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 | 1,257.3 | 1,330.4 | 1,384.7 | 1,673.8 | 1,982.8 | 2,769.3 | 3,071.1 | 2,874.5 | 2,904.2 | 3,050.4 |
| Growth | +5.8% | +4.1% | +20.9% | +18.5% | +39.7% | +10.9% | −6.4% | +1.0% | +5.0% | |
| Operating income | 76.3 | 88.3 | 129.4 | −95.3 | 344.5 | 411.9 | 719.3 | 732.1 | 657.4 | 619.2 |
| Net income | 62.0 | 62.0 | 77.8 | −193.2 | 224.2 | 271.3 | 507.1 | 509.9 | 450.2 | 426.5 |
| Growth | +0.0% | +25.4% | −348.4% | +21.0% | +86.9% | +0.6% | −11.7% | −5.3% | ||
| EPS, diluted | 0.99 | 0.99 | 1.22 | −3.21 | 2.59 | 3.15 | 6.08 | 6.45 | 5.76 | 5.44 |
| Growth | +0.0% | +23.2% | −363.1% | +21.6% | +93.0% | +6.1% | −10.7% | −5.6% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 23.5% | 22.7% | 23.6% | 18.9% | 34.8% | 28.9% | 36.4% | 39.9% | 37.7% | 38.3% |
| Operating margin | 6.1% | 6.6% | 9.3% | −5.7% | 17.4% | 14.9% | 23.4% | 25.5% | 22.6% | 20.3% |
| Net margin | 4.9% | 4.7% | 5.6% | −11.5% | 11.3% | 9.8% | 16.5% | 17.7% | 15.5% | 14.0% |
| Free cash flow margin | 4.6% | 7.2% | 7.8% | 14.2% | 18.8% | 4.5% | 17.6% | 18.6% | 12.7% | 18.7% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 104.2 | 137.1 | 151.7 | 306.2 | 452.2 | 274.9 | 707.8 | 717.9 | 581.5 | 819.1 |
| Capital expenditure | −46.7 | −41.7 | −43.4 | −67.7 | −78.8 | −149.1 | −166.9 | −183.8 | −212.9 | −249.8 |
| Free cash flow | 57.6 | 95.4 | 108.3 | 238.5 | 373.5 | 125.8 | 540.9 | 534.1 | 368.5 | 569.3 |
| Growth | +65.8% | +13.5% | +120.3% | +56.6% | −66.3% | +329.9% | −1.3% | −31.0% | +54.5% | |
| Buybacks | n/a | −7.9 | n/a | 0.0 | 0.0 | −292.0 | −575.0 | −207.3 | −69.9 | −92.0 |
| Dividends paid | −16.8 | −18.5 | −26.1 | −92.1 | −30.7 | −37.0 | −39.6 | −44.0 | −49.7 | −56.1 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 6.5 | 17.6 | 8.9 | 174.2 | 195.0 | 20.1 | 217.1 | 490.2 | 463.3 | 223.0 |
| Total debt | 348.6 | 297.7 | 234.5 | 1,097.3 | 789.2 | 928.2 | 1,284.1 | 1,271.4 | 1,261.5 | 1,611.8 |
| Net cash (debt) | −342.2 | −280.2 | −225.6 | −923.1 | −594.2 | −908.0 | −1,067.0 | −781.2 | −798.2 | −1,388.8 |
| Shareholders’ equity | 222.7 | 307.6 | 384.3 | 525.7 | 819.8 | 893.0 | 824.1 | 1,153.3 | 1,525.4 | 1,858.7 |
| Debt to equity | 1.57 | 0.97 | 0.61 | 2.09 | 0.96 | 1.04 | 1.56 | 1.10 | 0.83 | 0.87 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2017 31 Mar 2017 | FY2018 31 Mar 2018 | FY2019 31 Mar 2019 | FY2020 31 Mar 2020 | FY2021 31 Mar 2021 | FY2022 31 Mar 2022 | FY2023 31 Mar 2023 | FY2024 31 Mar 2024 | FY2025 31 Mar 2025 | FY2026 31 Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 6.5 | 17.6 | 8.9 | 174.2 | 195.0 | 20.1 | 217.1 | 490.2 | 463.3 | 223.0 | |
| 258.4 | 263.8 | 264.5 | 282.4 | 301.0 | 494.3 | 464.0 | 464.2 | 488.3 | 543.4 | |
| 406.9 | 399.4 | 398.9 | 481.4 | 504.3 | 619.4 | 733.1 | 876.4 | 1,051.0 | 1,217.2 | |
| 100.6 | 103.0 | 102.6 | 597.8 | 599.1 | 610.3 | 620.2 | 617.2 | 720.2 | 1,042.7 | |
| 1,046.3 | 1,043.2 | 1,042.2 | 2,369.9 | 2,413.8 | 2,649.8 | 2,901.1 | 3,268.9 | 3,690.4 | 4,505.6 | |
| Growth | −0.3% | −0.1% | +127.4% | +1.9% | +9.8% | +9.5% | +12.7% | +12.9% | +22.1% | |
| Liabilities | ||||||||||
| 37.8 | 26.8 | 25.9 | 8.0 | 7.0 | 19.5 | 14.7 | 11.9 | 9.9 | 5.9 | |
| 310.8 | 270.9 | 208.6 | 1,089.4 | 782.2 | 908.7 | 1,269.4 | 1,259.5 | 1,251.6 | 1,606.0 | |
| calc | 348.6 | 297.7 | 234.5 | 1,097.3 | 789.2 | 928.2 | 1,284.1 | 1,271.4 | 1,261.5 | 1,611.8 |
| 695.9 | 609.4 | 541.5 | 1,585.3 | 1,350.4 | 1,544.7 | 1,906.3 | 1,988.2 | 2,054.6 | 2,549.7 | |
| Equity | ||||||||||
| −83.7 | −39.2 | 17.6 | −267.6 | −75.2 | 158.9 | 626.2 | 1,092.2 | 1,492.6 | 1,862.9 | |
| 222.7 | 307.6 | 384.3 | 525.7 | 819.8 | 893.0 | 824.1 | 1,153.3 | 1,525.4 | 1,858.7 | |
| Growth | +38.1% | +24.9% | +36.8% | +55.9% | +8.9% | −7.7% | +39.9% | +32.3% | +21.8% | |
| Per share and net cash | ||||||||||
| calc | −342.2 | −280.2 | −225.6 | −923.1 | −594.2 | −908.0 | −1,067.0 | −781.2 | −798.2 | −1,388.8 |
| 55.3 | 56.5 | 57.5 | 69.3 | 71.6 | 72.3 | 69.5 | 70.9 | 71.9 | 72.7 | |
| calc | 4.02 | 5.45 | 6.69 | 7.58 | 11.45 | 12.35 | 11.86 | 16.27 | 21.23 | 25.58 |
Lines marked calc are worked out here from filed figures; point at one for how.