Valuation Exosens

Stocks

Market Closed - Euronext Paris Other stock markets 18:55:00 07/08/2026 +03			5-day change	1st Jan Change
63.25 ^EUR	-0.39%		+10.58%	+30.55%

08-06	Defense: after the stampede into the sector, it's time to make choices
08-06	Defense: after the rush into the sector, it is time to make choices

Data adjusted to current consolidation scope

Fiscal Period: December	2024	2025	2026	2027	2028
Market Cap ¹	986.7	2,459	3,220	-	-
Change	-	149.26%	30.93%	-	-
Enterprise Value (EV) ¹	1,131	2,657	3,379	3,323	3,262
Change	-	134.98%	27.19%	-1.67%	-1.84%
P/E	31.9x	57.7x	38.7x	29.1x	24x
PBR	2.39x	5.51x	6.32x	5.4x	4.62x
PEG	0x	1.5x	0.4x	0.9x	1.1x
Capitalization / Revenue	2.5x	5.25x	5.98x	5.24x	4.62x
EV / Revenue	2.87x	5.68x	6.27x	5.41x	4.68x
EV / EBITDA	9.54x	17.5x	19.3x	16.4x	13.9x
EV / EBIT	11.9x	20.8x	23x	19.9x	16.8x
EV / FCF	20.4x	46.4x	58.6x	43.3x	32.3x
FCF Yield	4.9%	2.16%	1.71%	2.31%	3.09%
Dividend per Share ²	0.1	0.3	0.3542	0.4856	0.6
Rate of return	0.51%	0.62%	0.56%	0.77%	0.95%
EPS ²	0.61	0.84	1.633	2.173	2.631
Distribution rate	16.4%	35.7%	21.7%	22.3%	22.8%
Net sales ¹	394.1	468.2	538.7	614.4	696.6
EBITDA ¹	118.5	151.6	174.8	202.8	235.4
EBIT ¹	95.3	127.6	147	167.2	194.2
Net income ¹	30.7	42.7	80.35	108.3	129.7
Net Debt ¹	144.1	197.7	159.4	102.9	41.85
Reference price ²	19.43	48.45	63.25	63.25	63.25
Nbr of stocks (in thousands)	50,783	50,762	50,911	-	-
Announcement Date	3/3/25 A	2/23/26 A	-	-	-

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	38.89x	6.3x	19.41x	0.56%	3.72B
GE AEROSPACE	44.03x	7.9x	32.82x	0.48%	384B
RTX CORPORATION	36.88x	3.41x	20.07x	1.28%	301B
ROLLS-ROYCE HOLDINGS PLC	37.93x	5.35x	22.96x	0.93%	171B
LOCKHEED MARTIN CORPORATION	19.16x	1.84x	13.22x	2.4%	136B
GENERAL DYNAMICS CORPORATION	22.81x	1.92x	15.78x	1.63%	106B
BAE SYSTEMS PLC	28.08x	2.02x	14.11x	1.81%	84.84B
NORTHROP GRUMMAN CORPORATION	19.56x	2.03x	14.45x	1.71%	81.2B
RHEINMETALL AG	33.97x	3.68x	16.43x	1.22%	61.85B
L3HARRIS TECHNOLOGIES, INC.	24.01x	2.63x	14.44x	1.73%	53.38B
Average	30.53x	3.71x	18.37x	1.38%	138.25B
Weighted average by Cap.	34.00x	4.45x	21.89x	1.22%