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 | 198.53 | 208.36 | 214.32 | 231.05 | 238.23 | 263.97 | 276.71 | 308.95 | 359.05 | 403.43 |
| Growth | +4.9% | +2.9% | +7.8% | +3.1% | +10.8% | +4.8% | +11.7% | +16.2% | +12.4% | |
| Operating income | 7.12 | 0.76 | 0.89 | 2.49 | −5.04 | 2.04 | 4.38 | 3.91 | 4.42 | 6.21 |
| Net income | 5.07 | 0.07 | 0.03 | 0.90 | −4.54 | 1.11 | 3.56 | 3.00 | 3.30 | 4.76 |
| Growth | −98.7% | −49.3% | +2,547.1% | −604.3% | +219.6% | −15.7% | +9.8% | +44.5% | ||
| EPS, diluted | 22.73 | 0.32 | 0.17 | 4.95 | −28.26 | 7.23 | 25.03 | 22.39 | 25.72 | 38.38 |
| Growth | −98.6% | −46.9% | +2,811.8% | −670.9% | +246.2% | −10.5% | +14.9% | +49.2% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 5.7% | 5.4% | 5.5% | 5.2% | 5.1% | 5.0% | 4.5% | 4.2% | 3.7% | 3.6% |
| Operating margin | 3.6% | 0.4% | 0.4% | 1.1% | −2.1% | 0.8% | 1.6% | 1.3% | 1.2% | 1.5% |
| Net margin | 2.6% | 0.0% | 0.0% | 0.4% | −1.9% | 0.4% | 1.3% | 1.0% | 0.9% | 1.2% |
| Free cash flow margin | 2.2% | 1.9% | 1.7% | 1.7% | 1.7% | 1.5% | 1.7% | 1.3% | 1.5% | 1.4% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 4.74 | 4.35 | 4.04 | 4.37 | 4.54 | 4.43 | 5.16 | 4.31 | 6.09 | 6.16 |
| Capital expenditure | −0.40 | −0.41 | −0.43 | −0.36 | −0.45 | −0.39 | −0.39 | −0.43 | −0.54 | −0.44 |
| Free cash flow | 4.34 | 3.94 | 3.61 | 4.01 | 4.09 | 4.05 | 4.77 | 3.88 | 5.55 | 5.72 |
| Growth | −9.2% | −8.4% | +11.1% | +2.0% | −1.1% | +17.9% | −18.6% | +42.9% | +3.1% | |
| Buybacks | −2.31 | −1.71 | −1.64 | −1.93 | −0.74 | −3.52 | −3.64 | −3.03 | −3.15 | −4.75 |
| Dividends paid | −0.25 | −0.26 | −0.29 | −0.29 | −0.28 | −0.28 | −0.29 | −0.31 | −0.35 | −0.38 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 2.78 | 2.67 | 2.98 | 4.02 | 6.28 | 3.53 | 4.68 | 4.58 | 5.69 | 3.98 |
| Total debt | 8.36 | 7.88 | 7.60 | 7.39 | 6.41 | 5.88 | 5.59 | 5.63 | 5.65 | 6.53 |
| Net cash (debt) | −5.58 | −5.21 | −4.61 | −3.37 | −0.13 | −2.35 | −0.92 | −1.05 | 0.04 | −2.55 |
| Shareholders’ equity | 11.10 | 9.80 | 8.09 | 5.09 | −0.02 | −2.27 | −1.86 | −1.97 | −2.07 | −2.17 |
| Debt to equity | 0.75 | 0.80 | 0.94 | 1.45 | n/a | n/a | n/a | n/a | n/a | n/a |
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 | ||||||||||
| 2.78 | 2.67 | 2.98 | 4.02 | 6.28 | 3.53 | 4.68 | 4.58 | 5.69 | 3.98 | |
| 15.28 | 16.31 | 16.71 | 16.73 | 19.25 | 18.70 | 19.69 | 21.14 | 23.00 | 24.21 | |
| 2.29 | 2.46 | 2.55 | 2.37 | 2.58 | 2.09 | 2.18 | 2.32 | 2.50 | 2.67 | |
| 10.59 | 10.92 | 9.36 | 9.36 | 9.49 | 9.45 | 9.95 | 10.13 | 10.02 | 11.32 | |
| 60.97 | 60.38 | 59.67 | 61.25 | 65.02 | 63.30 | 62.32 | 67.44 | 75.14 | 82.32 | |
| Growth | −1.0% | −1.2% | +2.6% | +6.2% | −2.6% | −1.5% | +8.2% | +11.4% | +9.6% | |
| Liabilities | ||||||||||
| 1.06 | 1.13 | 0.33 | 1.05 | n/a | n/a | n/a | n/a | n/a | n/a | |
| 7.31 | 6.75 | 7.27 | 6.34 | 6.41 | 5.88 | 5.59 | 5.63 | 5.65 | 6.53 | |
| calc | 8.36 | 7.88 | 7.60 | 7.39 | 6.41 | 5.88 | 5.59 | 5.63 | 5.65 | 6.53 |
| Equity | ||||||||||
| 13.19 | 12.99 | 12.41 | 13.02 | 8.20 | 9.03 | 12.30 | 14.98 | 17.92 | 22.29 | |
| 11.10 | 9.80 | 8.09 | 5.09 | −0.02 | −2.27 | −1.86 | −1.97 | −2.07 | −2.17 | |
| Growth | −11.6% | −17.4% | −37.1% | −100.4% | ||||||
| Per share and net cash | ||||||||||
| calc | −5.58 | −5.21 | −4.61 | −3.37 | −0.13 | −2.35 | −0.92 | −1.05 | 0.04 | −2.55 |
| 210.9 | 202.1 | 190.0 | 161.9 | 158.2 | 145.4 | 135.6 | 130.0 | 125.1 | 120.2 | |
| calc | 52.61 | 48.52 | 42.61 | 31.46 | −0.13 | −15.63 | −13.69 | −15.16 | −16.58 | −18.07 |
Lines marked calc are worked out here from filed figures; point at one for how.