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 | 12.03 | 14.30 | 14.32 | 13.70 | 14.35 | 15.86 | 19.07 | 19.93 | 19.85 | 21.50 |
| Growth | +18.9% | +0.1% | −4.4% | +4.8% | +10.6% | +20.2% | +4.5% | −0.4% | +8.3% | |
| Operating income | 1.79 | 2.04 | 2.24 | 1.97 | 2.46 | 2.98 | 3.40 | 4.07 | 4.35 | 5.07 |
| Net income | 0.98 | 1.06 | 1.52 | 1.20 | 1.75 | 1.32 | 2.08 | 2.84 | n/a | n/a |
| Growth | +7.9% | +43.7% | −21.2% | +45.3% | −24.7% | +58.3% | +36.5% | |||
| EPS, diluted | 7.25 | 7.83 | 11.57 | 9.26 | 13.35 | 10.09 | 16.04 | 21.84 | 27.12 | 28.48 |
| Growth | +8.0% | +47.8% | −20.0% | +44.2% | −24.4% | +59.0% | +36.2% | +24.2% | +5.0% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 23.6% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Operating margin | 14.9% | 14.3% | 15.6% | 14.4% | 17.1% | 18.8% | 17.9% | 20.4% | 21.9% | 23.6% |
| Net margin | 8.2% | 7.4% | 10.6% | 8.8% | 12.2% | 8.3% | 10.9% | 14.3% | n/a | n/a |
| Free cash flow margin | 9.1% | 9.4% | 10.7% | 13.4% | 16.5% | 13.9% | 13.6% | 15.0% | 16.8% | 18.2% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.30 | 1.60 | 1.73 | 2.07 | 2.58 | 2.44 | 2.98 | 3.38 | 3.78 | 4.36 |
| Capital expenditure | −0.20 | −0.25 | −0.20 | −0.23 | −0.21 | −0.23 | −0.38 | −0.40 | −0.44 | −0.46 |
| Free cash flow | 1.10 | 1.35 | 1.54 | 1.84 | 2.37 | 2.21 | 2.60 | 2.98 | 3.34 | 3.91 |
| Growth | +23.0% | +13.8% | +19.8% | +28.6% | −6.5% | +17.5% | +14.8% | +12.0% | +16.9% | |
| Buybacks | −0.34 | −0.38 | −0.86 | −0.22 | −0.22 | −0.46 | −0.30 | −0.33 | −1.77 | −1.26 |
| Dividends paid | −0.35 | −0.37 | −0.41 | −0.45 | −0.48 | −0.57 | −0.70 | −0.78 | −0.86 | −0.94 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.88 | 0.82 | 3.22 | 0.69 | 0.73 | 0.54 | 0.48 | 0.42 | 0.47 | 0.50 |
| Total debt | 5.87 | 4.96 | 7.11 | 8.46 | 6.58 | 11.48 | 12.56 | 8.41 | 7.50 | 7.47 |
| Net cash (debt) | −4.99 | −4.13 | −3.89 | −7.78 | −5.85 | −10.94 | −12.08 | −7.99 | −7.03 | −6.97 |
| Shareholders’ equity | 5.26 | 5.86 | 5.96 | 6.23 | 8.40 | 8.85 | 10.33 | 12.07 | 13.68 | 15.40 |
| Debt to equity | 1.12 | 0.85 | 1.19 | 1.36 | 0.78 | 1.30 | 1.22 | 0.70 | 0.55 | 0.49 |
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 | ||||||||||
| 0.88 | 0.82 | 3.22 | 0.69 | 0.73 | 0.54 | 0.48 | 0.42 | 0.47 | 0.50 | |
| 1.93 | 2.15 | 2.13 | n/a | n/a | n/a | n/a | 2.87 | 2.91 | 3.17 | |
| 1.55 | 1.62 | 1.68 | 1.96 | 2.09 | 2.21 | 2.91 | 2.79 | 2.84 | 3.17 | |
| 1.94 | 1.86 | 1.77 | 2.29 | 2.27 | 2.12 | 2.87 | 2.88 | 2.94 | 3.02 | |
| 5.59 | 5.50 | 5.45 | 7.87 | 8.06 | 7.74 | 10.63 | 10.51 | 10.69 | 11.11 | |
| 15.49 | 15.32 | 17.73 | 19.89 | 20.34 | 25.94 | 29.96 | 29.30 | 29.49 | 30.88 | |
| Growth | −1.1% | +15.7% | +12.2% | +2.3% | +27.5% | +15.5% | −2.2% | +0.7% | +4.7% | |
| Liabilities | ||||||||||
| 1.01 | 0.64 | 0.59 | 0.81 | 0.00 | 1.72 | 3.76 | n/a | n/a | n/a | |
| 4.86 | 4.32 | 6.52 | 7.65 | 6.58 | 9.76 | 8.80 | 8.41 | 7.50 | 7.47 | |
| calc | 5.87 | 4.96 | 7.11 | 8.46 | 6.58 | 11.48 | 12.56 | 8.41 | 7.50 | 7.47 |
| 10.22 | 9.45 | 11.61 | 13.65 | 11.93 | 17.08 | 19.63 | 17.22 | 15.80 | 15.46 | |
| Equity | ||||||||||
| 10.93 | 11.63 | 12.78 | 13.64 | 14.92 | 15.66 | 17.04 | 19.11 | 21.78 | 24.49 | |
| 5.26 | 5.86 | 5.96 | 6.23 | 8.40 | 8.85 | 10.33 | 12.07 | 13.68 | 15.40 | |
| Growth | +11.4% | +1.7% | +4.4% | +34.9% | +5.4% | +16.7% | +16.9% | +13.3% | +12.6% | |
| Per share and net cash | ||||||||||
| calc | −4.99 | −4.13 | −3.89 | −7.78 | −5.85 | −10.94 | −12.08 | −7.99 | −7.03 | −6.97 |
| 133.1 | 132.4 | 128.4 | 128.6 | 129.1 | 128.4 | 128.4 | 128.6 | 126.7 | 126.0 | |
| calc | 39.52 | 44.27 | 46.42 | 48.44 | 65.05 | 68.91 | 80.41 | 93.88 | 108.00 | 122.21 |
Lines marked calc are worked out here from filed figures; point at one for how.