |
| €m | €m | |
Insulated panels customers | 745.0 | 719.8 |
Insulation customers | 221.2 | 220.9 |
Other customers | 372.6 | 323.9 |
1,338.8 | 1,264.6 |
| Weighted | Gross | Loss | |
| average loss | carrying | allowance | |
| rate | amount | ||
% | €m | €m | |
Current (not past due) | 0% | 953.4 | 4.1 |
1-30 days past due | 2% | 209.0 | 4.2 |
31-60 days past due | 9% | 47.9 | 4.4 |
61-90 days past due | 15% | 21.8 | 3.2 |
More than 90 days past due | 80% | 106.7 | 85.7 |
1,338.8 | 101.6 |
| Weighted | Gross | Loss | |
| average loss | carrying | allowance | |
| rate | amount | ||
% | €m | €m | |
Current (not past due) | 0% | 873.1 | 4.1 |
1-30 days past due | 2% | 212.9 | 4.5 |
31-60 days past due | 10% | 52.9 | 5.5 |
61-90 days past due | 36% | 18.4 | 6.7 |
More than 90 days past due | 89% | 107.3 | 95.6 |
1,264.6 | 116.4 |
| 2025 | 2024 | |
| €m | €m | |
Balance at 1 January | 116.4 | 111.4 |
Arising on acquisition | 2.7 | 4.0 |
Written off during the year | (7.7) | (6.4) |
Net remeasurement of loss allowance | (3.0) | 4.7 |
Effect of movement in exchange rates | (6.8) | 2.7 |
At 31 December | 101.6 | 116.4 |
| Financial | Assets at | Derivatives | Total | |
| asset at | amortised | designated | ||
| fair value | cost | as hedging | ||
| through OCI | instrument | |||
€m | €m | €m | €m | |
| 2025 | ||||
| Current: | ||||
Trade receivables, net | - | 1,237.2 | - | 1,237.2 |
Other receivables | - | 171.8 | - | 171.8 |
Cash and cash equivalents | - | 584.7 | - | 584.7 |
Derivative financial instruments | - | - | 3.7 | 3.7 |
- | 1,993.7 | 3.7 | 1,997.4 | |
| Non-current: | ||||
Derivative financial instruments | - | - | 3.0 | 3.0 |
Financial asset | 25.1 | - | - | 25.1 |
25.1 | - | 3.0 | 28.1 |
| Financial | Assets at | Derivatives | Total | |
| asset at | amortised | designated | ||
| fair value | cost | as hedging | ||
| through OCI | instrument | |||
€m | €m | €m | €m | |
| 2024 | ||||
| Current: | ||||
Trade receivables, net | - | 1,148.2 | - | 1,148.2 |
Other receivables | - | 165.0 | - | 165.0 |
Cash and cash equivalents | - | 1,005.4 | - | 1,005.4 |
Derivative financial instruments | - | - | 4.7 | 4.7 |
- | 2,318.6 | 4.7 | 2,323.3 | |
| Non-current: | ||||
Financial asset | 23.9 | - | - | 23.9 |
23.9 | - | - | 23.9 |
| Financial | Financial | Financial | Derivatives | Total | |
| liabilities at | liabilities | liabilities at | designated | ||
| fair value | measured at | fair value | as hedging | ||
| through profit | amortised cost | though equity | instrument | ||
| or loss | |||||
€m | €m | €m | €m | €m | |
| 2025 | |||||
| Current: | |||||
Borrowings | - | 381.4 | - | - | 381.4 |
Lease liabilities | - | 59.2 | - | - | 59.2 |
Trade payables | - | 754.8 | - | - | 754.8 |
Accruals | - | 618.2 | - | - | 618.2 |
Deferred contingent consideration | 30.2 | - | 249.3 | - | 279.5 |
30.2 | 1,813.6 | 249.3 | - | 2,093.1 | |
| Non-current: | |||||
Borrowings | - | 2,087.5 | - | - | 2,087.5 |
Lease liabilities | - | 161.5 | - | - | 161.5 |
Deferred contingent consideration | 18.2 | - | 142.7 | - | 160.9 |
18.2 | 2,249.0 | 142.7 | - | 2,409.9 |
| Financial | Financial | Financial | Derivatives | Total | |
| liabilities at fair | liabilities | liabilities at fair | designated | ||
| value through | measured at | value though | as hedging | ||
| profit or loss | amortised cost | equity | instrument | ||
€m | €m | €m | €m | €m | |
| 2024 | |||||
| Current: | |||||
Borrowings | - | 197.7 | - | - | 197.7 |
Lease liabilities | - | 63.9 | - | - | 63.9 |
Trade payables | - | 726.3 | - | - | 726.3 |
Accruals | - | 630.5 | - | - | 630.5 |
Deferred contingent consideration | 103.2 | - | 242.3 | - | 345.5 |
103.2 | 1,618.4 | 242.3 | - | 1,963.9 | |
| Non-current: | |||||
Borrowings | - | 2,385.3 | - | - | 2,385.3 |
Lease liabilities | - | 174.7 | - | - | 174.7 |
Deferred contingent consideration | 22.7 | - | 129.4 | - | 152.1 |
22.7 | 2,560.0 | 129.4 | - | 2,712.1 |
As at 31 December 2025 | As at 31 December 2024 | |||||
| Level 1 | Level 2 | Level 3 | Level 1 | Level 2 | Level 3 | |
| €m | €m | €m | €m | €m | €m | |
| Financial Assets | ||||||
Equity investments | - | 25.1 | - | - | 23.9 | - |
Foreign exchange contracts for hedging | - | 6.7 | - | - | 4.7 | - |
| Financial Liabilities | ||||||
Deferred contingent consideration | - | - | 48.4 | - | - | 125.8 |
Put option liabilities | - | - | 392.0 | - | - | 371.8 |
| Balance | Settlement | Fair value | Arising on | Translation | Balance | |
| 1 January | movement | acquisition | adjustment | 31 December | ||
| 2025 | 2025 | |||||
€m | €m | €m | €m | €m | €m | |
| Deferred contingent | ||||||
consideration | 125.8 | (94.2) | (15.4) | 33.4 | (1.2) | 48.4 |
Put option liabilities | 371.8 | (73.6) | 58.1 | 42.0 | (6.3) | 392.0 |
497.6 | (167.8) | 42.7 | 75.4 | (7.5) | 440.4 |
| Balance | Settlement | Fair value | Arising on | Translation | Balance | |
| 1 January | movement | acquisition | adjustment | 31 December | ||
| 2024 | 2024 | |||||
€m | €m | €m | €m | €m | €m | |
| Deferred contingent | ||||||
consideration | 16.2 | (1.1) | (16.1) | 127.5 | (0.7) | 125.8 |
Put option liabilities | 212.9 | - | 35.0 | 148.8 | (24.9) | 371.8 |
229.1 | (1.1) | 18.9 | 276.3 | (25.6) | 497.6 |
As at 31 December 2025 | As at 31 December 2024 | |||||
| Carrying | Fair Value | Level | Carrying | Fair Value | Level | |
| amount | amount | €m | ||||
| €m | €m | €m | ||||
Private placements | 1,475.9 | 1,487.6 | 2 | 1,410.1 | 1,426.5 | 2 |
Public bonds | 750.0 | 798.3 | 2 | 750.0 | 817.3 | 2 |
| 2025 | 2024 | |
| €m | €m | |
Equity | 4,732.3 | 4,590.8 |
Add back accumulated amortisation of intangible assets not fully amortised | 175.6 | 139.2 |
Net debt | 1,883.6 | 1,573.0 |
Total Capital Employed | 6,791.5 | 6,303.0 |
| 2025 | 2024 | |
| €m | €m | |
| Guarantees and warranties | ||
At 1 January | 164.3 | 183.9 |
Arising on acquisitions (Note 24) | 30.4 | 5.0 |
Provided during year | 65.7 | 67.4 |
Claims paid | (51.6) | (57.8) |
Provisions released | (46.2) | (35.9) |
Effect of movement in exchange rates | (4.8) | 1.7 |
At 31 December | 157.8 | 164.3 |
Current liability | 44.6 | 55.9 |
Non-current liability | 113.2 | 108.4 |
157.8 | 164.3 |
| 2025 | 2024 | |
| €m | €m | |
At 1 January | - | - |
Received during the year | 16.6 | - |
Amortised to the income statement | (2.0) | - |
Effect of movement in exchange rates | (0.7) | - |
At 31 December | 13.9 | - |
Current | 2.4 | - |
Non-current | 11.5 | - |
13.9 | - |
| 2025 | 2024 | |
| €m | €m | |
Deferred tax assets | 79.3 | 84.5 |
Deferred tax liabilities | (109.0) | (113.9) |
Net position | (29.7) | (29.4) |
| Balance | Recognised | Recognised | Recognised | Translation | Arising on | Balance | |
| 1 Jan | in profit | in equity | in other | adjustment | acquisitions | 31 Dec | |
| 2025 | or loss | comprehensive | 2025 | ||||
| income | |||||||
€m | €m | €m | €m | €m | €m | €m | |
Property, plant and equipment | (65.5) | (2.1) | - | - | 3.0 | (2.4) | (67.0) |
Intangibles | (60.4) | 6.3 | - | - | 3.1 | (15.0) | (66.0) |
Other temporary differences | 72.8 | (0.7) | (0.3) | (1.7) | (4.3) | 14.9 | 80.7 |
Pension obligations | 5.9 | (0.2) | - | (0.1) | (1.1) | - | 4.5 |
Unused tax losses | 17.8 | 0.2 | - | - | 0.1 | - | 18.1 |
(29.4) | 3.5 | (0.3) | (1.8) | 0.8 | (2.5) | (29.7) |
| Balance | Recognised | Recognised | Recognised | Translation | Arising on | Balance | |
| 1 Jan | in profit | in equity | in other | adjustment | acquisitions | 31 Dec | |
| 2024 | or loss | comprehensive | 2024 | ||||
| income | |||||||
€m | €m | €m | €m | €m | €m | €m | |
Property, plant and equipment | (60.8) | (3.2) | - | - | (1.7) | 0.2 | (65.5) |
Intangibles | (44.9) | 10.0 | - | - | (1.0) | (24.5) | (60.4) |
Other temporary differences | 95.6 | (5.1) | (2.2) | - | 1.0 | (16.5) | 72.8 |
Pension obligations | 5.5 | 0.9 | - | (0.5) | - | - | 5.9 |
Unused tax losses | 23.3 | (5.5) | - | - | - | - | 17.8 |
18.7 | (2.9) | (2.2) | (0.5) | (1.7) | (40.8) | (29.4) |
| Mercor | Other* | Total | |
| €m | €m | €m | |
| Non-current assets | |||
Intangible assets | 15.1 | 49.9 | 65.0 |
Investment in associates | - | (0.6) | (0.6) |
Property, plant and equipment | 11.5 | 31.0 | 42.5 |
Right of use assets | 1.4 | 10.1 | 11.5 |
Deferred tax assets | 0.4 | 13.7 | 14.1 |
| Current assets | |||
Inventories | 8.2 | 5.0 | 13.2 |
Trade and other receivables | 29.0 | 23.7 | 52.7 |
| Current liabilities | |||
Trade and other payables | (17.4) | (76.6) | (94.0) |
Provisions for liabilities | - | (2.4) | (2.4) |
Lease liabilities | (0.4) | (0.6) | (1.0) |
| Non-current liabilities | |||
Retirement benefit obligations | (0.1) | - | (0.1) |
Provisions for liabilities | (0.9) | (27.1) | (28.0) |
Lease liabilities | (1.1) | (8.4) | (9.5) |
Deferred tax liabilities | (2.3) | (14.3) | (16.6) |
Total identifiable assets | 43.4 | 3.4 | 46.8 |
Non-controlling interest arising on acquisition | - | 1.8 | 1.8 |
Step up from investment in associate | - | (7.4) | (7.4) |
Goodwill | 56.3 | 157.9 | 214.2 |
Total consideration | 99.7 | 155.7 | 255.4 |
| Satisfied by: | |||
Cash (net of cash acquired) | 78.6 | 143.4 | 222.0 |
Deferred contingent consideration | 21.1 | 12.3 | 33.4 |
Total consideration | 99.7 | 155.7 | 255.4 |
Steico | Nordic | Other* | Total | |
| Waterproofing | ||||
€m | €m | €m | €m | |
| Non-current assets | ||||
Intangible assets | 65.7 | 7.5 | 21.1 | 94.3 |
Investment in associates | - | 11.9 | - | 11.9 |
Financial assets | - | 0.2 | - | 0.2 |
Property, plant and equipment | 341.9 | 39.3 | 123.6 | 504.8 |
Right of use assets | 2.2 | 11.0 | 12.3 | 25.5 |
| Current assets | ||||
Inventories | 50.2 | 60.6 | 51.7 | 162.5 |
Trade and other receivables | 45.2 | 75.7 | 56.2 | 177.1 |
| Current liabilities | ||||
Trade and other payables | (76.9) | (71.9) | (66.1) | (214.9) |
Provisions for liabilities | (1.9) | (1.2) | (1.9) | (5.0) |
Lease liabilities | (0.7) | (4.3) | (3.2) | (8.2) |
| Non-current liabilities | ||||
Retirement benefit obligations | (4.0) | - | - | (4.0) |
Lease liabilities | (1.5) | (7.0) | (9.5) | (18.0) |
Deferred tax liabilities | (22.8) | (9.6) | (8.4) | (40.8) |
Total identifiable assets | 397.4 | 112.2 | 175.8 | 685.4 |
Non-controlling interest arising on acquisition | (121.9) | (131.0) | (11.9) | (264.8) |
Step up from financial asset | - | (125.2) | - | (125.2) |
Goodwill | 234.5 | 306.3 | 141.7 | 682.5 |
Total consideration | 510.0 | 162.3 | 305.6 | 977.9 |
| Satisfied by: | ||||
Cash (net of net debt/cash acquired) | 337.2 | 162.3 | 275.8 | 775.3 |
Deferred contingent consideration | 97.7 | - | 29.8 | 127.5 |
Share capital issued | 75.1 | - | - | 75.1 |
Total consideration | 510.0 | 162.3 | 305.6 | 977.9 |
| 2025 | 2024 | ||
| €m | €m | ||
| Authorised | |||
250,000,000 | Ordinary shares of €0.13 each (2024: 250,000,000 Ordinary shares of €0.13 each) | 32.5 | 32.5 |
| Issued and fully paid | |||
Ordinary shares of €0.13 each Opening balance – 184,596,642 (2024: 183,591,682) shares | 24.0 | 23.9 | |
Shares allotted – Nil (2024: 1,004,960) shares | - | 0.1 | |
Shares cancelled – 2,198,861 (2024: Nil) shares | (0.3) | - | |
Closing balance – 182,397,781 (2024: 184,596,642) shares | 23.7 | 24.0 |
| 2025 | 2024 | |
| €m | €m | |
At 1 January | 215.9 | 129.3 |
Shares issued | - | 62.7 |
Re-issued treasury shares | 12.6 | 23.9 |
At 31 December | 228.5 | 215.9 |
2025 | 2024 | |||||
| No. of | Consideration | Total | No. of | Consideration | Total | |
| shares | paid | €m | shares | paid | €m | |
| € | € | |||||
At 1 January | 2,797,159 | 66.80 | 186.8 | 1,668,148 | 33.48 | 55.8 |
Repurchase of shares | - | - | - | 1,515,689 | 88.80 | 134.6 |
Shares issued | (334,832) | 7.93 | (2.7) | (386,678) | 9.30 | (3.6) |
At 31 December | 2,462,327 | 74.80 | 184.1 | 2,797,159 | 66.80 | 186.8 |
2025 | 2024 | |||||
| No. of | Nominal value | Total | No. of | Nominal value | Total | |
| shares | € | € | shares | € | € | |
At 1 January | 2,797,159 | 0.13 | 363,631 | 1,668,148 | 0.13 | 216,859 |
Repurchase of shares | - | - | - | 1,515,689 | 0.13 | 197,040 |
Shares issued | (334,832) | 0.13 | (43,528) | (386,678) | 0.13 | (50,268) |
At 31 December | 2,462,327 | 0.13 | 320,103 | 2,797,159 | 0.13 | 363,631 |
| 2025 | 2024 | ||
| €m | €m | ||
| Equity dividends on ordinary shares: | |||
2025 | Interim dividend | 47.6 | 47.8 |
2024 | Final dividend | 51.9 | 48.8 |
| Proposed for approval at AGM | 99.5 | 96.6 | |
Final dividend of | 52.5 | 51.8 |
| 2025 | 2024 | |
| €m | €m | |
At 1 January | 298.3 | 99.8 |
Profit for the year attributable to non-controlling interests | 44.5 | 25.3 |
Arising on acquisition (Note 24) | (1.8) | 264.8 |
Purchase of non-controlling interests | (78.3) | (88.2) |
Increase in non-controlling interests | 15.6 | 8.4 |
Other comprehensive income attributable to non-controlling interests | 2.3 | - |
Dividends paid to non-controlling interests | (27.3) | (1.0) |
Share of foreign operations’ translation movement | (2.9) | (10.8) |
At 31 December | 250.4 | 298.3 |
| 2025 | 2024 | |
| €m | €m | |
Movement in cash and cash equivalents | (360.5) | 38.1 |
Drawdown of loans and borrowings | (130.0) | (899.7) |
Repayment of loans and borrowings | 226.6 | 246.2 |
Settlement of derivative financial instruments | (4.0) | - |
Change in net debt resulting from cash flows | (267.9) | (615.4) |
Translation movement - relating to US dollar loan | 21.7 | (11.2) |
Translation movement – other | (64.4) | 28.5 |
Derivative financial instruments movement | - | 4.6 |
Net movement | (310.6) | (593.5) |
Net debt at start of the year | (1,573.0) | (979.5) |
Net debt at end of the year | (1,883.6) | (1,573.0) |
| Balance | Repayments | Drawdowns / | Non-cash | Balance | |
| 1 Jan 2025 | Receipts | movements | 31 Dec 2025 | ||
| €m | €m | €m | €m | €m | |
Bank loans and borrowings | 422.9 | (184.1) | - | 4.2 | 243.0 |
Loan notes | 1,410.1 | (42.5) | 130.0 | (21.7) | 1,475.9 |
Public Debt | 750.0 | - | - | - | 750.0 |
Derivatives | (4.6) | 4.0 | - | - | (0.6) |
2,578.4 | (222.6) | 130.0 | (17.5) | 2,468.3 |
| Balance | Repayments | Drawdowns / | Non-cash | Balance | |
| 1 Jan 2024 | Receipts | movements | 31 Dec 2024 | ||
| €m | €m | €m | €m | €m | |
Bank loans and borrowings | 326.3 | (53.2) | 149.7 | 0.1 | 422.9 |
Loan notes | 1,591.9 | (193.0) | - | 11.2 | 1,410.1 |
Public Debt | - | - | 750.0 | - | 750.0 |
Derivatives | - | - | - | (4.6) | (4.6) |
1,918.2 | (246.2) | 899.7 | 6.7 | 2,578.4 |
| 2025 | 2024 | |
| €m | €m | |
Contracted for | 132.9 | 96.6 |
Not contracted for | 165.1 | 151.2 |
298.0 | 247.8 |
2025 | 2024 | |||
| Funded | Un-funded | Funded | Un-funded | |
| Schemes | Schemes | Schemes | Schemes | |
| Life expectancies | ||||
Life expectancy for someone aged 65 - Males | 21.7 | 20.8 | 21.5 | 20.7 |
Life expectancy for someone aged 65 - Females | 24.0 | 23.7 | 24.0 | 23.6 |
Life expectancy at age 65 for someone aged 45 - Males | 23.0 | 21.5 | 22.9 | 21.5 |
Life expectancy at age 65 for someone aged 45 - Females | 25.4 | 23.3 | 25.5 | 23.4 |
Rate of increase in salaries | - | 1.9% - 3.0% | - | 2% - 4% |
Rate of increase of pensions in payment | 0% - 3.0% | 2.0% - 2.5% | 0% - 3.03% | 2% - 2.50% |
Rate of increase for deferred pensioners | 2.2% - 3.4% | - | 2.75% - 3.95% | - |
Discount rate | 5.6% | 2.0% - 5.7% | 5.50% | 2.5% - 5.6% |
Inflation rate | 2.8% | 1.7% - 2.8% | 3.35% | 1.8% - 2.6% |
Assumption | Change in | Impact on plan liabilities | ||
| assumption | ||||
2025 | 2024 | |||
Funded Schemes | Discount rate | Increase/decrease by | Decrease by 7% / | Decrease by 6% / |
| 0.5% | increase by 5% | increase by 6% | ||
Un-funded Schemes | Discount rate | Increase by 0.25% | Decrease by 3% | Decrease by 3% |
Funded Schemes | Inflation rate | Increase/decrease by | Increase by 5% / | Increase by 3% / |
| 0.5% | decrease by 3% | decrease by 3% | ||
Un-funded Schemes | Inflation rate | Increase by 0.25% | Increase by 1% | Increase by 1% |
Funded Schemes | Mortality assumptions | Increase by 1 year | Increase by 3% | Increase by 3% |
Un-funded Schemes | Mortality assumptions | Increase by 1 year | Increase by 3% - 7% | Increase by 3% - 7% |
| 2025 | 2024 | |
| €m | €m | |
Net liability in schemes at 1 January | (37.5) | (37.0) |
Arising on acquisitions (Note 24) | (0.1) | (4.0) |
Employer contributions | 1.2 | 2.6 |
Recognised in consolidated income statement | (2.6) | (2.5) |
Recognised in consolidated statement of comprehensive income | 0.2 | 3.4 |
Effect of movement in exchange rates | 0.1 | - |
Net liability in schemes at 31 December | (38.7) | (37.5) |
| 2025 | 2024 | |
| €m | €m | |
Current service cost | (1.4) | (1.3) |
Other expenses | (0.1) | (0.2) |
Settlements of scheme obligations | - | 0.3 |
Total, included in operating costs | (1.5) | (1.2) |
Interest on scheme obligations | (9.0) | (9.1) |
Interest on scheme assets | 7.9 | 7.8 |
Net interest expense, included in finance expense (Note 4) | (1.1) | (1.3) |
| 2025 | 2024 | |
| €m | €m | |
Actual return less interest on scheme assets | (3.5) | (14.2) |
Experience (loss)/gain arising on scheme liabilities | (0.6) | 0.8 |
Actuarial (loss)/gain arising from changes in demographic assumptions | (0.5) | 11.0 |
Actuarial gain arising from changes in financial assumptions | 4.8 | 5.8 |
Gain recognised in other comprehensive income | 0.2 | 3.4 |
2025 | 2024 | |
| Asset Classes as % of Total Scheme Assets | ||
Equities | 11.4% | 9.5% |
Bonds (Corporates) | 0.5% | 0.4% |
Bonds (Gilts) | 5.5% | 6.4% |
Cash | 1.5% | 2.0% |
Property | 2.6% | 4.5% |
Liability Driven Investment | 11.0% | 9.9% |
Insurance Policy net of Insurance Premium due | 67.5% | 67.3% |
100% | 100% |
| 2025 | 2024 | |||
| €m | €m | |||
| Funded | Un-funded | Funded | Un-funded | |
| Schemes | Schemes | Schemes | Schemes | |
Equities | 16.5 | - | 15.0 | - |
Bonds (Corporates) | 0.7 | - | 0.7 | - |
Bonds (Gilts) | 8.0 | - | 10.2 | - |
Cash | 2.1 | - | 3.2 | - |
Property | 3.8 | - | 7.1 | - |
Liability Driven Investment | 15.7 | - | 15.6 | - |
Insurance Policy net of Insurance Premium due | 96.9 | - | 106.7 | - |
Fair market value of plan assets | 143.7 | - | 158.5 | - |
Present value of obligation | (143.0) | (39.4) | (154.5) | (41.5) |
Surplus/(deficit) | 0.7 | (39.4) | 4.0 | (41.5) |
| 2025 | 2024 | |
| €m | €m | |
| Analysed between: | ||
Funded schemes’ surplus | 1.7 | 4.3 |
Unfunded obligations | (40.4) | (41.8) |
(38.7) | (37.5) | |
Related deferred tax asset | 4.5 | 5.9 |
| 2025 | 2024 | |
| €m | €m | |
| Changes in present value of defined benefit obligations | ||
At 1 January | 196.0 | 207.2 |
Arising on acquisitions (Note 24) | 0.7 | 4.0 |
Current service cost | 1.4 | 1.3 |
Other expenses | (0.2) | (0.2) |
Interest cost | 9.0 | 9.1 |
Benefits paid | (12.7) | (15.1) |
Settlement | (0.1) | (0.5) |
Actuarial (gains)/losses | (3.7) | (17.6) |
Effect of movement in exchange rates | (8.0) | 7.8 |
At 31 December | 182.4 | 196.0 |
| 2025 | 2024 | |
| €m | €m | |
| Changes in fair value of scheme assets during year | ||
At 1 January | 158.5 | 170.2 |
Arising on acquisitions (Note 24) | 0.6 | - |
Interest on scheme assets | 7.9 | 7.8 |
Employer contributions | (1.2) | 0.1 |
Benefits paid | (10.3) | (12.5) |
Settlement | (0.1) | (0.2) |
Other expenses | (0.3) | (0.5) |
Actual return less interest | (3.5) | (14.2) |
Effect of movement in exchange rates | (7.9) | 7.8 |
At 31 December | 143.7 | 158.5 |
2025 | 2024 | ||
Financial Statements Reference | €m | €m | |
Trading profit | Consolidated Income Statement | 955.1 | 906.7 |
2025 | 2024 | ||
Financial Statements Reference | €m | €m | |
Trading profit | Consolidated Income Statement | 955.1 | 906.7 |
Revenue | Consolidated Income Statement | 9,199.0 | 8,608.0 |
Trading margin | 10.4% | 10.5% |
2025 | 2024 | ||
Financial Statements Reference | €m | €m | |
Trading profit | Consolidated Income Statement | 955.1 | 906.7 |
Share of associates’ profit after tax | Consolidated Income Statement | 2.1 | 1.7 |
Depreciation | Consolidated Statement of Cash Flows | 263.1 | 231.9 |
EBITDA | 1,220.3 | 1,140.3 |
2025 | 2024 | ||
Financial Statements Reference | €m | €m | |
Net cash flow from operating activities | Consolidated Statement of Cash Flows | 819.7 | 894.5 |
Additions to property, plant and equipment | Consolidated Statement of Cash Flows | (365.1) | (366.3) |
Additions to intangible assets | Consolidated Statement of Cash Flows | (0.1) | (0.4) |
Proceeds from disposals of property, plant and equipment | Consolidated Statement of Cash Flows | 22.8 | 32.9 |
Receipt of government grants | Consolidated Statement of Cash Flows | 16.6 | - |
Finance income received | Consolidated Statement of Cash Flows | 13.3 | 17.4 |
Lease payments | Consolidated Statement of Cash Flows | (77.9) | (68.7) |
Free cash flow | 429.3 | 509.4 |
2025 | 2024 | ||
Financial Statements Reference | €m | €m | |
| Consolidated Statement of Financial | |||
| Net assets | Position | 4,732.3 | 4,590.8 |
Add back accumulated amortisation of intangible assets not fully amortised | 175.6 | 139.2 | |
Net debt | Note 18 | 1,883.6 | 1,573.0 |
6,791.5 | 6,303.0 | ||
Trading profit | Consolidated Income Statement | 955.1 | 906.7 |
Share of associate’s profit after tax | Consolidated Income Statement | 2.1 | 1.7 |
957.2 | 908.4 | ||
Return on capital employed | 14.1% | 14.4% |
2025 | 2024 | ||
Financial Statements Reference | €m | €m | |
Net debt | Note 18 | 1,883.6 | 1,573.0 |
2025 | 2024 | ||
Financial Statements Reference | €m | €m | |
EBITDA | 1,220.3 | 1,140.3 | |
Lease liability payments | Consolidated Statement of Cash Flows | (77.9) | (68.7) |
EBITDA (adjusted for the impact of IFRS 16) | 1,142.4 | 1,071.6 |
2025 | 2024 | ||
Financial Statements Reference | €m | €m | |
Net debt | Note 18 | 1,883.6 | 1,573.0 |
EBITDA (adjusted for the impact of IFRS 16) | 1,142.4 | 1,071.6 | |
Net debt: EBITDA times | 1.65 | 1.47 |
2025 | 2024 | ||
Financial Statements Reference | €m | €m | |
Bank loan interest | Note 4 | 31.2 | 21.6 |
Private placement loan note and bond interest | Note 4 | 36.9 | 37.3 |
Bank interest earned | Note 4 | (8.1) | (15.6) |
Net Interest | 60.0 | 43.3 |
2025 | 2024 | ||
Financial Statements Reference | €m | €m | |
Inventories | Note 14 | 1,215.8 | 1,197.1 |
Trade and other receivables | Note 15 | 1,497.0 | 1,390.2 |
Trade and other payables | Note 16 | (1,593.8) | (1,560.2) |
Foreign currency derivatives excluded from net debt | Note 20 | 6.1 | 0.1 |
Working capital | 1,125.1 | 1,027.2 |
2025 | 2024 | ||
Financial Statements Reference | €m | €m | |
Working capital | 1,125.1 | 1,027.2 | |
October - December turnover annualised | 9,421.0 | 8,986.2 | |
Working capital ratio | 11.9% | 11.4% |
2025 | 2024 | ||
Financial Statements Reference | % | % | |
Total Shareholder Return | Page 43 | +6.1% | (9.5%) |
| % | Nature of | |
| Advnsys | Shareholding | Business |
| Australia | ||
| Kingspan Water & | 95 | Manufacturing |
| Energy Pty Limited | ||
Tate Asia-Pacific Pty Limited | 100 | Sales & Marketing |
| Belgium | ||
| Kingspan Access | 100 | Manufacturing |
| Floors Europe NV | ||
Provan Group BV | 100 | Manufacturing |
Provan NV | 100 | Manufacturing |
| Canada | ||
Tate ASP Access Floors Inc. | 100 | Manufacturing |
| France | ||
Kingspan Light Air SASU | 100 | Sales & Marketing |
Skydôme SASU | 100 | Manufacturing |
| Germany | ||
Colt International GmbH | 100 | Manufacturing |
Kingspan Light + Air GmbH | 100 | Manufacturing |
Kingspan Services GmbH | 100 | Sales & Marketing |
Kingspan STG GmbH | 100 | Manufacturing |
Tate Global GmbH | 100 | Manufacturing |
| Ireland | ||
Kingspan Light & Air Limited | 100 | Manufacturing |
Kingspan Tate Limited | 100 | Sales & Marketing |
Mr. Vent Limited | 70 | Sales & Marketing |
RXL Limited | 70 | Manufacturing |
| Netherlands | ||
| Kingspan Light + Air | 100 | Manufacturing |
| Netherlands B.V. | ||
| Malaysia | ||
Tate Global Sdn. Bhd. | 100 | Sales & Marketing |
| Poland | ||
Mercor Light & Vent Sp Z.o.o | 100 | Manufacturing |
| Portugal | ||
| Sandometal - Metalomecânica | 100 | Manufacturing |
| e Ar Condicionado S.A. | ||
| Singapore | ||
Colt Ventilation East Asia Pte Ltd | 100 | Sales & Marketing |
| Spain | ||
Kingspan Suelo Tecnico S.L. | 100 | Sales & Marketing |
| % | Nature of | |
| Advnsys | Shareholding | Business |
| United Kingdom | ||
Colt Group Limited | 100 | Holding Company |
Colt International Limited | 100 | Manufacturing |
Kingspan Water & Energy Limited | 100 | Manufacturing |
| Tate Global Solutions | 100 | Holding Company |
| (Holdings) Limited | ||
Tate Global Solutions Limited | 100 | Manufacturing |
| United States | ||
ASM Modular Systems Inc. | 100 | Manufacturing |
Kingspan Light & Air LLC | 100 | Manufacturing |
RXL Inc. | 70 | Manufacturing |
Tate Access Floors Inc. | 100 | Manufacturing |
| Vietnam | ||
Fabtek Joint Stock Company | 99.8 | Manufacturing |
| % | Nature of | |
| Insulated Business Envelopes | Shareholding | Business |
| Austria | ||
Kingspan GmbH | 100 | Sales & Marketing |
| Belgium | ||
Joris Ide NV | 100 | Manufacturing |
| Bosnia and Herzegovina | ||
Kingspan d.o.o. Banja Luka | 100 | Sales & Marketing |
| Brazil | ||
| Kingspan-Isoeste Construtivos | 51 | Manufacturing |
| Isotérmicos SA | ||
| Bulgaria | ||
Onduline Stroitelni Materiali LLC | 100 | Sales & Marketing |
| Canada | ||
| Kingspan Insulated | 100 | Manufacturing |
| Panels Limited | ||
Vicwest Inc. | 100 | Manufacturing |
| Chile | ||
Villalba SA | 51 | Manufacturing |
| China | ||
Chemprogress HK Limited | 100 | Sales & Marketing |
| Colombia | ||
Kingspan Paneles Aislados SAS | 60 | Manufacturing |
| % | Nature of | |
| Insulated Business Envelopes | Shareholding | Business |
| Croatia | ||
Kingspan d.o.o. | 100 | Sales & Marketing |
| Czechia | ||
Kingspan AS Denmark | 100 | Manufacturing |
Hetag IFA Tagdaekning A/S | 40 | Sales & Marketing |
Hetag Tagdækning Syd A/S | 40 | Manufacturing |
LOGSTOR Denmark Holding ApS | 100 | Manufacturing |
Troldtekt A/S | 100 | Manufacturing |
| Estonia | ||
Aktsiaselts Toode | 100 | Manufacturing |
| Finland | ||
Kerabit Kattoelementit Oy | 100 | Manufacturing |
Kingspan Oy | 100 | Sales & Marketing |
| France | ||
B.A.C. Acier SAS | 100 | Manufacturing |
| Comptoir du Batiment | 100 | Manufacturing |
| et de L'Industrie SAS | ||
Isocab France SASU | 100 | Manufacturing |
Joris Ide Auvergne SASU | 100 | Manufacturing |
Joris Ide Sud Ouest SAS | 100 | Manufacturing |
Metal SASU | 100 | Manufacturing |
Onduline France SASU | 100 | Manufacturing |
Profinord SASU | 100 | Manufacturing |
| Societe Bretonne de | 100 | Manufacturing |
| Profilage SASU | ||
| Germany | ||
Alwitra GmbH | 100 | Manufacturing |
| CaPlast Kunststoffverarbeitungs | 100 | Manufacturing |
| GmbH | ||
Joris Ide Deutschland GmbH | 100 | Manufacturing |
Kingspan GmbH | 100 | Sales & Marketing |
| Kingspan Insulation | 100 | Manufacturing |
| GmbH & Co. KG | ||
| Kingspan Mineral | 100 | Manufacturing |
| Insulation GmbH | ||
LOGSTOR Deutschland GmbH | 100 | Sales & Marketing |
STEICO SE | 61 | Manufacturing |
| % | Nature of | |
| Insulated Business Envelopes | Shareholding | Business |
| Hungary | ||
Kingspan Kft | 100 | Manufacturing |
| India | ||
Kingspan Jindal Private Limited | 51 | Manufacturing |
| Indonesia | ||
PT Onduline Indonesia | 100 | Sales & Marketing |
| Ireland | ||
Kingspan Limited | 100 | Manufacturing |
Kingspan Insulation Limited | 100 | Manufacturing |
| Italy | ||
Onduline Italia S.r.l. | 100 | Manufacturing |
| Latvia | ||
Balex Metal SIA | 100 | Manufacturing |
| Lithuania | ||
Balex Metal UAB | 100 | Sales & Marketing |
| Malaysia | ||
| Onduline Building Materials | 100 | Manufacturing |
| (M) SDN BHD | ||
| Mexico | ||
| Kingspan Insulated | 100 | Manufacturing |
| Panels SA DE CV | ||
| Netherlands | ||
Derbigum Nederland B.V. | 100 | Manufacturing |
Joris Ide Nederland B.V. | 100 | Manufacturing |
Kingspan B.V. | 100 | Sales & Marketing |
Kingspan Insulation B.V. | 100 | Manufacturing |
Kingspan Unidek B.V. | 100 | Manufacturing |
LOGSTOR Nederland B.V. | 100 | Sales & Marketing |
| New Zealand | ||
Kingspan Insulation NZ Limited | 100 | Manufacturing |
| Norway | ||
Nordic Waterproofing AS Panama | 100 | Sales & Marketing |
Synthesia Technology SA | 100 | Manufacturing |
| % | Nature of | |
| Insulated Business Envelopes | Shareholding | Business |
| Paraguay | ||
Kingspan MV Aceros SA | 51 | Manufacturing |
| Peru | ||
Synthesia Technology SAC | 100 | Sales & Marketing |
| Philippines | ||
OFIC Philippines Inc. | 100 | Sales & Marketing |
| Poland | ||
Balex Metal Sp. Z o.o. | 100 | Manufacturing |
Corotop SA | 100 | Manufacturing |
Kingspan Sp. Z o.o. | 100 | Manufacturing |
LOGSTOR International Sp. Z o.o. | 100 | Manufacturing |
STEICO Sp. Z o.o. | 61 | Manufacturing |
| Portugal | ||
| Alaço - Revestimentos | 100 | Manufacturing |
| Metalicos SA | ||
| Romania | ||
Terasteel SA | 99 | Manufacturing |
Wetterbest SA | 100 | Manufacturing |
| Saudi Arabia | ||
Kingspan Company for Manufacturing LLC | 100 | Manufacturing |
| Serbia | ||
TeraSteel d.o.o. Leskovac | 100 | Manufacturing |
| Slovakia | ||
Balex Metal AS Slovenia | 100 | Manufacturing |
Kingspan d.o.o. | 100 | Sales & Marketing |
| Spain | ||
Huurre Iberica SA | 100 | Manufacturing |
Kingspan Insulation SAU | 100 | Manufacturing |
Teczone Española SA | 100 | Manufacturing |
| % | Nature of | |
| Insulated Business Envelopes | Shareholding | Business |
| Sweden | ||
Nordic Waterproofing AB | 100 | Manufacturing |
| Switzerland | ||
LOGSTOR Schweiz AG | 100 | Sales & Marketing |
| Thailand | ||
| Kingspan Insulated Panels | 70 | Manufacturing |
| (Thailand) Company Limited | ||
| Türkiye | ||
Kingspan Yapi Elemanlari A.S. | 51 | Manufacturing |
| Onduline Avrasya Insaat | 100 | Manufacturing |
| Malzemeleri Sanayi | ||
| Ve Ticaret A.S. | ||
| Ukraine | ||
Kingspan-Ukraine LLC | 100 | Sales & Marketing |
| United Arab Emirates | ||
| Kingspan Insulated Panels | 100 | Manufacturing |
| Manufacturing LLC | ||
| United Kingdom | ||
Euroclad Group Limited | 100 | Manufacturing |
Kingspan Insulation Limited | 100 | Manufacturing |
Kingspan Limited | 100 | Manufacturing |
| United States | ||
Kingspan Insulated Panels Inc. | 100 | Manufacturing |
Kingspan Insulation LLC | 100 | Manufacturing |
Morin Corporation | 100 | Manufacturing |
| Pre-insulated Metal | 100 | Manufacturing |
| Technologies Inc. | ||
| Uruguay | ||
Bromyros SA | 51 | Manufacturing |
| Vietnam | ||
Kingspan Company Limited | 100 | Manufacturing |
| % | Nature of | |
| Corporate | Shareholding | Business |
| Ireland | ||
Kingspan Holdings (Irl) Limited | 100 | Management & |
| Procurement | ||
| Kingspan Holdings (North | 100 | Holding Company |
| America) Limited | ||
| Kingspan Holdings | 100 | Holding Company |
| (Overseas) Limited | ||
Kingspan Holdings Limited | 100 | Holding Company |
| Kingspan International | 100 | Finance Company |
| Finance Unlimited Company | ||
Kingspan Nominees Limited | 100 | Holding Company |
| Kingspan Securities | 100 | Finance Company |
| (Ireland) DAC | ||
Kingspan Securities Limited | 100 | Finance Company |
| Germany | ||
Kingspan Holding GmbH | 100 | Holding Company |
| Netherlands | ||
| Kingspan Holding | 100 | Holding Company |
| Netherlands B.V. | ||
| United Kingdom | ||
Kingspan Group Limited | 100 | Holding Company |
Kingspan Services (UK) Limited | 100 | Holding Company |
Kingspan UK Financing Limited | 100 | Finance Company |
| United States | ||
Kingspan Holdings Panels US Inc. | 100 | Holding Company |