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 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 12.09 | 15.98 | 17.29 | 16.07 | 19.13 | 18.87 | 19.37 | 20.18 | 21.84 |
| Growth | +32.2% | +8.2% | −7.0% | +19.0% | −1.4% | +2.7% | +4.2% | +8.2% | |
| Operating income | 1.52 | 1.51 | 1.76 | 0.91 | 2.25 | 2.28 | 2.11 | 2.40 | 2.58 |
| Net income | 1.10 | 0.31 | 1.23 | 0.87 | 2.09 | 1.78 | 1.48 | 1.71 | 1.68 |
| Growth | −71.7% | +296.5% | −29.1% | +139.4% | −15.0% | −16.6% | +14.9% | −1.6% | |
| EPS, diluted | 4.60 | 0.60 | 3.94 | 2.71 | 6.85 | 5.88 | 4.94 | 5.86 | 5.82 |
| Growth | −87.0% | +556.7% | −31.2% | +152.8% | −14.2% | −16.0% | +18.6% | −0.7% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 49.1% | 45.5% | 47.9% | 47.1% | n/a | n/a | n/a | n/a | n/a |
| Operating margin | 12.6% | 9.4% | 10.2% | 5.7% | 11.8% | 12.1% | 10.9% | 11.9% | 11.8% |
| Net margin | 9.1% | 1.9% | 7.1% | 5.4% | 10.9% | 9.4% | 7.7% | 8.4% | 7.7% |
| Free cash flow margin | 15.1% | 12.3% | 13.7% | 17.2% | 18.0% | 7.9% | 10.9% | 15.5% | 12.2% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 2.55 | 2.87 | 3.33 | 3.54 | 4.65 | 2.47 | 2.99 | 3.84 | 3.43 |
| Capital expenditure | −0.73 | −0.90 | −0.96 | −0.77 | −1.19 | −0.97 | −0.87 | −0.73 | −0.76 |
| Free cash flow | 1.82 | 1.97 | 2.37 | 2.77 | 3.45 | 1.50 | 2.12 | 3.12 | 2.67 |
| Growth | +8.1% | +20.5% | +16.7% | +24.7% | −56.6% | +41.3% | +47.4% | −14.4% | |
| Buybacks | −0.22 | 0.00 | 0.00 | 0.00 | −1.75 | −0.50 | 0.00 | −0.50 | −1.00 |
| Dividends paid | −0.68 | −0.93 | −0.98 | −1.03 | −1.05 | −1.08 | −1.11 | −1.10 | −1.20 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 14.18 | 1.14 | 0.54 | 2.83 | 2.28 | 1.01 | 1.42 | 1.72 | 0.64 |
| Total debt | 18.67 | 18.89 | 18.08 | 17.22 | 17.11 | 13.89 | 14.74 | 17.94 | 17.62 |
| Net cash (debt) | −4.49 | −17.75 | −17.55 | −14.40 | −14.83 | −12.88 | −13.32 | −16.22 | −16.98 |
| Shareholders’ equity | 12.95 | 20.99 | 21.08 | 23.77 | 23.68 | 25.28 | 25.80 | 25.89 | 25.39 |
| Debt to equity | 1.44 | 0.90 | 0.86 | 0.72 | 0.72 | 0.55 | 0.57 | 0.69 | 0.69 |
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 | |||||||||
| 14.18 | 1.14 | 0.54 | 2.83 | 2.28 | 1.01 | 1.42 | 1.72 | 0.64 | |
| 1.74 | 2.32 | 2.35 | 2.40 | 2.35 | 2.19 | 2.53 | 3.03 | 2.99 | |
| 1.82 | 2.45 | 2.58 | 2.74 | 2.74 | 3.22 | 3.27 | 3.84 | 3.89 | |
| 4.64 | 5.38 | 5.66 | 5.92 | 6.00 | 6.01 | 6.56 | 6.82 | 7.00 | |
| 7.56 | 23.60 | 23.38 | 23.60 | 23.89 | 24.62 | 24.52 | 26.47 | 26.61 | |
| 37.73 | 53.90 | 51.77 | 54.01 | 53.87 | 52.93 | 52.78 | 57.29 | 55.33 | |
| Growth | +42.9% | −4.0% | +4.3% | −0.3% | −1.7% | −0.3% | +8.5% | −3.4% | |
| Liabilities | |||||||||
| 18.67 | 18.89 | 18.08 | 17.22 | 17.11 | 13.89 | 14.74 | 17.94 | 17.62 | |
| calc | 18.67 | 18.89 | 18.08 | 17.22 | 17.11 | 13.89 | 14.74 | 17.94 | 17.62 |
| Equity | |||||||||
| 13.11 | 12.60 | 12.91 | 12.79 | 13.83 | 15.16 | 15.54 | 16.14 | 16.62 | |
| 12.95 | 20.99 | 21.08 | 23.77 | 23.68 | 25.28 | 25.80 | 25.89 | 25.39 | |
| Growth | +62.1% | +0.4% | +12.7% | −0.4% | +6.8% | +2.0% | +0.4% | −1.9% | |
| Per share and net cash | |||||||||
| calc | −4.49 | −17.75 | −17.55 | −14.40 | −14.83 | −12.88 | −13.32 | −16.22 | −16.98 |
| 228.0 | 268.3 | 270.5 | 290.0 | 284.0 | 283.4 | 290.4 | 289.1 | 285.4 | |
| calc | 56.79 | 78.26 | 77.95 | 81.94 | 83.36 | 89.22 | 88.83 | 89.55 | 88.96 |
Lines marked calc are worked out here from filed figures; point at one for how.