Closing prices at the end of each trading day, from 13 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.
| FY2018 | FY2019 | FY2020 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 237.4 | 275.2 | 325.8 | n/a | 348.7 | 424.7 | 486.0 | 572.9 | 651.0 | 729.0 |
| Growth | +15.9% | +18.4% | +21.8% | +14.4% | +17.9% | +13.6% | +12.0% | |||
| Operating income | 35.9 | 41.4 | 52.3 | n/a | 71.4 | 103.4 | 130.4 | 142.8 | 181.1 | 210.0 |
| Net income | 26.9 | 31.3 | 37.0 | n/a | 52.1 | 86.3 | 102.2 | 115.9 | 143.3 | 163.8 |
| Growth | +16.4% | +18.3% | +65.6% | +18.5% | +13.4% | +23.6% | +14.3% | |||
| EPS, diluted | 0.35 | 0.40 | 0.45 | n/a | 0.61 | 1.00 | 1.18 | 1.34 | 1.64 | 1.87 |
| Growth | +14.3% | +12.5% | +63.9% | +18.0% | +13.6% | +22.4% | +14.0% |
| FY2018 | FY2019 | FY2020 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 73.2% | 72.7% | 73.7% | n/a | 74.2% | 76.0% | 76.7% | 75.9% | 75.6% | 77.1% |
| Operating margin | 15.1% | 15.1% | 16.0% | n/a | 20.5% | 24.4% | 26.8% | 24.9% | 27.8% | 28.8% |
| Net margin | 11.3% | 11.4% | 11.4% | n/a | 14.9% | 20.3% | 21.0% | 20.2% | 22.0% | 22.5% |
| Free cash flow margin | 28.2% | 26.5% | 30.5% | n/a | 36.6% | 40.3% | 38.3% | 35.3% | 32.6% | 35.7% |
| FY2018 | FY2019 | FY2020 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 72.1 | 78.1 | 104.3 | n/a | 131.2 | 176.1 | 192.4 | 207.7 | 219.3 | 266.2 |
| Capital expenditure | −5.1 | −5.2 | −4.9 | n/a | −3.8 | −4.8 | −6.1 | −5.6 | −6.7 | −5.7 |
| Free cash flow | 67.1 | 72.8 | 99.4 | n/a | 127.5 | 171.3 | 186.3 | 202.1 | 212.5 | 260.5 |
| Growth | +8.6% | +36.4% | +34.4% | +8.8% | +8.5% | +5.2% | +22.6% | |||
| Buybacks | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −0.9 |
| FY2018 | FY2019 | FY2020 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 35.1 | 27.3 | 44.4 | 44.4 | 133.7 | 213.4 | 276.4 | 321.0 | 236.1 | 356.5 |
| Total debt | 37.0 | 25.5 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | −1.9 | 1.8 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 498.8 | 533.5 | 821.7 | 821.7 | 911.1 | 999.8 | 1,099.4 | 1,238.0 | 1,385.0 | 1,618.9 |
| Debt to equity | 0.07 | 0.05 | n/a | n/a | n/a | 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 | FY2017 31 Jan 2017 | FY2018 31 Jan 2018 | FY2019 31 Jan 2019 | FY2020 31 Jan 2020 | FY2020 1 Feb 2020 | FY2021 31 Jan 2021 | FY2022 31 Jan 2022 | FY2023 31 Jan 2023 | FY2024 31 Jan 2024 | FY2025 31 Jan 2025 | FY2026 31 Jan 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| 38.1 | 35.1 | 27.3 | 44.4 | 44.4 | 133.7 | 213.4 | 276.4 | 321.0 | 236.1 | 356.5 | |
| 25.4 | 28.8 | 31.5 | 35.1 | 35.1 | 37.2 | 41.7 | 45.2 | 51.6 | 54.0 | 64.8 | |
| 0.2 | 0.1 | 0.1 | 0.4 | 0.4 | 0.4 | 0.9 | 0.8 | 0.4 | 0.7 | 0.1 | |
| 10.4 | 12.8 | 12.6 | 13.7 | 13.7 | 12.1 | 10.8 | 11.4 | 11.6 | 12.5 | 13.5 | |
| 263.1 | 350.1 | 378.2 | 523.7 | 523.7 | 565.2 | 608.8 | 760.4 | 760.4 | 924.8 | 1,025.8 | |
| 500.5 | 624.9 | 653.3 | 942.6 | 942.6 | 1,063.3 | 1,185.4 | 1,316.0 | 1,474.3 | 1,647.4 | 1,895.7 | |
| Growth | +24.8% | +4.6% | +44.3% | +0.0% | +12.8% | +11.5% | +11.0% | +12.0% | +11.7% | +15.1% | |
| Liabilities | |||||||||||
| n/a | 37.0 | 25.5 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| calc | n/a | 37.0 | 25.5 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| 69.9 | 126.1 | 119.8 | 120.9 | 120.9 | 152.2 | 185.6 | 216.7 | 236.3 | 262.4 | 276.8 | |
| Equity | |||||||||||
| −238.5 | −211.6 | −172.8 | −135.8 | −135.8 | −83.7 | 2.6 | 104.8 | 220.8 | 364.0 | 527.0 | |
| 430.6 | 498.8 | 533.5 | 821.7 | 821.7 | 911.1 | 999.8 | 1,099.4 | 1,238.0 | 1,385.0 | 1,618.9 | |
| Growth | +15.8% | +7.0% | +54.0% | +0.0% | +10.9% | +9.7% | +10.0% | +12.6% | +11.9% | +16.9% | |
| Per share and net cash | |||||||||||
| calc | n/a | −1.9 | 1.8 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| 75.9 | 76.8 | 76.9 | 84.2 | 84.2 | 84.5 | 84.8 | 84.8 | 85.2 | 85.2 | 86.0 | |
| calc | 5.68 | 6.50 | 6.94 | 9.76 | 9.76 | 10.78 | 11.80 | 12.96 | 14.53 | 16.26 | 18.82 |
Lines marked calc are worked out here from filed figures; point at one for how.