|
Market Closed -
Börse Stuttgart
23:55:43 06/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 56.50 EUR | -7.53% |
|
+1.75% | +30.56% |
| 09-23 | European stocks slip as lack of progress on US-Iran peace lifts oil, yields | RE |
| 09-23 | Europe stocks rise as oil retreat aids sentiment; PMI data in focus | RE |
Company Valuation: Exosens
Data adjusted to current consolidation scope
| Fiscal Period: December | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|
| Market Cap 1 | 986.7 | 2,459 | 2,884 | - | - |
| Change | - | 149.26% | 17.27% | - | - |
| Enterprise Value (EV) 1 | 1,131 | 2,657 | 3,040 | 2,976 | 2,897 |
| Change | - | 134.98% | 14.4% | -2.1% | -2.66% |
| P/E | 31.9x | 57.7x | 36.6x | 25.1x | 21x |
| PBR | 2.39x | 5.51x | 5.62x | 4.78x | 4.06x |
| PEG | 0x | 1.5x | 0.4x | 0.6x | 1.1x |
| Capitalization / Revenue | 2.5x | 5.25x | 5.15x | 4.55x | 4.03x |
| EV / Revenue | 2.87x | 5.68x | 5.43x | 4.7x | 4.05x |
| EV / EBITDA | 9.54x | 17.5x | 16.7x | 14.2x | 11.8x |
| EV / EBIT | 11.9x | 20.8x | 20.2x | 16.7x | 14.2x |
| EV / FCF | 20.4x | 46.4x | 49.5x | 36.3x | 26.8x |
| FCF Yield | 4.9% | 2.16% | 2.02% | 2.76% | 3.73% |
| Dividend per Share 2 | 0.1 | 0.3 | 0.3797 | 0.519 | 0.6306 |
| Rate of return | 0.51% | 0.62% | 0.67% | 0.92% | 1.11% |
| EPS 2 | 0.61 | 0.84 | 1.55 | 2.254 | 2.694 |
| Distribution rate | 16.4% | 35.7% | 24.5% | 23% | 23.4% |
| Net sales 1 | 394.1 | 468.2 | 559.6 | 633.8 | 715.4 |
| EBITDA 1 | 118.5 | 151.6 | 181.5 | 209.4 | 245.3 |
| EBIT 1 | 95.3 | 127.6 | 150.7 | 178 | 204.7 |
| Net income 1 | 30.7 | 42.7 | 80.03 | 113.6 | 134.9 |
| Net Debt 1 | 144.1 | 197.7 | 155.7 | 91.73 | 12.71 |
| Reference price 2 | 19.43 | 48.45 | 56.65 | 56.65 | 56.65 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 35.1x | 6.49x | 27.21x | 0.59% | 318B | |
| 30.56x | 2.86x | 16.99x | 1.55% | 248B | |
| 25.44x | 1.69x | 12.57x | 1.81% | 168B | |
| 34.86x | 5.08x | 21.31x | 0.98% | 162B | |
| 33.03x | 3.62x | 16.42x | 1.25% | 153B | |
| -662.61x | 1.79x | 40.4x | -.--% | 152B | |
| 16.62x | 1.62x | 11.63x | 2.77% | 117B | |
| 41.69x | 9.4x | 29.14x | 0.23% | 91.55B | |
| 19.52x | 1.66x | 13.56x | 1.9% | 89.61B | |
| Average | -47.31x | 3.80x | 21.03x | 1.23% | 166.65B | |
| Weighted average by Cap. | -39.80x | 3.94x | 21.57x | 1.16% |
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
- H8Y Stock
- Valuation Exosens
Select your edition
All financial news and data tailored to specific country editions
