Closing prices at the end of each trading day, from 13 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.
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.76 | 3.12 | 2.90 | 2.82 | 3.41 | 4.20 | 4.28 | 4.17 | 4.70 |
| Growth | +12.9% | −6.9% | −2.8% | +20.8% | +23.3% | +1.8% | −2.6% | +12.9% | |
| Operating income | 0.74 | 0.73 | 0.75 | 0.82 | 0.90 | 0.92 | 1.07 | 1.36 | 1.56 |
| Net income | 0.40 | 0.60 | 0.51 | 0.60 | 0.67 | 0.77 | 0.89 | 1.04 | 1.20 |
| Growth | +52.1% | −15.2% | +17.6% | +10.7% | +16.4% | +14.4% | +17.7% | +14.9% | |
| EPS, diluted | 3.73 | 5.43 | 4.35 | 4.89 | 5.12 | 5.60 | 6.10 | 6.83 | 7.46 |
| Growth | +45.6% | −19.9% | +12.4% | +4.7% | +9.4% | +8.9% | +12.0% | +9.2% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 26.7% | 23.4% | 25.7% | 29.2% | 26.6% | 21.9% | 25.0% | 32.5% | 33.2% |
| Net margin | 14.4% | 19.4% | 17.6% | 21.3% | 19.5% | 18.4% | 20.7% | 25.0% | 25.5% |
| Free cash flow margin | −9.8% | −11.0% | −25.0% | −31.8% | −89.6% | −34.9% | 15.3% | −28.9% | −32.2% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.87 | 1.12 | 0.97 | 1.04 | −1.08 | 0.98 | 3.46 | 1.73 | 2.05 |
| Capital expenditure | −1.14 | −1.47 | −1.69 | −1.94 | −1.97 | −2.44 | −2.81 | −2.94 | −3.56 |
| Free cash flow | −0.27 | −0.34 | −0.72 | −0.90 | −3.05 | −1.47 | 0.65 | −1.20 | −1.51 |
| Growth | −284.1% | ||||||||
| Dividends paid | −0.19 | −0.21 | −0.25 | −0.28 | −0.32 | −0.38 | −0.43 | −0.49 | −0.55 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.03 | 0.01 | 0.02 | 0.02 | 0.12 | 0.05 | 0.02 | 0.31 | 0.20 |
| Total debt | 3.07 | 3.07 | 3.53 | n/a | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | −3.04 | −3.05 | −3.50 | n/a | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 3.90 | 4.77 | 5.75 | 6.79 | 7.91 | 9.42 | 10.87 | 12.16 | 13.56 |
| Debt to equity | 0.79 | 0.64 | 0.61 | n/a | n/a | n/a | n/a | n/a | n/a |
In billions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2017 30 Sep 2017 | FY2018 30 Sep 2018 | FY2019 30 Sep 2019 | FY2020 30 Sep 2020 | FY2021 30 Sep 2021 | FY2022 30 Sep 2022 | FY2023 30 Sep 2023 | FY2024 30 Sep 2024 | FY2025 30 Sep 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| 0.03 | 0.01 | 0.02 | 0.02 | 0.12 | 0.05 | 0.02 | 0.31 | 0.20 | |
| 0.22 | 0.25 | 0.23 | 0.23 | 0.34 | 0.36 | 0.33 | 0.37 | 0.38 | |
| 0.73 | 0.73 | 0.73 | 0.73 | 0.73 | 0.73 | 0.73 | 0.73 | 0.73 | |
| 10.75 | 11.87 | 13.37 | 15.36 | 19.61 | 22.19 | 22.52 | 25.19 | 28.25 | |
| Growth | +10.5% | +12.6% | +14.9% | +27.7% | +13.2% | +1.5% | +11.9% | +12.1% | |
| Liabilities | |||||||||
| 0.00 | 0.58 | 0.00 | n/a | n/a | n/a | n/a | n/a | n/a | |
| 3.07 | 2.49 | 3.53 | n/a | n/a | n/a | n/a | n/a | n/a | |
| calc | 3.07 | 3.07 | 3.53 | n/a | n/a | n/a | n/a | n/a | n/a |
| Equity | |||||||||
| 1.47 | 1.88 | 2.15 | 2.47 | 2.81 | 3.21 | 3.67 | 4.22 | 4.86 | |
| 3.90 | 4.77 | 5.75 | 6.79 | 7.91 | 9.42 | 10.87 | 12.16 | 13.56 | |
| Growth | +22.3% | +20.6% | +18.1% | +16.4% | +19.1% | +15.4% | +11.8% | +11.5% | |
| Per share and net cash | |||||||||
| calc | −3.04 | −3.05 | −3.50 | n/a | n/a | n/a | n/a | n/a | n/a |
| 106.1 | 111.3 | 119.3 | 125.9 | 132.4 | 140.9 | 148.5 | 155.3 | 161.6 | |
| calc | 36.74 | 42.87 | 48.18 | 53.95 | 59.71 | 66.85 | 73.20 | 78.31 | 83.92 |
Lines marked calc are worked out here from filed figures; point at one for how.