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 2024	FY 2023	FY 2022	FY 2021	FY 2020	2015 - 2019
Period Ending	May '25 May 13, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	2015 - 2019
Market Capitalization	586	657	380	117	398	254	Upgrade
Market Cap Growth	85.52%	72.83%	223.68%	-70.48%	56.55%	-32.02%	Upgrade
Enterprise Value	354	478	212	-59	219	199	Upgrade
Last Close Price	15.53	17.46	11.49	3.56	12.09	11.42	Upgrade
PE Ratio	77.01	61.75	-	-	-	-	Upgrade
PS Ratio	3.93	4.40	3.32	1.23	4.31	3.58	Upgrade
PB Ratio	2.58	2.90	2.54	0.74	2.23	4.03	Upgrade
P/TBV Ratio	2.58	2.90	2.54	0.74	2.23	4.03	Upgrade
P/FCF Ratio	24.75	27.73	-	-	-	-	Upgrade
P/OCF Ratio	15.63	17.52	82.20	-	144.68	-	Upgrade
EV/Sales Ratio	2.37	3.20	1.85	-	2.38	2.81	Upgrade
EV/EBITDA Ratio	30.77	48.99	-	-	-	-	Upgrade
EV/EBIT Ratio	69.94	94.36	-	-	-	-	Upgrade
EV/FCF Ratio	14.96	20.18	-	-	-	-	Upgrade
Debt / Equity Ratio	0.09	0.09	0.01	0.01	0.01	0.03	Upgrade
Debt / EBITDA Ratio	1.72	1.78	-	-	-	-	Upgrade
Debt / FCF Ratio	0.69	0.87	-	-	-	-	Upgrade
Asset Turnover	0.53	0.52	0.50	0.39	0.54	0.61	Upgrade
Inventory Turnover	2.60	2.56	2.20	-	-	-	Upgrade
Quick Ratio	4.66	4.85	5.14	6.51	7.09	3.47	Upgrade
Current Ratio	5.03	5.19	5.68	7.14	7.22	3.57	Upgrade
Return on Equity (ROE)	7.41%	5.62%	-9.65%	-25.99%	-16.79%	-24.56%	Upgrade
Return on Assets (ROA)	1.42%	1.10%	-4.86%	-11.31%	-5.69%	-8.30%	Upgrade
Return on Capital (ROIC)	2.10%	1.58%	-7.05%	-15.25%	-7.97%	-13.24%	Upgrade
Return on Capital Employed (ROCE)	2.20%	1.80%	-	-	-	-	Upgrade
Earnings Yield	1.81%	1.62%	-3.98%	-39.97%	-5.05%	-6.81%	Upgrade
FCF Yield	4.04%	3.61%	-1.04%	-29.22%	-1.06%	-4.94%	Upgrade
Buyback Yield / Dilution	-4.87%	-4.87%	-0.53%	-5.86%	-38.75%	-9.49%	Upgrade

Updated Mar 11, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.