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 | 14.09 | 16.07 | 17.59 | 20.31 | 27.77 | 33.48 | 35.46 | 36.80 | 34.25 |
| Growth | +14.0% | +9.5% | +15.5% | +36.7% | +20.5% | +5.9% | +3.8% | −6.9% | |
| Net income | 1.04 | 1.46 | 1.62 | 2.37 | 4.18 | 5.86 | 4.75 | 4.76 | 3.59 |
| Growth | +40.6% | +10.8% | +46.7% | +75.9% | +40.3% | −19.0% | +0.2% | −24.6% | |
| EPS, diluted | 2.74 | 3.81 | 4.29 | 6.41 | 11.41 | 16.51 | 13.82 | 14.34 | 11.57 |
| Growth | +39.1% | +12.6% | +49.4% | +78.0% | +44.7% | −16.3% | +3.8% | −19.3% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Net margin | 7.4% | 9.1% | 9.2% | 11.7% | 15.0% | 17.5% | 13.4% | 12.9% | 10.5% |
| Free cash flow margin | 2.4% | 3.0% | 4.3% | 6.5% | 1.6% | 1.2% | 11.7% | 5.5% | 9.6% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.44 | 0.55 | 0.89 | 1.42 | 0.53 | 0.56 | 4.30 | 2.19 | 3.42 |
| Capital expenditure | −0.10 | −0.07 | −0.13 | −0.10 | −0.09 | −0.15 | −0.15 | −0.17 | −0.14 |
| Free cash flow | 0.34 | 0.48 | 0.76 | 1.33 | 0.44 | 0.41 | 4.16 | 2.02 | 3.28 |
| Growth | +41.4% | +60.3% | +73.2% | −66.7% | −6.2% | +904.7% | −51.3% | +62.2% | |
| Buybacks | −0.06 | −0.13 | −0.48 | −0.36 | −0.87 | −1.10 | −1.20 | −1.80 | −4.30 |
| Dividends paid | −0.15 | −0.19 | −0.22 | −0.26 | −0.29 | −0.32 | −0.34 | −0.40 | −0.49 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 1.01 | 1.47 | 1.49 | 3.02 | 3.21 | 2.54 | 3.87 | 4.52 | 2.99 |
| Shareholders’ equity | 7.75 | 8.98 | 10.02 | 11.84 | 14.89 | 19.40 | 22.70 | 25.31 | 24.19 |
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 | |||||||||
| 1.01 | 1.47 | 1.49 | 3.02 | 3.21 | 2.54 | 3.87 | 4.52 | 2.99 | |
| 0.33 | 0.40 | 0.50 | 0.68 | 0.39 | 0.47 | 0.45 | 0.53 | 0.58 | |
| 0.08 | 0.11 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | |
| 12.18 | 14.11 | 15.61 | 18.91 | 24.02 | 30.35 | 32.58 | 36.10 | 35.47 | |
| Growth | +15.8% | +10.6% | +21.2% | +27.0% | +26.4% | +7.4% | +10.8% | −1.8% | |
| Liabilities | |||||||||
| 4.44 | 4.96 | 5.31 | 6.79 | 8.80 | 10.57 | 9.44 | 10.28 | 10.73 | |
| Equity | |||||||||
| 4.95 | 6.22 | 7.64 | 9.76 | 13.64 | 19.19 | 23.59 | 27.95 | 31.04 | |
| 7.75 | 8.98 | 10.02 | 11.84 | 14.89 | 19.40 | 22.70 | 25.31 | 24.19 | |
| Growth | +16.0% | +11.5% | +18.2% | +25.7% | +30.3% | +17.0% | +11.5% | −4.4% | |
| Per share and net cash | |||||||||
| 375.0 | 376.3 | 368.4 | 364.0 | 356.0 | 344.0 | 334.8 | 324.0 | 294.5 | |
| calc | 20.66 | 23.88 | 27.20 | 32.53 | 41.81 | 56.39 | 67.78 | 78.12 | 82.15 |
Lines marked calc are worked out here from filed figures; point at one for how.