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.
| FY2016 | FY2017 | FY2018 | FY2020 | FY2021 | FY2021 | FY2022 | FY2023 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 315.1 | 347.8 | 379.5 | 417.2 | 399.9 | 466.3 | 513.3 | 536.8 | 558.5 | 582.0 |
| Growth | +10.4% | +9.1% | +9.9% | −4.1% | +16.6% | +10.1% | +4.6% | +4.1% | +4.2% | |
| Operating income | 61.9 | 72.1 | 91.5 | 85.1 | 83.2 | 108.9 | 140.8 | 111.3 | 119.6 | 119.8 |
| Net income | 47.5 | 41.3 | 72.3 | 82.5 | 82.6 | 101.2 | 102.3 | 100.3 | 109.0 | 106.0 |
| Growth | −13.0% | +74.9% | +14.1% | +0.1% | +22.6% | +1.1% | −1.9% | +8.6% | −2.7% | |
| EPS, diluted | 0.87 | 0.77 | 1.33 | 1.53 | 1.55 | 1.90 | 1.96 | 1.94 | 2.11 | 2.07 |
| Growth | −11.5% | +72.7% | +15.0% | +1.3% | +22.6% | +3.2% | −1.0% | +8.8% | −1.9% |
| FY2016 | FY2017 | FY2018 | FY2020 | FY2021 | FY2021 | FY2022 | FY2023 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 19.6% | 20.7% | 24.1% | 20.4% | 20.8% | 23.4% | 27.4% | 20.7% | 21.4% | 20.6% |
| Net margin | 15.1% | 11.9% | 19.0% | 19.8% | 20.6% | 21.7% | 19.9% | 18.7% | 19.5% | 18.2% |
| Free cash flow margin | 16.7% | 18.1% | 19.7% | 20.4% | 24.6% | 25.3% | 15.9% | 20.7% | 24.6% | 21.0% |
| FY2016 | FY2017 | FY2018 | FY2020 | FY2021 | FY2021 | FY2022 | FY2023 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 66.9 | 67.8 | 91.2 | 108.1 | 103.3 | 124.6 | 93.8 | 127.4 | 144.5 | 131.7 |
| Capital expenditure | −14.4 | −4.7 | −16.3 | −23.0 | −5.0 | −6.8 | −12.0 | −16.4 | −6.9 | −9.4 |
| Free cash flow | 52.6 | 63.1 | 74.9 | 85.0 | 98.3 | 117.7 | 81.8 | 111.0 | 137.6 | 122.3 |
| Growth | +20.1% | +18.7% | +13.5% | +15.6% | +19.7% | −30.6% | +35.8% | +24.0% | −11.1% | |
| Buybacks | −24.5 | −11.9 | −27.9 | −22.0 | −40.0 | −7.0 | −155.9 | −24.2 | −5.7 | −97.1 |
| Dividends paid | −18.6 | −21.6 | −27.0 | −33.1 | −39.4 | −41.7 | −49.1 | −52.7 | −56.8 | −60.4 |
| FY2016 | FY2017 | FY2018 | FY2020 | FY2021 | FY2021 | FY2022 | FY2023 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 115.0 | 124.8 | 127.1 | 176.4 | 197.5 | 297.7 | 161.5 | 187.2 | 258.9 | 221.9 |
| Shareholders’ equity | 273.3 | 289.1 | 313.9 | 350.3 | 361.5 | 417.1 | 320.8 | 356.1 | 421.1 | 390.3 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2016 30 Dec 2016 | FY2017 29 Dec 2017 | FY2018 28 Dec 2018 | FY2020 3 Jan 2020 | FY2021 1 Jan 2021 | FY2021 31 Dec 2021 | FY2022 30 Dec 2022 | FY2023 29 Dec 2023 | FY2025 3 Jan 2025 | FY2026 2 Jan 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 19.6% | 20.7% | 24.1% | 20.4% | 20.8% | 23.4% | 27.4% | 20.7% | 21.4% | 20.6% | |
| 21.9% | 23.7% | 24.6% | 25.0% | 24.2% | 27.0% | 25.8% | 25.3% | 26.4% | 25.3% | |
| 15.1% | 11.9% | 19.0% | 19.8% | 20.6% | 21.7% | 19.9% | 18.7% | 19.5% | 18.2% | |
| 16.7% | 18.1% | 19.7% | 20.4% | 24.6% | 25.3% | 15.9% | 20.7% | 24.6% | 21.0% | |
| Spending | ||||||||||
| 4.9% | 5.1% | 4.6% | 4.9% | 3.2% | 3.3% | 4.6% | 4.6% | 4.1% | 4.4% | |
| 4.6% | 1.4% | 4.3% | 5.5% | 1.2% | 1.5% | 2.3% | 3.0% | 1.2% | 1.6% | |
| 31.3% | 49.9% | 22.6% | 20.9% | 14.8% | 19.6% | 22.6% | 26.2% | 26.0% | 28.0% | |
| Returns | ||||||||||
| 17.4% | 14.3% | 23.0% | 23.5% | 22.8% | 24.3% | 31.9% | 28.2% | 25.9% | 27.2% | |
| 11.8% | 9.4% | 15.4% | 14.6% | 14.2% | 14.8% | 17.4% | 15.5% | 14.0% | 13.6% | |
| Balance and payout | ||||||||||
| 32.3% | 34.2% | 33.1% | 37.8% | 37.7% | 39.0% | 45.3% | 44.9% | 45.8% | 49.8% | |
| 39.1% | 52.4% | 37.3% | 40.2% | 47.7% | 41.2% | 48.0% | 52.5% | 52.1% | 57.0% | |
| 81.9% | 53.2% | 73.3% | 64.8% | 80.8% | 41.3% | 250.7% | 69.3% | 45.4% | 128.8% | |