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 | 33.18 | 35.86 | 38.97 | 41.72 | 32.14 | 48.55 | 49.94 | 54.22 | 56.36 | 60.37 |
| Growth | +8.1% | +8.7% | +7.0% | −23.0% | +51.1% | +2.9% | +8.6% | +4.0% | +7.1% | |
| Operating income | 4.26 | 4.40 | 4.76 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net income | 2.30 | 2.61 | 3.06 | 3.27 | 0.09 | 3.28 | 3.50 | 4.47 | 4.86 | 5.49 |
| Growth | +13.5% | +17.3% | +6.9% | −97.2% | +3,547.8% | +6.5% | +27.9% | +8.7% | +13.0% | |
| EPS, diluted | 1.73 | 2.02 | 2.43 | 2.67 | 0.07 | 2.70 | 2.97 | 3.86 | 4.26 | 4.87 |
| Growth | +16.8% | +20.3% | +9.9% | −97.4% | +3,757.1% | +10.0% | +30.0% | +10.4% | +14.3% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 12.8% | 12.3% | 12.2% | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net margin | 6.9% | 7.3% | 7.9% | 7.8% | 0.3% | 6.8% | 7.0% | 8.3% | 8.6% | 9.1% |
| Free cash flow margin | 7.8% | 5.5% | 7.6% | 6.8% | 12.4% | 4.1% | 5.3% | 8.0% | 7.4% | 8.1% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 3.63 | 3.03 | 4.09 | 4.07 | 4.56 | 3.06 | 4.08 | 6.06 | 6.12 | 6.87 |
| Capital expenditure | −1.02 | −1.06 | −1.13 | −1.22 | −0.57 | −1.05 | −1.46 | −1.72 | −1.92 | −1.96 |
| Free cash flow | 2.60 | 1.97 | 2.96 | 2.84 | 3.99 | 2.01 | 2.63 | 4.34 | 4.20 | 4.92 |
| Growth | −24.4% | +50.6% | −4.0% | +40.5% | −49.6% | +30.6% | +65.0% | −3.2% | +17.1% | |
| Buybacks | −1.70 | −1.64 | −2.41 | −1.55 | −0.20 | −2.18 | −2.26 | −2.48 | −2.51 | −2.52 |
| Dividends paid | −0.65 | −0.76 | −0.92 | −1.07 | −0.28 | −1.25 | −1.34 | −1.48 | −1.65 | −1.84 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 2.93 | 2.76 | 3.03 | 3.22 | 10.47 | 6.23 | 5.48 | 5.60 | 5.34 | 6.23 |
| Total debt | 2.23 | 2.23 | 2.23 | 2.24 | 6.08 | 3.36 | 3.36 | 2.86 | 2.87 | 2.87 |
| Net cash (debt) | 0.70 | 0.53 | 0.80 | 0.98 | 4.39 | 2.87 | 2.12 | 2.74 | 2.47 | 3.36 |
| Shareholders’ equity | 4.51 | 5.15 | 5.05 | 5.95 | 5.83 | 6.00 | 6.36 | 7.30 | 8.39 | 10.19 |
| Debt to equity | 0.49 | 0.43 | 0.44 | 0.38 | 1.04 | 0.56 | 0.53 | 0.39 | 0.34 | 0.28 |
In billions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2017 28 Jan 2017 | FY2018 3 Feb 2018 | FY2019 2 Feb 2019 | FY2020 1 Feb 2020 | FY2021 30 Jan 2021 | FY2022 29 Jan 2022 | FY2023 28 Jan 2023 | FY2024 3 Feb 2024 | FY2025 1 Feb 2025 | FY2026 31 Jan 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 2.93 | 2.76 | 3.03 | 3.22 | 10.47 | 6.23 | 5.48 | 5.60 | 5.34 | 6.23 | |
| 0.26 | 0.33 | 0.35 | 0.39 | 0.46 | 0.52 | 0.56 | 0.53 | 0.55 | 0.60 | |
| 3.64 | 4.19 | 4.58 | 4.87 | 4.34 | 5.96 | 5.82 | 5.97 | 6.42 | 7.30 | |
| 4.53 | 5.01 | 5.26 | 5.33 | 5.04 | 5.27 | 5.78 | 6.57 | 7.35 | 8.22 | |
| 0.20 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.09 | 0.10 | |
| 12.88 | 14.06 | 14.33 | 24.15 | 30.81 | 28.46 | 28.35 | 29.75 | 31.75 | 35.77 | |
| Growth | +9.1% | +1.9% | +68.5% | +27.6% | −7.6% | −0.4% | +4.9% | +6.7% | +12.7% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | 0.00 | 0.75 | 0.00 | 0.50 | 0.00 | 0.00 | 1.00 | |
| 2.23 | 2.23 | 2.23 | 2.24 | 5.33 | 3.36 | 2.86 | 2.86 | 2.87 | 1.87 | |
| calc | 2.23 | 2.23 | 2.23 | 2.24 | 6.08 | 3.36 | 3.36 | 2.86 | 2.87 | 2.87 |
| Equity | ||||||||||
| 4.56 | 4.33 | 4.46 | 5.42 | 4.97 | 5.51 | 5.82 | 6.70 | 7.88 | 9.43 | |
| 4.51 | 5.15 | 5.05 | 5.95 | 5.83 | 6.00 | 6.36 | 7.30 | 8.39 | 10.19 | |
| Growth | +14.1% | −1.9% | +17.8% | −1.9% | +2.9% | +6.0% | +14.7% | +14.9% | +21.4% | |
| Per share and net cash | ||||||||||
| calc | 0.70 | 0.53 | 0.80 | 0.98 | 4.39 | 2.87 | 2.12 | 2.74 | 2.47 | 3.36 |
| 646.3 | 1,256 | 1,217 | 1,199 | 1,205 | 1,181 | 1,155 | 1,134 | 1,119 | 1,107 | |
| calc | 6.98 | 4.10 | 4.15 | 4.96 | 4.84 | 5.08 | 5.51 | 6.44 | 7.50 | 9.20 |
Lines marked calc are worked out here from filed figures; point at one for how.