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 | 4.85 | 5.88 | 6.72 | 7.40 | 6.15 | 8.63 | 10.21 | 11.21 | 11.30 | 12.39 |
| Growth | +21.2% | +14.1% | +10.1% | −16.8% | +40.3% | +18.3% | +9.8% | +0.8% | +9.7% | |
| Operating income | 0.65 | 0.79 | 0.85 | 0.90 | 0.24 | 1.30 | 1.64 | 1.68 | 1.56 | 1.53 |
| Net income | 0.41 | 0.56 | 0.66 | 0.71 | 0.18 | 0.99 | 1.24 | 1.29 | 1.20 | 1.15 |
| Growth | +35.5% | +18.6% | +7.2% | −75.1% | +460.7% | +26.0% | +3.9% | −7.0% | −4.0% | |
| EPS, diluted | 6.52 | 8.96 | 10.94 | 12.15 | 3.11 | 17.98 | 24.01 | 26.03 | 25.34 | 25.64 |
| Growth | +37.4% | +22.1% | +11.1% | −74.4% | +478.1% | +33.5% | +8.4% | −2.7% | +1.2% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 36.0% | 35.6% | 35.9% | 36.2% | 31.7% | 39.0% | 39.6% | 39.1% | 38.8% | 39.1% |
| Operating margin | 13.5% | 13.3% | 12.7% | 12.2% | 3.8% | 15.0% | 16.1% | 15.0% | 13.9% | 12.4% |
| Net margin | 8.4% | 9.4% | 9.8% | 9.5% | 2.9% | 11.4% | 12.2% | 11.5% | 10.6% | 9.3% |
| Free cash flow margin | 5.4% | 5.8% | 9.5% | 10.9% | 10.7% | 10.3% | 11.5% | 9.3% | 8.5% | 8.6% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.63 | 0.78 | 0.96 | 1.10 | 0.81 | 1.06 | 1.48 | 1.48 | 1.34 | 1.50 |
| Capital expenditure | −0.37 | −0.44 | −0.32 | −0.30 | −0.15 | −0.17 | −0.31 | −0.44 | −0.37 | −0.43 |
| Free cash flow | 0.26 | 0.34 | 0.64 | 0.80 | 0.66 | 0.89 | 1.17 | 1.04 | 0.96 | 1.07 |
| Growth | +29.8% | +88.0% | +26.1% | −18.0% | +34.7% | +31.9% | −11.0% | −7.4% | +10.8% | |
| Buybacks | −0.34 | −0.37 | −0.62 | −0.68 | −0.11 | −1.52 | −0.90 | −1.00 | −1.00 | −0.90 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.39 | 0.28 | 0.41 | 0.39 | 1.05 | 0.43 | 0.74 | 0.77 | 0.70 | 0.42 |
| Shareholders’ equity | 1.55 | 1.77 | 1.82 | 1.90 | 2.00 | 1.54 | 1.96 | 2.28 | 2.49 | 2.80 |
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 | ||||||||||
| 0.39 | 0.28 | 0.41 | 0.39 | 1.05 | 0.43 | 0.74 | 0.77 | 0.70 | 0.42 | |
| n/a | n/a | n/a | n/a | 0.19 | 0.23 | 0.20 | 0.21 | 0.22 | 0.30 | |
| 1.00 | 1.19 | 1.23 | 1.21 | 1.00 | 0.91 | 1.01 | 1.18 | 1.24 | 1.43 | |
| n/a | 0.00 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.23 | |
| 2.55 | 2.91 | 3.19 | 4.86 | 5.09 | 4.76 | 5.37 | 5.71 | 6.00 | 7.00 | |
| Growth | +14.0% | +9.7% | +52.4% | +4.6% | −6.4% | +12.7% | +6.3% | +5.2% | +16.6% | |
| Liabilities | ||||||||||
| 1.00 | 1.13 | 1.37 | 2.96 | 3.09 | 3.23 | 3.41 | 3.43 | 3.51 | 4.20 | |
| Equity | ||||||||||
| 0.91 | 1.09 | 1.11 | 1.13 | 1.19 | 0.65 | 1.00 | 1.29 | 1.47 | 1.74 | |
| 1.55 | 1.77 | 1.82 | 1.90 | 2.00 | 1.54 | 1.96 | 2.28 | 2.49 | 2.80 | |
| Growth | +14.4% | +2.6% | +4.5% | +5.1% | −23.2% | +27.6% | +16.3% | +9.2% | +12.7% | |
| Per share and net cash | ||||||||||
| 62.1 | 60.8 | 58.6 | 56.6 | 56.3 | 52.3 | 50.4 | 48.3 | 46.0 | 44.2 | |
| calc | 24.95 | 29.17 | 31.07 | 33.60 | 35.54 | 29.35 | 38.91 | 47.17 | 54.14 | 63.48 |
Lines marked calc are worked out here from filed figures; point at one for how.