Subscribe

Exosens (EXENS.PA)

EUR55.75 -1.05 (-1.85%)
FR PAR Industrials Electrical Equipment & Parts
Address Domaine de Pelus 33700
Mérignac, FR
CEO Jerome Cerisier
IPO 2024-06-07
ISIN FR001400Q9V2

Explore sections of this company profile

Description

Exosens specializes in the development, production, and global distribution of advanced electro-optical technologies. Its core expertise lies in amplification, detection, and imaging solutions, catering to markets across France, the rest of Europe, North America, Asia, Oceania, and Africa, as well as other international territories. The company's extensive product portfolio features image intensifier tubes; a diverse array of cameras covering ultraviolet, short-wave, long-wave, visible-near infrared, and mid-wave infrared spectra; and enhanced vision equipment. Exosens further provides ion, electron, scintillation, and single photon detection products; X-ray components, neutronic imaging systems, and image intensifiers tailored for scientific applications; alongside gamma and neutron detectors, and mineral insulated extensions. Additionally, it supplies power tubes, microwave devices, and airborne solutions for methane detection. Operating under prominent brands including Photonis, Xenics, Telops, and El-Mul, Exosens serves vital sectors such as defense and surveillance, industrial research and control, life science and environmental monitoring, and the nuclear industry. Established in 1937 and headquartered in Mérignac, France, Exosens functions as a subsidiary of HLD Europe S.C.A.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
EUR55.75 -1.05 (-1.85%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
104.6K
Beta
0.77
Float Shares
32.19M
Free Float %
63.2%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-1.52% +5.50% +5.09% +9.39% +62.46% +40.66% +57.21% +240.75% +240.75% +240.75% +240.75%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
55.75
DCF (Levered) 43.68 -21.7%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 70% Bullish
Rating 2026-05 Change
Strong Buy 2 0
Buy 5 0
Hold 3 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
6.58
Safe zone
Piotroski F-Score
7 / 9
Strong
MOAT Score
5 / 10
Developing
Composite Rating
B
Overall Score
3 / 5
Medium
DCF Score
4 / 5
High
ROE Score
4 / 5
High
ROA Score
4 / 5
High
D/E Score
2 / 5
Medium
P/E Score
1 / 5
Low
P/Book Score
1 / 5
Low
Operational MOAT
✗ Below peers
  • Revenue growth Electrical Equipment & Parts: +13.1%
    +18.8% Q4'25: +46.1% (vs Q4'23)
  • EPS growth Electrical Equipment & Parts: +22.4%
    +40.0% Q4'25: +242.0% (vs Q4'23)
  • FCF margin FCF growth · Electrical Equipment & Parts: +27.2%
    +10.7% Q4'25: +12.7% (vs Q4'23)
  • EBIT margin Electrical Equipment & Parts: +8.2%
    +21.8% Q4'25: +22.6% (vs Q4'23)
  • ROIC Electrical Equipment & Parts: +6.4%
    +13.0% Q4'25: +29.9% (vs Q4'23)
  • Share dilution Electrical Equipment & Parts: +0.0%
    +0.3% Q4'25: +379.2% (vs Q4'23)
  • Debt / EBITDA Net debt/EBITDA · Electrical Equipment & Parts: -0.54×
    1.97× Q4'25: 0.83× (vs Q4'23)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (1.10) × ERP
WACC = 93% × Ke + 7% × Kd (4.9%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Current price: 55.75
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
9 Rev. Ana.
6 EPS Ana.
Dec 2027
9 Rev. Ana.
6 EPS Ana.
Dec 2028
9 Rev. Ana.
5 EPS Ana.
Dec 2029
4 Rev. Ana.
1 EPS Ana.
Dec 2030
4 Rev. Ana.
1 EPS Ana.
Revenue
318.80M
est: 353.72M (-9.9%)
394.10M
est: 392.59M (+0.4%)
468.20M
est: 462.53M (+1.2%)
536.00M
530.50M – 543.04M
+15.9% YoY
610.07M
575.05M – 625.31M
+13.8% YoY
691.14M
688.84M – 693.43M
+13.3% YoY
746.52M
720.17M – 761.03M
+8.0% YoY
800.90M
772.63M – 816.46M
+7.3% YoY
EBITDA
83.91M
est: 35.75M (+134.7%)
115.20M
est: 39.68M (+190.3%)
142.10M
est: 46.75M (+203.9%)
54.18M
53.62M – 54.89M
+15.9% YoY
61.67M
58.13M – 63.21M
+13.8% YoY
69.86M
69.63M – 70.09M
+13.3% YoY
75.46M
72.80M – 76.93M
+8.0% YoY
80.96M
78.10M – 82.53M
+7.3% YoY
EBIT
49.72M
est: 3.70M (+1,244.0%)
77.00M
est: 4.11M (+1,775.3%)
102.20M
est: 4.84M (+2,012.6%)
5.61M
5.55M – 5.68M
+15.9% YoY
6.38M
6.01M – 6.54M
+13.8% YoY
7.23M
7.20M – 7.25M
+13.3% YoY
7.81M
7.53M – 7.96M
+8.0% YoY
8.38M
8.08M – 8.54M
+7.3% YoY
Net Income
17.14M
30.70M
est: 46.75M (-34.3%)
42.70M
est: 70.19M (-39.2%)
85.58M
83.86M – 105.05M
+21.9% YoY
103.38M
99.74M – 124.36M
+20.8% YoY
123.30M
113.57M – 143.54M
+19.3% YoY
150.20M
143.30M – 153.99M
+21.8% YoY
160.19M
152.84M – 164.24M
+6.7% YoY
SGA
84.51M
est: 86.67M (-2.5%)
114.54M
est: 96.19M (+19.1%)
est: 113.33M (-100.0%)
131.33M
129.98M – 133.05M
+15.9% YoY
149.48M
140.90M – 153.21M
+13.8% YoY
169.34M
168.78M – 169.90M
+13.3% YoY
182.91M
176.46M – 186.47M
+8.0% YoY
196.24M
189.31M – 200.05M
+7.3% YoY
EPS
0.56
0.60
est: 0.93 (-35.3%)
0.84
est: 1.45 (-42.1%)
1.89
1.65 – 2.06
+30.4% YoY
2.23
1.96 – 2.44
+17.9% YoY
2.64
2.23 – 2.82
+18.3% YoY
2.95
2.81 – 3.02
+11.6% YoY
3.15
3.00 – 3.22
+6.7% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 B 3/5 4/5 4/5 4/5 2/5 1/5 1/5
2026-05-28 B 3/5 4/5 4/5 4/5 2/5 1/5 1/5
2026-05-27 B 3/5 4/5 4/5 4/5 2/5 1/5 1/5
2026-05-26 B 3/5 4/5 4/5 4/5 2/5 1/5 1/5
2026-05-25 B 3/5 4/5 4/5 4/5 2/5 1/5 1/5
2026-05-22 B 3/5 4/5 4/5 4/5 2/5 1/5 1/5
2026-05-21 B 3/5 4/5 4/5 5/5 1/5 1/5 1/5
2026-05-20 B 3/5 4/5 4/5 5/5 1/5 1/5 1/5
2026-05-19 B 3/5 4/5 4/5 5/5 1/5 1/5 1/5
2026-05-18 B 3/5 4/5 4/5 5/5 1/5 1/5 1/5
2026-05-15 B 3/5 4/5 4/5 5/5 1/5 1/5 1/5
2026-05-14 B 3/5 4/5 4/5 5/5 1/5 1/5 1/5
2026-05-13 B 3/5 4/5 4/5 5/5 1/5 1/5 1/5
2026-05-12 B 3/5 4/5 4/5 5/5 1/5 1/5 1/5
2026-05-11 B- 3/5 4/5 4/5 4/5 1/5 1/5 1/5
2026-05-08 B- 3/5 4/5 4/5 4/5 1/5 1/5 1/5
2026-05-07 B- 3/5 4/5 4/5 4/5 1/5 1/5 1/5
2026-05-06 B- 3/5 4/5 4/5 4/5 1/5 1/5 1/5
2026-05-05 B- 2/5 3/5 4/5 4/5 1/5 1/5 1/5
2026-05-04 B- 2/5 3/5 4/5 4/5 1/5 1/5 1/5
2026-04-30 B- 2/5 3/5 4/5 4/5 1/5 1/5 1/5
2026-04-29 B- 2/5 3/5 4/5 4/5 1/5 1/5 1/5
2026-04-28 B- 2/5 3/5 4/5 4/5 1/5 1/5 1/5
2026-04-27 B- 2/5 3/5 4/5 4/5 1/5 1/5 1/5
2026-04-24 B- 2/5 3/5 4/5 4/5 1/5 1/5 1/5
2026-04-23 B- 2/5 3/5 4/5 4/5 1/5 1/5 1/5
2026-04-22 B- 2/5 3/5 4/5 4/5 1/5 1/5 1/5
2026-04-21 B- 2/5 3/5 4/5 4/5 1/5 1/5 1/5
2026-04-20 B- 2/5 3/5 4/5 4/5 1/5 1/5 1/5
2026-04-17 B- 2/5 3/5 4/5 4/5 1/5 1/5 1/5
2026-04-16 B- 2/5 3/5 4/5 4/5 1/5 1/5 1/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
209.32M
OE per share TTM
3.65
Owner's Yield
2.11%
Maintenance CapEx ratio
18.81%
Maint CapEx / Avg PPE
27.4%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 83 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 WisdomTree Europe Defense Fund WDEF 1.61% 1.45M 0.45%
2 iShares Defense Industrials Act IDEF 0.78% 31.92M 0.55%
3 NYLI International Small-Mid Cap Equity ETF NISM 0.73% 183.9K 0.70%
4 WisdomTree Europe Defence UCITS ETF - EUR Acc WDEF.L 0.72% 35.31M 0.40%
5 Amundi MSCI EMU Small Cap ESG Broad Transition UCITS ETF Dist MMS.PA 0.64% 4.52M 0.40%
6 VanEck Defense UCITS ETF DFEN.DE 0.60% 42.03M 0.55%
7 UBS MSCI EMU Small Cap UCITS ETF EUR dis UEFD.DE 0.36% 2.69M 0.33%
8 iShares MSCI EMU Small Cap UCITS ETF CES1.L 0.36% 3.78M 0.58%
9 Amundi MSCI Europe Small Cap ESG Broad Transition UCITS ETF Acc CEM.PA 0.25% 864.7K 0.23%
10 Amundi MSCI Europe Small Cap ESG Broad Transition UCITS ETF Dist X026.DE 0.25% 864.7K 0.23%

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
84.2K
Shares Outstanding
50.92M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Jerome Cerisier Chief Executive Officer & Director 767.5K male
Christel-Loic Tisse Chief Technology Officer
Claire Valentin Head of the Instruments Division female
Fred Lalkens Chief Program Officer male
Frederic Guilhem Chief Commercial Officer - Night Vision male
Guillaume Bunoz Head of Imaging Division
Pascal Joseph Chief Operating Officer male
Paul Ryckaert Chief Strategy Officer male
Bella Zisere Chief People & Culture officer female
Quynh-Boi Demey Chief Financial Officer female
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits