EXOSENS PROM
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 PROM (EXENS) - Net Assets
Latest net assets as of December 2025: €445.60 Million EUR
Based on the latest financial reports, EXOSENS PROM (EXENS) has net assets worth €445.60 Million EUR as of December 2025.
Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (€878.90 Million) and total liabilities (€433.30 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 | €445.60 Million |
| % of Total Assets | 50.7% |
| Annual Growth Rate | 35.63% |
| 5-Year Change | 158.91% |
| 10-Year Change | N/A |
| Growth Volatility | 40.54 |
EXOSENS PROM - Net Assets Trend (2020–2025)
This chart illustrates how EXOSENS PROM'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 PROM (2020–2025)
The table below shows the annual net assets of EXOSENS PROM from 2020 to 2025.
| Year | Net Assets | Change |
|---|---|---|
| 2025-12-31 | €445.60 Million | +8.00% |
| 2024-12-31 | €412.60 Million | +102.19% |
| 2023-12-31 | €204.06 Million | +11.48% |
| 2022-12-31 | €183.05 Million | +6.36% |
| 2021-12-31 | €172.11 Million | +77.25% |
| 2020-12-31 | €97.10 Million | -- |
Equity Component Analysis
This analysis shows how different components contribute to EXOSENS PROM'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 1582800000.0% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2025)
| Component | Amount | Percentage |
|---|---|---|
| Common Stock | €21.60 Million | 4.85% |
| Other Components | €424.10 Million | 95.15% |
| Total Equity | €445.70 Million | 100.00% |
EXOSENS PROM Competitors by Market Cap
The table below lists competitors of EXOSENS PROM ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Comet Holding AG
SW:COTN
|
$2.20 Billion |
|
T&S Communications Co Ltd
SHE:300570
|
$2.20 Billion |
|
Vista Outdoor Inc
NYSE:VSTO
|
$2.20 Billion |
|
COL Digital Publishing Group Co Ltd
SHE:300364
|
$2.20 Billion |
|
Zhejiang Zheneng Electric Power Co Ltd
SHG:600023
|
$2.20 Billion |
|
PERPETUA RES CORP.
F:9MIB
|
$2.20 Billion |
|
Zhuzhou Smelter Group Co Ltd
SHG:600961
|
$2.20 Billion |
|
Investment and Industrial Development Joint Stock Corp
VN:BCM
|
$2.20 Billion |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in EXOSENS PROM's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2024 to 2025, total equity changed from 412,600,000 to 445,700,000, a change of 33,100,000 (8.0%).
- Net income of 42,700,000 contributed positively to equity growth.
- Dividend payments of 5,100,000 reduced retained earnings.
- Share repurchases of 5,600,000 reduced equity.
- Other comprehensive income increased equity by 8,412,999.
- Other factors decreased equity by 7,312,999.
Equity Change Factors (2024 to 2025)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | €42.70 Million | +9.58% |
| Dividends Paid | €5.10 Million | -1.14% |
| Share Repurchases | €5.60 Million | -1.26% |
| Other Comprehensive Income | €8.41 Million | +1.89% |
| Other Changes | €-7.31 Million | -1.64% |
| Total Change | €- | 8.02% |
Book Value vs Market Value Analysis
This analysis compares EXOSENS PROM'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: 8.22x
- 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 22.50x to 8.22x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2020-12-31 | €3.20 | €71.90 | x |
| 2021-12-31 | €5.66 | €71.90 | x |
| 2022-12-31 | €6.02 | €71.90 | x |
| 2023-12-31 | €6.72 | €71.90 | x |
| 2024-12-31 | €8.12 | €71.90 | x |
| 2025-12-31 | €8.75 | €71.90 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently EXOSENS PROM 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): 9.58%
- The company has moderate efficiency in generating returns from equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 9.12%
- • Asset Turnover: 0.53x
- • Equity Multiplier: 1.97x
- Recent ROE (9.58%) is above the historical average (-11.88%), indicating improving capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2020 | -16.30% | -10.56% | 0.25x | 6.16x | €-25.54 Million |
| 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 | 8.40% | 5.38% | 0.49x | 3.22x | €-3.27 Million |
| 2024 | 7.44% | 7.79% | 0.48x | 1.98x | €-10.56 Million |
| 2025 | 9.58% | 9.12% | 0.53x | 1.97x | €-1.87 Million |
Industry Comparison
This section compares EXOSENS PROM's net assets metrics with peer companies in the Electrical Equipment & Parts industry.
Industry Context
- Industry: Electrical Equipment & Parts
- Average net assets among peers: $64,652,669
- Average return on equity (ROE) among peers: -29.00%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| EXOSENS PROM (EXENS) | €445.60 Million | -16.30% | 0.97x | $2.20 Billion |
| i2S SA (ALI2S) | $11.78 Million | 0.97% | 0.68x | $3.21 Million |
| Altheora SA (ALORA) | $-2.25 Million | 0.00% | 0.00x | $2.09 Million |
| Lucibel (ALUCI) | $1.40 Million | -183.24% | 7.89x | $1.01 Million |
| Italy Innovazioni SpA (MLITN) | $3.99 Million | -6.91% | 0.24x | $80.32K |
| Mersen SA (MRN) | $295.30 Million | -2.74% | 1.96x | $533.96 Million |
| Gérard Perrier Industrie S.A (PERR) | $77.70 Million | 17.91% | 1.17x | $141.51 Million |