BrainsWay Ratios and Metrics

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

Millions ILS. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 26, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Market Capitalization	1,728	1,224	657	380	117	398
Market Cap Growth	139.33%	86.28%	72.83%	223.68%	-70.48%	56.55%
Enterprise Value	1,564	1,013	478	212	-59	219
Last Close Price	43.11	31.25	17.46	11.49	3.56	12.09
PE Ratio	62.29	50.68	61.75	-	-	-
PS Ratio	9.74	7.35	4.40	3.32	1.23	4.31
PB Ratio	7.22	5.25	2.90	2.54	0.74	2.23
P/TBV Ratio	7.22	5.25	2.90	2.54	0.74	2.23
P/FCF Ratio	47.26	25.34	27.73	-	-	-
P/OCF Ratio	40.10	21.95	17.52	82.20	-	144.68
EV/Sales Ratio	8.81	6.08	3.20	1.85	-	2.38
EV/EBITDA Ratio	67.30	62.10	48.99	-	-	-
EV/EBIT Ratio	86.13	73.49	94.36	-	-	-
EV/FCF Ratio	42.77	20.97	20.18	-	-	-
Debt / Equity Ratio	0.09	0.09	0.09	0.01	0.01	0.01
Debt / EBITDA Ratio	0.91	1.16	1.78	-	-	-
Debt / FCF Ratio	0.58	0.45	0.87	-	-	-
Net Debt / Equity Ratio	-0.68	-0.83	-1.02	-1.09	-1.04	-0.99
Net Debt / EBITDA Ratio	-7.85	-11.90	-23.78	12.57	4.22	17.08
Net Debt / FCF Ratio	-4.48	-4.02	-9.80	41.26	4.83	41.80
Asset Turnover	0.52	0.50	0.52	0.50	0.39	0.54
Inventory Turnover	2.34	2.35	2.56	2.20	-	-
Quick Ratio	2.81	3.23	4.85	5.14	6.51	7.09
Current Ratio	3.34	3.73	5.19	5.68	7.14	7.22
Return on Equity (ROE)	12.55%	11.18%	5.62%	-9.65%	-25.99%	-16.79%
Return on Assets (ROA)	3.31%	2.60%	1.10%	-4.86%	-11.31%	-5.69%
Return on Invested Capital (ROIC)	31.47%	78.13%	-	-	-	-259.42%
Return on Capital Employed (ROCE)	6.20%	4.80%	1.80%	-9.30%	-22.50%	-7.50%
Earnings Yield	1.60%	1.97%	1.62%	-3.98%	-39.97%	-5.05%
FCF Yield	2.12%	3.95%	3.61%	-1.04%	-29.22%	-1.06%
Buyback Yield / Dilution	-3.85%	-13.91%	-4.87%	-0.53%	-5.86%	-38.75%