Market cap
$575 Mln
Revenue (TTM)
$61 Mln
P/E Ratio
62.2
P/B Ratio
7.3
Div. Yield
0 %
Key Ratios and Highlights
| Growth Score (%) | Quarterly | Annual (TTM) | |||
|---|---|---|---|---|---|
| Particulars | QoQ | YoY | 1-Year | 3-Years | 5-Years |
| Revenue | 12.04 | 37.75 | 32.34 | 33.46 | 18.40 |
| EBIT | -10.88 | -15.58 | 67.58 | 41.47 | 37.71 |
| Net Profit | 20.37 | 35.99 | 78.62 | 39.83 | 32.20 |
| EPS | 14.49 | 156.12 | 205.62 | 46.05 | 35.52 |
| Book Value | -- | -- | 116.95 | 36.50 | 31.68 |
| Key Ratios (%) | Average | Annual (TTM) | |||
|---|---|---|---|---|---|
| Particulars | 3-Years | 5-Years | TTM | Dec-25 | Dec-24 |
| EBIT-Margin
| 5.16 | -10.75 | 17.24 | 18.99 | 8.74 |
| Net Margin
| -- | -- | 15.65 | -- | -- |
| Return on equity
| 2.41 | -7.11 | 12.53 | 11.26 | 5.62 |
| Return on Capital
| 2.03 | -7.22 | -- | 10.32 | 5.31 |
| Return on Assets
| 1.50 | -5.26 | 5.61 | 7.37 | 3.71 |
| Debt to Equity (x)
| -- | -- | 0.00 | 0.09 | 0.09 |
Profitability
ROCE
--
--
Earning before interest and taxes / (Average net worth + Average total Debt) * 100
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
BrainsWay - ADR
|
--
|
10.32
|
5.31
|
-9.55
|
-25.68
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
ROE
12.53
Higher than Peers by 7.58
Profit after tax / Average Net worth * 100
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
BrainsWay - ADR
|
12.53
|
11.26
|
5.62
|
-9.65
|
-25.99
|
|
Peer Median
|
4.94
|
--
|
--
|
--
|
--
|
ROA
5.61
Higher than Peers by 3.15
Profit after tax / Average Total assets * 100
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
BrainsWay - ADR
|
5.61
|
7.37
|
3.71
|
-6.59
|
-19.04
|
|
Peer Median
|
2.45
|
--
|
--
|
--
|
--
|
EBIT Margin
17.24
Higher than Peers by 8.76
Operating profit (EBIT) / Net Sales * 100
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
BrainsWay - ADR
|
17.24
|
18.99
|
8.74
|
-12.26
|
-47.79
|
|
Peer Median
|
8.47
|
--
|
--
|
--
|
--
|
Net Margin
15.65
Higher than Peers by 10.98
Net profit / Total Income (Net sales plus other income) * 100
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
BrainsWay - ADR
|
15.65
|
14.62
|
7.12
|
-13.20
|
-49.12
|
|
Peer Median
|
4.68
|
--
|
--
|
--
|
--
|
Cash Profit Margin
0.00
--
(Net profit + Depreciation) / Gross Sales * 100
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
BrainsWay - ADR
|
0.00
|
--
|
--
|
--
|
--
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Revenue Growth
32.34
Higher than Peers by 23.86
Year on year growth in net sales
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
BrainsWay - ADR
|
32.34
|
0.27
|
0.29
|
0.17
|
-0.08
|
|
Peer Median
|
8.49
|
--
|
--
|
--
|
--
|
EBIT Growth
67.58
Higher than Peers by 56.93
Year on year growth in operating profit (EBIT)
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
BrainsWay - ADR
|
67.58
|
176.60
|
192.00
|
69.99
|
-104.25
|
|
Peer Median
|
10.65
|
--
|
--
|
--
|
--
|
Net Profit Growth
78.62
Higher than Peers by 65.07
Year on year growth in profit after tax
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
BrainsWay - ADR
|
78.62
|
161.31
|
169.60
|
68.56
|
-106.58
|
|
Peer Median
|
13.55
|
--
|
--
|
--
|
--
|
EPS Growth
205.62
Higher than Peers by 185.11
Year on year growth in earnings per share
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
BrainsWay - ADR
|
205.62
|
3.82
|
1.60
|
0.69
|
-1.06
|
|
Peer Median
|
20.51
|
--
|
--
|
--
|
--
|
Book Value Growth
118.90
Higher than Peers by 111.90
Year on year growth in book value per share
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
BrainsWay - ADR
|
118.90
|
--
|
--
|
--
|
--
|
|
Peer Median
|
7.01
|
--
|
--
|
--
|
--
|
Solvency
Debt to Equity
--
--
Total debt / Net worth
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
BrainsWay - ADR
|
--
|
0.09
|
0.09
|
0.01
|
0.01
|
|
Peer Median
|
0.40
|
--
|
--
|
--
|
--
|
Short term debt to equity ratio
0.02
--
(Short term borrowings / Net worth)
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
BrainsWay - ADR
|
0.02
|
0.01
|
0.01
|
0.01
|
0.01
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Current Ratio
3.59
Higher than Peers by 0.77
Current Assets / Current Liabilities and Provisions
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
BrainsWay - ADR
|
3.59
|
3.83
|
5.19
|
5.68
|
7.14
|
|
Peer Median
|
2.83
|
--
|
--
|
--
|
--
|
Quick Ratio
3.27
Higher than Peers by 1.22
(Current Assets - Inventory) / Current Liabilities and Provisions
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
BrainsWay - ADR
|
3.27
|
3.51
|
4.90
|
5.30
|
6.66
|
|
Peer Median
|
2.05
|
--
|
--
|
--
|
--
|
Interest Coverage
5.39
Higher than Peers by 0.43
Earning before interest and taxes (EBIT) / Interest Expenses
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
BrainsWay - ADR
|
5.39
|
4.45
|
2.64
|
-13.08
|
-191.00
|
|
Peer Median
|
4.96
|
--
|
--
|
--
|
--
|
Operating Efficiency
Debtors to sales
11.53
Lower than Peers by 4.93
Debtors outstanding / Net Sales * 100
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
BrainsWay - ADR
|
11.53
|
7.87
|
11.21
|
11.89
|
17.82
|
|
Peer Median
|
16.46
|
--
|
--
|
--
|
--
|
Asset Turnover
0.36
Lower than Peers by 0.14
Sales / Average Total Assets
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
BrainsWay - ADR
|
0.36
|
0.50
|
0.52
|
0.50
|
0.39
|
|
Peer Median
|
0.50
|
--
|
--
|
--
|
--
|
Receivable days
--
--
Average Debtors / Sales * 365
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
BrainsWay - ADR
|
--
|
30.45
|
37.29
|
49.55
|
75.10
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Inventory Days
--
--
Average Inventory / Sales * 365
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
BrainsWay - ADR
|
--
|
164.43
|
142.51
|
166.05
|
103.42
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Payable days
--
--
Average Creditors / Cost of goods sold * 365
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
BrainsWay - ADR
|
--
|
75.33
|
63.46
|
41.19
|
56.82
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Cash Conversion Cycle
--
--
Receivable Days + Inventory Days - Payable Days
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
BrainsWay - ADR
|
--
|
119.55
|
116.35
|
174.41
|
121.70
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Valuation
Price / Earnings
62.17
Higher than Peers by 17.72
Current share price divided by earning per share in the last twelve months
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
BrainsWay - ADR
|
62.17
|
52.23
|
124.94
|
-51.32
|
-6.12
|
|
Peer Median
|
44.46
|
--
|
--
|
--
|
--
|
Price / Book Value
7.31
Higher than Peers by 3.52
Current share price divided by book value per share in the latest financial year
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
BrainsWay - ADR
|
7.31
|
5.44
|
5.86
|
5.18
|
1.80
|
|
Peer Median
|
3.79
|
--
|
--
|
--
|
--
|
Dividend Yield
--
--
Dividend per share in the past twelve months divided by current share price
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
BrainsWay - ADR
|
--
|
--
|
--
|
--
|
--
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
EV/EBITDA
44.12
--
Enterprise Value (Current Market Capitalisation + Total Debt - Cash & Equivalents) / Earnings before interest, taxes, depreciation and taxes (EBITDA)
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
BrainsWay - ADR
|
44.12
|
29.36
|
56.23
|
-66.34
|
-2.99
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Market Cap
575
Higher than Peers by 34
Current Share price multiplied by latest total number of shares outstanding
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
BrainsWay - ADR
|
575
|
--
|
--
|
--
|
--
|
|
Peer Median
|
540
|
--
|
--
|
--
|
--
|