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 | 550.5 | 690.6 | 862.2 | 1,104.1 | 1,465.1 | 1,850.8 | 2,155.1 | 2,363.7 | 2,746.6 | 3,195.3 |
| Growth | +25.4% | +24.9% | +28.1% | +32.7% | +26.3% | +16.4% | +9.7% | +16.2% | +16.3% | |
| Operating income | 120.7 | 157.9 | 222.9 | 286.2 | 377.8 | 505.5 | 459.1 | 429.3 | 691.4 | 916.4 |
| Net income | 77.6 | 151.2 | 229.8 | 301.1 | 380.0 | 427.4 | 487.7 | 525.7 | 714.1 | 908.9 |
| Growth | +94.9% | +52.0% | +31.0% | +26.2% | +12.5% | +14.1% | +7.8% | +35.8% | +27.3% | |
| EPS, diluted | 0.53 | 0.98 | 1.47 | 1.90 | 2.36 | 2.63 | 3.00 | 3.22 | 4.32 | 5.44 |
| Growth | +84.9% | +50.0% | +29.3% | +24.2% | +11.4% | +14.1% | +7.3% | +34.2% | +25.9% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 68.5% | 69.4% | 71.6% | 72.5% | 72.1% | 72.8% | 71.7% | 71.3% | 74.5% | 75.5% |
| Operating margin | 21.9% | 22.9% | 25.8% | 25.9% | 25.8% | 27.3% | 21.3% | 18.2% | 25.2% | 28.7% |
| Net margin | 14.1% | 21.9% | 26.7% | 27.3% | 25.9% | 23.1% | 22.6% | 22.2% | 26.0% | 28.4% |
| Free cash flow margin | 24.9% | 32.4% | 35.1% | 39.3% | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 144.0 | 233.4 | 310.8 | 437.4 | 551.2 | 764.5 | 780.5 | 911.3 | 1,090.1 | 1,415.2 |
| Capital expenditure | −6.9 | −9.6 | −8.4 | −3.1 | n/a | n/a | n/a | n/a | n/a | n/a |
| Free cash flow | 137.1 | 223.8 | 302.4 | 434.3 | n/a | n/a | n/a | n/a | n/a | n/a |
| Growth | +63.3% | +35.1% | +43.6% | |||||||
| Buybacks | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −169.9 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 217.6 | 320.2 | 551.0 | 476.7 | 730.5 | 1,138.0 | 886.5 | 703.5 | 1,118.8 | 1,421.2 |
| Shareholders’ equity | 678.2 | 906.2 | 1,237.7 | 1,665.6 | 2,266.3 | 2,911.6 | 3,716.3 | 4,644.8 | 5,832.4 | 7,214.8 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2017 31 Jan 2017 | FY2018 31 Jan 2018 | FY2019 31 Jan 2019 | FY2020 31 Jan 2020 | FY2021 31 Jan 2021 | FY2022 31 Jan 2022 | FY2023 31 Jan 2023 | FY2024 31 Jan 2024 | FY2025 31 Jan 2025 | FY2026 31 Jan 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 217.6 | 320.2 | 551.0 | 476.7 | 730.5 | 1,138.0 | 886.5 | 703.5 | 1,118.8 | 1,421.2 | |
| 182.8 | 224.7 | 303.5 | 389.7 | 564.4 | 631.1 | 703.1 | 852.2 | 1,016.4 | 1,259.7 | |
| 49.9 | 52.3 | 55.0 | 54.8 | 53.7 | 54.5 | 49.8 | 58.5 | 55.9 | 70.3 | |
| 95.8 | 95.8 | 95.8 | 438.5 | 436.0 | 439.9 | 439.9 | 439.9 | 439.9 | 439.9 | |
| 917.4 | 1,230.3 | 1,653.8 | 2,271.8 | 3,046.1 | 3,816.5 | 4,804.3 | 5,910.9 | 7,339.8 | 8,979.3 | |
| Growth | +34.1% | +34.4% | +37.4% | +34.1% | +25.3% | +25.9% | +23.0% | +24.2% | +22.3% | |
| Liabilities | ||||||||||
| 264.7 | 324.1 | 416.0 | 606.2 | 779.7 | 904.8 | 1,088.0 | 1,266.1 | 1,507.4 | 1,764.6 | |
| Equity | ||||||||||
| 212.9 | 389.4 | 619.2 | 919.7 | 1,299.7 | 1,727.0 | 2,214.8 | 2,740.5 | 3,454.6 | 4,363.5 | |
| 678.2 | 906.2 | 1,237.7 | 1,665.6 | 2,266.3 | 2,911.6 | 3,716.3 | 4,644.8 | 5,832.4 | 7,214.8 | |
| Growth | +33.6% | +36.6% | +34.6% | +36.1% | +28.5% | +27.6% | +25.0% | +25.6% | +23.7% | |
| Per share and net cash | ||||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | 161.3 | 162.6 | 163.8 | |
| calc | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 28.80 | 35.87 | 44.05 |
Lines marked calc are worked out here from filed figures; point at one for how.