29.

Employee benefits

 
   Group   Company  
   31 March 
2021 
Rm 
31 March 
2020 
Rm 
31 March 
2021 
Rm 
31 March 
2020 
Rm 
Non-current assets  1 317 992  1 317 992 
Telkom Pension Fund asset  17 15  17 15 
Post-retirement medical aid recognition of net plan asset  1 300 977  1 300 977 

The increase in employee benefits, specifically the plan assets, is largely due to the actuarial gain. The actuarial gain is due to the change in experience adjustments. 

Defined benefit plan actuarial (losses)/gains  (69) 1 080  (69) 1 080 
Telkom Pension Fund net actuarial gain/(loss) 1 (8) 1 (8)
Telkom Retirement Fund net actuarial (loss)/gain  (212) 813  (212) 813 
Medical aid net actuarial gain  145 170  145 170 
Telephone rebate net actuarial (loss)/gain  (1) 105  (1) 105 
Long service award net actuarial loss  (2) –  (2) – 

The Group provides benefits for its permanent employees through the Telkom Pension Fund and the Telkom Retirement Fund. Membership to one of the funds is compulsory. In addition, certain retired employees receive medical aid benefits and a telephone rebate. The liabilities for all of the benefits are actuarially determined in accordance with accounting requirements each year. In addition, statutory funding valuations for the retirement and pension funds are performed at intervals not exceeding three years.

Actuarial valuations were performed by qualified actuaries to determine the benefit obligation, plan asset and service costs for the pension and retirement funds for each of the financial periods presented.

General information applicable to all funds
The weighted average duration of all the post-employment benefit obligations is 10 years (31 March 2020: 10 years).

The next full valuations for all funds will be performed at 31 March 2022.

The Telkom Pension Fund
The Telkom Pension Fund is a defined benefit fund that was created in terms of the Post Office Amendment Act, 85 of 1991.

The latest actuarial valuation performed at 31 March 2021 indicates that the pension fund is in a surplus position of R121 million (31 March 2020: R93 million). The recognition of the surplus is limited due to the application of the asset limitation criteria in IAS 19 (Employee Benefits). The Telkom Pension Fund is closed to new members. The pension plan exposes the Group to actuarial risks, such as longevity, currency, interest rate and market risk.

  Group   Company  
The funded status of the Telkom Pension Fund is disclosed below:  31 March 
2021 
Rm 
31 March 
2020 
Rm 
31 March 
2021 
Rm 
31 March 
2020 
Rm 
The Telkom Pension Fund             
The net periodic pension costs include the following components:             
Interest cost on projected benefit obligations  5  5 
Service cost on projected benefit obligations  1  1 
Interest on plan assets after asset restriction  (7) (7) (7) (7)
Curtailment    –    – 
Net periodic pension expense recognised in profit or loss  (1) (1) (1) (1)
The net periodic other comprehensive income includes the following components:             
Actuarial loss/(gain) from financial assumption changes    (5)   (5)
Actuarial gain due to demographic assumption changes  (2) (9) (2) (9)
Asset ceiling in terms of IAS 19.64  1  22  1  22 
Net periodic pension (income)/expense recognised in other comprehensive income  (1) 8  (1) 8 
Cumulative actuarial gain  (74) (73) (74) (73)
The status of the pension plan obligation is as follows:             
At the beginning of the year  53  53  53  53 
Interest cost  6  6 
Current service cost  1  1 
Employee contributions     
Benefits paid  (12) –  (12) – 
Actuarial gain    (7)   (7)
Benefit obligation at the end of the year  48  53  48  53 
Plan assets at fair value:             
At the beginning of the year  146  152  146  152 
Interest on plan assets  16  15  16  15 
Benefits paid  (12) –  (12) – 
Contributions     
Actuarial gain/(loss) 18  (22) 18  (22)
Plan assets at the end of the year  168  146  168  146 
Present value of funded obligation  48  53  48  53 
Fair value of plan assets  (168) (146) (168) (146)
Fund surplus  (121) (93) (121) (93)
Asset ceiling in terms of IAS 19.64  104  78  104  78 
Recognised net asset  (17) (15) (17) (15)
Interest on plan assets after asset restriction  10  10  10  10 
Actuarial gain/(loss) on plan assets  18  (22) 18  (22)
Actual return on plan assets  28  (12) 28  (12)
Plan assets balance comprises:             
Cash and cash equivalents  7  7 
Equity securities  71  66  71  66 
Property  3  3 
Bonds  33  23  33  23 
Commodities  2  2 
Foreign investments  52  44  52  44 
Total  168  145  168  145 

Funding arrangements
The Telkom Pension Fund invests its funds in South Africa and internationally. Two fund managers invest in South Africa and globally through their balanced funds. The Telkom Pension Fund is a closed defined benefit fund which no new employees can join.

There is no material investment in Telkom shares included in the Telkom Pension Fund asset.

Principal actuarial assumptions were as follows:
Assumptions regarding future mortality are based on mortality tables. The current longevities underlying the values of the liabilities in the defined benefit plan are as follows:

  Group   Company  
  31 March
2021
Rm
31 March
2020
Rm
31 March
2021
Rm
31 March
2020
Rm
Males over 65 16.7 16.7 16.7 16.7
Females over 65 20.9 20.8 20.9 20.8
Discount rate (%) 11.5 12.1 11.5 12.1
Interest on plan assets (%) 11.5 12.1 11.5 12.1
Salary inflation rate (%) 6.7 7.4 6.7 7.4
Pension increase allowance (%) 5.5 5.5 5.5 5.5

The overall long-term expected interest on assets is 11.5%. This is based on the IAS 19 net interest requirement.

The assumed rates of mortality are determined by reference to the SA85-90 (Light) ultimate table, as published by the Actuarial Society of South Africa, for pre-retirement purposes and the PA(90) ultimate table, minus one year age rating as published by the Institute and Faculty of Actuaries in London and Scotland, for retirement purposes.

Funding level per statutory actuarial valuation (%) 100 100 100 100
The number of employees registered under the Telkom Pension Fund 20 22 20 22
The fund portfolio consists of the following percentages:        
Cash (%) 4 5 4 5
Equities (%) 42 45 42 45
Property (%) 2 3 2 3
Bonds (%) 20 16 20 16
Commodities (%) 1 1 1 1
Foreign Investments (%) 31 30 31 30
Total 100 100 100 100

The total estimated contributions to be paid to the pension fund by the employer for the year ending 31 March 2022 is R0.5 million.

The Telkom Retirement Fund
The Telkom Retirement Fund was established on 1 July 1995 as a hybrid defined benefit and defined contribution plan. Existing employees were given the option to either remain in the Telkom Pension Fund or to be transferred to the Telkom Retirement Fund. All pensioners of the Telkom Pension Fund and employees who retired after 1 July 1995 were transferred to the Telkom Retirement Fund. Upon transfer, the government ceased to guarantee the deficit in the Telkom Retirement Fund. Subsequent to 1 July 1995, further transfers of existing employees occurred. As from 1 September 2009 all new appointments are on a defined contribution scheme. These members would be required to purchase their pensions from an insurance company.

The pensioner pool of the Telkom Retirement Fund only consists of pensioners and is funded through a liability-driven investment strategy (LDI). Pensioner increases are subject to affordability, targeting 100% of CPI.

Telkom guarantees any actuarial shortfall of the pensioner pool in the retirement fund. This liability is initially funded through assets of the retirement fund.

The Telkom Retirement Fund is governed by the Pension Funds Act, 24 of 1956. In terms of section 37A of this Act, the pension benefits payable to the pensioners cannot be reduced. Therefore, if the present value of the funded obligation was to exceed the fair value of plan assets, Telkom would be required to fund the statutory deficit.

The retirement fund exposes the Group to actuarial risks, such as longevity, currency, interest rate and market risk.

  Group   Company  
The funded status of the Retirement Fund is disclosed below: 31 March 
2021 
Rm 
31 March 
2020 
Rm 
31 March 
2021 
Rm 
31 March 
2020 
Rm 
The Telkom Retirement Fund         
The net periodic retirement costs include the following components:             
Interest cost on projected benefit obligations  3 869  3 620  3 869  3 620 
Interest on plan assets  (3 836) (3 589) (3 836) (3 589)
Service cost on projected benefit obligations  500  584  500  584 
Curtailment  4  4 
Net periodic pension expense recognised in profit or loss  537  623  537  623 
The net periodic other comprehensive income includes the following components:             
Actuarial (loss)/gain due to financial assumptions changes  (2 036) 2 851  (2 036) 2 851 
Actuarial gain/(loss) due to experience adjustments  1 824  (1 963) 1 824  (1 963)
Actuarial loss due to demographic assumptions changes    (75)   (75)
Net periodic pension (expense)/income recognised in other comprehensive income  (212) 813  (212) 813 
Cumulative actuarial loss  42  254  42  254 
Benefit obligation:             
At the beginning of the year  34 972  38 218  34 972  38 218 
Interest cost  3 869  3 620  3 869  3 620 
Current service cost  500  584  500  584 
Employee contributions  264  306  264  306 
Benefits paid  (2 190) (1 516) (2 190) (1 516)
Transfers in  11  11 
Curtailment gain  (2 036) (124) (2 036) (124)
Actuarial loss/(gain) 1 551  (6 125) 1 551  (6 125)
Benefit obligation at the end of the year  36 939  34 972  36 939  34 972 
Plan assets:             
At the beginning of the year  35 420  37 466  35 420  37 466 
Interest on plan assets  3 836  3 589  3 836  3 589 
Change in asset restriction  (448) –  (448) – 
Employer contributions  495  562  495  562 
Employee contributions  264  306  264  306 
Benefits paid  (2 190) (1 516) (2 190) (1 516)
Curtailment loss  (2 041) (132) (2 041) (132)
Transfers in  11  11 
Actuarial gain/(loss) 1 337  (4 864) 1 337  (4 864)
Plan assets at the end of the year  36 684  35 420  36 684  35 420 
Present value of funded obligation  36 939  34 972  36 939  34 972 
Fair value of plan assets  36 684  35 420  36 684  35 420 
Fund surplus  255  (448) 255  (448)
Asset ceiling in terms of IAS 19.64    448    448 
Net liability  255    255   
Interest on plan assets  3 836  3 589  3 836  3 589 
Actuarial gain/(loss) on plan assets  1 337  (4 864) 1 337  (4 864)
Actual return on plan assets  5 173  (1 275) 5 173  (1 275)
Plan asset balance comprises:             
Equities  3 599  4 972  3 599  4 972 
Property  1 080  1 376  1 080  1 376 
Bonds  14 253  12 460  14 253  12 460 
Africa  3 523  3 322  3 523  3 322 
Cash  5 515  3 424  5 515  3 424 
Foreign investments  8 714  9 863  8 714  9 863 
Total  36 684  35 418  36 684  35 418 

Funding arrangements
The Telkom Retirement Fund Pensioner portfolio’s strategic asset allocation (SAA) is determined by an Asset Liability Model (ALM) based on the fund’s unique liabilities, as determined by its member data and fund rules. The SAA is a reflection of the fund's targeted post-retirement interest rate (PRI), and the investment strategy is built around the target of providing consistent annual pension increases of between 70% to 100% of CPI.

  Group   Company  
Included in the fair value of plan assets: 31 March
2021
Rm
31 March
2020
Rm
31 March
2021
Rm
31 March
2020
Rm
Telkom shares
The Telkom Retirement Fund investment strategy has been implemented through the appointment of several asset managers with local and global segregated mandates. Within these mandates, the managers are responsible for and have sole discretion of determining the asset allocation, i.e. the mix of the various asset classes used, based on their investment views. In addition, a portion was allocated to Africa Equity and SA cash asset classes were added to further diversify the portfolio and to provide return enhancement.
25 97 25 97
Principal actuarial assumptions were as follows:        
Assumptions regarding future mortality are based on mortality tables. The currentlongevities underlying the values of the liabilities in the defined benefit plan are as follows:        
Males over 65 16.7 16.7 16.7 16.7
Females over 65 20.9 20.8 20.9 20.8
Discount rate (%) 11.5 12.1 11.5 12.1
Interest on plan assets (%) 11.5 12.1 11.5 12.1
Pension increase allowance (%) 4.5 5.3 4.5 5.3
The assumed rates of mortality are determined by reference to the SA85-90 (Light) ultimate table, as published by the Actuarial Society of South Africa, for pre-retirement purposes and the PA(90) ultimate table, minus one year age rating as published by the Institute and Faculty of Actuaries in London and Scotland, for retirement purposes.        
Funding level per statutory actuarial valuation (%) 100 100 100 100
The number of pensioners registered under the Telkom Retirement Fund 13205 12 683 13205 12 683
The number of in-service employees entitled to retire in the Telkom Retirement Fund 10142 12 301 10142 12 301
The fund portfolio consists of the following percentages:        
Equities (%)   10 14 10   14
Property (%) 3 4 3 4
Bonds (%) 38 35 38 35
Africa (%) 10 9 10 9
Cash (%) 15 10 15 10
Foreign investments (%) 24 28 24 28
Total 100 100 100 100

The total estimated contributions to be paid to the Telkom Retirement Fund by the employer for the year ending 31 March 2022 is R479 million.

Medical benefits
Telkom makes certain contributions to medical funds in respect of current and retired employees. The scheme is a defined benefit plan. The expense in respect of current employees' medical aid is disclosed in note 6.1. The amounts due in respect of post-retirement medical benefits to current and retired employees have been actuarially determined and provided for as set out in note 27. Telkom has terminated future post-retirement medical benefits in respect of employees joining after 1 July 2000.

There are three major categories of members entitled to the post-retirement medical aid: pensioners who retired before 1994 (Pre-94); those who retired after 2013; and the in-service members. The pensioners retiring post 2013 and the in-service members' liability are subject to a rand cap, which increases as per the board's approval.

Eligible employees must be employed by Telkom until retirement age to qualify for the post-retirement medical aid benefit. The most recent actuarial valuation of the benefit was performed as at 31 March 2021.

Telkom has allocated certain investments to fund this liability as set out in note 15.2. The annuity policy of the sinking fund investment is the medical plan asset. The Group is entitled to a refund of the full surplus in the annuity policy once all the beneficiaries have been paid. As such, the Group has recognised the full asset.

The medical aid plan exposes the Group to actuarial risks, such as longevity, currency, interest rate and market risk.

   Group    Company   
   31 March 
2021 
Rm 
31 March 
2020 
Rm 
31 March 
2021 
Rm 
31 March 
2020 
Rm 
Medical aid             
Benefit obligation:             
At the beginning of the year  1 702  1 984  1 680  1 962 
Interest cost  180  179  180  179 
Service cost  1  1 
Actuarial loss/(gain) 29  (243) 29  (243)
Curtailment loss    (2)   (2)
Buy-outs paid by Telkom  (30) –  (30) – 
Benefits paid from plan assets  (198) (188) (198) (188)
Contributions paid by Telkom  (27) (30) (27) (30)
Benefit obligation at the end of the year  1 657  1 702  1 635  1 680 
Plan assets at fair value:             
At the beginning of the year  2 656  2 668  2 656  2 668 
Interest on plan assets  303  249  303  249 
Benefits paid from plan assets  (198) (188) (198) (188)
Actuarial gain/(loss) 174  (73) 174  (73)
Plan assets at the end of the year  2 935  2 656  2 935  2 656 
Present value of funded obligation  1 657  1 702  1 635  1 680 
Fair value of plan assets  (2 935) (2 656) (2 935) (2 656)
   (1 278) (954) (1 300) (976)
Liability as disclosed in the statement of financial position (refer to note 27) 27  23   
Asset as disclosed in the statement of financial position  (1 305) (977) (1 300) (976)
The net periodic other comprehensive income includes the following components:             
Actuarial (loss)/gain due to financial assumptions changes  (81) 206  (81) 206 
Actuarial gain/(loss) due to experience adjustments  240  (36) 240  (36)
Actuarial loss due to demographic assumptions changes  (15) –  (15) – 
Net periodic pension income recognised in other comprehensive income  144  170  144  170 
Cumulative actuarial loss  (1 655) (1 799) (1 661) (1 805)
Plan assets at fair value:             
Interest on plan assets  303  249  303  249 
Actuarial gain/(loss) on plan assets  174  (73) 174  (73)
Actual return on plan assets  477  176  477  176 
Plan asset balance comprises:             
Cash and cash equivalents  606  267  606  267 
Equity securities  882  812  882  812 
Bonds  1 369  540  1 369  540 
Foreign investments  78  1 036  78  1 036 
Total  2 935  2 655  2 935  2 655 

All equity securities and government bonds have quoted prices in active markets.

Funding arrangements
The general funding arrangements from the plan assets are to maximise long term capital growth and long term total return on Telkom's portfolio. The portfolios are managed as a segregated portfolio which includes international investments. The investment objective is to provide an absolute return, measured over a 36-month period, in excess of CPI-X plus 5% per annum. The funding arrangements of the plan assets are driven by designated asset managers to manage Telkom's portfolios by applying a flexible approach, which includes holding equities, property, fixed income or money market assets as part of the investment strategy, in variable weightings, at any point in time.

  Group   Company  
  31 March
2021
Rm
31 March
2020
Rm
31 March
2021
Rm 
31 March
2020
Rm
Included in the fair value of plan assets:        
Telkom shares 0.3 0.3 0.3 0.3
Principal actuarial assumptions were as follows:        
Assumptions regarding future mortality are based on mortality tables. The current longevities underlying the values of the liabilities in the defined benefit plan are as follows:        
Males over 65 16.7 16.7 16.7 16.7
Females over 65 20.9 20.8 20.9 20.8
Discount rate (%) 11.5 12.1 11.5 12.1
Interest on plan assets (%) 11.5 12.1 11.5 12.1
Medical inflation rate (%) 8.7 8.4 8.7 8.4
The assumed rates of mortality are determined by reference to the SA85-90 (Light) ultimate table, as published by the Actuarial Society of South Africa, for pre-retirement purposes and the PA(90) ultimate table, minus one year age rating as published by the Institute and Faculty of Actuaries in London and Scotland, for retirement purposes.        
Contractual retirement age 65 65 65 65
Average retirement age 55 56 55 56
Number of in-service members 419 439 419 439
Number of pensioners 3 322 3 557 3 322 3 557
The fund portfolio consists of the following percentages:        
Cash and money market investments (%) 20 10 20 10
Equities (%) 30 31 30 31
Bonds (%) 47 20 47 20
Foreign investments (%) 3 39 3 39
Total 100 100 100 100

The total estimated contributions to be paid to the post-retirement medical aid by the employer for the year ending 31 March 2022 is Rnil as the liability is currently significantly overfunded.

Telephone rebates
Telkom provides telephone rebates to its pensioners who joined prior to 1 August 2009. The most recent actuarial valuation was performed as at 31 March 2021. Eligible employees must be employed by Telkom until retirement age to qualify for the telephone rebates. The scheme is a defined benefit plan.

The telephone rebate benefit exposes the Group to actuarial risks, such as longevity, currency, interest rate and market risk.

  Group   Company  
The status of the telephone rebate liability is disclosed below: 31 March 
2021 
Rm 
31 March 
2020 
Rm 
31 March 
2021 
Rm 
31 March 
2020 
Rm 
Benefit obligation:             
At the beginning of the year  355  451  355  451 
Current service cost  3  3 
Interest cost  39  42  39  42 
Actuarial (loss)/gain  1  (105) 1  (105)
Curtailment loss  (6) (10) (6) (10)
Past service cost     
Benefits paid  (28) (30) (28) (30)
Liability as disclosed in the statement of financial position (refer to note 27)   364  355  364  355 
The net periodic other comprehensive income includes the following components:             
Actuarial (loss)/gain due to financial assumptions changes  (14) 69  (14) 69 
Actuarial gain due to experience adjustments  13  –  13  – 
Actuarial gain due to demographic assumptions changes    36    36 
Net periodic pension (expense)/income recognised in other comprehensive income  (1) 105  (1) 105 
Cumulative actuarial loss  103  104  103  104 
Principal actuarial assumptions were as follows:             
Assumptions regarding future mortality are based on mortality tables. The current             
longevities underlying the values of the liabilities in the defined benefit plan are as             
follows:             
Males over 65  16.7  16.7  16.7  16.7 
Females over 65  20.9  20.8  20.9  20.8 
Discount rate (%) 11.5  12.1  11.5  12.1 
Contractual retirement  65  65  65  65 
Average retirement age  55  55  55  55 
The assumed rates of mortality are determined by reference to the SA85-90             
(Light) ultimate table, as published by the Actuarial Society of South Africa, for             
pre-retirement purposes and the PA(90) ultimate table, minus one year age rating             
as published by the Institute and Faculty of Actuaries in London and Scotland, for             
retirement purposes.             
Number of members  5 191  6 088  5 191  6 088 
Number of pensioners  13 049  12 983  13 049  12 983 

 

  Increase/(decrease) on the post-employment liability
  Group   Company  
  31 March 
2021 
Rm 
31 March 
2020 
Rm 
31 March 
2021 
Rm 
31 March 
2020 
Rm 
Sensitivity analysis             
The Telkom Pension Fund             
Increase in discount rate by 0.5%  (1) (1) (1) (1)
Decrease in discount rate by 0.5%  1  1 
Increase in inflation rate by 1%  3  3 
Decrease in inflation rate by 1%  (3) (3) (3) (3)
Increase in salary inflation by 1%  3  3 
Decrease in salary inflation by 1%  (3) (3) (3) (3)
Change in post-retirement mortality rating from -1 to -2 years  1  1 
Change in post-retirement mortality rating from -1 to 0 years  (1) (1) (1) (1)
The Telkom Retirement Fund             
Increase in discount rate by 0.5%  (1 150) (626) (1 150) (626)
Decrease in discount rate by 0.5%  1 254  914  1 254  914 
Increase in inflation rate by 1%  2 723  1 997  2 723  1 997 
Decrease in inflation rate by 1%  (2 302) (1 202) (2 302) (1 202)
Increase in net TRF fund rate by 0.5%  382  319  382  319 
Decrease in net TRF fund rate by 0.5%  (376) (74) (376) (74)
Increase in TRF take-up ratio from 53.3% to 100%  605  90  605  90 
Medical benefits             
Increase in discount rate by 0.5%  (49) (49) (49) (49)
Decrease in discount rate by 0.5%  52  52  52  52 
Increase in inflation rate by 1%  86  86  86  86 
Decrease in inflation rate by 1%  (77) (77) (77) (77)
Change in post-retirement mortality rating from -1 to -2 years  71  70  71  70 
Change in post-retirement mortality rating from -1 to 0 years  (69) (68) (69) (68)
Telephone rebates             
Increase in discount rate by 0.5%  (12) (11) (12) (11)
Decrease in discount rate by 0.5%  13  12  13  12 
Increase in inflation rate by 5%  195  189  195  189 
Change in post-retirement mortality rating from -1 to -2 years  5  5 
Change in post-retirement mortality rating from -1 to 0 years  (5) (5) (5) (5)
Increase in normal retirement age from 55 years to 60 years  (26) (29) (26) (29)
Decrease in normal retirement age from 55 years to 50 years  22  26  22  26 

Share scheme
Telkom's shareholders approved the Telkom forfeitable share plan (FSP) and the additional share award (ASA) at the September 2013 annual general meeting.

The FSP is made up of the long-term incentive plan (LTIP) and the employee share ownership plan (ESOP).

In the FSP, employees acquire shareholder rights on the grant date on the forfeitable shares (these include dividends and voting rights).

An employee turnover assumption of 1.87% to 8.64% has been used in calculating the expected number of shares that will vest. The turnover relates to the various entities within the Group.

The vesting timelines and principal assumptions used in calculating the expected number of shares that will vest for the Telkom share plan are as follows:

  Vesting financial year
Telkom LTIP grants 2021 2022 2023 2024 2025
Telkom LTIP – 2016 financial year          
Vesting timelines 20%
Probability of meeting non-market related criteria 92%
Telkom LTIP – 2017 financial year          
Vesting timelines 30% 20%
Probability of meeting non-market related criteria 92% 92%
Telkom LTIP – 2018 financial year          
Vesting timelines 50% 30% 20%
Probability of meeting non-market related criteria 92% 92% 92%
Telkom LTIP – 2019 financial year          
Vesting timelines 50% 30% 20%
Probability of meeting non-market related criteria 92% 92% 92%
Telkom LTIP – 2020 financial year          
Vesting timelines 50% 30% 20%
Probability of meeting non-market related criteria 92% 92% 92%
  Vesting financial year
Telkom ESOP grants 2021 2022 2023 2024 2025
Telkom ESOP – 2018 financial year          
Vesting timelines 100%
Probability of meeting non-market related criteria 92%
Telkom ESOP – 2019 financial year          
Vesting timelines 100%
Probability of meeting non-market related criteria 92%
Telkom ESOP – 2020 financial year          
Vesting timelines 100%
Probability of meeting non-market related criteria 92%

The vesting timelines and principal assumptions used in calculating the expected number of shares that will vest for the BCX share plan are as follows:

  Vesting financial year
BCX LTIP grant 2021 2022 2023 2024 2025
BCX grant – 2018 financial year          
Vesting timelines 25%
Probability of meeting non-market related criteria 92%
BCX grant – 2020 financial year          
Vesting timelines 50% 30% 20%
Probability of meeting non-market related criteria 92% 92% 92%
  Vesting financial year
BCX ESOP grant 2021 2022 2023 2024 2025
BCX grant – 2019 financial year          
Vesting timelines 100%
Probability of meeting non-market related criteria 92%
BCX grant – 2020 financial year          
Vesting timelines 100%
Probability of meeting non-market related criteria 92%

The vesting timelines and principal assumptions used in calculating the expected number of shares that will vest for the Yellow Pages share plan are as follows:

  Vesting financial year
Yellow Pages grants 2021 2022 2023 2024 2025
Yellow Pages grant – 2017 financial year          
Vesting timelines 30%
Probability of meeting non-market related criteria
Yellow Pages grant – 2018 financial year          
Vesting timelines 30% 30%
Probability of meeting non-market related criteria
Yellow Pages grant – 2019 financial year          
Vesting timelines 40% 30% 30%
Probability of meeting non-market related criteria

The vesting timelines and principal assumptions used in calculating the expected number of shares that will vest for the Gyro share plan are as follows:

  Vesting financial year
Gyro LTIP grants 2021 2022 2023 2024 2025
Gyro Grant – 2018 financial year          
Vesting timelines 50% 30% 20%
Probability of meeting non-market related criteria 92% 92% 92%
Gyro Grant – 2019 financial year          
Vesting timelines 50% 30% 20%
Probability of meeting non-market related criteria 92% 92% 92%
Gyro Grant – 2020 financial year          
Vesting timelines 50% 30% 20%
Probability of meeting non-market related criteria 92% 92% 92%
  Vesting financial year
Gyro ESOP grants 2021 2022 2023 2024 2025
Gyro Grant – 2018 financial year          
Vesting timelines 100%
Probability of meeting non-market related criteria 92%
Gyro Grant – 2019 financial year          
Vesting timelines 100%
Probability of meeting non-market related criteria 92%
Gyro Grant – 2020 financial year          
Vesting timelines 100%
Probability of meeting non-market related criteria 92%

The probabilities were independently verified by the actuaries.

Certain BCX employees were granted shares in terms of a BCX share plan. Based on the BCX Group achieving the performance condition, the shares will vest between the 2021 and 2025 financial years.

Certain Yellow Pages employees were granted shares in terms of a Yellow Pages share plan. Based on Yellow Pages achieving the performance condition, the shares will vest between the 2021 and 2023 financial years.

Certain Gyro employees were granted shares in terms of a Gyro share plan. Based on Gyro achieving the performance condition, the shares will vest between the 2021 and 2025 financial years.

In order for the vesting to occur, the targets (including performance conditions) must be met. The targets are measured in each financial year after the grant date.

The weighted average remaining vesting period for all the shares outstanding as at 31 March 2021 is 0.74 years (31 March 2020: 1.41 years). The following table illustrates the movement of the maximum number of shares that were granted to employees:

   Group    Company   
  31 March 
2021 
Rm 
31 March 
2020 
Rm 
31 March 
2021 
Rm 
31 March 
2020 
Rm 
Beginning of the year  12 414 814  13 084 228  10 580 038  12 538 316 
Vested shares during the year  (3 193 897) (986 649) (3 044 567) (1 397 494)
Forfeited shares and other movements during the year  (2 444 147) (4 682 867) (2 140 723) (4 068 011)
Granted during the year  9 280 180  5 000 102  9 280 180  3 507 227 
Outstanding at the end of the year  16 056 950  12 414 814  14 674 928  10 580 038 

In relation to market-related performance criteria, IFRS 2 requires a fair value to be placed on employee share grants/options. Fair value is measured as the market price of the entity's share grants/options adjusted for the terms and conditions applicable to the grant/option. Since employee share grants/ options are not traded, there is no market price available. For this reason, the fair value of the grants/options must be determined by using an option pricing model.

Group and Company Market
share price
(R)
Share
price
volatility
Future risk
free interest
rate
Telkom      
Grant 3 (2016 financial year) 64.31 35% 8.00%
Grant 4 (2017 financial year) 58.82 35% 8.50%
Grant 5 (2018 financial year) 73.70 35% 8.00%
Grant 6 (2019 financial year)      
– Vesting 30 June 2021 52.64 35% 7.40%
– Vesting 30 June 2022 52.64 35% 7.60%
– Vesting 30 June 2023 52.64 35% 8.00%
Grant 7 (2020 financial year)      
– Vesting 30 June 2022 93.82 35% 7.24%
– Vesting 30 June 2023 93.82 35% 7.37%
– Vesting 30 June 2024 93.82 35% 7.53%
Grant 8* (2021 financial year) 31.57 40% 4.10%
BCX      
Grant 2 (2018 financial year)      
– Vesting 30 June 2021 52.64 35% 7.40%
– Vesting 30 June 2022 52.64 35% 7.60%
– Vesting 30 June 2023 52.64 35% 8.00%
Grant 3 (2020 financial year)      
– Vesting 30 June 2022 83.70 35% 6.95%
– Vesting 30 June 2023 83.70 35% 7.10%
– Vesting 30 June 2024 83.70 35% 7.26%
Yellow Pages      
Grant 1 (2018 financial year) 55.50 35% 8.50%
Grant 2 (2019 financial year) 73.50 35% 8.00%
Grant 3 (2020 financial year) 52.64 35% 8.00%
Gyro      
Grant 1 (2018 financial year)      
– Vesting 30 June 2020 52.89 35% 7.70%
– Vesting 30 June 2021 52.89 35% 7.80%
– Vesting 30 June 2022 52.89 35% 8.00%
Grant 2 (2019 financial year)      
– Vesting 30 June 2021 52.64 35% 7.40%
– Vesting 30 June 2022 52.64 35% 7.60%
– Vesting 30 June 2023 52.64 35% 8.00%
Grant 3 (2020 financial year)      
– Vesting 30 June 2022 93.82 35% 7.24%
– Vesting 30 June 2023 93.82 35% 7.37%
– Vesting 30 June 2024 93.82 35% 7.53%
* On 1 July 2020, Telkom granted 8 934 287 shares to a certain group of employees in terms of a Talent Share Award (TSA). The TSA scheme provides for the granting of a fixed number of shares to eligible participating employees at the vesting date. The vesting date is 30 June 2023, at which point the award vests 100% if the performance condition related to the total shareholder return has been met and if the employee is still in the employment of the Telkom Group.

The key performance indicators related to the share scheme are Net Promoter Score targets, headline earnings per share, free cash flow, return on invested capital and total shareholder return.

The share price volatility is based on the five–year average volatility observed for the Telkom share price.