EXOSENS PROM (EXENS) - Net Assets
Based on the latest financial reports, EXOSENS PROM (EXENS) has net assets worth €445.60 Million EUR (≈ $520.95 Million USD) 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 ≈ $1.03 Billion USD) and total liabilities (€433.30 Million ≈ $506.57 Million USD). 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. Check EXENS tangible net worth ratio to evaluate the tangible quality of the company's equity base.
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. See EXOSENS PROM defensive liquidity buffer to measure how many days the company can operate on defensive assets alone.
Annual Net Assets for EXOSENS PROM (2020–2025)
The table below shows the annual net assets of EXOSENS PROM from 2020 to 2025. For live valuation and market cap data, see EXENS market cap.
| Year | Net Assets | Change |
|---|---|---|
| 2025-12-31 | €445.60 Million ≈ $520.95 Million |
+8.00% |
| 2024-12-31 | €412.60 Million ≈ $482.37 Million |
+102.19% |
| 2023-12-31 | €204.06 Million ≈ $238.57 Million |
+11.48% |
| 2022-12-31 | €183.05 Million ≈ $214.01 Million |
+6.36% |
| 2021-12-31 | €172.11 Million ≈ $201.21 Million |
+77.25% |
| 2020-12-31 | €97.10 Million ≈ $113.52 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 9307000000.0% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2025)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | €77.24 Million | 17.33% |
| Common Stock | €21.60 Million | 4.85% |
| Other Components | €346.86 Million | 77.82% |
| 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 |
|---|---|
|
CRRC Corporation Limited
F:C2L
|
$3.12 Billion |
|
Rev Group Inc
NYSE:REVG
|
$3.12 Billion |
|
Hayward Holdings Inc
NYSE:HAYW
|
$3.12 Billion |
|
Corporación Inmobiliaria Vesta S.A.B. de C.V
MX:VESTA
|
$3.12 Billion |
|
Great Wall Motor Company Limited
F:GRV
|
$3.12 Billion |
|
Towne Bank
NASDAQ:TOWN
|
$3.11 Billion |
|
Betta Pharmaceuticals Co Ltd
SHE:300558
|
$3.11 Billion |
|
Bank of Hawaii Corporation
NYSE:BOH
|
$3.11 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.
- New share issuances of 4,300,000 increased equity.
- Other comprehensive income increased equity by 8,412,999.
- Other factors decreased equity by 11,612,999.
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% |
| Share Issuances | €4.30 Million | +0.96% |
| Other Comprehensive Income | €8.41 Million | +1.89% |
| Other Changes | €-11.61 Million | -2.61% |
| 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: 6.81x
- 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 18.64x to 6.81x 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 | €59.55 | x |
| 2021-12-31 | €5.66 | €59.55 | x |
| 2022-12-31 | €6.02 | €59.55 | x |
| 2023-12-31 | €6.72 | €59.55 | x |
| 2024-12-31 | €8.12 | €59.55 | x |
| 2025-12-31 | €8.75 | €59.55 | 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: $942,437,275
- Average return on equity (ROE) among peers: -15.47%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| EXOSENS PROM (EXENS) | €445.60 Million | -16.30% | 0.97x | $3.12 Billion |
| i2S SA (ALI2S) | $11.79 Million | 7.52% | 0.84x | $11.14 Million |
| Altheora SA (ALORA) | $10.21 Million | -3.07% | 2.21x | $6.44 Million |
| Lucibel (ALUCI) | $4.49 Million | -161.23% | 6.88x | $1.09 Million |
| Legrand SA (LR) | $5.72 Billion | 15.81% | 1.45x | $40.29 Billion |
| Italy Innovazioni SpA (MLITN) | $4.51 Million | -1.81% | 0.02x | $30.78 Million |
| Mersen SA (MRN) | $466.90 Million | 0.45% | 1.15x | $856.60 Million |
| Nexans S.A. (NEX) | $1.20 Billion | 2.50% | 1.46x | $6.01 Billion |
| Gérard Perrier Industrie S.A. (PERR) | $121.30 Million | 16.11% | 1.18x | $320.92 Million |
About EXOSENS PROM
Exosens, together with its subsidiaries, develops, manufactures, and sells electro-optical technologies in France, Europe, North America, Asia, and internationally. It operates in two segments, Amplification and Detection and Imaging. The company offers image intensifier tubes; cameras, sensors, modules and cores, and imaging systems and solutions, including UV missile warning solution, atmospher… Read more