Valuation Exosens OTC Markets

Stocks

Market Closed - OTC Markets 15:32:11 2026-08-11 EDT			5-day change	1st Jan Change
18.50 ^USD	+14.20%		+14.20%	-

08-06	Defense: after the stampede into the sector, it's time to make choices
08-06	Defense: after the rush into the sector, it is time to make choices

Data adjusted to current consolidation scope

Fiscal Period: December	2024	2025	2026	2027	2028
Market Cap ¹	986.7	2,459	3,401	-	-
Change	-	149.26%	38.28%	-	-
Enterprise Value (EV) ¹	1,131	2,657	3,561	3,504	3,443
Change	-	134.98%	34.02%	-1.59%	-1.76%
P/E	31.9x	57.7x	40.9x	30.7x	25.4x
PBR	2.39x	5.51x	6.67x	5.71x	4.88x
PEG	0x	1.5x	0.4x	0.9x	1.2x
Capitalization / Revenue	2.5x	5.25x	6.31x	5.53x	4.88x
EV / Revenue	2.87x	5.68x	6.61x	5.7x	4.94x
EV / EBITDA	9.54x	17.5x	20.4x	17.3x	14.6x
EV / EBIT	11.9x	20.8x	24.2x	20.9x	17.7x
EV / FCF	20.4x	46.4x	61.7x	45.7x	34.1x
FCF Yield	4.9%	2.16%	1.62%	2.19%	2.93%
Dividend per Share ²	0.1	0.3	0.3542	0.4856	0.6
Rate of return	0.51%	0.62%	0.53%	0.73%	0.9%
EPS ²	0.61	0.84	1.633	2.173	2.631
Distribution rate	16.4%	35.7%	21.7%	22.3%	22.8%
Net sales ¹	394.1	468.2	538.7	614.4	696.6
EBITDA ¹	118.5	151.6	174.8	202.8	235.4
EBIT ¹	95.3	127.6	147.3	167.8	194.2
Net income ¹	30.7	42.7	80.35	108.3	129.7
Net Debt ¹	144.1	197.7	160.2	103.6	41.85
Reference price ²	19.43	48.45	66.80	66.80	66.80
Nbr of stocks (in thousands)	50,783	50,762	50,911	-	-
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	42.39x	7.61x	31.63x	0.5%	374B
RTX CORPORATION	36.43x	3.37x	19.84x	1.3%	297B
ROLLS-ROYCE HOLDINGS PLC	37.54x	5.31x	22.75x	0.94%	171B
LOCKHEED MARTIN CORPORATION	19.63x	1.88x	13.51x	2.34%	138B
GENERAL DYNAMICS CORPORATION	23.12x	1.95x	15.98x	1.6%	106B
BAE SYSTEMS PLC	28.75x	2.04x	14.38x	1.77%	85.46B
NORTHROP GRUMMAN CORPORATION	19.8x	2.05x	14.61x	1.69%	81.65B
RHEINMETALL AG	33.92x	3.76x	16.63x	1.21%	62.7B
Average	30.20x	3.50x	18.66x	1.42%	164.52B
Weighted average by Cap.	33.78x	4.41x	21.76x	1.21%