Financials InMode Ltd.

Equities

INMD

IL0011595993

Advanced Medical Equipment & Technology

Market Closed - Nasdaq 04:00:00 2024-05-10 pm EDT 5-day change 1st Jan Change
18.1 USD -1.42% Intraday chart for InMode Ltd. +2.61% -18.62%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 1,273 1,691 5,391 2,966 1,851 1,532 - -
Enterprise Value (EV) 1 1,080 1,430 4,975 2,966 1,109 563.9 344 102.9
P/E ratio 24.5 x 26.7 x 36.8 x 18.9 x 9.67 x 9.64 x 8.59 x 7.86 x
Yield - - - - - - - -
Capitalization / Revenue 8.14 x 8.2 x 15.1 x 6.53 x 3.76 x 3.19 x 2.96 x 2.81 x
EV / Revenue 6.9 x 6.94 x 13.9 x 6.53 x 2.25 x 1.18 x 0.67 x 0.19 x
EV / EBITDA 18 x 16.6 x 27.8 x 13.3 x 5.05 x 3.34 x 1.78 x 0.49 x
EV / FCF 17.6 x 18.2 x 28.6 x 16.5 x 6.3 x 2.58 x 1.55 x -
FCF Yield 5.7% 5.51% 3.5% 6.07% 15.9% 38.8% 64.7% -
Price to Book 7.3 x 7.06 x 14.1 x - 2.43 x 1.53 x 1.26 x 1.05 x
Nbr of stocks (in thousands) 64,947 71,220 76,382 83,081 83,232 84,619 - -
Reference price 2 19.60 23.74 70.58 35.70 22.24 18.10 18.10 18.10
Announcement Date 2/18/20 2/10/21 2/10/22 2/14/23 2/13/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 156.4 206.1 357.6 454.3 492 479.5 517.1 544.4
EBITDA 1 59.92 86.1 179.2 223 219.9 169 193.4 209.7
EBIT 1 59.62 85.69 178.6 222.3 219.3 165.4 188.3 203.4
Operating Margin 38.13% 41.57% 49.96% 48.94% 44.56% 34.49% 36.42% 37.36%
Earnings before Tax (EBT) 1 62.04 76.13 168 201.5 217.3 174 207.9 234.4
Net income 1 61.14 75.03 165 161.5 197.9 159.5 182.8 201.7
Net margin 39.11% 36.4% 46.14% 35.56% 40.22% 33.26% 35.35% 37.05%
EPS 2 0.8000 0.8900 1.920 1.890 2.300 1.877 2.107 2.304
Free Cash Flow 1 61.51 78.76 173.9 180 176.1 218.8 222.6 -
FCF margin 39.34% 38.21% 48.65% 39.62% 35.79% 45.62% 43.05% -
FCF Conversion (EBITDA) 102.66% 91.48% 97.09% 80.72% 80.1% 129.48% 115.07% -
FCF Conversion (Net income) 100.6% 104.97% 105.44% 111.44% 88.99% 137.17% 121.76% -
Dividend per Share 2 - - - - - - - -
Announcement Date 2/18/20 2/10/21 2/10/22 2/14/23 2/13/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1
Net sales 1 94.18 110.5 85.92 113.5 121.2 133.6 106.1 136.1 123.1 126.8 80.28 120.4 134 144.9 99.63
EBITDA 1 48.35 56.62 38.24 55.71 61.77 67.26 45.39 63.7 53.1 57.69 22.24 41.31 49.8 55.73 35.51
EBIT 1 48.21 56.48 38.1 55.56 61.6 67.05 45.21 63.51 52.97 57.57 22.08 40.45 48.91 54.85 33.42
Operating Margin 51.19% 51.09% 44.35% 48.93% 50.81% 50.2% 42.62% 46.67% 43.03% 45.41% 27.5% 33.6% 36.51% 37.86% 33.54%
Earnings before Tax (EBT) 1 44.95 54.27 35.39 48.28 53.93 63.86 44.29 61.45 51.36 60.16 26.08 42.83 52.23 58.81 36.83
Net income 1 44.72 52.68 30.98 44.05 48.79 37.71 40.5 55.73 46.52 55.16 23.7 38.99 46.74 52.76 33.68
Net margin 47.48% 47.66% 36.05% 38.79% 40.24% 28.23% 38.19% 40.95% 37.79% 43.51% 29.52% 32.38% 34.89% 36.42% 33.8%
EPS 2 0.5200 0.6100 0.3600 0.5200 0.5800 0.4400 0.4700 0.6500 0.5400 0.6400 0.2800 0.4534 0.5404 0.6117 0.3970
Dividend per Share 2 - - - - - - - - - - - - - - -
Announcement Date 10/26/21 2/10/22 5/2/22 7/28/22 10/27/22 2/14/23 5/2/23 7/27/23 11/2/23 2/13/24 5/2/24 - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - - - -
Net Cash position 1 193 261 416 - 742 968 1,188 1,429
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 61.5 78.8 174 180 176 219 223 -
ROE (net income / shareholders' equity) 55.8% 34.9% 49.3% 33.3% 29.5% 19.9% 17.3% 15.8%
ROA (Net income/ Total Assets) 40.8% 29.2% 34.5% 28.8% 26.3% - - -
Assets 1 149.7 257.1 478.5 561.5 753.8 - - -
Book Value Per Share 2 2.680 3.360 5.010 - 9.160 11.80 14.40 17.20
Cash Flow per Share 2 0.8200 0.9400 2.030 2.130 2.060 2.530 2.560 -
Capex 1 0.69 0.46 0.94 1.58 0.71 0.59 1.28 0.64
Capex / Sales 0.44% 0.22% 0.26% 0.35% 0.14% 0.12% 0.25% 0.12%
Announcement Date 2/18/20 2/10/21 2/10/22 2/14/23 2/13/24 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
6
Last Close Price
18.1 USD
Average target price
25.6 USD
Spread / Average Target
+41.44%
Consensus
  1. Stock Market
  2. Equities
  3. INMD Stock
  4. Financials InMode Ltd.
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
SIGN UP NOW