Pricing Log in Create free account

Brainsway Ltd. Sponsored ADR (BWAY) vs Shoulder Innovations, Inc. (SI)

Brainsway Ltd. Sponsored ADR and Shoulder Innovations, Inc. are both Medical Devices companies. Brainsway Ltd. Sponsored ADR and Shoulder Innovations, Inc. are of similar size ($427.1M and $424.1M). Shoulder Innovations, Inc. has negative trailing earnings, so its P/E is not meaningful; Brainsway Ltd. Sponsored ADR trades at 21.2×. Shoulder Innovations, Inc. grew revenue faster over the last twelve months: 59.8% against 31.7%. Brainsway Ltd. Sponsored ADR has the higher net margin (15.6% vs −51.7%) and the higher return on invested capital (30.0% vs −53.6%). Across the 17 metrics below, Brainsway Ltd. Sponsored ADR leads on 14 and Shoulder Innovations, Inc. on 3.

Valuation

Metric BWAY SI Medical Devices median
P/E 21.18 n/m 25.58
P/S 3.38 6.62 2.54
P/B 2.59 3.61 2.48
Price to free cash flow 35.43 n/m 28.81
EV/EBITDA 15.65 n/m 11.51
EV/Sales 2.38 5.42 2.72
Earnings yield 4.72% (7.91%) (12.82%)
Free cash flow yield 2.82% (10.00%) (8.18%)

Profitability

Metric BWAY SI Medical Devices median
Gross margin 75.32% 77.82% 57.76%
Operating margin 12.46% (54.44%) (15.07%)
Net margin 15.55% (51.72%) (14.45%)
Free cash flow margin 9.53% (66.19%) (3.88%)
Return on equity 12.82% (25.05%) (10.35%)
Return on assets 8.09% (20.63%) (17.26%)
Return on invested capital 29.98% (53.60%) (5.27%)

Growth

Metric BWAY SI Medical Devices median
Revenue growth (TTM) 31.71% 59.81% 10.41%
EPS growth (last fiscal year) 114.29% 98.08% 28.17%
Revenue growth, 5-year CAGR 18.81% — 15.74%
Net income growth, 5-year CAGR 0.00% — 0.00%

Health

Metric BWAY SI Medical Devices median
Debt to equity 0.00 0.13 0.04
Current ratio 3.59 10.68 2.74
Net debt to EBITDA (11.84) 4.79 0.54

Dividend

Metric BWAY SI Medical Devices median
Dividend yield — — 1.02%
Payout ratio — — 0.37

Size

Metric BWAY SI Medical Devices median
Market cap 427.05m 424.09m 239.53m

Compare with another peer

Any metric, up to five companies and an Excel export Powerpack