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 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 118.72 | 141.58 | 152.70 | 166.76 | 195.93 | 226.95 | 242.29 | 254.45 | 275.24 | 303.15 |
| Growth | +19.3% | +7.9% | +9.2% | +17.5% | +15.8% | +6.8% | +5.0% | +8.2% | +10.1% | |
| Operating income | 3.67 | 4.48 | 4.74 | 5.44 | 6.71 | 7.79 | 8.11 | 9.29 | 10.38 | 11.69 |
| Net income | 2.35 | 3.13 | 3.66 | 4.00 | 5.01 | 5.84 | 6.29 | 7.37 | 8.10 | 9.23 |
| Growth | +33.4% | +16.8% | +9.4% | +25.1% | +16.7% | +7.7% | +17.1% | +9.9% | +13.9% | |
| EPS, diluted | 5.33 | 7.09 | 8.26 | 9.02 | 11.27 | 13.14 | 14.16 | 16.56 | 18.21 | 20.76 |
| Growth | +33.0% | +16.5% | +9.2% | +24.9% | +16.6% | +7.8% | +16.9% | +10.0% | +14.0% |
| FY2016 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 3.1% | 3.2% | 3.1% | 3.3% | 3.4% | 3.4% | 3.3% | 3.6% | 3.8% | 3.9% |
| Net margin | 2.0% | 2.2% | 2.4% | 2.4% | 2.6% | 2.6% | 2.6% | 2.9% | 2.9% | 3.0% |
| Free cash flow margin | 0.5% | 2.0% | 2.2% | 3.6% | 2.7% | 1.5% | 2.8% | 2.6% | 2.8% | 3.1% |
| FY2016 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 3.29 | 5.77 | 6.36 | 8.86 | 8.96 | 7.39 | 11.07 | 11.34 | 13.34 | 15.82 |
| Capital expenditure | −2.65 | −2.97 | −3.00 | −2.81 | −3.59 | −3.89 | −4.32 | −4.71 | −5.50 | −6.44 |
| Free cash flow | 0.64 | 2.81 | 3.36 | 6.05 | 5.37 | 3.50 | 6.75 | 6.63 | 7.84 | 9.38 |
| Growth | +336.2% | +19.7% | +80.2% | −11.3% | −34.8% | +92.7% | −1.7% | +18.2% | +19.7% | |
| Buybacks | −0.49 | −0.33 | −0.25 | −0.20 | −0.50 | −0.44 | −0.68 | −0.70 | −0.90 | −0.85 |
| Dividends paid | −0.75 | −0.69 | −1.04 | −1.48 | −5.75 | −1.50 | −1.25 | −9.04 | −2.18 | −2.46 |
| FY2016 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 3.38 | 6.06 | 8.38 | 12.28 | 11.26 | 10.20 | 13.70 | 9.91 | 14.16 | 20.21 |
| Total debt | 5.16 | 6.58 | 6.82 | 7.61 | 7.49 | 6.56 | 6.46 | 5.90 | 5.79 | 6.16 |
| Net cash (debt) | −1.78 | −0.52 | 1.56 | 4.67 | 3.77 | 3.65 | 7.24 | 4.01 | 8.37 | 14.05 |
| Shareholders’ equity | 12.08 | 12.80 | 15.24 | 18.28 | 17.56 | 20.64 | 25.06 | 23.62 | 29.16 | 35.80 |
| Debt to equity | 0.43 | 0.51 | 0.45 | 0.42 | 0.43 | 0.32 | 0.26 | 0.25 | 0.20 | 0.17 |
In billions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2008 31 Aug 2008 | FY2009 30 Aug 2009 | FY2010 29 Aug 2010 | FY2011 28 Aug 2011 | FY2012 2 Sep 2012 | FY2013 1 Sep 2013 | FY2014 31 Aug 2014 | FY2015 30 Aug 2015 | FY2016 28 Aug 2016 | FY2018 2 Sep 2018 | FY2019 1 Sep 2019 | FY2020 30 Aug 2020 | FY2021 29 Aug 2021 | FY2022 28 Aug 2022 | FY2023 3 Sep 2023 | FY2024 1 Sep 2024 | FY2025 31 Aug 2025 | FY2026 30 Aug 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||||||
| 2.62 | 3.16 | 3.21 | 4.01 | 3.53 | 4.64 | 5.74 | 4.80 | 3.38 | 6.06 | 8.38 | 12.28 | 11.26 | 10.20 | 13.70 | 9.91 | 14.16 | 20.21 | |
| n/a | 5.41 | 5.64 | 6.64 | 7.10 | 7.89 | 8.46 | 8.91 | 8.97 | 11.04 | 11.40 | 12.24 | 14.22 | 17.91 | 16.65 | 18.65 | 18.12 | 19.32 | |
| 10.36 | 10.90 | 11.31 | 12.43 | 12.96 | 13.88 | 14.83 | 15.40 | 17.04 | 19.68 | 20.89 | 21.81 | 23.49 | 24.65 | 26.68 | 29.03 | 31.91 | 35.63 | |
| n/a | 0.07 | 0.07 | 0.07 | 0.07 | 0.06 | n/a | n/a | n/a | n/a | 0.05 | 0.99 | 1.00 | 0.99 | 0.99 | 0.99 | 0.99 | 0.99 | |
| 20.68 | 21.98 | 23.82 | 26.76 | 27.14 | 30.28 | 32.66 | 33.02 | 33.16 | 40.83 | 45.40 | 55.56 | 59.27 | 64.17 | 68.99 | 69.83 | 77.10 | 89.05 | |
| Growth | +6.3% | +8.4% | +12.4% | +1.4% | +11.6% | +7.9% | +1.1% | +0.4% | +23.1% | +11.2% | +22.4% | +6.7% | +8.3% | +7.5% | +1.2% | +10.4% | +15.5% | |
| Liabilities | ||||||||||||||||||
| n/a | 0.08 | 0.00 | 0.90 | 0.00 | 0.00 | 0.00 | 1.28 | 1.10 | 0.09 | 1.70 | 0.10 | 0.80 | 0.07 | 1.08 | 0.10 | 0.08 | 2.25 | |
| n/a | 2.13 | 2.14 | 1.25 | 1.38 | 5.00 | 5.09 | 4.85 | 4.06 | 6.49 | 5.12 | 7.51 | 6.69 | 6.48 | 5.38 | 5.79 | 5.71 | 3.91 | |
| calc | n/a | 2.21 | 2.14 | 2.15 | 1.38 | 5.00 | 5.09 | 6.14 | 5.16 | 6.58 | 6.82 | 7.61 | 7.49 | 6.56 | 6.46 | 5.90 | 5.79 | 6.16 |
| n/a | 11.88 | 12.89 | 14.19 | 14.62 | 19.27 | 20.51 | 22.17 | 20.83 | 27.73 | 29.82 | 36.85 | 41.19 | 43.52 | 43.94 | 46.21 | 47.94 | 53.24 | |
| Equity | ||||||||||||||||||
| n/a | 6.10 | 6.59 | 7.11 | 7.83 | 6.28 | 7.46 | 6.52 | 7.69 | 7.89 | 10.26 | 12.88 | 11.67 | 15.59 | 19.52 | 17.62 | 22.65 | 28.59 | |
| 9.27 | 10.02 | 10.83 | 12.00 | 12.36 | 10.83 | 12.30 | 10.62 | 12.08 | 12.80 | 15.24 | 18.28 | 17.56 | 20.64 | 25.06 | 23.62 | 29.16 | 35.80 | |
| Growth | +8.1% | +8.0% | +10.8% | +3.0% | −12.4% | +13.6% | −13.7% | +13.8% | +6.0% | +19.1% | +20.0% | −3.9% | +17.5% | +21.4% | −5.7% | +23.5% | +22.8% | |
| Per share and net cash | ||||||||||||||||||
| calc | n/a | 0.95 | 1.07 | 1.86 | 2.15 | −0.35 | 0.65 | −1.33 | −1.78 | −0.52 | 1.56 | 4.67 | 3.77 | 3.65 | 7.24 | 4.01 | 8.37 | 14.05 |
| n/a | 436.0 | 433.5 | 434.3 | 432.4 | 436.8 | 437.7 | 438.0 | 437.5 | 438.2 | 439.6 | 441.3 | 441.8 | 442.7 | 442.8 | 443.1 | 443.2 | 443.3 | |
| calc | n/a | 22.99 | 24.98 | 27.64 | 28.59 | 24.80 | 28.11 | 24.24 | 27.61 | 29.21 | 34.67 | 41.44 | 39.75 | 46.63 | 56.59 | 53.31 | 65.80 | 80.77 |
Lines marked calc are worked out here from filed figures; point at one for how.