Valuation Exosens BOERSE MUENCHEN

Stocks

Market Closed - BOERSE MUENCHEN Other stock markets 16:43:43 2026-07-03 EDT			5-day change	1st Jan Change
58.90 ^EUR	+1.82%		+9.07%	+23.48%

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	2,991	-	-
Change	-	149.26%	21.61%	-	-
Enterprise Value (EV) ¹	1,131	2,657	3,138	3,084	3,036
Change	-	134.98%	18.1%	-1.73%	-1.56%
P/E	31.9x	57.7x	33.7x	28.4x	23.7x
PBR	2.39x	5.51x	5.78x	4.97x	4.28x
PEG	0x	1.5x	0x	1.5x	1.2x
Capitalization / Revenue	2.5x	5.25x	5.59x	4.93x	4.36x
EV / Revenue	2.87x	5.68x	5.86x	5.08x	4.42x
EV / EBITDA	9.54x	17.5x	18.3x	15.5x	13x
EV / EBIT	11.9x	20.8x	22.4x	18.9x	16.2x
EV / FCF	20.4x	46.4x	51.3x	41.8x	30.9x
FCF Yield	4.9%	2.16%	1.95%	2.4%	3.23%
Dividend per Share ²	0.1	0.3	0.3985	0.4853	0.5767
Rate of return	0.51%	0.62%	0.68%	0.82%	0.98%
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	140	163.5	187.6
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	59.00	59.00	59.00
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.($)
GE AEROSPACE	45.72x	8.29x	34.38x	0.49%	394B
RTX CORPORATION	34.77x	3.14x	18.66x	1.44%	268B
ROLLS-ROYCE HOLDINGS PLC	39.94x	5.38x	24.53x	0.82%	166B
LOCKHEED MARTIN CORPORATION	18.26x	1.77x	12.46x	2.56%	126B
GENERAL DYNAMICS CORPORATION	22.4x	1.88x	15.44x	1.71%	101B
NORTHROP GRUMMAN CORPORATION	19.62x	1.97x	13.93x	1.77%	77.98B
BAE SYSTEMS PLC	25.22x	1.85x	13.15x	2%	75.07B
RHEINMETALL AG	30.92x	3.45x	15.14x	1.39%	58.21B
Average	29.61x	3.47x	18.46x	1.52%	158.25B
Weighted average by Cap.	34.55x	4.66x	22.67x	1.25%