Valuation Exosens

Stocks

Market Closed - Euronext Paris Other stock markets 11:55:00 2026-06-19 EDT			5-day change	1st Jan Change
60.10 ^EUR	+0.92%		+0.75%	+24.05%

05-29	Exosens Approves Cash Dividend, Payable on 29 May 2026	CI
05-21	Airbus haunted by past demons, Exosens shifts gears

Data adjusted to current consolidation scope

Fiscal Period: December	2024	2025	2026	2027	2028
Market Cap ¹	986.7	2,459	3,047	-	-
Change	-	149.26%	23.88%	-	-
Enterprise Value (EV) ¹	1,131	2,657	3,196	3,142	3,091
Change	-	134.98%	20.29%	-1.71%	-1.61%
P/E	31.9x	57.7x	35.5x	29.6x	24.8x
PBR	2.39x	5.51x	5.89x	5.06x	4.36x
PEG	0x	1.5x	0x	1.5x	1.3x
Capitalization / Revenue	2.5x	5.25x	5.69x	5.02x	4.44x
EV / Revenue	2.87x	5.68x	5.97x	5.18x	4.5x
EV / EBITDA	9.54x	17.5x	18.7x	15.9x	13.6x
EV / EBIT	11.9x	20.8x	22.7x	19.3x	16.6x
EV / FCF	20.4x	46.4x	52.3x	42.5x	31.5x
FCF Yield	4.9%	2.16%	1.91%	2.35%	3.17%
Dividend per Share ²	0.1	0.3	0.3988	0.4855	0.577
Rate of return	0.51%	0.62%	0.66%	0.81%	0.96%
EPS ²	0.61	0.84	1.693	2.029	2.428
Distribution rate	16.4%	35.7%	23.6%	23.9%	23.8%
Net sales ¹	394.1	468.2	535	606.8	686.5
EBITDA ¹	118.5	151.6	171.1	198.2	226.7
EBIT ¹	95.3	127.6	140.7	163.2	186.1
Net income ¹	30.7	42.7	85.58	103.4	123.3
Net Debt ¹	144.1	197.7	149.4	94.81	44.17
Reference price ²	19.43	48.45	60.10	60.10	60.10
Nbr of stocks (in thousands)	50,783	50,762	50,695	-	-
Announcement Date	3/3/25	2/23/26	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
EXOSENS	35.5x	5.97x	18.68x	0.66%	3.49B
GE AEROSPACE	43.94x	7.87x	32.57x	0.5%	373B
RTX CORPORATION	32.39x	2.95x	17.5x	1.55%	250B
ROLLS-ROYCE HOLDINGS PLC	37.39x	5.02x	22.92x	0.87%	154B
LOCKHEED MARTIN CORPORATION	17.09x	1.67x	11.75x	2.72%	118B
GENERAL DYNAMICS CORPORATION	21x	1.77x	14.5x	1.82%	94.51B
NORTHROP GRUMMAN CORPORATION	18.65x	1.88x	13.32x	1.86%	74.07B
BAE SYSTEMS PLC	23.65x	1.74x	12.34x	2.14%	69.3B
RHEINMETALL AG	33.55x	3.79x	16.58x	1.29%	64.19B
Average	29.24x	3.63x	17.80x	1.49%	133.36B
Weighted average by Cap.	32.94x	4.44x	21.48x	1.31%