Valuation Exosens

Stocks

Market Closed - Euronext Paris 19:55:00 07/09/2026 +04			After hours 23:59:58
57.45 ^EUR	+4.08%		57.40	-0.09%

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

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

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	36.65x	5.51x	17.13x	0.65%	3.27B
GE AEROSPACE	39.63x	7.13x	29.61x	0.53%	350B
RTX CORPORATION	33.3x	3.1x	18.37x	1.42%	271B
ROLLS-ROYCE HOLDINGS PLC	34.88x	5.13x	21.59x	0.97%	167B
LOCKHEED MARTIN CORPORATION	17.24x	1.67x	12.01x	2.67%	121B
GENERAL DYNAMICS CORPORATION	21.14x	1.79x	14.65x	1.75%	97.09B
BAE SYSTEMS PLC	25.16x	1.81x	12.71x	2.03%	74.91B
NORTHROP GRUMMAN CORPORATION	17.75x	1.86x	13.22x	1.89%	73.16B
RHEINMETALL AG	30.22x	3.32x	14.61x	1.36%	56.08B
Average	28.44x	3.48x	17.10x	1.47%	134.81B
Weighted average by Cap.	31.19x	4.15x	20.29x	1.32%