Exosens
Exosens engages in the development, manufacture, and sale of electro-optical technologies in the fields of amplification, and detection and imaging in France, rest of Europe, North America, Asia, Oceania, Africa, and internationally. It offers image intensifier tubes; ultraviolet, short, medium, and long wave infrared, visible - near infrared, and mid-wave infrared cameras, as well as enhanced vi… Read more
Exosens (H8Y) - Net Assets
Latest net assets as of June 2025: €429.50 Million EUR
Based on the latest financial reports, Exosens (H8Y) has net assets worth €429.50 Million EUR as of June 2025.
Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (€867.32 Million) and total liabilities (€437.82 Million). This figure indicates the residual interest in the assets after deducting liabilities, essentially showing what would remain for shareholders if all assets were liquidated and all debts paid off.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | €429.50 Million |
| % of Total Assets | 49.52% |
| Annual Growth Rate | 33.83% |
| 5-Year Change | N/A |
| 10-Year Change | N/A |
| Growth Volatility | 44.02 |
Exosens - Net Assets Trend (2021–2024)
This chart illustrates how Exosens's net assets have evolved over time, based on quarterly financial data. Explore and compare other companies by net assets.
Annual Net Assets for Exosens (2021–2024)
The table below shows the annual net assets of Exosens from 2021 to 2024.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | €412.60 Million | +102.19% |
| 2023-12-31 | €204.07 Million | +11.48% |
| 2022-12-31 | €183.05 Million | +6.36% |
| 2021-12-31 | €172.11 Million | -- |
Equity Component Analysis
This analysis shows how different components contribute to Exosens's total equity over time. Equity components include common stock, retained earnings, additional paid-in capital, and other elements.
Equity Composition Insights
- Retained earnings have grown by 14896500000.0% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Other Components | €412.60 Million | 100.00% |
| Total Equity | €412.60 Million | 100.00% |
Exosens Competitors by Market Cap
The table below lists competitors of Exosens ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Sumco Corporation
PINK:SUMCF
|
$1.82 Billion |
|
Simplo Technology Co Ltd
TWO:6121
|
$1.82 Billion |
|
Proya Cosmetics Co Ltd Class A
SHG:603605
|
$1.82 Billion |
|
ChinaSoft International Ltd
PINK:CFTLF
|
$1.82 Billion |
|
Schaeffler India Limited
NSE:SCHAEFFLER
|
$1.82 Billion |
|
Koza Altin Islemeleri A S
PINK:KOZAY
|
$1.82 Billion |
|
Elekta AB (publ)
PINK:EKTAF
|
$1.81 Billion |
|
Aerospace CH UAV Co Ltd
SHE:002389
|
$1.81 Billion |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Exosens's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 204,066,000 to 412,600,000, a change of 208,534,000 (102.2%).
- Net income of 30,700,000 contributed positively to equity growth.
- Share repurchases of 300,000 reduced equity.
- New share issuances of 180,000,000 increased equity.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | €30.70 Million | +7.44% |
| Share Repurchases | €300.00K | -0.07% |
| Share Issuances | €180.00 Million | +43.63% |
| Other Changes | €-1.87 Million | -0.45% |
| Total Change | €- | 102.19% |
Book Value vs Market Value Analysis
This analysis compares Exosens's book value (net assets) with its market value over time. The relationship between these values can provide insights into investor sentiment and company valuation.
Valuation Insights
- Current price-to-book ratio: 8.78x
- The company is trading at a significant premium to its book value, suggesting the market values its earnings potential, brand, or other intangibles highly.
- The price-to-book ratio has decreased from 21.07x to 8.78x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2021-12-31 | €3.39 | €71.40 | x |
| 2022-12-31 | €3.60 | €71.40 | x |
| 2023-12-31 | €4.02 | €71.40 | x |
| 2024-12-31 | €8.13 | €71.40 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Exosens utilizes its equity to generate returns, including Return on Equity (ROE) and its components based on the DuPont analysis framework.
Capital Efficiency Insights
- Current Return on Equity (ROE): 7.44%
- The company has moderate efficiency in generating returns from equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 7.79%
- • Asset Turnover: 0.48x
- • Equity Multiplier: 1.98x
- Recent ROE (7.44%) is above the historical average (-15.99%), indicating improving capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2021 | -86.55% | -89.65% | 0.36x | 2.68x | €-166.18 Million |
| 2022 | 6.13% | 5.59% | 0.38x | 2.89x | €-7.09 Million |
| 2023 | 9.02% | 6.31% | 0.44x | 3.22x | €-2.00 Million |
| 2024 | 7.44% | 7.79% | 0.48x | 1.98x | €-10.56 Million |
Industry Comparison
This section compares Exosens's net assets metrics with peer companies in the Electrical Equipment & Parts industry.
Industry Context
- Industry: Electrical Equipment & Parts
- Average net assets among peers: $12,018,570,444
- Average return on equity (ROE) among peers: 3.97%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Exosens (H8Y) | €429.50 Million | -86.55% | 1.02x | $1.82 Billion |
| Leoch International Technology Limited (0LT) | $3.27 Billion | 4.05% | 1.65x | $20.63 Million |
| AB Fagerhult (2F0) | $1.63 Billion | 23.41% | 1.96x | $216.55 Million |
| VPower Group International Holdings Limited (2V3) | $3.14 Billion | -10.09% | 1.84x | $15.64 Million |
| Plejd AB (publ) (3CA) | $727.69 Million | 24.77% | 0.45x | $464.11 Million |
| AQ Group AB (publ) (7AQ0) | $3.76 Billion | 16.80% | 0.58x | $1.01 Billion |
| Prysmian SpA (AEU) | $1.51 Billion | 14.20% | 3.15x | $28.75 Billion |
| Compleo Charging Solutions AG (C0M) | $3.95 Million | -65.34% | 2.17x | $303.00K |
| FRIWO AG (CEA) | $13.14 Million | 16.56% | 2.38x | $7.87 Million |
| Hosiden Corporation (HOD) | $94.11 Billion | 11.38% | 0.42x | $702.46 Million |