Valuation Exosens OTC Markets

Stocks

Market Closed - OTC Markets 20:32:11 11/08/2026 BST			5-day change	1st Jan Change
18.50 ^USD	+14.20%		-.--%	-

10-27	Exosens (-7%) hit by slumping profitability, analysts remain confident
10-27	Exosens Q3 revenue rises 23.5% on stronger demand, capacity ramp-up	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2024	2025	2026	2027	2028
Market Cap ¹	986.7	2,459	2,897	-	-
Change	-	149.26%	17.78%	-	-
Enterprise Value (EV) ¹	1,131	2,657	3,056	2,988	2,905
Change	-	134.98%	15.03%	-2.25%	-2.76%
P/E	31.9x	57.7x	33.8x	24.5x	21x
PBR	2.39x	5.51x	5.66x	4.77x	4.06x
PEG	0x	1.5x	0x	0.6x	1.3x
Capitalization / Revenue	2.5x	5.25x	5.12x	4.51x	4.02x
EV / Revenue	2.87x	5.68x	5.41x	4.65x	4.03x
EV / EBITDA	9.54x	17.5x	16.4x	13.9x	11.8x
EV / EBIT	11.9x	20.8x	19.1x	16.2x	13.7x
EV / FCF	20.4x	46.4x	49.5x	35.1x	26.3x
FCF Yield	4.9%	2.16%	2.02%	2.85%	3.81%
Dividend per Share ²	0.1	0.3	0.3582	0.5237	0.6346
Rate of return	0.51%	0.62%	0.63%	0.92%	1.12%
EPS ²	0.61	0.84	1.684	2.325	2.704
Distribution rate	16.4%	35.7%	21.3%	22.5%	23.5%
Net sales ¹	394.1	468.2	565.4	642.2	721
EBITDA ¹	118.5	151.6	185.9	214.6	245.5
EBIT ¹	95.3	127.6	159.7	184.1	211.7
Net income ¹	30.7	42.7	78.47	114.5	134.6
Net Debt ¹	144.1	197.7	159.6	91	8.443
Reference price ²	19.43	48.45	56.90	56.90	56.90
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.($)
GE AEROSPACE	34.47x	6.31x	26.15x	0.6%	312B
RTX CORPORATION	31.37x	3.04x	17.55x	1.42%	270B
AIRBUS SE	26.08x	1.72x	12.79x	1.75%	170B
LOCKHEED MARTIN CORPORATION	20.8x	1.97x	14.29x	2.2%	147B
ROLLS-ROYCE HOLDINGS PLC	28.93x	4.19x	17.53x	1.18%	137B
BOEING	-125.25x	1.64x	43.48x	-.--%	136B
SAFRAN	27.66x	3.01x	13.65x	1.49%	128B
GENERAL DYNAMICS CORPORATION	21.44x	1.82x	14.96x	1.7%	101B
HOWMET AEROSPACE INC.	35.36x	8.05x	24.87x	0.27%	79.22B
Average	11.21x	3.53x	20.59x	1.18%	164.26B
Weighted average by Cap.	14.95x	3.63x	20.76x	1.17%