Closing prices at the end of each trading day, from 12 Oct 2016. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back. P/E and P/FCF are the market value over the last full fiscal year's net income or free cash flow, as public on each day, so they step once a year when the annual report comes out. A hatched band marks a stretch with none: a year of net loss, or of cash burnt.
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 79.1 | 82.2 | 80.4 | 83.6 | 88.1 | 90.9 | 98.9 | 98.9 | 108.0 | 112.9 |
| Growth | +4.0% | −2.2% | +4.0% | +5.4% | +3.1% | +8.8% | −0.0% | +9.2% | +4.6% | |
| Operating income | 18.8 | 19.6 | 19.0 | 19.9 | 22.3 | 22.3 | 23.9 | 22.4 | 26.2 | 27.8 |
| Net income | 13.0 | 14.0 | 14.3 | 14.9 | 16.8 | 16.8 | 18.0 | 16.7 | 20.4 | 22.8 |
| Growth | +7.9% | +2.1% | +4.5% | +12.7% | +0.1% | +7.0% | −7.2% | +22.1% | +11.9% | |
| EPS, diluted | 1.41 | 1.51 | 1.54 | 1.60 | 1.79 | 1.79 | 1.90 | 1.67 | 1.98 | 2.21 |
| Growth | +7.1% | +2.0% | +3.9% | +11.9% | +0.0% | +6.1% | −12.1% | +18.6% | +11.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 23.8% | 23.8% | 23.6% | 23.8% | 25.3% | 24.5% | 24.2% | 22.7% | 24.2% | 24.6% |
| Net margin | 16.4% | 17.0% | 17.8% | 17.9% | 19.1% | 18.5% | 18.2% | 16.9% | 18.9% | 20.2% |
| Free cash flow margin | 1.9% | −6.5% | −24.8% | −26.1% | −15.8% | −10.5% | −24.5% | −30.7% | −8.4% | −16.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 29.8 | 35.8 | 29.1 | 18.9 | 20.4 | 31.3 | 24.3 | 31.9 | 36.8 | 40.3 |
| Capital expenditure | −28.3 | −41.1 | −49.1 | −40.7 | −34.3 | −40.8 | −48.5 | −62.2 | −45.9 | −58.8 |
| Free cash flow | 1.5 | −5.3 | −19.9 | −21.8 | −13.9 | −9.5 | −24.2 | −30.3 | −9.1 | −18.5 |
| Growth | −447.8% | |||||||||
| Dividends paid | −8.2 | −8.5 | −8.8 | −9.1 | −9.4 | −9.8 | −10.3 | −11.2 | −12.2 | −12.7 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.2 | 1.0 | 0.3 | 0.6 | 0.0 | 0.1 | 1.3 | 2.5 | 1.1 | 0.1 |
| Total debt | 103.6 | 106.9 | 117.6 | 145.9 | 144.1 | 144.9 | 177.6 | 180.5 | 178.7 | 176.4 |
| Net cash (debt) | −103.4 | −106.0 | −117.3 | −145.3 | −144.1 | −144.8 | −176.3 | −178.0 | −177.5 | −176.4 |
| Shareholders’ equity | 139.0 | 146.6 | 153.3 | 160.3 | 169.4 | 178.0 | 187.9 | 230.4 | 239.2 | 249.9 |
| Debt to equity | 0.75 | 0.73 | 0.77 | 0.91 | 0.85 | 0.81 | 0.95 | 0.78 | 0.75 | 0.71 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2016 31 Dec 2016 | FY2017 31 Dec 2017 | FY2018 31 Dec 2018 | FY2019 31 Dec 2019 | FY2020 31 Dec 2020 | FY2021 31 Dec 2021 | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 23.8% | 23.8% | 23.6% | 23.8% | 25.3% | 24.5% | 24.2% | 22.7% | 24.2% | 24.6% | |
| 26.9% | 25.9% | 24.0% | 24.1% | 25.5% | n/a | n/a | n/a | n/a | n/a | |
| 16.4% | 17.0% | 17.8% | 17.9% | 19.1% | 18.5% | 18.2% | 16.9% | 18.9% | 20.2% | |
| 1.9% | −6.5% | −24.8% | −26.1% | −15.8% | −10.5% | −24.5% | −30.7% | −8.4% | −16.4% | |
| Spending | ||||||||||
| 35.7% | 50.0% | 61.0% | 48.7% | 38.9% | 44.9% | 49.0% | 62.9% | 42.6% | 52.1% | |
| 39.1% | 34.3% | 25.9% | 25.8% | 25.3% | n/a | n/a | n/a | n/a | n/a | |
| Returns | ||||||||||
| 9.3% | 9.5% | 9.3% | 9.3% | 9.9% | 9.5% | 9.6% | 7.2% | 8.5% | 9.1% | |
| 2.9% | 2.8% | 2.7% | 2.7% | 2.8% | 2.7% | 2.5% | 2.2% | 2.6% | 2.7% | |
| Balance and payout | ||||||||||
| 0.75 | 0.73 | 0.77 | 0.91 | 0.85 | 0.81 | 0.95 | 0.78 | 0.75 | 0.71 | |
| 63.1% | 60.8% | 61.8% | 61.1% | 55.8% | 58.4% | 57.3% | 67.3% | 59.7% | 55.5% | |
| 535.3% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |