Become a Member
  • Track your favourite stocks
  • Create & monitor portfolios
  • Daily portfolio value
Sign Up
Quickpicks
Add shares to your
quickpicks to
display them here!

Full Year Results

8th Dec 2025 14:45

RNS Number : 6982K
Zambeef Products PLC
08 December 2025
 

08 December 2025

 

 

 

 

 

Zambeef Products plc

("Zambeef" or the "Group")

 

Full year results for the year ended 30 September 2025

 

Zambeef (AIM: ZAM), the fully integrated cold chain food products ("CCFP") and retail business with operations in Zambia, Nigeria and Ghana, today announces its audited results for the year ended 30 September 2025.

 

Financial Highlights

 

Figures in 000's

 

2025

2024

%

 

2025

2024

%

 

 

ZMW

ZMW

 

USD

USD

Revenue

 

8,058,283

7,315,845

10.1%

 

302,602

295,113

2.5%

Change in fair value of biological assets

1,102,125

1,005,832

9.6%

39,275

40,574

-3.2%

Cost of sales

(6,234,772)

 (5,846,559)

6.6%

(232,015)

(235,844)

-1.6%

Gross profit

 

2,925,636

2,475,118

18.2%

 

109,862

99,843

10.0%

Other income

23,380

27,926

-16.3%

878

1,127

-22.1%

Other net gains

4,759

(96,072)

-105.0%

179

(3,875)

-104.6%

Net Impairment losses on financial assets

(736)

(1,264)

-41.8%

(28)

(51)

-45.1%

Impairment of investment in associate

-

(34,370)

-100.0%

-

(1,386)

-100.0%

Distribution costs

(341,998)

(208,395)

64.1%

(12,843)

(8,406)

52.8%

Administrative expenses

(1,971,054)

 (1,675,751)

17.6%

(74,015)

(67,598)

9.5%

Operating profit

 

639,987

487,192

31.4%

 

24,033

19,653

22.3%

Finance costs

(387,004)

(294,531)

31.4%

(14,533)

(11,881)

22.3%

Profit before taxation

 

252,983

192,661

31.3%

 

9,500

7,772

22.2%

Taxation charge

(27,865)

(12,565)

121.8%

(1,046)

(407)

157.1%

Group income for the year from continuing operations

 

225,118

180,096

25.0%

 

8,454

7,365

14.8%

Group income for the period

 

225,118

180,096

25.0%

 

8,454

7,365

14.8%

-

EBITDA

 

945,198

732,657

29%

 

35,496

30,409

16.7%

Gross Profit Margin

36.3%

33.8%

36.3%

33.8%

EBITDA Margin

11.7%

10.0%

11.7%

10.3%

Debt/Equity (Gearing)

33.8%

41.7%

33.8%

41.7%

Debt-To-EBITDA

2.3

2.8

-19.3%

 

2.5

2.6

-1.0%

 

 

 

 

PERFORMANCE OVERVIEW

 

Zambeef delivered a resilient performance for the financial year ended 30 September 2025, achieving earnings growth despite operating in a challenging macroeconomic environment. The year was marked by currency volatility, elevated input costs, and continued national power shortages driven by the aftermath of the prior year's severe drought. These conditions placed upward pressure on production costs, particularly through increased reliance on generator power and costly imported electricity. Despite these headwinds, the Group generated improved volumes across key categories, supported by strong commercial execution, disciplined cost management, and the ongoing benefits of operational optimisation initiatives.

 

The Group continued to make progress on its strategic priorities, including investment in high-impact projects, optimisation of core operations, and the phased divestment of non-core activities. Newly commissioned assets and capacity upgrades enhanced operational efficiency and strengthened Zambeef's ability to meet market demand. This combination of strategic investment and disciplined execution underpinned the Group's solid performance and reinforced its position as a leading and resilient player in Zambia's agri-business and food value chain.

Against this backdrop, the Group delivered revenue of ZMW 8.06 billion (USD 302.6 million) and a gross profit of ZMW 2.9 billion (USD 109.9 million). This reflects year-on-year growth of 10.1% and 18.2% in kwacha terms, and increases of 2.5% and 10.0% in US dollar terms, respectively.

 

KEY FINANCIAL HIGHLIGHTS

 

Rising costs of key inputs particularly energy, imported materials, and grain continued to place upward pressure on production expenses across the Group which impacted the Group's volume growth.

 

Finance costs rose by 31.4%, largely due to increased borrowings and the impact of interest rate rises steming from the Bank of Zambia tightening Monetary Policy.

 

Nonetheless, the Group delivered an operating profit of ZMW 640.0 million (USD 24.0 million), reflecting a year-on-year increase of 31.4% in kwacha terms and 22.3% in US dollar terms, up from ZMW 487.2 million (USD 19.6 million) in the prior year. This performance is a testament to the strength of our commercial strategy and the effective implementation of our strategic growth initiatives.

 

Zambeef's management remains committed to focusing on core divisions to generate cash flow that will be channelled towards de-risking the business. Our plans are underpinned by:

 

§ Strengthening our core business: We are dedicated to bolstering our core business through targeted investments aimed at expanding our market share and solidifying our position in key sectors.

 

§ Human Capital Development: We recognize the importance of our workforce in driving organizational success. Thus, we are crafting a tailored human capital strategy to align with our organizational needs, ensuring that our employees are equipped with the skills and resources necessary to thrive in a dynamic environment.

 

§ Enhancing Strategic Partnerships: Strategic partnerships play a vital role in enhancing our competitive edge and market position. We are committed to strengthening these partnerships to capitalize on synergies and opportunities for growth.

 

§ Divestiture of Non-Core Assets: To optimize resource allocation and focus on our core business areas, we are actively pursuing the divestiture of non-core assets.

 

 

 

Commenting on these results, Chairman Mr. Patrick Wanjelani said:

 

"Management remained steadfast in executing the Group's strategic priorities of maximizing revenue, driving volume growth, and optimizing costs. Through these focused efforts, Zambeef delivered improved profitability compared to the prior year, highlighting the strength and resilience of its vertically integrated business model. The 2025 performance reflects a disciplined and adaptable organisation committed to operational excellence and the creation of sustainable, long-term value for shareholders and stakeholders."

 

 

Copies of Zambeef's Annual Report and Accounts for the year ended 30 September 2025 and Notice of AGM will shortly be sent to shareholders and made available on the Group's website and a further announcement will be made at this time.

 

This announcement contains inside information for the purposes of article 7 of the Market Abuse Regulation (EU) 596/2014 as amended by regulation 11 of the Market Abuse (Amendment) (EU Exit) Regulations 2019/310. With the publication of this announcement, this information is now considered to be in the public domain.

 

For further information, please visit www.zambeefplc.com or contact:

 

Zambeef Products plc

Tel: +260 (0) 211 369003

Faith Mukutu, Chief Executive Officer

Patrick Kalifungwa, Chief Financial Officer

Cavendish (Nominated Adviser and Broker)

Tel: +44 (0) 20 7220 0500

Ed Frisby/Isaac Hooper (Corporate Finance)

Tim Redfern (ECM)

Autus Securities Limited

Tel: +260 (0) 761 002 002

Mataka Nkhoma, Sponsoring Broker

 

 

About Zambeef Products PLC

 

Zambeef Products plc is the largest integrated cold chain food products and agribusiness company in Zambia and one of the largest in the region, involved in the primary production, processing, distribution and retailing of beef, chicken, pork, milk, dairy products, fish, flour and stockfeed, throughout Zambia and the surrounding region, as well as Nigeria and Ghana. It has 248 retail outlets throughout Zambia.

 

The Company is one of the largest suppliers of beef in Zambia and currently consists of five (5) beef abattoirs and three (3) feedlots located throughout Zambia, with a capacity to slaughter 230,000 cattle a year. It is also one of the largest chicken producers in Zambia, with a capacity of 12.5 million broilers and 31.5 million-day-old chicks a year. It is one of the largest piggeries, pig abattoirs and pork processing plants in Zambia, with a capacity to slaughter 102,000 pigs a year, while its dairy has a capacity of 140,000 litres per day.

 

The Group is also one of the largest cereal row cropping operations in Zambia, with approximately 7,254 hectares of row crops under irrigation, which are planted twice a year, and a further 7,943 hectares of rainfed/dry-land crops available for planting. www.zambeefplc.com

 

 

 

Chairmans Report

 

Dear Shareholder,

This report highlights our achievements, acknowledges the challenges we face, and reaffirms our dedication to securing a resilient and prosperous future for Zambeef.

During the year ended 30 September 2025, the Group continued to operate in a tough market environment marked by subdued consumer spending amidst tight monetary conditions. The Bank of Zambia's continued tight monetary policy, implemented to contain inflation and manage exchange rate volatility, has helped stabilise key macroeconomic indicators but maintained pressure on liquidity and consumer demand. While the government's engagement with international bondholders has advanced the debt restructuring process, underlying economic headwinds have continued to affect business operations across sectors.

 

The year also saw mixed macroeconomic developments. Total copper production increased, supported by the recovery of key mines and favourable global prices. However, the broader economy continued to face challenges, including energy shortages that increased the cost of key inputs such as electricity and diesel that resulted in increased cost of prodcution. The residual effects of the El Niño weather phenomenon exerted additional strain on cost of key grain inputs such Maize, partuclarly in the first half of the finaincial year. Inflation, which closed at 12.3% in September 2025, showed a gradual downward trend, an encouraging sign that the central bank's policy measures are beginning to yield positive results.

Management remained steadfast in executing the Group's strategic priorities of maximizing revenue, driving volume growth, and optimizing costs. Through these focused efforts, Zambeef delivered improved profitability compared to the prior year, highlighting the strength and resilience of its vertically integrated business model. The 2025 performance reflects a disciplined and adaptable organisation committed to operational excellence and the creation of sustainable, long-term value for shareholders and stakeholders.

Strategy

 

The Board remains steadfast in its commitment to achieving the Group's strategic objectives, undeterred by seasonal market dynamics and economic fluctuations. Our five-year strategy is centered on the following key pillars:

 

1. Strengthening our core business: We remain committed to reinforcing our core operations through strategic investments that expand our market share and solidify our presence in key sectors. Our focus is on broadening our market reach and diversifying our product portfolio to capture emerging opportunities and drive sustainable growth.

 

2. Human Capital Development: Our focused human capital strategy is designed to ensure that our workforce is well-equipped and empowered to drive the Group's success. By prioritizing skills development aligned with our strategic objectives, we continue to cultivate a motivated and capable team that underpins sustainable growth and operational excellence.

 

3. Enhancing Strategic Partnerships: Strategic partnerships play a vital role in enhancing our competitive edge and market position. We are committed to strengthening these partnerships to capitalize on synergies and opportunities for growth. Our commitment to our customers, suppliers, lenders and other partners remains resolute.

 

4. Divestiture of Non-Core Assets: Linked to the pillar to focus on our core business and our persuit to optimize resource allocation, we are actively pursuing divestiture of non-core assets.

 

 

 

 

Chairman's Report (continued)

 

Progress on our $100 million expansion program, announced in 2022, is making significant strides. The expansion of the Mpongwe row cropping capacity has yielded positive results, with the third winter harvest this passed winter season. The milling and hatchery facilities were successfully commissioned in October 2024, while the new cheese plant was completed and commissioned in April 2025.

 

Outlook

 

Looking ahead, as the current macroeconomic situation continues to improve, expectation is that there will be the easing off of the monetary policy which should in turn increase money supply and therefore demand for our products. With our strong brand presence and integrated business model, the Group is well-positioned to capitalise on emerging growth opportunities and adapt to changing consumer dynamics.

 

We remain focused on strengthening the balance sheet, enhancing cash flow, and delivering long-term shareholder value.

 

British International Investment Plc (BII)

 

BII is the Company's largest ordinary shareholder with 52.6 million ordinary shares and 100,057,658 convertible redeemable preference shares ("Preference Shares") in Zambeef Products plc. The Company has the right to redeem all or part of the Preference Shares at the redemption price, which would give BII a 12% compounded annual return on their investment, subject to a minimum of USD 0.77 per share (less dividends received). However, the likelihood of such a repayment by the Company in this financial year, or in the medium term, is currently considered by the Board to be uncertain. The eighth anniversary (16 September 2024) of BII's investment in the Company materially increased BII's conversion rights on their Preference Shares from one-for-one new ordinary share, to one for 3.0833 (recurring) new ordinary shares.

 

Acknowledgement

I extend my heartfelt gratitude to my fellow Board members for their dedicated leadership over the past year, and I sincerely appreciate the tireless efforts of our management and staff in delivering another year of remarkable performance. The resilience and determination demonstrated in overcoming challenges reflect the strength of our team. I take pride in what we have achieved together and look forward with optimism to the opportunities that lie ahead. United in purpose, we will continue to build on this strong foundation of success.

Amid the complexities of the current environment, we remain committed to driving sustainable growth and fulfilling our commitments to shareholders.

 

Patrick Wanjelani

Chairman

Chief Executive Officer's Report

Overview

 

The year ended 30th September 2025 saw the Group deliver profitability growth, supported by increased volumes across key categories compared to the previous year. This performance underscores our agility and adaptability in navigating a dynamic market and economic environment. The management team's unwavering commitment to driving top-line growth through effective revenue strategies and maintaining disciplined cost control has been instrumental in achieving these positive results.

 

The operating environment remained challenging, shaped by the residual effects of the previous year's severe drought, which continued to affect the country's hydroelectric generation capacity. This resulted in prolonged power deficits that increased reliance on genset fuel and imported electricity, leading to higher operating costs and intermittent production disruptions. These pressures were compounded by elevated prices for key grain inputs, particularly maize, in the first half of the financial year.

 

Despite these headwinds, Zambeef demonstrated resilience through proactive cost management, supply chain optimisation, and strengthened operational efficiency. Our ability to sustain growth in such a demanding environment reflects the strength of our integrated business model, the dedication of our people, and the trust placed in us by our customers, suppliers, and communities.

 

Operational Excellence

 

In the year, Zambeef reaffirmed its commitment to operational excellence, quality, and compliance by achieving several important certifications across its operations.

 

Kalundu Dairy achieved full certification as a Disease-Free Compartment by the Department of Veterinary Services, in line with World Organisation for Animal Health (WOAH) standards. This milestone affirms the division's world-class biosecurity systems, ensuring business continuity even during national disease outbreaks, strengthening customer confidence, and enhancing our brand reputation. This breakthrough reinforces Zambeef's readiness for expanded operations and export potential.

 

Additionally, Zamhatch, Kalundu Dairy, Zambeef Cropping Division, and the Lusaka and Mpongwe sites of Novatek were all certified under the GlobalG.A.P and Smart Livestock Practices (S.L.P) programs. This demonstrates Zambeef's dedication to sustainable, responsible, and high-quality production.

 

These accomplishments highlight our commitment to continuous improvement and alignment with national and international standards, further establishing Zambeef as a trusted leader in food safety, sustainability, and animal welfare within Zambia's agribusiness sector.

 

Supporting National Food Security

 

The Group's strategic expansion of maize production significantly enhanced national food security during this period. Zambeef supplied 26,500 metric tonnes of both Winter and Early-planted maize to the Government through the Food Reserve Agency, accounting for nearly 25% of the total tonnes contracted from commercial farmers. This contribution underscores Zambeef's role as a reliable partner to the Government in stabilising national grain reserves and ensuring food availability. Additionally, it reinforces our commitment to supporting the broader agricultural value chain, benefiting the livelihoods of small-scale producers by contributing to a more resilient and well-supplied market.

 

 

Financial Performance

 

The Group delivered strong results for the year ended 30 September 2025, navigating a trading environment marked by energy shortages, higher input costs, and weak consumer spending. Through effective revenue management and operational efficiency, the business achieved volume growth across key categories, demonstrating resilience and continued momentum from the previous year.

 

The Group achieved a revenue of ZMW 8.1 billion (USD 302.6 million), along with a gross profit of ZMW 2.9 billion (USD 109.9 million). This marks a year-on-year increase of 10.1% in revenue and 18.2% in gross profit in Kwacha terms and 2.5% in revenue and 10% in Gross Profit in US Dollar terms, respectively.

 

Furthermore, the Group delivered an operating profit of ZMW 640.0 million (USD 24.0 million), marking an increase of 31.4% and 22.3% in Kwacha and US Dollar terms respectively, compared to the prior year's ZMW 487.2 million (USD 19.7 million). This growth underscores the effectiveness of our commercial strategy and the continued success of the commissioned strategic expansion projects.

 

The Group is committed to strengthening its brand equity while consistently delivering high-quality products to our customers. By leveraging our diversified and vertically integrated business model, along with a portfolio of well-established brands and a capable management team, we are strategically positioned to take advantage of emerging growth opportunities and effectively manage potential risks. This strong foundation enables us to respond with resilience and agility in a shifting market landscape.

 

Strategic focus

 

Our strategic priorities focus on maximizing the use of our existing assets, enhancing returns, and ensuring sustained profitability across our core business segments. Zambeef's integrated model continues to prove its strength, allowing us to achieve efficiencies throughout the value chain while maintaining our leadership in key food categories.

 

Throughout the year, we continued to implement our medium-term expansion program, which totals $100 million. This program is progressing well and involves significant investments in Cropping, Milling, Stockfeed, Dairy, and Poultry. These projects aim to increase capacity, improve operational efficiencies, and support long-term profitability.

 

A significant achievement under this program was the launch of the Zambeef Cheese Plant at Huntley Farm in Chisamba. This facility represents a major investment in Zambia's agro-processing sector and is designed to produce up to 3.4 tonnes of cheese daily using locally sourced milk. This investment not only helps to grow the local dairy industry but also reduces Zambia's reliance on imported dairy products and empowers small-scale farmers. It reflects our commitment to fostering inclusive growth and creating value throughout the agricultural ecosystem.

 

At the same time, the Group continues to divest non-core operations and reinvest in high-impact areas that enhance cash generation and improve return on capital employed. This disciplined approach ensures that every investment contributes to efficiency, competitiveness, and shareholder value.

 

Looking ahead, our strategic focus remains on building a more efficient, profitable, and resilient business that delivers sustainable value for all stakeholders while supporting Zambia's broader agricultural and industrial development.

 

 

 

 

 

Divisional Performance

 

Table 1 (ZMW) and Table 2 (USD) below provide a summary of the consolidated performance of the key business divisions reported at an operating profit level.

 

Table 1: Divisional financial summary in ZMW'000

 

 

Table 2: Divisional financial summary in USD'000

 

Retailing & Cold Chain Food Products

 

The Retailing and Cold Chain Food Products division delivered a resilient performance in 2025, achieving volume growth across most key categories despite a highly competitive and financially constrained environment. Disciplined sales execution and strategic price optimisation supported topline growth in kwacha terms.

 

Gross profit increased by 23% in kwacha and 15% in dollar terms year-on-year, driven by volume growth, price optimisation, and improved operational efficiency. The business continues to collaborate with governemnet in the management of animal disease outbreak. Enhanced biosecurity protocols and staff training were implemented during the year as part of curbing the animal disease risk.

 

The Beef segment remained robust, supported by strong growth in retail and alternative channels. The quality of cattle from bulking centres was consistent, resulting in high average carcass weights. Despite tight animal supply towards the end of the year, prices stayed competitive, allowing the business to maintain good margins.

 

The Poultry segment saw an 11% increase in broiler production and higher sales of day-old chicks, thanks to the commissioning of a new hatchery. Although production efficiency slightly declined, the volume growth was sufficient to offset its impact.

 

The Dairy segment achieved double-digit volume growth, driven by strong demand for Lacto and drinking yogurt, increased cheese production, and the successful launch of the Favorite Food brand yogurt line. Zammilk solidified its position as the leader in the fresh milk market.

 

Cropping and Milling

 

The Cropping division outperformed expectations, achieving strong financial results due to improved summer crop yields following a favourable rainfall season, stable commodity prices, and enhanced operational efficiencies. However, the overall profitability was pressured by high imported electricity costs and increased tariffs.

 

The Stockfeed segment also showed robust performance despite challenges such as power outages, ageing equipment issues, and constraints in raw material supply. Much of the feed business was driven by internal Zambeef farms and retail channels. Although sales softened in the late year due to economic pressures, falling maize and soya prices, along with a stronger local currency, helped improve margins.

 

The Flour segment faced a challenging yet strategically significant year. Intense competition and cost pressures continued, but Zamflour achieved year-on-year volume growth, supported by the successful commissioning of the new wheat milling plant in Mpongwe. Moving forward, the focus will be on stabilising margins, leveraging internal wheat supply, and commissioning the pasta plant to unlock new opportunities for growth and value creation.

 

Outlook

 

Looking ahead, maintaining our strong brand presence will be crucial for sustaining customer loyalty and building market confidence. Our vertically integrated business model offers a significant competitive advantage, ensuring a reliable supply chain and a consistent market for our products.

 

Zambia's economy is showing encouraging signs of recovery, bolstered by advancements in debt restructuring, improved agricultural output, and increased copper production. These positive developments create a more favorable business environment for Zambeef.

 

We will continue to strengthen our balance sheet by divesting non-core assets, optimising our existing resources, and pursuing targeted capacity expansion. These initiatives will enhance our financial resilience and ensure sustainable value creation for shareholders. With a solid foundation and a clear strategic direction, Zambeef is well-positioned for continued growth in the years ahead

 

Acknowledgements

 

I would like to extend my gratitude to our Board of Directors for their guidance and support. I am also indebted, to all our dedicated staff and partners, for their invaluable contributions to the ongoing success of the Group.

 

 

 

Faith Mukutu

Chief Executive Officer

 

 

Statement of profit or loss and other comprehensive income

 

Notes

Group

Company

2025

2024

2025

2024

K'000

K'000

K'000

K'000

Revenue from contracts with customers

6

8,058,283

7,315,845

7,759,294

6,939,511

Change in fair value of biological assets

18(i)

1,102,125

1,005,832

1,104,386

899,062

Cost of goods sold

9

(6,234,772)

(5,846,559)

(6,402,383)

(5,826,756)

 

 

Gross profit

2,925,636

2,475,118

2,461,297

2,011,817

 

 

Other income

7

23,380

27,926

23,395

27,261

Other net gains/(losses)

8

4,759

(96,072)

9,097

(108,391)

Net impairment losses on financial assets

4(b)

(736)

(1,264)

(3,501)

1,802

Impairment of investment in associate

17(ii)

-

(34,370)

-

(34,370)

Distribution expenses

9

(341,998)

(208,395)

(306,070)

(190,771)

Administrative expenses

9

(1,971,054)

(1,675,751)

(1,667,170)

(1,424,752)

 

 

Operating profit

639,987

487,192

517,048

282,596

Finance costs

10

(387,004)

(294,531)

(284,344)

(294,188)

 

 

Profit before income tax

252,983

192,661

232,704

(11,592)

 

 

 

Income tax expense

12

(27,865)

(12,565)

(17,742)

18,228

 

 

Profit for the year

225,118

180,096

214,962

6,636

 

 

Profit attributable to:

 

 

Owners of Zambeef Products PLC

225,820

179,840

214,962

6,636

Non-controlling interests

16(b)

(702)

256

-

-

 

225,118

180,096

214,962

6,636

Other comprehensive income:

 

 

Items that maybe reclassified to profit or loss

 

 

Translation differences - foreign operations

24

2,677

(35,821)

-

-

Items not reclassified to profit or loss

 

 

Revaluation surplus

25

1,322,644

5,734

1,153,145

-

Actuarial remeasurement losses

28(i)

(558)

(2,523)

(558)

(2,523)

Deferred income tax

27

(137,300)

133,328

(122,331)

128,455

Other comprehensive income for the year

1,187,463

100,718

1,030,256

125,932

 

 

 

Total comprehensive income for the year

1,412,581

280,814

1,245,218

132,568

  

 

Statement of profit or loss and other comprehensive income (continued)

 

Notes

Group

Company

2025

2024

2025

2024

K'000

K'000

K'000

K'000

Total comprehensive income for the year is attributable to:

Owners of Zambeef Products Plc

1,412,747

286,575

1,245.218

132,568

Non-controlling interests

(166)

(5,761)

-

-

1,412,581

280,814

1,245,218

132,568

 

Basic earnings per share

Ngwee

Ngwee

Continuing operations

32

75.13

59.83

Discontinued operations

32

-

-

Total basic earnings per share

75.13

59.83

Diluted earnings per share

Continuing operations

32

56.37

44.89

Discontinued operations

32

-

-

Total diluted earnings per share

56.37

44.89

 

 

 

 

Consolidated Statement of financial position

 

30-Sept-25

30-Sept-24

ASSETS

Notes

K'000

K'000

Non-current assets

 

Property, plant and equipment

13

7,001,171

5,577,265

Goodwill

15

25,015

25,015

Biological assets

18(i)

178,256

143,972

7,204,442

5,746,252

Current assets

Biological assets

18(i)

326,804

296,923

Inventories

19

2,153,659

2,088,778

Trade and other receivables

20

314,329

346,130

Cash and cash equivalents

21

244,447

334,415

3,039,239

3,066,246

Total assets

10,243,681

8,812,498

 

EQUITY

Share capital

23

3,006

3,006

Share premium

23

1,125,012

1,125,012

Preference share capital

23

1,000

1,000

Foreign currency translation reserve

24

634,911

633,440

Revaluation reserve

25

3,217,301

2,054,090

Retained earnings

1,404,032

1,156,637

Attributable to owners of parent entity

6,385,262

4,973,185

Non-controlling interests (NCI)

(14,741)

(15,245)

 

6,370,521

4,957,940

LIABILITIES

Non-current liabilities

Lease liabilities

14(a)

15,191

13,350

Borrowings

26

789,004

856,362

Deferred income tax

27

297,570

154,586

Defined benefit obligations

28(i)

2,060

1,835

 

 

1,103,825

1,026,133

Current liabilities

 

Lease liabilities

14(a)

11,698

8,578

Borrowings

26

1,583,870

1,525,671

Trade and other payables

29

991,963

917,674

Contract liabilities

30

167,452

357,999

Current income tax

12(ii)

14,352

18,503

 

 

2,769,335

2,828,425

Total equity and liabilities

 

10,243,681

8,812,498

 

 

 

Company statement of financial position

 

 

30-Sept-25

30-Sept-24

ASSETS

Notes

K'000

K'000

Non-current assets

 

Property, plant and equipment

13

5,983,644

4,791,182

Goodwill

15

15,699

15,699

Investment in subsidiaries

16

77,388

77,388

Biological assets

18(i)

178,256

143,972

6,254,987

5,028,241

Current assets

Biological assets

18(i)

236,533

218,808

Inventories

19

1,976,745

1,929,536

Trade and other receivables

20

677,159

472,287

Cash and cash equivalents

21

198,252

292,763

3,088,689

2,913,394

Total assets

9,343,676

7,941,635

 

EQUITY

Share capital

23

3,006

3,006

Share premium

23

1,125,012

1,125,012

Preference share capital

23

1,000

1,000

Foreign currency translation reserve

24

687,048

687,048

Revaluation reserve

25

2,860,579

1,847,683

Retained earnings

459,173

226,851

5,135,818

3,890,600

 

LIABILITIES

Non-current liabilities

Lease liabilities

14(a)

10,617

13,350

Borrowings

26

789,004

856,362

Deferred income tax

27

226,378

108,264

Defined benefit obligations

28(i)

2,060

1,835

 

 

1,028,059

979,811

Current liabilities

 

Lease liabilities

14(a)

10,300

8,578

Borrowings

26

1,583,870

1,525,671

Trade and other payables

29

1,411,250

1,172,966

Contract liabilities

30

162,847

356,672

Current income tax

12(ii)

11,532

7,337

 

 

3,179,799

3,071,224

Total equity and liabilities

 

9,343,676

7,941,635

Consolidated statement of changes in equity

 

Share

Capital

Share premium

Preference share capital

Foreign currency translation reserve

Revaluation reserve

Retained earnings

Total attributable to owners of parent entity

Non-controlling interests

Total

Year ended 30 September 2024

K'000

K'000

K'000

K'000

K'000

K'000

K'000

K'000

 

At start of year

3,006

1,125,012

1,000

660,390

1,964,087

930,261

4,683,756

(6,630)

4,677,126

Profit for the year

-

-

-

-

-

179,840

179,840

256

180,096

Other comprehensive income:

Revaluation surplus

-

-

-

-

5,734

-

5,734

-

5,734

Transfer of excess depreciation

-

-

-

-

(49,059)

49,059

-

-

-

Actuarial remeasurement losses

-

-

-

-

-

(2,523)

(2,523)

-

(2,523)

Deferred income tax (Note 26)

-

-

-

-

133,328

-

133,328

-

133,328

Translation differences (Note 23)

-

-

-

(26,950)

-

-

(26,950)

(8,871)

(35,821)

-

-

-

(26,950)

90,003

46,536

109,589

(8,871)

100,718

Total comprehensive income for the year

-

-

-

(26,950)

90,003

226,376

289,429

(8,615)

280,814

At end of year

3,006

1,125,012

1,000

633,440

2,054,090

1,156,637

4,973,185

(15,245)

4,957,940

 

Year ended 30 September 2025

At start of year

3,006

1,125,012

1,000

633,440

2,054,090

1,156,637

4,973,185

(15,245)

4,957,940

Profit for the year

-

-

-

-

-

225,820

225,820

(702)

225,118

Other comprehensive income:

Revaluation surplus (Note 25)

-

-

-

-

1,322,644

-

1,322,644

-

1,322,644

Transfer of excess depreciation

-

-

-

-

(22,133)

22,133

-

-

-

Actuarial remeasurement losses (Note 28)

-

-

-

-

-

(558)

(558)

-

(558)

Deferred income tax (Note 27)

-

-

-

-

(137,300)

-

(137,300)

-

(137,300)

Translation differences (Note 24)

-

-

-

1,471

-

-

1,471

1,206

2,677

-

-

-

1,471

1,163,211

21,575

1,186,257

1,206

1,187,463

Total comprehensive income for the year

-

-

-

1,471

1,163,211

247,395

1,412,077

504

1,412,581

At year end

3,006

1,125,012

1,000

634,911

3,217,301

1,404,032

6,385,262

(14,741)

6,370,521

 

 

 

Company statement of changes in equity

 

 

Share

Capital

Share premium

Preference share capital

Foreign currency translation reserve

Revaluation reserve

Retained earnings

Total

K'000

K'000

K'000

K'000

K'000

K'000

 

Year ended 30 September 2024

At start of year

3,006

1,125,012

1,000

687,048

1,561,799

760,468

4,138,333

Reserves from business combination (Note 35)

-

-

-

-

197,599

(577,900)

(380,301)

Loss for the year

-

-

-

-

-

6,636

6,636

Other comprehensive income:

Transfer of excess depreciation

-

-

-

-

(40,170)

40,170

-

Actuarial remeasurement losses

-

-

-

-

-

(2,523)

(2,523)

Deferred income tax (Note 26)

-

-

-

-

128,455

-

128,455

-

-

-

-

88,285

37,647

125,932

Total comprehensive income for the year

-

-

-

-

88,285

44,283

132,568

At end of year

3,006

1,125,012

1,000

687,048

1,847,683

226,851

3,890,600

 

Year ended 30 September 2025

At start of year

3,006

1,125,012

1,000

687,048

1,847,683

226,851

3,890,600

Profit for the year

-

-

-

-

-

214,962

214,962

Other comprehensive income:

Revaluation surplus (Note 25)

-

-

-

-

1,153,145

-

1,153,145

Transfer of excess depreciation (Note 25)

(17,918)

17,918

-

Actuarial remeasurement losses (Note 28)

-

-

-

-

-

(558)

(558)

Deferred income tax (Note 27)

-

-

-

-

(122,331)

-

(122,331)

-

-

-

-

1,012,896

17,360

1,030,256

Total comprehensive income for the year

-

-

-

-

1,012,896

232,322

1,245,218

At year end

3,006

1,125,012

1,000

687,048

2,860,579

459,173

5,135,818

 

 

Statement of cash flows

 

 

Group

Company

 

2025

2024

2025

2024

Notes

K'000

K'000

K'000

K'000

Cash generated from operations

31(i)

731,693

556,222

506,177

246,182

Interest paid on borrowings

31(ii)

(258,691)

(211,132)

(149,098)

(211,132)

Interest paid on bank overdrafts

31(ii)

(173,093)

(118,669)

(173,093)

(118,669)

Interest paid on leases

31(ii)

(4,079)

(3,437)

(4,079)

(3,322)

Benefits paid

28(i)

(560)

(2,597)

(560)

(2,597)

Income tax paid

12(ii)

(26,332)

(49,036)

(17,764)

(28,209)

Net cash inflow/(outflow) from operating activities

268,938

171,351

161,583

(117,747)

Cash flows from investing activities

Purchase of property, plant and equipment

13

(373,677)

(815,281)

(270,752)

(538,147)

Proceeds from disposal assets

1,943

9,309

1,830

8,760

Net cash outflow from investing activities

(371,734)

(805,972)

(268,922)

(529,387)

Cash flows from financing activities

Proceeds from borrowings

31(ii)

1,402,558

1,369,057

1,402,558

1,369,057

Principal repayments of borrowings

31(ii)

(1,404,646)

(739,519)

(1,404,646)

(739,519)

Principal elements of lease payments

31(ii)

(11,568)

(7,441)

(11,568)

(7,441)

Net cash (outflow)/inflow from financing activities

(13,656)

622,097

(13,656)

622,097

Net decrease for the year

 

(116,452)

(12,524)

(120,995)

(25,037)

Movement in cash and cash equivalents

At start of the year

(387,865)

(380,467)

(429,517)

(252,156)

Net decrease

(116,452)

(12,524)

(120,995)

(25,037)

Effects of exchange differences

14,710

5,126

14,710

11,898

Balances from business combination

-

-

-

(164,222)

At year end

21

(489,607)

(387,865)

(535,802)

(429,517)

 

 

 

 

 

Extracted from the Supplementary Information within the 2025 Annual Report. This information presented in USD does not form part of the Financial Statements and is therefore unaudited.

 

Statement of profit or loss and other comprehensive income

 

Group

Company

2025

2024

2025

2024

US$'000

US$'000

US$'000

US$'000

Revenue from contracts with customers

302,602

295,113

291,374

279,932

Change in fair value of biological assets

39,275

40,574

30,521

36,267

Cost of sales of providing goods

(232,015)

(235,844)

(229,470)

(235,044)

 

 

Gross profit

109,862

99,843

92,425

81,155

 

Other income/(expenses)

878

(2,466)

879

(2,990)

Other net gains/(losses)

179

-

342

Net impairment losses on financial assets

(28)

(51)

(131)

73

Impairment of investment in associate

-

(1,386)

-

(1,386)

Distribution expenses

(12,843)

(8,406)

(11,493)

(7,695)

Administrative expenses

(74,015)

(67,881)

(62,605)

(57,756)

 

 

Operating profit

24,033

19,653

19,417

11,401

Net finance income and costs

(14,533)

(11,881)

(10,678)

(11,867)

Share of loss from equity investment

-

-

-

-

 

 

Profit before income tax

9,500

7,772

8,739

(466)

 

 

 

Income tax expense

(1,046)

(407)

(666)

735

 

 

(Loss)/profit from continuing operation

8,454

7,365

8,073

269

Profit from asset held for sale

-

-

-

-

Profit for the year

8,454

7,365

8,073

269

 

 

Profit attributable to:

 

 

Owners of Zambeef Products PLC

8,480

7,355

8,073

269

Non-controlling interests

(26)

10

-

-

 

8,454

7,365

8,073

269

Other comprehensive income:

 

 

Items that maybe reclassified to profit or loss

 

 

Translation losses on foreign operations

101

(1,445)

-

-

Translation losses on Mpongwe Farms

-

-

-

-

Items not reclassified to profit or loss

 

 

Revaluation surplus

49,667

231

43,302

-

Actuarial remeasurement losses

(21)

(102)

(21)

(102)

Deferred income tax

(5,156)

5,378

(3,212)

5,181

Other comprehensive income for the year

44,591

4,062

40,069

5,079

 

 

 

Total comprehensive income for the year

53,045

11,427

48,142

5,348

 

 

 

Statement of profit or loss and other comprehensive income (continued)

 

Group

Company

2025

2024

2025

2024

US$'000

US$'000

US$'000

US$'000

Total comprehensive income for the period is attributable to:

Owners of Zambeef Products Plc

53,051

11,659

48,142

5,348

Non-controlling interests

(6)

(232)

-

-

53,045

11,427

48,142

5,348

 

Basic earnings per share

Continued operations

2.82

2.41

Discontinued operations

-

-

Total basic earnings per share

2.82

2.41

Diluted earnings per share

Continued operations

2.12

1.81

Discontinued operations

-

-

Total diluted earnings per share

2.12

1.81

 

 

 

Consolidated statement of financial position

 

30-Sept-25

30-Sept-24

ASSETS

US$'000

US$'000

Non-current assets

 

Property, plant and equipment

292,814

210,147

Goodwill

1,046

943

Investment in associate

-

-

Biological assets

7,455

5,424

301,315

216,514

Current assets

Biological assets

13,668

11,188

Inventories

90,074

78,703

Trade and other receivables

13,146

13,042

Cash and cash equivalents

10,224

12,600

127,112

115,533

Total assets

428,427

332,047

 

EQUITY

Share capital

449

449

Share premium

185,095

185,095

Preference share capital

100

100

Foreign currency translation reserve

26,554

23,867

Revaluation reserve

135,938

77,395

Retained earnings

(79,703)

(99,522)

Attributable to owners of parent entity

268,054

187,384

Non-controlling interests

(617)

(574)

 

266,437

186,810

LIBILITIES

Non-current liabilities

Borrowings

32,999

32,267

Lease liabilities

635

503

Deferred income tax

12,445

5,825

Defined benefit obligations

86

69

 

46,166

38,664

Current liabilities

Borrowings

66,243

57,486

Lease liabilities

489

323

Trade and other payables

41,487

34,578

Contract liabilities

7,003

13,489

Current income tax

600

697

 

115,823

106,573

Total equity and liabilities

428,427

332,047

 

 

 

Company statement of financial position

 

30-Sept-25

30-Sept-24

ASSETS

US$'000

US$'000

Non-current assets

 

Property, plant and equipment

250,257

180,527

Goodwill

657

592

Investment in subsidiaries

3,237

2,916

Investment in associate

-

-

Biological assets

7,455

5,424

261,606

189,459

Current assets

Biological assets

9,893

8,244

Inventories

82,674

72,703

Trade and other receivables

28,321

17,795

Cash and cash equivalents

8,292

11,031

Total current assets

129,180

109,773

Total assets

390,786

299,232

 

EQUITY

Share capital

449

449

Share premium

185,095

185,095

Preference share capital

100

100

Foreign currency translation reserve

28,735

25,887

Revaluation reserve

119,639

69,619

Retained earnings

(119,220)

(134,556)

214,798

146,594

 

LIABILITIES

Non-current liabilities

Lease liabilities

444

503

Borrowings

32,999

32,267

Deferred income tax

9,468

4,079

Defined benefit obligations

86

69

 

42,997

36,918

Current liabilities

Lease liabilities

431

323

Borrowings

66,243

57,486

Trade and other payables

59,024

44,196

Contract liabilities

6,811

13,439

Current income tax

482

276

 

132,991

115,720

Total equity and liabilities

390,786

299,232

 

 

 

 

Statement of cash flows

 

Group

Company

2025

2024

2025

2024

$'000

$'000

$'000

$'000

Cash generated from operations

27,476

22,437

19,008

9,931

Interest paid on borrowings

(9,714)

(8,517)

(5,599)

(8,517)

Interest paid on bank overdrafts

(6,500)

(4,787)

(6,500)

(4,787)

Interest paid on leases

(153)

(139)

(153)

(134)

Benefits paid

(21)

(105)

(21)

(105)

Income tax paid

(989)

(1,978)

(667)

(1,138)

Net cash inflow/(outflow) from operating activities

10,099

6,912

6,068

(4,750)

Cash flows from investing activities

Purchase of property, plant and equipment

(14,032)

 (32,887)

(10,167)

 (21,708)

Proceeds from disposal assets

73

376

69

353

Net cash outflow from investing activities

(13,959)

 (32,512)

(10,098)

 (21,355)

Cash flows from financing activities

Proceeds from borrowings

52,668

55,226

52,668

55,226

Principal repayments of borrowings

(52,747)

 (29,831)

(52,747)

 (29,831)

Principal elements of lease payments

(434)

(300)

(434)

(300)

Net cash (outflow)/inflow from financing activities

(513)

25,095

(513)

25,095

Net decrease for the year

(4,373)

(505)

(4,544)

(1,010)

Movement in cash and cash equivalents

At start of the year

(14,614)

 (18,100)

(16,184)

 (11,996)

Net decrease

(4,373)

(505)

(4,544)

(1,010)

Effects of exchange differences

(1,490)

3,991

(1,682)

3,447

Balances from business combination

 -

 -

 -

(6,625)

At year end

(20,477)

 (14,614)

(22,410)

 (16,184)

 

This information is provided by RNS, the news service of the London Stock Exchange. RNS is approved by the Financial Conduct Authority to act as a Primary Information Provider in the United Kingdom. Terms and conditions relating to the use and distribution of this information may apply. For further information, please contact [email protected] or visit www.rns.com.RNS may use your IP address to confirm compliance with the terms and conditions, to analyse how you engage with the information contained in this communication, and to share such analysis on an anonymised basis with others as part of our commercial services. For further information about how RNS and the London Stock Exchange use the personal data you provide us, please see our Privacy Policy.
 
END
 
 
FR UPGGWPUPAGCR

Related Shares:

Zambeef Prod.
FTSE 100 Latest
Value9,703.16
Change47.63