|
Market Closed -
Euronext Paris
02:55:00 07/10/26 am AEDT
|
After hours 03:24:40 am | |||
| 56.65 EUR | -7.28% |
|
57.00 | +0.62% |
| 24/09 | European stocks slip as lack of progress on US-Iran peace lifts oil, yields | RE |
| 23/09 | 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 | 3,111 | - | - |
| Change | - | 149.26% | 26.48% | - | - |
| Enterprise Value (EV) 1 | 1,131 | 2,657 | 3,266 | 3,202 | 3,123 |
| Change | - | 134.98% | 22.93% | -1.96% | -2.47% |
| P/E | 31.9x | 57.7x | 39.4x | 27.1x | 22.7x |
| PBR | 2.39x | 5.51x | 6.07x | 5.16x | 4.38x |
| PEG | 0x | 1.5x | 0.5x | 0.6x | 1.2x |
| Capitalization / Revenue | 2.5x | 5.25x | 5.56x | 4.91x | 4.35x |
| EV / Revenue | 2.87x | 5.68x | 5.84x | 5.05x | 4.37x |
| EV / EBITDA | 9.54x | 17.5x | 18x | 15.3x | 12.7x |
| EV / EBIT | 11.9x | 20.8x | 21.7x | 18x | 15.3x |
| EV / FCF | 20.4x | 46.4x | 53.2x | 39x | 28.9x |
| FCF Yield | 4.9% | 2.16% | 1.88% | 2.56% | 3.46% |
| Dividend per Share 2 | 0.1 | 0.3 | 0.3797 | 0.519 | 0.6306 |
| Rate of return | 0.51% | 0.62% | 0.62% | 0.85% | 1.03% |
| 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 | 61.10 | 61.10 | 61.10 |
| Nbr of stocks (in thousands) | 50,783 | 50,762 | 50,911 | - | - |
| Announcement Date | 3/3/25 | 23/2/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 39.43x | 5.84x | 17.99x | 0.62% | 3.49B | |
| 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 | -38.64x | 4.00x | 20.72x | 1.17% | 150.34B | |
| Weighted average by Cap. | -39.61x | 3.94x | 21.56x | 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
- Valuation Exosens
Select your edition
All financial news and data tailored to specific country editions
