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 |
|---|---|---|---|---|---|---|---|---|---|
| Operations | |||||||||
| 2.55 | 2.87 | 3.33 | 3.54 | 4.65 | 2.47 | 2.99 | 3.84 | 3.43 | |
| Growth | +12.4% | +16.2% | +6.3% | +31.3% | −46.8% | +21.0% | +28.6% | −10.8% | |
| 1.09 | 1.98 | 2.25 | 2.12 | 2.23 | 2.23 | 2.29 | 2.29 | 2.46 | |
| Investment | |||||||||
| −0.73 | −0.90 | −0.96 | −0.77 | −1.19 | −0.97 | −0.87 | −0.73 | −0.76 | |
| calc | 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% | |
| calc | 8.15 | 7.44 | 8.64 | 9.81 | 11.82 | 5.21 | 7.34 | 10.72 | 9.25 |
| −0.88 | −15.73 | −0.74 | −1.23 | −1.88 | n/a | −0.72 | −5.51 | −0.82 | |
| Financing | |||||||||
| 10.98 | −0.06 | −3.22 | 0.02 | −3.31 | n/a | −1.96 | 2.09 | −3.62 | |
| −0.68 | −0.93 | −0.98 | −1.03 | −1.05 | −1.08 | −1.11 | −1.10 | −1.20 | |
| −0.22 | 0.00 | 0.00 | 0.00 | −1.75 | −0.50 | 0.00 | −0.50 | −1.00 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.