Closing prices at the end of each trading day, from 13 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.
| FY2019 | FY2020 | FY2021 | FY2021 | FY2022 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 702.5 | 727.5 | 609.0 | 609.0 | 942.9 | 942.9 | 1,469.3 | 1,560.3 | 1,636.3 | 1,870.9 |
| Growth | +3.6% | −16.3% | +0.0% | +54.8% | +0.0% | +55.8% | +6.2% | +4.9% | +14.3% | |
| Operating income | 132.0 | 149.4 | 111.5 | n/a | 121.1 | n/a | 293.0 | 342.2 | 369.9 | 421.0 |
| Net income | 105.2 | 120.4 | 89.6 | n/a | 54.7 | n/a | 166.7 | 209.9 | 246.2 | 287.6 |
| Growth | +14.4% | −25.5% | +25.9% | +17.3% | +16.8% | |||||
| EPS, diluted | 4.26 | 4.81 | 3.58 | n/a | 1.56 | n/a | 4.94 | 6.41 | 7.70 | 9.09 |
| Growth | +12.9% | −25.6% | +29.8% | +20.1% | +18.1% |
| FY2019 | FY2020 | FY2021 | FY2021 | FY2022 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 39.4% | 39.7% | 38.4% | 38.4% | 37.9% | 37.9% | 41.2% | 43.0% | 44.4% | 44.4% |
| Operating margin | 18.8% | 20.5% | 18.3% | n/a | 12.8% | n/a | 19.9% | 21.9% | 22.6% | 22.5% |
| Net margin | 15.0% | 16.5% | 14.7% | n/a | 5.8% | n/a | 11.3% | 13.5% | 15.0% | 15.4% |
| Free cash flow margin | 9.6% | 16.3% | 23.1% | n/a | 16.0% | n/a | 12.2% | n/a | n/a | n/a |
| FY2019 | FY2020 | FY2021 | FY2021 | FY2022 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 108.5 | 155.6 | 152.5 | n/a | 180.3 | n/a | 220.6 | 274.7 | 293.6 | 415.7 |
| Capital expenditure | −41.3 | −37.3 | −11.8 | −11.8 | −29.8 | −29.8 | −42.0 | n/a | n/a | n/a |
| Free cash flow | 67.2 | 118.3 | 140.7 | n/a | 150.5 | n/a | 178.6 | n/a | n/a | n/a |
| Growth | +76.1% | +18.9% | ||||||||
| Buybacks | −5.2 | −12.2 | −6.8 | n/a | −8.6 | n/a | −7.7 | −11.0 | −9.5 | n/a |
| FY2019 | FY2020 | FY2021 | FY2021 | FY2022 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 29.9 | 103.3 | 151.1 | n/a | 182.9 | n/a | 65.4 | 63.5 | 36.8 | 57.3 |
| Total debt | 43.6 | 23.0 | 16.1 | n/a | 1,688.3 | n/a | 1,395.0 | 1,191.9 | 920.1 | 875.5 |
| Net cash (debt) | −13.8 | 80.2 | 135.0 | n/a | −1,505.4 | n/a | −1,329.6 | −1,128.4 | −883.3 | −818.2 |
| Shareholders’ equity | 971.7 | 1,122.9 | 1,232.1 | n/a | 2,372.5 | n/a | 2,535.9 | 2,751.9 | 3,031.4 | 3,361.0 |
| Debt to equity | 0.04 | 0.02 | 0.01 | n/a | 0.71 | n/a | 0.55 | 0.43 | 0.30 | 0.26 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2017 1 Apr 2017 | FY2018 31 Mar 2018 | FY2019 30 Mar 2019 | FY2020 28 Mar 2020 | FY2021 3 Apr 2021 | FY2021 30 Apr 2021 | FY2022 2 Apr 2022 | FY2022 30 Apr 2022 | FY2023 1 Apr 2023 | FY2024 30 Mar 2024 | FY2025 29 Mar 2025 | FY2026 28 Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||
| 38.9 | 54.2 | 29.9 | 103.3 | 151.1 | n/a | 182.9 | n/a | 65.4 | 63.5 | 36.8 | 57.3 | |
| 109.7 | 116.9 | 130.7 | 129.0 | 110.5 | n/a | 247.5 | n/a | 239.6 | 255.2 | 307.6 | 340.6 | |
| 289.6 | 306.1 | 335.0 | 367.5 | 364.1 | n/a | 516.1 | n/a | 587.2 | 622.8 | 654.5 | 762.8 | |
| 183.6 | 192.5 | 207.9 | 219.8 | 208.3 | n/a | 386.7 | n/a | 375.3 | 361.0 | 359.0 | 419.0 | |
| 268.0 | 268.1 | 261.4 | 277.8 | 277.5 | n/a | 1,902.1 | n/a | 1,869.8 | 1,874.9 | 1,872.2 | 2,003.4 | |
| 1,108.8 | 1,142.8 | 1,147.4 | 1,321.9 | 1,434.3 | 1,434.3 | 4,845.4 | 4,845.4 | 4,690.4 | 4,678.6 | 4,685.2 | 5,122.7 | |
| Growth | +3.1% | +0.4% | +15.2% | +8.5% | +0.0% | +237.8% | +0.0% | −3.2% | −0.3% | +0.1% | +9.3% | |
| Liabilities | ||||||||||||
| 14.2 | 19.2 | 0.5 | 6.4 | 2.6 | n/a | 1.5 | n/a | 1.5 | 3.8 | 1.7 | 173.8 | |
| 255.6 | 154.1 | 43.2 | 16.6 | 13.5 | n/a | 1,686.8 | n/a | 1,393.5 | 1,188.1 | 918.4 | 701.7 | |
| calc | 269.8 | 173.4 | 43.6 | 23.0 | 16.1 | n/a | 1,688.3 | n/a | 1,395.0 | 1,191.9 | 920.1 | 875.5 |
| 391.8 | 308.2 | 178.8 | 203.9 | 202.2 | n/a | 2,472.9 | n/a | 2,154.5 | 1,926.7 | 1,653.8 | 1,761.7 | |
| Equity | ||||||||||||
| 448.7 | 537.0 | 641.9 | 10.2 | 843.5 | n/a | 886.1 | n/a | 1,029.9 | 1,216.8 | 1,450.6 | 1,738.2 | |
| 717.0 | 834.6 | 971.7 | 1,122.9 | 1,232.1 | n/a | 2,372.5 | n/a | 2,535.9 | 2,751.9 | 3,031.4 | 3,361.0 | |
| Growth | +16.4% | +16.4% | +15.6% | +9.7% | +8.5% | +10.2% | +10.9% | |||||
| Per share and net cash | ||||||||||||
| calc | −230.9 | −119.2 | −13.8 | 80.2 | 135.0 | n/a | −1,505.4 | n/a | −1,329.6 | −1,128.4 | −883.3 | −818.2 |
| 23.8 | 24.1 | 25.6 | 25.9 | 25.2 | 25.2 | 28.9 | 28.9 | 29.0 | 30.2 | 32.5 | 32.7 | |
| calc | 30.16 | 34.62 | 37.95 | 43.39 | 48.84 | n/a | 82.15 | n/a | 87.37 | 91.04 | 93.21 | 102.72 |
Lines marked calc are worked out here from filed figures; point at one for how.