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 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1,525.0 | 1,977.9 | 1,874.2 | 2,066.5 | 2,270.6 | 2,848.5 | 2,685.2 | 2,623.5 | 2,519.9 |
| Growth | +29.7% | −5.2% | +10.3% | +9.9% | +25.4% | −5.7% | −2.3% | −3.9% | |
| Operating income | 67.0 | 92.8 | 108.5 | 139.5 | 170.6 | −189.1 | 196.9 | 398.3 | 206.3 |
| Net income | 14.9 | 125.7 | 37.3 | 53.4 | 79.2 | −191.6 | 77.6 | 209.9 | 51.1 |
| Growth | +742.8% | −70.3% | +43.3% | +48.3% | −341.8% | +170.4% | −75.6% | ||
| EPS, diluted | 0.35 | 2.96 | 0.87 | 1.19 | 1.48 | −3.71 | 1.42 | 4.23 | 1.09 |
| Growth | +745.7% | −70.6% | +36.8% | +24.4% | −350.7% | +197.9% | −74.2% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 26.8% | 25.9% | 27.6% | 28.3% | 28.2% | 32.9% | 35.3% | 38.9% | 42.0% |
| Operating margin | 4.4% | 4.7% | 5.8% | 6.8% | 7.5% | −6.6% | 7.3% | 15.2% | 8.2% |
| Net margin | 1.0% | 6.4% | 2.0% | 2.6% | 3.5% | −6.7% | 2.9% | 8.0% | 2.0% |
| Free cash flow margin | 0.9% | 0.4% | 3.0% | 3.2% | 1.4% | 0.6% | 13.7% | 11.9% | 12.1% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 49.2 | 58.2 | 90.3 | 106.9 | 69.8 | 59.2 | 431.8 | 380.0 | 357.4 |
| Capital expenditure | −34.9 | −50.1 | −34.9 | −41.2 | −37.0 | −42.5 | −63.6 | −68.4 | −52.4 |
| Free cash flow | 14.2 | 8.1 | 55.5 | 65.7 | 32.9 | 16.8 | 368.2 | 311.6 | 305.0 |
| Growth | −43.3% | +588.8% | +18.5% | −50.0% | −49.0% | +2,097.7% | −15.4% | −2.1% | |
| Buybacks | −15.8 | −45.6 | −1.5 | −7.5 | −3.4 | −10.9 | −164.0 | −309.9 | −183.3 |
| Dividends paid | −10.3 | −49.8 | −13.7 | −14.5 | −17.1 | −126.7 | −133.8 | −35.8 | −39.7 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 47.7 | 69.8 | 72.4 | 218.1 | 248.7 | 120.2 | 102.9 | 114.4 | 99.0 |
| Total debt | 979.2 | 1,121.1 | 1,104.3 | 1,047.0 | 1,045.7 | 1,573.7 | 1,469.5 | 1,524.1 | 1,412.5 |
| Net cash (debt) | −931.5 | −1,051.3 | −1,031.9 | −828.9 | −797.0 | −1,453.5 | −1,366.6 | −1,409.6 | −1,313.4 |
| Shareholders’ equity | 398.8 | 474.4 | 477.8 | 700.2 | 807.2 | 477.6 | 315.2 | 224.9 | 74.0 |
| Debt to equity | 2.46 | 2.36 | 2.31 | 1.50 | 1.30 | 3.30 | 4.66 | 6.78 | 19.09 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2017 30 Sep 2017 | FY2018 30 Sep 2018 | FY2019 30 Sep 2019 | FY2020 30 Sep 2020 | FY2021 30 Sep 2021 | FY2022 30 Sep 2022 | FY2023 30 Sep 2023 | FY2024 30 Sep 2024 | FY2025 30 Sep 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| 47.7 | 69.8 | 72.4 | 218.1 | 248.7 | 120.2 | 102.9 | 114.4 | 99.0 | |
| 208.2 | 280.5 | 264.5 | 278.4 | 294.8 | 361.7 | 312.4 | 312.8 | 290.8 | |
| 299.4 | 398.4 | 442.1 | 320.2 | 472.8 | 669.2 | 507.1 | 425.5 | 440.8 | |
| 232.1 | 342.5 | 337.3 | n/a | n/a | n/a | n/a | n/a | n/a | |
| 319.1 | 439.4 | 418.5 | 424.1 | 426.1 | 335.8 | 327.9 | 329.4 | 192.9 | |
| 1,873.5 | 2,084.9 | 2,074.9 | 2,448.6 | 2,604.7 | 2,816.5 | 2,418.9 | 2,371.0 | 2,063.6 | |
| Growth | +11.3% | −0.5% | +18.0% | +6.4% | +8.1% | −14.1% | −2.0% | −13.0% | |
| Liabilities | |||||||||
| 11.1 | 13.0 | 10.5 | 9.9 | 12.5 | 12.7 | 9.6 | 8.2 | 8.1 | |
| 968.1 | 1,108.1 | 1,093.7 | 1,037.0 | 1,033.2 | 1,561.0 | 1,459.9 | 1,515.9 | 1,404.4 | |
| calc | 979.2 | 1,121.1 | 1,104.3 | 1,047.0 | 1,045.7 | 1,573.7 | 1,469.5 | 1,524.1 | 1,412.5 |
| 1,474.7 | 1,610.5 | 1,597.2 | 1,748.4 | 1,797.5 | 2,338.9 | 2,103.6 | 2,146.1 | 1,989.7 | |
| Equity | |||||||||
| 480.3 | 550.5 | 568.5 | 607.5 | 670.0 | 344.1 | 281.5 | 461.4 | 479.0 | |
| 398.8 | 474.4 | 477.8 | 700.2 | 807.2 | 477.6 | 315.2 | 224.9 | 74.0 | |
| Growth | +19.0% | +0.7% | +46.5% | +15.3% | −40.8% | −34.0% | −28.7% | −67.1% | |
| Per share and net cash | |||||||||
| calc | −931.5 | −1,051.3 | −1,031.9 | −828.9 | −797.0 | −1,453.5 | −1,366.6 | −1,409.6 | −1,313.4 |
| 47.2 | 45.7 | 46.8 | 56.1 | 56.6 | 57.1 | 53.1 | 48.3 | 46.3 | |
| calc | 8.45 | 10.39 | 10.21 | 12.47 | 14.26 | 8.37 | 5.94 | 4.66 | 1.60 |
Lines marked calc are worked out here from filed figures; point at one for how.