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 | 37.79 | 39.38 | 39.51 | 39.07 | 40.48 | 42.44 | 49.95 | 52.96 | 57.40 | 67.36 |
| Growth | +4.2% | +0.3% | −1.1% | +3.6% | +4.8% | +17.7% | +6.0% | +8.4% | +17.3% | |
| Operating income | 12.91 | 13.26 | 13.54 | 13.90 | 15.21 | 10.93 | 13.09 | 15.35 | 17.68 | 20.61 |
| Net income | 9.45 | 3.59 | 11.08 | 10.14 | 13.75 | 6.72 | 8.50 | 10.47 | 12.44 | 17.09 |
| Growth | −62.1% | +209.0% | −8.6% | +35.6% | −51.1% | +26.6% | +23.1% | +18.9% | +37.3% | |
| EPS, diluted | 2.24 | 0.85 | 2.97 | 3.08 | 4.55 | 2.41 | 3.07 | 3.71 | 4.34 | 5.83 |
| Growth | −62.1% | +249.4% | +3.7% | +47.7% | −47.0% | +27.4% | +20.8% | +17.0% | +34.3% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 60.9% | 61.7% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Operating margin | 34.2% | 33.7% | 34.3% | 35.6% | 37.6% | 25.7% | 26.2% | 29.0% | 30.8% | 30.6% |
| Net margin | 25.0% | 9.1% | 28.1% | 25.9% | 34.0% | 15.8% | 17.0% | 19.8% | 21.7% | 25.4% |
| Free cash flow margin | 32.0% | 34.7% | 32.6% | 29.6% | 34.0% | 11.8% | 17.0% | 22.3% | −0.7% | −35.2% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 14.13 | 15.39 | 14.55 | 13.14 | 15.89 | 9.54 | 17.17 | 18.67 | 20.82 | 31.98 |
| Capital expenditure | −2.02 | −1.74 | −1.66 | −1.56 | −2.14 | −4.51 | −8.70 | −6.87 | −21.22 | −55.66 |
| Free cash flow | 12.11 | 13.65 | 12.89 | 11.58 | 13.75 | 5.03 | 8.47 | 11.81 | −0.39 | −23.69 |
| Growth | +12.8% | −5.6% | −10.2% | +18.8% | −63.4% | +68.5% | +39.4% | −103.3% | ||
| Buybacks | −3.56 | −11.35 | −36.14 | −19.24 | −20.93 | −16.25 | −1.30 | −1.20 | −0.60 | −0.10 |
| Dividends paid | −2.63 | −3.14 | −2.93 | −3.07 | −3.06 | −3.46 | −3.67 | −4.39 | −4.74 | −5.79 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 21.78 | 21.62 | 20.51 | 37.24 | 30.10 | 21.38 | 9.77 | 10.45 | 10.79 | 31.29 |
| Total debt | n/a | n/a | n/a | n/a | n/a | 0.00 | n/a | n/a | n/a | n/a |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | 21.38 | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 53.86 | 46.37 | 21.79 | 12.07 | 5.24 | −6.22 | 1.07 | 8.70 | 20.45 | 42.51 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 14.13 | 15.39 | 14.55 | 13.14 | 15.89 | 9.54 | 17.17 | 18.67 | 20.82 | 31.98 | |
| Growth | +8.9% | −5.4% | −9.7% | +20.9% | −40.0% | +79.9% | +8.8% | +11.5% | +53.6% | |
| Investment | ||||||||||
| −2.02 | −1.74 | −1.66 | −1.56 | −2.14 | −4.51 | −8.70 | −6.87 | −21.22 | −55.66 | |
| calc | 12.11 | 13.65 | 12.89 | 11.58 | 13.75 | 5.03 | 8.47 | 11.81 | −0.39 | −23.69 |
| Growth | +12.8% | −5.6% | −10.2% | +18.8% | −63.4% | +68.5% | +39.4% | −103.3% | ||
| calc | 2.87 | 3.22 | 3.45 | 3.51 | 4.55 | 1.80 | 3.06 | 4.18 | −0.14 | −8.13 |
| −21.49 | −5.63 | 26.56 | 9.84 | −13.10 | 11.22 | −36.48 | −7.36 | −21.71 | −51.85 | |
| Financing | ||||||||||
| 9.09 | −9.98 | −42.06 | −6.13 | −10.38 | −29.13 | 7.91 | −10.55 | 1.10 | 40.28 | |
| −2.63 | −3.14 | −2.93 | −3.07 | −3.06 | −3.46 | −3.67 | −4.39 | −4.74 | −5.79 | |
| −3.56 | −11.35 | −36.14 | −19.24 | −20.93 | −16.25 | −1.30 | −1.20 | −0.60 | −0.10 | |
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.