|
Market Closed -
OTC Markets
20:32:11 11/08/2026 BST
|
5-day change | 1st Jan Change | ||
| 18.50 USD | +14.20% |
|
-.--% | - |
| 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 | 2,848 | - | - |
| Change | - | 149.26% | 15.82% | - | - |
| Enterprise Value (EV) 1 | 1,131 | 2,657 | 3,009 | 2,950 | 2,890 |
| Change | - | 134.98% | 13.22% | -1.94% | -2.03% |
| P/E | 31.9x | 57.7x | 37.2x | 26.6x | 21.4x |
| PBR | 2.39x | 5.51x | 5.59x | 4.78x | 4.09x |
| PEG | 0x | 1.5x | 0.5x | 0.7x | 0.9x |
| Capitalization / Revenue | 2.5x | 5.25x | 5.29x | 4.64x | 4.09x |
| EV / Revenue | 2.87x | 5.68x | 5.58x | 4.8x | 4.15x |
| EV / EBITDA | 9.54x | 17.5x | 17.3x | 14.7x | 12.2x |
| EV / EBIT | 11.9x | 20.8x | 20.5x | 17.6x | 14.8x |
| EV / FCF | 20.4x | 46.4x | 52.1x | 38.5x | 28.6x |
| FCF Yield | 4.9% | 2.16% | 1.92% | 2.6% | 3.49% |
| Dividend per Share 2 | 0.1 | 0.3 | 0.3604 | 0.4906 | 0.6 |
| Rate of return | 0.51% | 0.62% | 0.64% | 0.88% | 1.07% |
| 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 | 55.95 | 55.95 | 55.95 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 37.98x | 6.85x | 28.55x | 0.56% | 336B | |
| 32.86x | 3.06x | 18.15x | 1.44% | 267B | |
| 33.49x | 4.92x | 20.71x | 1.01% | 161B | |
| 17.4x | 1.69x | 12.11x | 2.64% | 122B | |
| 20.85x | 1.77x | 14.46x | 1.78% | 95.7B | |
| 17.88x | 1.87x | 13.31x | 1.87% | 73.72B | |
| 24.61x | 1.79x | 12.48x | 2.06% | 73.69B | |
| 29.71x | 3.26x | 14.33x | 1.38% | 55.16B | |
| Average | 26.85x | 3.15x | 16.76x | 1.59% | 148.06B | |
| Weighted average by Cap. | 30.24x | 4.00x | 19.70x | 1.35% |
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
- EXSNY Stock
- Valuation Exosens
Select your edition
All financial news and data tailored to specific country editions
