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 | 23.86 | 25.44 | 26.21 | 24.21 | 24.12 | 24.63 | 28.50 | 26.42 | 25.81 | 27.91 |
| Growth | +6.6% | +3.0% | −7.6% | −0.4% | +2.1% | +15.7% | −7.3% | −2.3% | +8.1% | |
| Operating income | n/a | n/a | n/a | 0.42 | 0.80 | 0.89 | 1.02 | 0.85 | 1.17 | 1.37 |
| Net income | 0.32 | 0.43 | 0.09 | 0.09 | 0.61 | 0.94 | 0.79 | 1.01 | 0.84 | 0.88 |
| Growth | +34.1% | −78.3% | −5.4% | +596.6% | +52.7% | −15.3% | +26.9% | −16.7% | +5.0% | |
| EPS, diluted | 0.59 | 0.80 | 0.18 | 0.17 | 1.21 | 1.94 | 1.72 | 2.28 | 2.11 | 2.33 |
| Growth | +35.6% | −77.5% | −5.6% | +611.8% | +60.3% | −11.3% | +32.6% | −7.5% | +10.4% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 6.4% | 6.3% | 5.8% | 5.5% | 7.0% | 7.2% | 6.9% | 7.1% | 8.4% | 9.2% |
| Operating margin | n/a | n/a | n/a | 1.7% | 3.3% | 3.6% | 3.6% | 3.2% | 4.5% | 4.9% |
| Net margin | 1.3% | 1.7% | 0.4% | 0.4% | 2.5% | 3.8% | 2.8% | 3.8% | 3.2% | 3.2% |
| Free cash flow margin | −18.2% | −17.4% | −14.1% | −8.2% | −0.9% | 2.4% | 1.1% | 3.0% | 4.1% | 3.8% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −3.82 | −3.87 | −2.97 | −1.53 | 0.14 | 1.02 | 0.95 | 1.33 | 1.51 | 1.69 |
| Capital expenditure | −0.53 | −0.56 | −0.73 | −0.46 | −0.35 | −0.44 | −0.64 | −0.53 | −0.44 | −0.63 |
| Free cash flow | −4.35 | −4.43 | −3.70 | −2.00 | −0.21 | 0.58 | 0.32 | 0.80 | 1.07 | 1.05 |
| Growth | −45.8% | +152.7% | +34.0% | −1.4% | ||||||
| Buybacks | −0.35 | −0.18 | −0.19 | −0.26 | −0.18 | −0.69 | −0.34 | −1.30 | −1.26 | −0.94 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 1.83 | 1.47 | 1.70 | 1.92 | 2.64 | 2.96 | 3.16 | 2.47 | 2.29 | 2.39 |
| Total debt | 2.95 | 2.94 | 3.05 | 2.84 | 3.78 | 4.20 | 3.69 | 3.26 | 3.69 | 3.75 |
| Net cash (debt) | −1.12 | −1.47 | −1.36 | −0.92 | −1.15 | −1.23 | −0.53 | −0.79 | −1.40 | −1.36 |
| Shareholders’ equity | 2.64 | 3.02 | 2.97 | 2.83 | 3.44 | 4.13 | 5.35 | 5.33 | 5.00 | 5.14 |
| Debt to equity | 1.12 | 0.97 | 1.03 | 1.00 | 1.10 | 1.02 | 0.69 | 0.61 | 0.74 | 0.73 |
In billions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2017 31 Mar 2017 | FY2018 31 Mar 2018 | FY2019 31 Mar 2019 | FY2020 31 Mar 2020 | FY2021 31 Mar 2021 | FY2022 31 Mar 2022 | FY2023 31 Mar 2023 | FY2024 31 Mar 2024 | FY2025 31 Mar 2025 | FY2026 31 Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 1.83 | 1.47 | 1.70 | 1.92 | 2.64 | 2.96 | 3.16 | 2.47 | 2.29 | 2.39 | |
| 2.19 | 2.52 | 2.61 | 2.44 | 3.96 | 3.37 | 3.48 | 3.03 | 3.67 | 4.68 | |
| 3.40 | 3.80 | 3.72 | 3.79 | 3.90 | 6.58 | 7.39 | 6.21 | 5.07 | 5.85 | |
| 2.32 | 2.24 | 2.34 | 2.22 | 2.10 | 2.13 | 2.34 | 2.27 | 2.33 | 2.51 | |
| 0.98 | 1.12 | 1.07 | 1.07 | 1.09 | 1.14 | 1.14 | 1.14 | 1.34 | 1.37 | |
| 12.59 | 13.72 | 13.50 | 13.69 | 15.84 | 19.33 | 21.41 | 18.26 | 18.38 | 22.06 | |
| Growth | +8.9% | −1.6% | +1.4% | +15.7% | +22.0% | +10.8% | −14.7% | +0.7% | +20.0% | |
| Liabilities | ||||||||||
| 0.06 | 0.04 | 0.63 | 0.15 | 0.27 | 0.95 | 0.15 | 0.00 | 1.21 | 0.00 | |
| 2.89 | 2.90 | 2.42 | 2.69 | 3.52 | 3.25 | 3.54 | 3.26 | 2.48 | 3.75 | |
| calc | 2.95 | 2.94 | 3.05 | 2.84 | 3.78 | 4.20 | 3.69 | 3.26 | 3.69 | 3.75 |
| n/a | n/a | n/a | n/a | 12.40 | 15.12 | 15.70 | 12.93 | 13.38 | 16.92 | |
| Equity | ||||||||||
| −3.57 | −3.14 | −3.01 | −2.90 | −2.29 | −1.35 | −0.56 | 0.45 | 1.28 | 2.16 | |
| 2.64 | 3.02 | 2.97 | 2.83 | 3.44 | 4.13 | 5.35 | 5.33 | 5.00 | 5.14 | |
| Growth | +14.1% | −1.5% | −4.7% | +21.4% | +20.2% | +29.6% | −0.5% | −6.1% | +2.8% | |
| Per share and net cash | ||||||||||
| calc | −1.12 | −1.47 | −1.36 | −0.92 | −1.15 | −1.23 | −0.53 | −0.79 | −1.40 | −1.36 |
| 531.3 | 528.1 | 516.5 | 497.4 | 492.6 | 460.6 | 450.1 | 408.1 | 377.8 | 365.7 | |
| calc | 4.98 | 5.72 | 5.75 | 5.69 | 6.98 | 8.97 | 11.89 | 13.05 | 13.24 | 14.07 |
Lines marked calc are worked out here from filed figures; point at one for how.