Brimag Digital Age Ltd. (TLV:BRMG)

Model N Ratios and Metrics

Market cap in millions ILS. Fiscal year is January - December.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Aug 6, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Market Capitalization	243	154	133	172	391	214
Market Cap Growth	36.14%	15.86%	-22.75%	-56.06%	83.11%	55.67%
Enterprise Value	424	346	379	456	512	343
Last Close Price	24.81	14.93	12.47	15.25	32.22	15.66
PE Ratio	7.43	5.28	-	6.64	6.66	5.48
PS Ratio	0.59	0.38	0.29	0.33	0.76	0.42
PB Ratio	0.96	0.59	0.57	0.71	1.61	0.96
P/TBV Ratio	0.98	0.61	0.60	0.74	1.69	1.01
P/FCF Ratio	26.40	4.18	1.73	-	14.87	2.52
P/OCF Ratio	23.42	4.02	1.70	-	14.08	2.49
EV/Sales Ratio	1.03	0.86	0.82	0.88	0.99	0.68
EV/EBITDA Ratio	6.36	10.60	79.11	11.12	6.29	5.05
EV/EBIT Ratio	9.05	11.36	125.65	19.62	7.69	6.59
EV/FCF Ratio	46.07	9.38	4.92	-	19.44	4.03
Debt / Equity Ratio	0.79	0.74	0.95	1.12	0.64	0.49
Debt / EBITDA Ratio	3.56	3.86	10.34	6.63	1.90	1.62
Debt / FCF Ratio	21.74	5.25	2.86	-	5.89	1.30
Asset Turnover	0.73	0.74	0.80	0.91	1.06	1.08
Inventory Turnover	2.24	2.68	2.77	2.55	3.05	3.44
Quick Ratio	0.69	0.77	0.91	0.78	1.42	1.35
Current Ratio	1.26	1.37	1.38	1.45	2.40	1.95
Return on Equity (ROE)	13.33%	11.86%	0.01%	10.67%	25.19%	19.03%
Return on Assets (ROA)	4.06%	3.50%	0.33%	2.55%	8.51%	6.96%
Return on Capital (ROIC)	5.23%	4.20%	0.39%	3.18%	11.37%	9.31%
Return on Capital Employed (ROCE)	11.30%	9.20%	0.90%	6.60%	18.10%	17.60%
Earnings Yield	13.40%	18.94%	-0.02%	15.05%	15.02%	18.25%
FCF Yield	3.79%	23.94%	57.92%	-15.33%	6.72%	39.73%
Dividend Yield	4.90%	8.21%	-	4.85%	9.22%	25.28%
Payout Ratio	-	-	-	115.89%	68.04%	38.45%
Buyback Yield / Dilution	1.64%	1.64%	1.62%	-	-	-
Total Shareholder Return	6.54%	9.85%	1.62%	4.85%	9.22%	25.28%

Updated Nov 29, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.