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 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7.92 | 8.59 | 8.44 | 8.75 | 9.58 | 12.29 | 12.37 | 12.98 | 13.44 | 17.22 |
| Growth | +8.4% | −1.8% | +3.7% | +9.5% | +28.3% | +0.6% | +5.0% | +3.5% | +28.1% | |
| Operating income | 0.45 | 0.48 | 0.44 | 0.38 | 0.74 | 2.03 | 1.46 | 1.28 | 1.47 | 1.10 |
| Net income | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 1.05 | 1.17 | 0.85 |
| Growth | +11.4% | −27.1% | ||||||||
| EPS, diluted | 2.56 | 3.01 | 3.24 | 3.34 | 5.72 | 13.87 | 10.78 | 12.18 | 14.05 | 9.97 |
| Growth | +17.6% | +7.6% | +3.1% | +71.3% | +142.5% | −22.3% | +13.0% | +15.4% | −29.0% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 29.9% | 29.0% | 28.9% | 29.2% | 31.8% | 38.3% | 34.6% | 34.9% | 35.9% | 32.9% |
| Operating margin | 5.7% | 5.6% | 5.3% | 4.3% | 7.7% | 16.5% | 11.8% | 9.9% | 11.0% | 6.4% |
| Net margin | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 8.1% | 8.7% | 4.9% |
| Free cash flow margin | 4.4% | 3.2% | 6.1% | 2.1% | 13.9% | 10.6% | 4.5% | 7.2% | 3.8% | 2.3% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.77 | 0.75 | 0.71 | 0.40 | 1.55 | 1.62 | 0.92 | 1.53 | 1.31 | 1.54 |
| Capital expenditure | −0.42 | −0.47 | −0.20 | −0.22 | −0.22 | −0.31 | −0.36 | −0.59 | −0.80 | −1.14 |
| Free cash flow | 0.35 | 0.27 | 0.51 | 0.19 | 1.33 | 1.31 | 0.56 | 0.94 | 0.51 | 0.40 |
| Growth | −21.6% | +89.2% | −63.6% | +610.0% | −1.5% | −57.4% | +68.5% | −45.8% | −21.4% | |
| Buybacks | −0.15 | −0.28 | −0.32 | −0.40 | 0.00 | −1.14 | −0.46 | −0.65 | −0.26 | −0.35 |
| Dividends paid | −0.07 | −0.07 | −0.09 | −0.10 | −0.11 | −0.60 | −0.16 | −0.35 | −0.36 | −0.41 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.16 | 0.10 | 0.11 | 0.07 | 1.66 | 2.64 | 1.92 | 1.80 | 1.69 | 1.35 |
| Total debt | n/a | n/a | 0.05 | 0.00 | n/a | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | n/a | n/a | 0.06 | 0.07 | n/a | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 1.93 | 1.94 | 1.90 | 1.73 | 2.34 | 2.10 | 2.52 | 2.62 | 3.20 | 5.54 |
| Debt to equity | n/a | n/a | 0.03 | 0.00 | n/a | n/a | n/a | n/a | n/a | n/a |
In billions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2017 28 Jan 2017 | FY2018 3 Feb 2018 | FY2019 2 Feb 2019 | FY2020 1 Feb 2020 | FY2021 30 Jan 2021 | FY2022 29 Jan 2022 | FY2023 28 Jan 2023 | FY2024 3 Feb 2024 | FY2025 1 Feb 2025 | FY2026 31 Jan 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 0.16 | 0.10 | 0.11 | 0.07 | 1.66 | 2.64 | 1.92 | 1.80 | 1.69 | 1.35 | |
| 1.64 | 1.71 | 1.82 | 2.20 | 1.95 | 2.30 | 2.83 | 2.85 | 3.35 | 4.91 | |
| 1.52 | 1.68 | 1.57 | 1.42 | 1.30 | 1.32 | 1.31 | 1.64 | 2.07 | 3.51 | |
| 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.86 | |
| 4.06 | 4.20 | 4.19 | 6.63 | 7.75 | 9.04 | 8.99 | 9.31 | 10.46 | 17.41 | |
| Growth | +3.6% | −0.4% | +58.3% | +17.0% | +16.6% | −0.5% | +3.6% | +12.3% | +66.5% | |
| Liabilities | ||||||||||
| n/a | n/a | 0.05 | 0.00 | n/a | n/a | n/a | n/a | n/a | n/a | |
| calc | n/a | n/a | 0.05 | 0.00 | n/a | n/a | n/a | n/a | n/a | n/a |
| Equity | ||||||||||
| 1.96 | 2.21 | 2.46 | 2.65 | 3.06 | 3.96 | 4.88 | 5.59 | 6.39 | 6.83 | |
| 1.93 | 1.94 | 1.90 | 1.73 | 2.34 | 2.10 | 2.52 | 2.62 | 3.20 | 5.54 | |
| Growth | +0.6% | −1.9% | −9.1% | +35.1% | −10.2% | +20.1% | +3.7% | +22.2% | +73.2% | |
| Per share and net cash | ||||||||||
| calc | n/a | n/a | 0.06 | 0.07 | n/a | n/a | n/a | n/a | n/a | n/a |
Lines marked calc are worked out here from filed figures; point at one for how.