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.
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 23.8 | 20.5 | 21.5 | 22.6 | 23.4 | n/a | n/a | n/a | n/a | n/a |
| Growth | −13.7% | +5.0% | +5.1% | +3.4% | ||||||
| Net income | n/a | n/a | n/a | n/a | 58.9 | 74.6 | 93.3 | 107.7 | 114.5 | 140.2 |
| Growth | +26.8% | +25.0% | +15.5% | +6.3% | +22.4% | |||||
| EPS, diluted | 1.80 | 1.66 | 2.42 | 2.89 | 2.59 | 2.97 | 3.21 | 3.67 | 3.89 | 4.75 |
| Growth | −7.8% | +45.8% | +19.4% | −10.4% | +14.7% | +8.1% | +14.3% | +6.0% | +22.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | n/a | n/a | n/a | n/a | 251.5% | n/a | n/a | n/a | n/a | n/a |
| Free cash flow margin | 239.6% | 248.2% | 273.2% | 235.6% | 306.2% | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 63.3 | 53.7 | 65.9 | 58.4 | 77.1 | 102.1 | 108.7 | 106.7 | 142.9 | 166.0 |
| Capital expenditure | −6.3 | −2.8 | −7.1 | −5.1 | −5.5 | −4.6 | −18.4 | −7.7 | −9.8 | −12.0 |
| Free cash flow | 56.9 | 50.9 | 58.8 | 53.3 | 71.7 | 97.5 | 90.3 | 99.0 | 133.0 | 154.0 |
| Growth | −10.6% | +15.6% | −9.3% | +34.4% | +36.1% | −7.4% | +9.6% | +34.4% | +15.8% | |
| Buybacks | −1.9 | −2.4 | −2.0 | −11.8 | −2.3 | −3.8 | −4.8 | −2.7 | −4.2 | −2.1 |
| Dividends paid | −16.1 | −18.1 | −21.8 | −23.5 | −24.5 | −28.2 | −33.3 | −34.6 | −35.8 | −37.1 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 48.0 | 139.2 | 198.9 | 249.7 | n/a | n/a | n/a | n/a | n/a | n/a |
| Total debt | n/a | n/a | n/a | n/a | n/a | n/a | 26.3 | 26.7 | 26.8 | 26.8 |
| Shareholders’ equity | 313.9 | 333.6 | 366.5 | 406.3 | 440.7 | 675.9 | 760.4 | 858.1 | 940.5 | 1,075.7 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | n/a | 0.03 | 0.03 | 0.03 | 0.02 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2016 31 Dec 2016 | FY2017 31 Dec 2017 | FY2018 31 Dec 2018 | FY2019 31 Dec 2019 | FY2020 31 Dec 2020 | FY2021 31 Dec 2021 | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 236.8% | 269.1% | 313.7% | 334.1% | 289.4% | n/a | n/a | n/a | n/a | n/a | |
| n/a | n/a | n/a | n/a | 251.5% | n/a | n/a | n/a | n/a | n/a | |
| 239.6% | 248.2% | 273.2% | 235.6% | 306.2% | n/a | n/a | n/a | n/a | n/a | |
| Spending | ||||||||||
| 26.6% | 13.6% | 32.8% | 22.5% | 23.3% | n/a | n/a | n/a | n/a | n/a | |
| 27.1% | 31.1% | 17.8% | 12.7% | 13.1% | 21.8% | 22.6% | 21.9% | 20.7% | 21.4% | |
| Returns | ||||||||||
| n/a | n/a | n/a | n/a | 13.4% | 11.0% | 12.3% | 12.6% | 12.2% | 13.0% | |
| n/a | n/a | n/a | n/a | 1.3% | 1.1% | 1.2% | 1.3% | 1.3% | 1.5% | |
| Balance and payout | ||||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | 0.03 | 0.03 | 0.03 | 0.02 | |
| 89.7% | 89.7% | 88.9% | 89.1% | 90.4% | 89.8% | 89.9% | 89.5% | 89.4% | 88.7% | |
| n/a | n/a | n/a | n/a | 41.6% | 37.8% | 35.7% | 32.1% | 31.3% | 26.5% | |
| 31.6% | 40.2% | 40.4% | 66.3% | 37.3% | 32.8% | 42.2% | 37.7% | 30.1% | 25.5% | |