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 | 6.31 | 6.67 | 6.69 | 6.33 | 7.00 | 7.76 | 9.06 | 8.26 | 8.34 |
| Growth | +5.6% | +0.4% | −5.5% | +10.5% | +10.9% | +16.7% | −8.8% | +0.9% | |
| Operating income | n/a | n/a | n/a | n/a | n/a | n/a | 1.93 | 1.60 | 1.70 |
| Net income | 0.83 | 0.54 | 0.70 | 1.02 | 1.36 | 0.93 | 1.39 | 0.95 | 0.87 |
| Growth | −35.1% | +29.9% | +47.1% | +32.7% | −31.4% | +48.8% | −31.3% | −8.8% | |
| EPS, diluted | 6.35 | 4.21 | 5.83 | 8.77 | 11.58 | 7.97 | 11.95 | 8.28 | 7.67 |
| Growth | −33.7% | +38.5% | +50.4% | +32.0% | −31.2% | +49.9% | −30.7% | −7.4% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 42.3% | 43.3% | 43.3% | 41.0% | 41.4% | 40.0% | 48.8% | 46.6% | 48.1% |
| Operating margin | n/a | n/a | n/a | n/a | n/a | n/a | 21.3% | 19.3% | 20.4% |
| Net margin | 13.1% | 8.0% | 10.4% | 16.2% | 19.4% | 12.0% | 15.3% | 11.5% | 10.4% |
| Free cash flow margin | 14.1% | 17.6% | 15.7% | 15.9% | 16.3% | 8.8% | 13.4% | 7.7% | 16.3% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.03 | 1.30 | 1.18 | 1.12 | 1.26 | 0.82 | 1.37 | 0.86 | 1.54 |
| Capital expenditure | −0.14 | −0.13 | −0.13 | −0.11 | −0.12 | −0.14 | −0.16 | −0.23 | −0.19 |
| Free cash flow | 0.89 | 1.17 | 1.05 | 1.01 | 1.14 | 0.68 | 1.21 | 0.64 | 1.36 |
| Growth | +31.6% | −10.7% | −4.1% | +13.3% | −40.2% | +77.9% | −47.3% | +112.5% | |
| Buybacks | −0.34 | −1.48 | −1.01 | −0.26 | −0.30 | −0.30 | −0.31 | −0.60 | −0.43 |
| Dividends paid | −0.39 | −0.44 | −0.46 | −0.47 | −0.50 | −0.52 | −0.54 | −0.57 | −0.59 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 1.41 | 0.62 | 1.02 | 0.70 | 0.66 | 0.49 | 1.07 | 0.47 | 0.47 |
| Total debt | 1.49 | 1.23 | 2.26 | 1.97 | 3.47 | 3.48 | 2.87 | 2.87 | 2.62 |
| Net cash (debt) | −0.08 | −0.61 | −1.24 | −1.27 | −2.81 | −2.99 | −1.80 | −2.40 | −2.15 |
| Shareholders’ equity | 2.66 | 1.62 | 0.40 | 1.03 | 2.39 | 2.73 | 3.56 | 3.50 | 3.65 |
| Debt to equity | 0.56 | 0.76 | 5.58 | 1.92 | 1.45 | 1.28 | 0.81 | 0.82 | 0.72 |
In billions 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 | |||||||||
| 1.03 | 1.30 | 1.18 | 1.12 | 1.26 | 0.82 | 1.37 | 0.86 | 1.54 | |
| Growth | +25.7% | −9.1% | −5.2% | +12.5% | −34.7% | +66.9% | −37.1% | +78.7% | |
| 0.17 | 0.16 | 0.15 | 0.17 | 0.19 | 0.24 | 0.25 | 0.32 | 0.33 | |
| Investment | |||||||||
| −0.14 | −0.13 | −0.13 | −0.11 | −0.12 | −0.14 | −0.16 | −0.23 | −0.19 | |
| calc | 0.89 | 1.17 | 1.05 | 1.01 | 1.14 | 0.68 | 1.21 | 0.64 | 1.36 |
| Growth | +31.6% | −10.7% | −4.1% | +13.3% | −40.2% | +77.9% | −47.3% | +112.5% | |
| calc | 6.87 | 9.26 | 8.79 | 8.63 | 9.74 | 5.84 | 10.50 | 5.58 | 12.01 |
| −0.52 | −0.17 | 0.23 | −0.62 | −2.63 | −0.01 | 0.85 | −0.98 | −0.22 | |
| Financing | |||||||||
| −0.65 | −1.89 | −0.99 | −0.80 | 1.30 | −0.93 | −1.68 | −0.50 | −1.34 | |
| −0.39 | −0.44 | −0.46 | −0.47 | −0.50 | −0.52 | −0.54 | −0.57 | −0.59 | |
| −0.34 | −1.48 | −1.01 | −0.26 | −0.30 | −0.30 | −0.31 | −0.60 | −0.43 | |
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.