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.
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | n/a | n/a | n/a | n/a | n/a | n/a | 278.1 | 316.9 | 353.7 | 487.4 |
| Growth | +14.0% | +11.6% | +37.8% | |||||||
| Net income | 35.2 | 40.7 | 46.5 | 59.2 | 62.2 | 84.1 | 81.8 | 85.9 | 83.8 | 112.6 |
| Growth | +15.6% | +14.4% | +27.3% | +5.0% | +35.2% | −2.7% | +5.0% | −2.4% | +34.4% | |
| EPS, diluted | 1.57 | 1.77 | 1.99 | 2.29 | 2.34 | 3.17 | 2.78 | 2.91 | 2.83 | 3.06 |
| Growth | +12.7% | +12.4% | +15.1% | +2.2% | +35.5% | −12.3% | +4.7% | −2.7% | +8.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | n/a | n/a | n/a | n/a | n/a | n/a | 29.4% | 27.1% | 23.7% | 23.1% |
| Free cash flow margin | n/a | n/a | n/a | n/a | n/a | n/a | 36.7% | 32.0% | 25.6% | 31.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 41.9 | 54.9 | 62.3 | 65.2 | 92.4 | 100.8 | 110.0 | 107.2 | 95.8 | 159.3 |
| Capital expenditure | −5.2 | −11.2 | −15.2 | −9.4 | −7.1 | −4.7 | −7.9 | −5.7 | −5.0 | −5.3 |
| Free cash flow | 36.7 | 43.7 | 47.1 | 55.9 | 85.3 | 96.2 | 102.2 | 101.5 | 90.7 | 154.0 |
| Growth | +19.1% | +7.9% | +18.5% | +52.8% | +12.7% | +6.3% | −0.7% | −10.6% | +69.8% | |
| Dividends paid | −10.6 | −11.8 | −14.1 | −17.6 | −20.1 | −22.2 | −27.0 | −29.4 | −31.8 | −43.3 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | n/a | 70.4 | 96.6 | 103.9 | 344.1 | 395.2 | 117.4 | 115.3 | 188.8 | 118.4 |
| Total debt | 120.6 | 141.7 | 126.6 | 182.0 | 141.6 | 83.9 | 64.5 | 89.5 | 114.6 | 100.0 |
| Net cash (debt) | n/a | −71.4 | −30.1 | −78.1 | 202.4 | 311.3 | 52.9 | 25.8 | 74.2 | 18.4 |
| Shareholders’ equity | 330.3 | 364.6 | 458.6 | 573.8 | 624.7 | 668.5 | 558.4 | 663.6 | 715.1 | 1,162.3 |
| Debt to equity | 0.37 | 0.39 | 0.28 | 0.32 | 0.23 | 0.13 | 0.12 | 0.13 | 0.16 | 0.09 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2016 31 Dec 2016 | FY2017 31 Dec 2017 | FY2018 31 Dec 2018 | FY2019 31 Dec 2019 | FY2020 31 Dec 2020 | FY2021 31 Dec 2021 | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| n/a | 70.4 | 96.6 | 103.9 | 344.1 | 395.2 | 117.4 | 115.3 | 188.8 | 118.4 | |
| 48.2 | 54.2 | 80.6 | 96.7 | n/a | n/a | n/a | n/a | n/a | n/a | |
| 54.1 | 54.1 | 103.7 | 121.3 | 122.0 | 121.8 | 180.4 | 180.4 | 179.0 | 375.5 | |
| 2,956.0 | 3,144.4 | 3,929.1 | 4,397.7 | 4,977.6 | 5,608.5 | 6,156.0 | 6,152.2 | 6,295.9 | 8,388.8 | |
| Growth | +6.4% | +25.0% | +11.9% | +13.2% | +12.7% | +9.8% | −0.1% | +2.3% | +33.2% | |
| Liabilities | ||||||||||
| 120.6 | 141.7 | 126.6 | 182.0 | 141.6 | 83.9 | 64.5 | 89.5 | 114.6 | 100.0 | |
| calc | 120.6 | 141.7 | 126.6 | 182.0 | 141.6 | 83.9 | 64.5 | 89.5 | 114.6 | 100.0 |
| 2,625.7 | 2,779.8 | 3,470.5 | 3,823.9 | 4,352.9 | 4,940.1 | 5,597.6 | 5,488.6 | 5,580.8 | 7,226.5 | |
| Equity | ||||||||||
| 149.7 | 179.0 | 211.4 | 253.1 | 288.4 | 350.4 | 405.2 | 461.6 | 513.6 | 582.9 | |
| 330.3 | 364.6 | 458.6 | 573.8 | 624.7 | 668.5 | 558.4 | 663.6 | 715.1 | 1,162.3 | |
| Growth | +10.4% | +25.8% | +25.1% | +8.9% | +7.0% | −16.5% | +18.8% | +7.8% | +62.5% | |
| Per share and net cash | ||||||||||
| calc | n/a | −71.4 | −30.1 | −78.1 | 202.4 | 311.3 | 52.9 | 25.8 | 74.2 | 18.4 |
| 22.9 | 22.9 | 25.0 | 26.7 | 26.5 | 26.6 | 29.5 | 29.6 | 29.7 | 37.5 | |
| calc | 14.42 | 15.90 | 18.37 | 21.51 | 23.57 | 25.17 | 18.93 | 22.43 | 24.09 | 31.00 |
Lines marked calc are worked out here from filed figures; point at one for how.