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 | n/a | n/a | 26.8 | 28.3 | 27.7 | 32.0 | 33.3 | 33.6 | 35.7 | 41.7 |
| Growth | +5.6% | −2.1% | +15.2% | +4.1% | +0.9% | +6.3% | +17.0% | |||
| Net income | 40.1 | 28.5 | 53.1 | 57.2 | 59.5 | 69.0 | 61.4 | 43.4 | 53.0 | 65.2 |
| Growth | −28.9% | +86.4% | +7.8% | +4.0% | +16.0% | −11.0% | −29.4% | +22.2% | +22.9% | |
| EPS, diluted | 2.57 | 1.82 | 3.39 | 3.69 | 3.95 | 4.60 | 4.17 | 2.97 | 3.62 | 3.84 |
| Growth | −29.2% | +86.3% | +8.8% | +7.0% | +16.5% | −9.3% | −28.8% | +21.9% | +6.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | n/a | n/a | 197.9% | 201.9% | 214.5% | 216.0% | 184.6% | 129.2% | 148.5% | 156.1% |
| Free cash flow margin | n/a | n/a | 221.2% | 101.0% | 55.2% | 440.8% | 309.6% | 193.3% | 155.1% | 139.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 57.4 | 58.3 | 64.3 | 32.9 | 18.2 | 142.7 | 105.2 | 67.5 | 60.9 | 63.9 |
| Capital expenditure | −1.7 | −2.8 | −5.0 | −4.3 | −2.9 | −1.9 | −2.2 | −2.6 | −5.6 | −5.7 |
| Free cash flow | 55.7 | 55.5 | 59.3 | 28.6 | 15.3 | 140.9 | 103.0 | 64.9 | 55.4 | 58.2 |
| Growth | −0.5% | +6.9% | −51.8% | −46.5% | +820.4% | −26.9% | −37.0% | −14.7% | +5.1% | |
| Buybacks | 0.0 | 0.0 | −0.0 | −20.8 | −9.7 | −10.1 | −10.2 | −2.0 | −1.6 | 0.0 |
| Dividends paid | −12.4 | −14.3 | −17.2 | −18.6 | −19.8 | −21.1 | −23.5 | −24.5 | −24.6 | −28.5 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 87.7 | 103.0 | 67.0 | 75.6 | 145.8 | 220.6 | 75.4 | 99.8 | 215.0 | 97.5 |
| Total debt | 10.8 | 10.8 | 11.6 | 10.0 | 25.0 | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | 76.9 | 92.2 | 55.4 | 65.6 | 120.8 | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 391.5 | 403.4 | 435.8 | 473.4 | 529.3 | 541.3 | 451.3 | 495.1 | 531.2 | 696.6 |
| Debt to equity | 0.03 | 0.03 | 0.03 | 0.02 | 0.05 | n/a | n/a | n/a | n/a | n/a |
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 | ||||||||||
| n/a | n/a | 245.3% | 252.7% | 268.2% | 271.1% | 231.6% | 160.4% | 183.4% | 188.4% | |
| n/a | n/a | 197.9% | 201.9% | 214.5% | 216.0% | 184.6% | 129.2% | 148.5% | 156.1% | |
| n/a | n/a | 221.2% | 101.0% | 55.2% | 440.8% | 309.6% | 193.3% | 155.1% | 139.4% | |
| Spending | ||||||||||
| n/a | n/a | 18.7% | 15.1% | 10.5% | 5.8% | 6.6% | 7.8% | 15.6% | 13.7% | |
| 30.4% | 54.3% | 19.3% | 20.1% | 20.0% | 20.3% | 20.3% | 19.4% | 19.0% | 17.2% | |
| Returns | ||||||||||
| 10.2% | 7.1% | 12.2% | 12.1% | 11.2% | 12.7% | 13.6% | 8.8% | 10.0% | 9.4% | |
| 1.0% | 0.7% | 1.2% | 1.3% | 1.2% | 1.3% | 1.1% | 0.8% | 0.9% | 0.9% | |
| Balance and payout | ||||||||||
| 0.03 | 0.03 | 0.03 | 0.02 | 0.05 | n/a | n/a | n/a | n/a | n/a | |
| 89.9% | 90.1% | 89.9% | 89.3% | 89.2% | 90.2% | 92.0% | 91.3% | 90.8% | 90.0% | |
| 30.9% | 50.3% | 32.4% | 32.5% | 33.4% | 30.5% | 38.3% | 56.6% | 46.3% | 43.7% | |
| 22.2% | 25.8% | 29.0% | 137.6% | 193.0% | 22.1% | 32.8% | 40.9% | 47.3% | 48.9% | |