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.
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.81 | 6.17 | 6.70 | 7.46 | 7.86 | 8.36 | 9.26 | 10.66 | 11.98 | 11.22 |
| Growth | +6.2% | +8.7% | +11.3% | +5.3% | +6.4% | +10.7% | +15.2% | +12.4% | −6.4% | |
| Operating income | 0.51 | 0.52 | 0.60 | 0.67 | 0.75 | 0.69 | 0.45 | 1.01 | 1.37 | 1.03 |
| Net income | 0.26 | 0.30 | 0.42 | 0.48 | 0.61 | 0.47 | 0.27 | 0.61 | 0.94 | 0.85 |
| Growth | +15.7% | +38.7% | +15.3% | +26.2% | −23.4% | −41.7% | +122.8% | +54.3% | −9.0% | |
| EPS, diluted | 1.72 | 2.03 | 2.91 | 3.41 | 4.37 | 3.44 | 2.03 | 4.59 | 7.25 | 6.90 |
| Growth | +18.0% | +43.3% | +17.2% | +28.2% | −21.3% | −41.0% | +126.1% | +58.0% | −4.8% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 8.7% | 8.4% | 9.0% | 9.0% | 9.6% | 8.2% | 4.8% | 9.5% | 11.4% | 9.2% |
| Net margin | 4.5% | 4.9% | 6.2% | 6.5% | 7.7% | 5.6% | 2.9% | 5.7% | 7.8% | 7.6% |
| Free cash flow margin | 5.7% | 4.7% | 6.0% | 5.7% | 8.0% | 7.9% | 5.7% | 1.8% | 7.6% | 8.5% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.38 | 0.37 | 0.50 | 0.55 | 0.72 | 0.74 | 0.60 | 0.26 | 1.01 | 1.04 |
| Capital expenditure | −0.05 | −0.08 | −0.09 | −0.13 | −0.09 | −0.08 | −0.08 | −0.07 | −0.10 | −0.09 |
| Free cash flow | 0.33 | 0.29 | 0.40 | 0.42 | 0.63 | 0.66 | 0.53 | 0.19 | 0.91 | 0.95 |
| Growth | −11.5% | +39.3% | +4.5% | +49.2% | +4.0% | −19.7% | −63.6% | +374.5% | +4.4% | |
| Buybacks | −0.05 | −0.27 | −0.25 | −0.18 | −0.31 | −0.42 | −0.22 | −0.40 | −0.81 | −0.60 |
| Dividends paid | −0.09 | −0.10 | −0.11 | −0.15 | −0.18 | −0.21 | −0.24 | −0.25 | −0.27 | −0.28 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.22 | 0.29 | 0.28 | 0.74 | 0.99 | 0.70 | 0.40 | 0.55 | 0.89 | 0.73 |
| Total debt | 1.66 | 1.82 | 1.76 | 2.19 | 2.36 | 2.80 | 2.81 | 3.41 | 4.00 | 3.94 |
| Net cash (debt) | −1.45 | −1.53 | −1.48 | −1.44 | −1.37 | −2.10 | −2.41 | −2.86 | −3.11 | −3.21 |
| Shareholders’ equity | 0.58 | 0.56 | 0.68 | 0.86 | 1.07 | 1.05 | 0.99 | 1.05 | 1.00 | 1.11 |
| Debt to equity | 2.84 | 3.23 | 2.61 | 2.55 | 2.20 | 2.68 | 2.83 | 3.26 | 3.99 | 3.57 |
In billions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2017 31 Mar 2017 | FY2018 31 Mar 2018 | FY2019 31 Mar 2019 | FY2020 31 Mar 2020 | FY2021 31 Mar 2021 | FY2022 31 Mar 2022 | FY2023 31 Mar 2023 | FY2024 31 Mar 2024 | FY2025 31 Mar 2025 | FY2026 31 Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 0.22 | 0.29 | 0.28 | 0.74 | 0.99 | 0.70 | 0.40 | 0.55 | 0.89 | 0.73 | |
| 0.99 | 1.13 | 1.33 | 1.46 | 1.41 | 1.62 | 1.77 | 2.05 | 2.27 | 2.06 | |
| 0.14 | 0.15 | 0.17 | 0.21 | 0.20 | 0.20 | 0.20 | 0.19 | 0.18 | 0.17 | |
| 1.57 | 1.58 | 1.58 | 1.58 | 1.58 | 2.02 | 2.34 | 2.34 | 2.41 | 2.40 | |
| 3.37 | 3.61 | 3.83 | 4.79 | 5.50 | 6.03 | 6.55 | 6.56 | 7.31 | 7.12 | |
| Growth | +6.9% | +6.2% | +25.1% | +14.7% | +9.6% | +8.7% | +0.2% | +11.4% | −2.7% | |
| Liabilities | ||||||||||
| 0.19 | 0.06 | 0.06 | 0.18 | 0.08 | 0.07 | 0.04 | 0.06 | 0.08 | 0.02 | |
| 1.47 | 1.76 | 1.70 | 2.01 | 2.28 | 2.73 | 2.77 | 3.35 | 3.92 | 3.92 | |
| calc | 1.66 | 1.82 | 1.76 | 2.19 | 2.36 | 2.80 | 2.81 | 3.41 | 4.00 | 3.94 |
| 2.80 | 3.04 | 3.16 | 3.94 | 4.43 | 4.98 | 5.56 | 5.52 | 6.31 | 6.01 | |
| Equity | ||||||||||
| 0.48 | 0.69 | 0.99 | 1.33 | 1.76 | 2.02 | 2.05 | 2.40 | 3.07 | 3.64 | |
| 0.58 | 0.56 | 0.68 | 0.86 | 1.07 | 1.05 | 0.99 | 1.05 | 1.00 | 1.11 | |
| Growth | −3.8% | +20.1% | +26.8% | +25.1% | −2.3% | −5.2% | +5.5% | −4.2% | +10.2% | |
| Per share and net cash | ||||||||||
| calc | −1.45 | −1.53 | −1.48 | −1.44 | −1.37 | −2.10 | −2.41 | −2.86 | −3.11 | −3.21 |
| 148.9 | 143.4 | 140.0 | 138.7 | 136.2 | 132.6 | 131.6 | 129.6 | 124.9 | 120.3 | |
| calc | 3.93 | 3.92 | 4.82 | 6.17 | 7.86 | 7.89 | 7.54 | 8.08 | 8.03 | 9.18 |
Lines marked calc are worked out here from filed figures; point at one for how.