InMode Ltd. (INMD)

14.91USD +0.47% (+0.07)

Over 1M: -2.6%

Style
Area Line Line with markers Steps Candles Hollow candles Bars

Candles and bars need the day’s open, high and low, and need room to be drawn in: past about a year of trading a body is thinner than a hairline, so those three offer the longest window that fits instead.

15 15.2
7 Aug 12 Aug 17 Aug 20 Aug 25 Aug 28 Aug 2 Sep

Financials Annual

Figures
Revenue Gross Profit Operating Income Cost of Revenue Operating Cash Flow Free Cash Flow Net Income

A share count and earnings a share are not here: neither is money, so neither can share this axis. Both have their own panel on All charts.

All charts ›
FY21 — Cost of Revenue: 53.6M FY21 — Free Cash Flow: 173.9M FY22 — Cost of Revenue: 73.5M FY22 — Free Cash Flow: 180M FY23 — Cost of Revenue: 80.7M FY23 — Free Cash Flow: 176.1M FY24 — Cost of Revenue: 77.8M FY24 — Free Cash Flow: 132M FY25 — Cost of Revenue: 79.5M FY25 — Free Cash Flow: 84.3M 0 40M 80M 120M 160M 200M
FY21 FY22 FY23 FY24 FY25
Cost of Revenue Free Cash Flow

How it scores

For a valuation multiple, the low end is the good end.

Quality

How much of the revenue is really kept — and what did it take to earn it?

5.8
SBC / sales 3.0%
OE margin 19.7%
Adj. EBITDA margin 26.2%
Oper. margin 23.0%
ROIC 22.7%
Capex / sales 0.26%
FCF margin 22.7%
Gross margin 78.5%
Profit margin 25.3%
ROA 12.2%
Accruals 1.1%
EBITDA margin 23.2%
OCF margin 23.0%
ROCE 12.3%
ROE 13.7%
Asset turnover 0.48×
OCF / EBIT 1×

5 of 17 counted in the score. The rest are measures this model does not include here, or figures these filings do not carry — switch any of them on and the score changes.

Valuation

What does the price ask for what the company earns, owns and pays out?

10.0
EV/EBIT 6.5×
EV/OE 7.6×
EV/GP 1.9×
P/C 2.4×
P/E 10.1×
Shareholder yield 13.5%
EV/Sales 1.5×
FCF yield 8.9%
P/B 1.4×
Div. yield —
Fwd P/E —
PEG —

2 of 12 counted in the score. The rest are measures this model does not include here, or figures these filings do not carry — switch any of them on and the score changes.

Durability

How predictable is the revenue, and how much of it is already committed?

2.7
Gross margin stability across years 2.4 pp
Cash-flow margin stability 7.7 pp
RPO / sales 0.033×
Revenue growth in the worst year on record -19.8%
Prepaid revenue growth -27.8%
RPO growth —
Segment HHI —

4 of 7 counted in the score. The rest are measures this model does not include here, or figures these filings do not carry — switch any of them on and the score changes.

Resilience

Can the balance sheet absorb a bad year?

10.0
Current ratio 11.9×
ND/EBITDA 0.69
Interest cover —
Debt / Eq 0.0×
Debt payback 0.0 yr
Equity / Assets 89.1%
Net debt / Eq 0.0×
Payout 0.0%
Quick ratio 8.8×
F-score 3.4 pts
Cash / Debt —
Cash runway —

3 of 12 counted in the score. The rest are measures this model does not include here, or figures these filings do not carry — switch any of them on and the score changes.

Growth

Is the business getting bigger, and is it getting more profitable?

1.7
Sales/sh Y/Y +15.6%
Sales CAGR 4Y +0.89%
Most recent margin move -7.3
Operating margin trend -5.9
Shares change -18.8%
EPS CAGR 4Y -7.1%
EPS Y/Y -36.2%
EBIT CAGR -15.5%
EBIT Y/Y -24.1%
Gross profit Y/Y -8.2%
Div. growth —
EPS next Y —
Sales Q/Q —

4 of 13 counted in the score. The rest are measures this model does not include here, or figures these filings do not carry — switch any of them on and the score changes.

A measure absent from a block could not be computed from this company's filings. It is left out rather than scored as though it were bad, and the dimension is averaged over what remains. A score is measured against a fixed scale this model states; the bar is measured against the other companies, so the two can disagree — and where they do, that disagreement is the more interesting figure.