Closing prices at the end of each trading day, from 11 Oct 2023. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back.
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Revenue | 1,242.8 | 1,491.9 | 1,804.7 | 2,097.4 |
| Growth | +20.0% | +21.0% | +16.2% | |
| Operating income | 363.0 | 260.7 | 421.1 | 549.5 |
| Net income | 187.1 | 75.0 | 191.6 | 348.3 |
| Growth | −59.9% | +155.4% | +81.8% | |
| EPS, diluted | 1.02 | 0.41 | 1.02 | 1.87 |
| Growth | −59.8% | +148.8% | +83.3% |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Gross margin | 60.3% | 62.1% | 58.8% | 59.1% |
| Operating margin | 29.2% | 17.5% | 23.3% | 26.2% |
| Net margin | 15.1% | 5.0% | 10.6% | 16.6% |
| Free cash flow margin | 13.1% | 17.2% | 20.1% | 14.7% |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Operating cash flow | 234.1 | 358.7 | 428.7 | 384.3 |
| Capital expenditure | −70.8 | −102.2 | −65.4 | −76.7 |
| Free cash flow | 163.4 | 256.6 | 363.3 | 307.6 |
| Growth | +57.1% | +41.6% | −15.3% |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Cash | 307.1 | 344.4 | 355.8 | 329.1 |
| Total debt | 1,919.6 | 1,815.7 | 1,170.0 | 1,128.0 |
| Net cash (debt) | −1,612.6 | −1,471.3 | −814.1 | −798.9 |
| Shareholders’ equity | 2,357.8 | 2,400.6 | 2,625.0 | 2,722.7 |
| Debt to equity | 0.81 | 0.76 | 0.45 | 0.41 |
In millions of EUR, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2022 30 Sep 2022 | FY2023 30 Sep 2023 | FY2024 30 Sep 2024 | FY2025 30 Sep 2025 |
|---|---|---|---|---|
| Assets | ||||
| 307.1 | 344.4 | 355.8 | 329.1 | |
| 66.1 | 91.8 | 114.3 | 160.2 | |
| 535.6 | 595.1 | 624.8 | 704.4 | |
| 205.0 | 286.1 | 318.8 | 357.5 | |
| 1,674.3 | 1,593.9 | 1,554.6 | 1,512.3 | |
| 4,788.6 | 4,827.5 | 4,884.9 | 4,942.1 | |
| Growth | +0.8% | +1.2% | +1.2% | |
| Liabilities | ||||
| 1,919.6 | 1,815.7 | 1,170.0 | 1,128.0 | |
| calc | 1,919.6 | 1,815.7 | 1,170.0 | 1,128.0 |
| 2,430.8 | 2,426.9 | 2,259.9 | 2,219.4 | |
| Equity | ||||
| 151.0 | 226.0 | 417.6 | 765.9 | |
| 2,357.8 | 2,400.6 | 2,625.0 | 2,722.7 | |
| Growth | +1.8% | +9.3% | +3.7% | |
| Per share and net cash | ||||
| calc | −1,612.6 | −1,471.3 | −814.1 | −798.9 |
| n/a | 182.7 | 187.8 | n/a | |
| calc | n/a | 13.14 | 13.98 | n/a |
Lines marked calc are worked out here from filed figures; point at one for how. Shown in EUR as filed; the screener converts to dollars.