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 | 96.57 | 110.36 | 125.84 | 143.02 | 168.09 | 198.27 | 211.92 | 245.12 | 281.72 | 331.84 |
| Growth | +14.3% | +14.0% | +13.6% | +17.5% | +18.0% | +6.9% | +15.7% | +14.9% | +17.8% | |
| Operating income | 29.03 | 35.06 | 42.96 | 52.96 | 69.92 | 83.38 | 88.52 | 109.43 | 128.53 | 155.24 |
| Net income | 25.49 | 16.57 | 39.24 | 44.28 | 61.27 | 72.74 | 72.36 | 88.14 | 101.83 | 133.75 |
| Growth | −35.0% | +136.8% | +12.8% | +38.4% | +18.7% | −0.5% | +21.8% | +15.5% | +31.3% | |
| EPS, diluted | 3.25 | 2.13 | 5.06 | 5.76 | 8.05 | 9.65 | 9.68 | 11.80 | 13.64 | 17.95 |
| Growth | −34.5% | +137.6% | +13.8% | +39.8% | +19.9% | +0.3% | +21.9% | +15.6% | +31.6% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 64.5% | 65.2% | 65.9% | 67.8% | 68.9% | 68.4% | 68.9% | 69.8% | 68.8% | 67.9% |
| Operating margin | 30.1% | 31.8% | 34.1% | 37.0% | 41.6% | 42.1% | 41.8% | 44.6% | 45.6% | 46.8% |
| Net margin | 26.4% | 15.0% | 31.2% | 31.0% | 36.5% | 36.7% | 34.1% | 36.0% | 36.1% | 40.3% |
| Free cash flow margin | 32.5% | 29.2% | 30.4% | 31.6% | 33.4% | 32.9% | 28.1% | 30.2% | 25.4% | 20.2% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 39.51 | 43.88 | 52.19 | 60.68 | 76.74 | 89.04 | 87.58 | 118.55 | 136.16 | 182.94 |
| Capital expenditure | −8.13 | −11.63 | −13.93 | −15.44 | −20.62 | −23.89 | −28.11 | −44.48 | −64.55 | −115.95 |
| Free cash flow | 31.38 | 32.25 | 38.26 | 45.23 | 56.12 | 65.15 | 59.48 | 74.07 | 71.61 | 66.99 |
| Growth | +2.8% | +18.6% | +18.2% | +24.1% | +16.1% | −8.7% | +24.5% | −3.3% | −6.5% | |
| Buybacks | −11.79 | −10.72 | −19.54 | −22.97 | −27.39 | −32.70 | −22.25 | −17.25 | −18.42 | −22.27 |
| Dividends paid | −11.85 | −12.70 | −13.81 | −15.14 | −16.52 | −18.14 | −19.80 | −21.77 | −24.08 | −26.45 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 7.66 | 11.95 | 11.36 | 13.58 | 14.22 | 13.93 | 34.70 | 18.32 | 30.24 | 20.94 |
| Total debt | 77.12 | 76.24 | 72.18 | 63.33 | 58.15 | 49.78 | 47.24 | 44.94 | 43.15 | 40.29 |
| Net cash (debt) | −69.46 | −64.29 | −60.82 | −49.75 | −43.92 | −35.85 | −12.53 | −26.62 | −12.91 | −19.36 |
| Shareholders’ equity | 87.71 | 82.72 | 102.33 | 118.30 | 141.99 | 166.54 | 206.22 | 268.48 | 343.48 | 442.39 |
| Debt to equity | 0.88 | 0.92 | 0.71 | 0.54 | 0.41 | 0.30 | 0.23 | 0.17 | 0.13 | 0.09 |
In billions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2017 30 Jun 2017 | FY2018 30 Jun 2018 | FY2019 30 Jun 2019 | FY2020 30 Jun 2020 | FY2021 30 Jun 2021 | FY2022 30 Jun 2022 | FY2023 30 Jun 2023 | FY2024 30 Jun 2024 | FY2025 30 Jun 2025 | FY2026 30 Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 7.66 | 11.95 | 11.36 | 13.58 | 14.22 | 13.93 | 34.70 | 18.32 | 30.24 | 20.94 | |
| 22.43 | 26.48 | 29.52 | 32.01 | 38.04 | 44.26 | 48.69 | 56.92 | 69.91 | 80.88 | |
| 2.18 | 2.66 | 2.06 | 1.90 | 2.64 | 3.74 | 2.50 | 1.25 | 0.94 | 1.40 | |
| 23.73 | 29.46 | 36.48 | 44.15 | 59.72 | 74.40 | 95.64 | 135.59 | 204.97 | 313.08 | |
| 35.12 | 35.68 | 42.03 | 43.35 | 49.71 | 67.52 | 67.89 | 119.22 | 119.51 | 119.65 | |
| 250.31 | 258.85 | 286.56 | 301.31 | 333.78 | 364.84 | 411.98 | 512.16 | 619.00 | 758.38 | |
| Growth | +3.4% | +10.7% | +5.1% | +10.8% | +9.3% | +12.9% | +24.3% | +20.9% | +22.5% | |
| Liabilities | ||||||||||
| 1.05 | 4.00 | 5.52 | 3.75 | 8.07 | 2.75 | 5.25 | 2.25 | 3.00 | 9.23 | |
| 76.07 | 72.24 | 66.66 | 59.58 | 50.07 | 47.03 | 41.99 | 42.69 | 40.15 | 31.07 | |
| calc | 77.12 | 76.24 | 72.18 | 63.33 | 58.15 | 49.78 | 47.24 | 44.94 | 43.15 | 40.29 |
| 162.60 | 176.13 | 184.23 | 183.01 | 191.79 | 198.30 | 205.75 | 243.69 | 275.52 | 315.99 | |
| Equity | ||||||||||
| 17.77 | 13.68 | 24.15 | 34.57 | 57.06 | 84.28 | 118.85 | 173.14 | 237.73 | 328.27 | |
| 87.71 | 82.72 | 102.33 | 118.30 | 141.99 | 166.54 | 206.22 | 268.48 | 343.48 | 442.39 | |
| Growth | −5.7% | +23.7% | +15.6% | +20.0% | +17.3% | +23.8% | +30.2% | +27.9% | +28.8% | |
| Per share and net cash | ||||||||||
| calc | −69.46 | −64.29 | −60.82 | −49.75 | −43.92 | −35.85 | −12.53 | −26.62 | −12.91 | −19.36 |
| 7,708 | 7,677 | 7,643 | 7,571 | 7,519 | 7,464 | 7,432 | 7,434 | 7,434 | 7,427 | |
| calc | 11.38 | 10.77 | 13.39 | 15.63 | 18.88 | 22.31 | 27.75 | 36.11 | 46.20 | 59.56 |
Lines marked calc are worked out here from filed figures; point at one for how.