|
Market Closed -
Euronext Paris
19:55:00 04/09/2026 +04
|
After hours 23:58:46 | |||
| 55.20 EUR | +0.55% |
|
54.55 | -1.18% |
| 08-25 | Exosens Unit Bags Order From US Army | MT |
| 08-25 | Photonis Defense (Exosens) to deliver 1,600 BiNOD systems to the US Army |  |
Company Valuation: Exosens
Data adjusted to current consolidation scope
| Fiscal Period: December | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|
| Market Cap 1 | 986.7 | 2,459 | 2,810 | - | - |
| Change | - | 149.26% | 14.27% | - | - |
| Enterprise Value (EV) 1 | 1,131 | 2,657 | 2,970 | 2,912 | 2,852 |
| Change | - | 134.98% | 11.79% | -1.96% | -2.05% |
| P/E | 31.9x | 57.7x | 36.7x | 26.3x | 21.1x |
| PBR | 2.39x | 5.51x | 5.51x | 4.72x | 4.03x |
| PEG | 0x | 1.5x | 0.5x | 0.7x | 0.9x |
| Capitalization / Revenue | 2.5x | 5.25x | 5.22x | 4.57x | 4.03x |
| EV / Revenue | 2.87x | 5.68x | 5.51x | 4.74x | 4.09x |
| EV / EBITDA | 9.54x | 17.5x | 17.1x | 14.5x | 12x |
| EV / EBIT | 11.9x | 20.8x | 20.2x | 17.3x | 14.6x |
| EV / FCF | 20.4x | 46.4x | 51.5x | 38x | 28.3x |
| FCF Yield | 4.9% | 2.16% | 1.94% | 2.63% | 3.54% |
| Dividend per Share 2 | 0.1 | 0.3 | 0.3604 | 0.4906 | 0.6 |
| Rate of return | 0.51% | 0.62% | 0.65% | 0.89% | 1.09% |
| EPS 2 | 0.61 | 0.84 | 1.506 | 2.102 | 2.613 |
| Distribution rate | 16.4% | 35.7% | 23.9% | 23.3% | 23% |
| Net sales 1 | 394.1 | 468.2 | 538.7 | 614.4 | 696.6 |
| EBITDA 1 | 118.5 | 151.6 | 173.4 | 201.4 | 236.9 |
| EBIT 1 | 95.3 | 127.6 | 146.8 | 167.8 | 194.7 |
| Net income 1 | 30.7 | 42.7 | 80.35 | 108.3 | 129.7 |
| Net Debt 1 | 144.1 | 197.7 | 160 | 101.7 | 41.85 |
| Reference price 2 | 19.43 | 48.45 | 55.20 | 55.20 | 55.20 |
| Nbr of stocks (in thousands) | 50,783 | 50,762 | 50,911 | - | - |
| Announcement Date | 03/03/25 | 23/02/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 36.46x | 5.49x | 17.04x | 0.66% | 3.25B | |
| 39.2x | 7.05x | 29.3x | 0.54% | 346B | |
| 33.53x | 3.12x | 18.49x | 1.41% | 272B | |
| 34.67x | 5.1x | 21.46x | 0.98% | 166B | |
| 17.49x | 1.69x | 12.17x | 2.63% | 123B | |
| 21.52x | 1.82x | 14.91x | 1.72% | 98.84B | |
| 25.45x | 1.82x | 12.84x | 2% | 75.86B | |
| 18.2x | 1.9x | 13.53x | 1.84% | 75.04B | |
| 31.16x | 3.44x | 15.08x | 1.32% | 58.05B | |
| 21.95x | 2.4x | 13.25x | 1.9% | 48.81B | |
| Average | 27.96x | 3.38x | 16.81x | 1.5% | 126.76B | |
| Weighted average by Cap. | 30.80x | 4.06x | 19.94x | 1.33% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- EXENS Stock
- Valuation Exosens
Select your edition
All financial news and data tailored to specific country editions
