Valuation Exosens

Stocks

Real-time Euronext Paris Other stock markets 16:08:30 29/07/2026 +04			5-day change	1st Jan Change
57.85 ^EUR	-1.03%		-6.62%	+19.40%

07-28	Exosens, H1 2026 Earnings Call, Jul 28, 2026
07-28	Exosens Reports Earnings Results for the Half Year Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2024	2025	2026	2027	2028
Market Cap ¹	986.7	2,459	2,963	-	-
Change	-	149.26%	20.48%	-	-
Enterprise Value (EV) ¹	1,131	2,657	3,121	3,059	3,005
Change	-	134.98%	17.46%	-1.98%	-1.79%
P/E	31.9x	57.7x	36x	27.6x	22.9x
PBR	2.39x	5.51x	6.02x	4.97x	4.28x
PEG	0x	1.5x	0.4x	0.9x	1.1x
Capitalization / Revenue	2.5x	5.25x	5.53x	4.87x	4.31x
EV / Revenue	2.87x	5.68x	5.82x	5.03x	4.37x
EV / EBITDA	9.54x	17.5x	18.1x	15.3x	12.8x
EV / EBIT	11.9x	20.8x	22.6x	18.6x	15.8x
EV / FCF	20.4x	46.4x	54.3x	40x	29.8x
FCF Yield	4.9%	2.16%	1.84%	2.5%	3.35%
Dividend per Share ²	0.1	0.3	0.3408	0.4823	0.5949
Rate of return	0.51%	0.62%	0.58%	0.83%	1.02%
EPS ²	0.61	0.84	1.623	2.119	2.547
Distribution rate	16.4%	35.7%	21%	22.8%	23.4%
Net sales ¹	394.1	468.2	536	608	688.1
EBITDA ¹	118.5	151.6	172.6	199.8	235
EBIT ¹	95.3	127.6	138.2	164.5	190.7
Net income ¹	30.7	42.7	74.27	105.7	126.2
Net Debt ¹	144.1	197.7	157.9	96.26	41.42
Reference price ²	19.43	48.45	58.45	58.45	58.45
Nbr of stocks (in thousands)	50,783	50,762	50,695	-	-
Announcement Date	03/03/25	23/02/26	-	-	-

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	34.59x	5.82x	18.14x	0.56%	3.38B
GE AEROSPACE	42.74x	7.67x	31.88x	0.5%	377B
RTX CORPORATION	36.58x	3.35x	19.77x	1.3%	295B
ROLLS-ROYCE HOLDINGS PLC	37.48x	5.04x	22.87x	0.87%	155B
LOCKHEED MARTIN CORPORATION	19.11x	1.84x	13.18x	2.41%	134B
GENERAL DYNAMICS CORPORATION	23.54x	1.97x	16.18x	1.62%	106B
NORTHROP GRUMMAN CORPORATION	18.96x	1.97x	14.02x	1.77%	78.02B
BAE SYSTEMS PLC	25.65x	1.88x	13.41x	1.95%	76.31B
RHEINMETALL AG	31.03x	3.43x	15.09x	1.38%	57.64B
Average	29.96x	3.66x	18.28x	1.37%	142.54B
Weighted average by Cap.	33.62x	4.39x	21.78x	1.22%