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 | 34.35 | 36.40 | 39.12 | 37.40 | 44.54 | 46.71 | 51.22 | 51.36 | 46.31 | 46.40 |
| Growth | +6.0% | +7.5% | −4.4% | +19.1% | +4.9% | +9.6% | +0.3% | −9.8% | +0.2% | |
| Net income | 4.24 | 1.93 | 4.03 | 2.54 | 5.73 | 6.05 | 5.07 | 5.70 | 3.22 | 3.11 |
| Growth | −54.4% | +108.4% | −37.0% | +125.6% | +5.6% | −16.1% | +12.4% | −43.5% | −3.4% | |
| EPS, diluted | 2.51 | 1.17 | 2.49 | 1.60 | 3.56 | 3.75 | 3.23 | 3.73 | 2.16 | 2.10 |
| Growth | −53.4% | +112.8% | −35.7% | +122.5% | +5.3% | −13.9% | +15.5% | −42.1% | −2.8% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 44.6% | 43.8% | 44.7% | 43.4% | 44.8% | 46.0% | 43.5% | 44.6% | 42.7% | 42.9% |
| Net margin | 12.3% | 5.3% | 10.3% | 6.8% | 12.9% | 12.9% | 9.9% | 11.1% | 7.0% | 6.7% |
| Free cash flow margin | 8.0% | 10.8% | 12.2% | 3.7% | 13.4% | 9.5% | 9.5% | 12.9% | 7.1% | 4.7% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 3.85 | 4.96 | 5.90 | 2.49 | 6.66 | 5.19 | 5.84 | 7.43 | 3.70 | 2.87 |
| Capital expenditure | −1.11 | −1.03 | −1.12 | −1.09 | −0.70 | −0.76 | −0.97 | −0.81 | −0.43 | −0.68 |
| Free cash flow | 2.74 | 3.93 | 4.78 | 1.40 | 5.96 | 4.43 | 4.87 | 6.62 | 3.27 | 2.18 |
| Growth | +43.3% | +21.8% | −70.8% | +326.2% | −25.7% | +10.0% | +35.8% | −50.6% | −33.2% | |
| Buybacks | −3.22 | −4.25 | −4.29 | −3.07 | −0.61 | −4.01 | −5.48 | −4.25 | −2.99 | −0.15 |
| Dividends paid | −1.13 | −1.24 | −1.33 | −1.45 | −1.64 | −1.84 | −2.01 | −2.17 | −2.30 | −2.41 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 3.81 | 4.25 | 4.47 | 8.35 | 9.89 | 8.57 | 7.44 | 9.86 | 7.46 | 7.56 |
| Total debt | 3.48 | 3.47 | 3.47 | 9.41 | 9.41 | 9.42 | 8.93 | 8.90 | 7.96 | 7.94 |
| Net cash (debt) | 0.33 | 0.78 | 1.00 | −1.06 | 0.48 | −0.85 | −1.49 | 0.96 | −0.50 | −0.38 |
| Shareholders’ equity | 12.41 | 9.81 | 9.04 | 8.06 | 12.77 | 15.28 | 14.00 | 14.43 | 13.21 | 14.87 |
| Debt to equity | 0.28 | 0.35 | 0.38 | 1.17 | 0.74 | 0.62 | 0.64 | 0.62 | 0.60 | 0.53 |
In billions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2017 31 May 2017 | FY2018 31 May 2018 | FY2019 31 May 2019 | FY2020 31 May 2020 | FY2021 31 May 2021 | FY2022 31 May 2022 | FY2023 31 May 2023 | FY2024 31 May 2024 | FY2025 31 May 2025 | FY2026 31 May 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 44.6% | 43.8% | 44.7% | 43.4% | 44.8% | 46.0% | 43.5% | 44.6% | 42.7% | 42.9% | |
| 14.2% | 11.9% | 12.3% | 7.7% | 15.0% | 14.2% | 12.1% | 13.0% | 8.4% | 8.4% | |
| 12.3% | 5.3% | 10.3% | 6.8% | 12.9% | 12.9% | 9.9% | 11.1% | 7.0% | 6.7% | |
| 8.0% | 10.8% | 12.2% | 3.7% | 13.4% | 9.5% | 9.5% | 12.9% | 7.1% | 4.7% | |
| Spending | ||||||||||
| 30.8% | 31.6% | 32.5% | 35.1% | 29.2% | 31.7% | 32.0% | 32.3% | 34.7% | 34.7% | |
| 3.2% | 2.8% | 2.9% | 2.9% | 1.6% | 1.6% | 1.9% | 1.6% | 0.9% | 1.5% | |
| 13.2% | 55.3% | 16.1% | 12.1% | 14.0% | 9.1% | 18.2% | 14.9% | 17.1% | 20.3% | |
| Returns | ||||||||||
| 34.2% | 19.7% | 44.6% | 31.5% | 44.9% | 39.6% | 36.2% | 39.5% | 24.4% | 20.9% | |
| 18.2% | 8.6% | 17.0% | 8.1% | 15.2% | 15.0% | 13.5% | 15.0% | 8.8% | 8.1% | |
| Balance and payout | ||||||||||
| 0.28 | 0.35 | 0.38 | 1.17 | 0.74 | 0.62 | 0.64 | 0.62 | 0.60 | 0.53 | |
| 26.7% | 64.3% | 33.1% | 57.2% | 28.6% | 30.4% | 39.7% | 38.1% | 71.5% | 77.4% | |
| 158.9% | 140.0% | 117.4% | 323.0% | 37.7% | 132.1% | 153.8% | 97.0% | 161.7% | 116.9% | |