Valuation Exosens

Stocks

Market Closed - Euronext Paris Other stock markets 11:55:00 2026-07-13 EDT			5-day change	1st Jan Change
56.45 ^EUR	-2.25%		-4.32%	+16.51%

06-29	Gloomy mood in Europe as Wall Street pushes ahead
06-29	Exosens Secures Major Long-Term Contract with Brolis to Supply 17 000 High-Performance Image Intensifier Tubes for the Czech Armed Forces	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2024	2025	2026	2027	2028
Market Cap ¹	986.7	2,459	2,862	-	-
Change	-	149.26%	16.36%	-	-
Enterprise Value (EV) ¹	1,131	2,657	3,009	2,955	2,906
Change	-	134.98%	13.24%	-1.81%	-1.63%
P/E	31.9x	57.7x	32.3x	27.1x	22.7x
PBR	2.39x	5.51x	5.53x	4.75x	4.09x
PEG	0x	1.5x	0x	1.4x	1.2x
Capitalization / Revenue	2.5x	5.25x	5.35x	4.72x	4.17x
EV / Revenue	2.87x	5.68x	5.62x	4.87x	4.23x
EV / EBITDA	9.54x	17.5x	17.5x	14.8x	12.4x
EV / EBIT	11.9x	20.8x	21.7x	18.2x	15.6x
EV / FCF	20.4x	46.4x	49.2x	40x	29.6x
FCF Yield	4.9%	2.16%	2.03%	2.5%	3.38%
Dividend per Share ²	0.1	0.3	0.3985	0.4853	0.5767
Rate of return	0.51%	0.62%	0.71%	0.86%	1.02%
EPS ²	0.61	0.84	1.748	2.08	2.486
Distribution rate	16.4%	35.7%	22.8%	23.3%	23.2%
Net sales ¹	394.1	468.2	535.1	606.8	686.6
EBITDA ¹	118.5	151.6	171.5	199	233.8
EBIT ¹	95.3	127.6	138.4	162	185.9
Net income ¹	30.7	42.7	87.75	105.3	125.5
Net Debt ¹	144.1	197.7	147.2	92.79	44.7
Reference price ²	19.43	48.45	56.45	56.45	56.45
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
EXOSENS	33.03x	5.75x	17.93x	0.69%	3.35B
GE AEROSPACE	43.07x	7.87x	32.7x	0.48%	375B
RTX CORPORATION	34.15x	3.09x	18.38x	1.46%	264B
ROLLS-ROYCE HOLDINGS PLC	37.96x	5.11x	23.25x	0.86%	159B
LOCKHEED MARTIN CORPORATION	17.5x	1.71x	12x	2.69%	121B
GENERAL DYNAMICS CORPORATION	22.49x	1.89x	15.47x	1.7%	101B
NORTHROP GRUMMAN CORPORATION	19.29x	1.94x	13.72x	1.8%	76.65B
BAE SYSTEMS PLC	23.59x	1.74x	12.37x	2.13%	70.47B
L3HARRIS TECHNOLOGIES, INC.	25.06x	2.65x	14.7x	1.7%	54.17B
Average	28.46x	3.53x	17.83x	1.5%	136.03B
Weighted average by Cap.	32.83x	4.42x	21.72x	1.29%