17. Cash-settled share-based payment arrangements
 
  Group   Company  
  2023 
R '000  
2022 
R '000  
2023 
R '000  
2022 
R '000  
Cash-settled share-based payment liability         
Balance at the beginning of the year  20,312  9,748  20,312  9,748 
Share-based payment expense*  11,115  12,848  11,115  12,848 
Share grants vested and paid  (10,129) (2,284) (10,129) (2,284)
Balance at the end of the year  21,298  20,312  21,298  20,312 
              
Non-current liability  10,040  12,518  10,040  12,518 
Current liability  11,258  7,794  11,258  7,794 
   21,298  20,312  21,298  20,312 

* the expense is charged to profit and loss R11m (2022: R13m).

Cash-settled grants

Shareholders approved the Share Incentive Scheme (Scheme) on 13 April 2010. Over time, various share grants and options were issued to directors and employees of the Company.

The purpose of the share incentive scheme is to serve as an incentive and reward to employees (including executive directors) of the Company and its subsidiaries for services rendered and to be rendered, aimed at promoting the continued growth of the Company by giving employees an opportunity to acquire shares in the Company and to serve as a retention mechanism for employees whose services are regarded by the Company to be crucial to the future growth and sustainability of the Company's business. The Board grants share options and share grants on the recommendation of the Remuneration Committee.

1m (2022: 1.4m) share grants were forfeited due to performance conditions not being met.

The Monte Carlo option pricing model was used to determine the fair value of the share grants.

The vesting of the grants is based solely on performance measured based on two conditions: 50% based on Merafe's total shareholder return (TSR) and 50% based on HEPS growth.

If Merafe's TSR over the three years places it in one of the top four positions, then 50% of the number of performance shares granted (TSR Portion) will vest in equal proportions on the 3rd, 4th and 5th anniversaries of their grant. If Merafe's TSR over the three years places it in 6th position, then one-third of the TSR Portion will vest in equal proportions on the 3rd, 4th and 5th anniversaries of their grant. If Merafe's performance over the three years lies between any of the above points, then a prorated number of the TSR Portion will vest in equal proportions on the 3rd, 4th and 5th anniversaries of their grant. No share grants will vest for positions seven and less.

Vesting of the other 50% of grant shares will be in accordance with the following policy as determined by the Board:

  • The performance shares allocated will be subject to performance against the growth in HEPS measure;
  • If performance meets or exceeds the target, i.e. CPI + 2% per annum over the performance period, 100% of shares will vest;
  • If performance is at the threshold, i.e. CPI + 1% per annum over the performance period, 50% of shares subject to this measure will vest;
  • For performance below the threshold, 0% of shares subject to this measure will vest; and
  • Linear vesting will take place between different performance milestones.

In terms of the rules of the Scheme, the Company retains the discretion and the right to settle awards through the issue of new shares or in cash. As at 31 December 2023, the company may still issue 90 777 371 Merafe shares to settle any awards contemplated under the Scheme upon vesting.

Accordingly, the company may still issue up to the maximum number of shares contemplated under the Scheme to settle any awards.

The following assumptions were used in the valuation model:

  2023
2019 - 2023
share grants
2022
2018 - 2022
share grants
Risk free rate 7.97% 7.63%
Expected volatility* 36.88% 55.65%
Expected dividend yield 8.28% 7.66%
Expected life (years) 0.25 to 4.25 0.25 to 4.25
Vesting periods (years) 3 to 5 3 to 5
Weighted average share price (Rands) R1.27 R1.27
Weighted average exercise price (Rands) R1.36 R1.81
Weighted average grant price (Rands) R0.3 to R1.85 R0.3 to R1.85
Weighted average option value (Rands) R0.86 R0.71
Performance conditions Yes Yes
Intrinsic value of shares R41.6m R45.9m

* The expected volatility of 36.88% (2022: 55.65%) is based on the historic volatility of the Merafe share price over the past five years.

The following share grants relating to employees and executive directors were outstanding at 31 December 2023:

Vesting date Number of
shares
Share grant date
01 April 2024 1,275,315 01 April 2019
01 April 2024 6,387,842 01 April 2020
01 April 2024 2,647,590 01 April 2021
01 April 2025 6,387,846 01 April 2020
01 April 2025 2,647,592 01 April 2021
01 April 2025 1,405,178 01 April 2022
01 April 2026 2,647,595 01 April 2021
01 April 2026 1,405,179 01 April 2022
01 April 2026 1,405,181 01 April 2022
01 April 2027 1,921,035 01 April 2023
01 April 2027 1,921,035 01 April 2023
01 April 2028 1,921,035 01 April 2023
  31,972,423  

The following share grants relating to executive directors were outstanding at 31 December 2023:

Vesting date Ms Z Matlala
Number of
shares
Mr D Chocho
Number of
shares
01 April 2024 781,971 337,500
01 April 2024 3,904,904 1,685,363
01 April 2024 1,618,480 698,538
01 April 2025 3,904,904 1,685,363
01 April 2025 1,618,480 698,538
01 April 2025 709,641 324,299
01 April 2026 1,618,480 698,538
01 April 2026 709,641 324,299
01 April 2026 1,006,647 460,027
01 April 2027 709,641 324,299
01 April 2027 1,006,647 460,027
01 April 2028 1,006,647 460,027
  18,596,083 8,156,818

The movement in the number of share grants can be summarised as follows:

   2023
Number of
shares
 
2022
Number of
shares
 
Opening balance  34,751,401  33,168,448 
Granted during the year  5,763,105  4,215,538 
Vested during the year  (7,463,859) (1,258,916)
Forfeited during the year  (1,078,224) (1,373,669)
Closing balance  31,972,423  34,751,401