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 | 826.0 | 916.0 | 968.0 | 964.1 | 1,111.0 | 1,247.4 | 1,275.7 | 1,314.7 | 1,429.7 |
| Growth | +10.9% | +5.7% | −0.4% | +15.2% | +12.3% | +2.3% | +3.1% | +8.7% | |
| Operating income | 102.1 | 121.7 | 124.3 | 116.8 | 131.7 | 111.6 | 127.4 | 181.7 | 260.6 |
| Net income | 123.3 | 105.6 | 63.8 | 72.0 | 70.4 | 76.6 | 85.5 | 115.9 | 191.7 |
| Growth | −14.4% | −39.6% | +12.9% | −2.2% | +8.8% | +11.6% | +35.6% | +65.4% | |
| EPS, diluted | 0.76 | 0.66 | 0.40 | 0.45 | 0.44 | 0.48 | 0.55 | 0.74 | 1.22 |
| Growth | −13.2% | −39.4% | +12.5% | −2.2% | +9.1% | +14.6% | +34.5% | +64.9% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 32.4% | 31.6% | 33.2% | 34.0% | 32.3% | 29.2% | 29.7% | 34.9% | 36.1% |
| Operating margin | 12.4% | 13.3% | 12.8% | 12.1% | 11.9% | 8.9% | 10.0% | 13.8% | 18.2% |
| Net margin | 14.9% | 11.5% | 6.6% | 7.5% | 6.3% | 6.1% | 6.7% | 8.8% | 13.4% |
| Free cash flow margin | 2.3% | 8.4% | 0.6% | 7.5% | 8.5% | −0.2% | 4.8% | 14.6% | 12.0% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 59.4 | 133.1 | 92.5 | 140.3 | 156.7 | 52.3 | 109.0 | 238.8 | 219.3 |
| Capital expenditure | −40.6 | −55.7 | −86.6 | −67.7 | −62.7 | −54.7 | −47.6 | −47.4 | −47.3 |
| Free cash flow | 18.8 | 77.4 | 5.9 | 72.6 | 94.0 | −2.4 | 61.4 | 191.4 | 172.0 |
| Growth | +311.7% | −92.4% | +1,130.5% | +29.5% | −102.6% | +211.7% | −10.1% | ||
| Buybacks | −55.0 | −30.0 | −10.0 | −5.0 | −10.0 | −35.0 | −10.0 | −10.0 | −15.0 |
| Dividends paid | −24.0 | −30.1 | −32.0 | −33.1 | −34.8 | −36.5 | −38.1 | −39.9 | −41.9 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 361.7 | 347.1 | 176.7 | 208.9 | 227.5 | 146.5 | 160.3 | 309.9 | 431.5 |
| Total debt | 480.6 | 445.0 | 446.3 | 447.6 | 446.9 | 446.9 | 447.4 | 449.5 | 451.6 |
| Net cash (debt) | −118.9 | −97.9 | −269.6 | −238.7 | −219.4 | −300.4 | −287.1 | −139.6 | −20.1 |
| Shareholders’ equity | 488.4 | 563.3 | 590.1 | 640.7 | 694.9 | 669.3 | 711.5 | 810.1 | 981.7 |
| Debt to equity | 0.98 | 0.79 | 0.76 | 0.70 | 0.64 | 0.67 | 0.63 | 0.55 | 0.46 |
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 |
|---|---|---|---|---|---|---|---|---|---|
| Operations | |||||||||
| 59.4 | 133.1 | 92.5 | 140.3 | 156.7 | 52.3 | 109.0 | 238.8 | 219.3 | |
| Growth | +124.1% | −30.5% | +51.7% | +11.7% | −66.6% | +108.4% | +119.1% | −8.2% | |
| 41.9 | 43.7 | 53.0 | 57.8 | 59.6 | 60.5 | 62.5 | 66.2 | 46.9 | |
| Investment | |||||||||
| −40.6 | −55.7 | −86.6 | −67.7 | −62.7 | −54.7 | −47.6 | −47.4 | −47.3 | |
| calc | 18.8 | 77.4 | 5.9 | 72.6 | 94.0 | −2.4 | 61.4 | 191.4 | 172.0 |
| Growth | +311.7% | −92.4% | +1,130.5% | +29.5% | −102.6% | +211.7% | −10.1% | ||
| calc | 0.12 | 0.48 | 0.04 | 0.46 | 0.59 | −0.02 | 0.39 | 1.22 | 1.09 |
| n/a | −47.9 | −211.8 | −67.5 | −81.7 | −54.9 | −42.1 | −47.2 | −47.1 | |
| Financing | |||||||||
| n/a | −98.3 | −50.9 | −41.4 | −58.8 | −72.0 | −48.8 | −46.0 | −58.3 | |
| −24.0 | −30.1 | −32.0 | −33.1 | −34.8 | −36.5 | −38.1 | −39.9 | −41.9 | |
| −55.0 | −30.0 | −10.0 | −5.0 | −10.0 | −35.0 | −10.0 | −10.0 | −15.0 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.