InMode Ltd. (NASDAQ: INMD)

Sector: Healthcare Industry: Medical Devices CIK: 0001742692
Market Cap 937.02 Mn
P/B 1.37
P/E 9.99
P/S 2.53
ROIC (Qtr) 10.95
Div Yield % 0.00
Rev 1y % (Qtr) 6.13
Total Debt (Qtr) 5.01 Mn
Debt/Equity (Qtr) 0.01
Add ratio to table...

About

InMode Ltd., a leading global provider of innovative, energy-based, minimally invasive surgical medical treatment solutions, operates in the medical devices industry with the ticker symbol INMD. The company's primary products and services are designed to address three energy-based treatment categories: face and body contouring, medical aesthetics, and women's health. InMode's products utilize medically-accepted RF energy technology, which can penetrate deep into the subdermal fat, allowing for adipose tissue remodeling. The company's proprietary...

Read more

Investment thesis

Bull case

  • Strong operating cash flow of 85.26M provides robust 17.02x coverage of total debt 5.01M, indicating excellent debt servicing capability and financial flexibility.
  • Strong tangible asset base of 766.43M provides 153.04x coverage of total debt 5.01M, indicating robust asset backing and low credit risk.
  • Tangible assets of 766.43M provide exceptional 50.64x coverage of deferred revenue 15.14M, showing strong service capability backing.
  • Robust free cash flow of 84.28M exceeds capital expenditure of 972000 by 86.71x, indicating strong organic growth funding capability.
  • Retained earnings of 968.53M provide full 193.40x coverage of long-term debt 5.01M, indicating strong internal capital position.

Bear case

  • Operating cash flow of 85.26M barely covers its investment activities of 186.03M, with a coverage ratio of 0.46, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • R&D investment of 13.32M represents just 0.07x of SG&A expenses of 192.26M, indicating potential underinvestment in innovation relative to administrative overhead.
  • Operating cash flow of 85.26M is outpaced by equity issuance of (127.44M) (-0.67 ratio), indicating concerning reliance on equity markets for funding operations.
  • Tangible assets of 766.43M provide limited backing for working capital of 627.88M, which is 1.22x, suggesting increased operational risk in market downturns.
  • Short-term investments of 252.79M exceed receivables of 46.51M by 5.44x, indicating potentially inefficient capital allocation given collection cycle needs.

Peer comparison

Companies in the Medical Devices
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 ABT Abbott Laboratories 173.80 Bn 32.73 5.47 12.94 Bn
2 SYK Stryker Corp 141.15 Bn 43.48 5.62 15.86 Bn
3 MDT Medtronic plc 123.47 Bn 25.92 3.55 29.10 Bn
4 BSX Boston Scientific Corp 112.80 Bn 38.92 5.62 11.44 Bn
5 EW Edwards Lifesciences Corp 45.66 Bn 33.38 7.76 0.70 Bn
6 DXCM Dexcom Inc 27.52 Bn 32.91 5.90 1.34 Bn
7 STE STERIS plc 24.13 Bn 34.08 4.14 2.05 Bn
8 PODD Insulet Corp 17.33 Bn 70.38 6.87 1.01 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 0.90 2.13
EV to Cash from Ops. EV/CFO 8.10 2.75
EV to Debt EV to Debt 137.81 17.25
EV to EBIT EV/EBIT 6.26 2.89
EV to EBITDA EV/EBITDA 8.02 4.53
EV to Free Cash Flow [EV/FCF] EV/FCF 8.19 29.36
EV to Market Cap EV to Market Cap 0.74 25.09
EV to Revenue EV/Rev 1.86 32.80
Price to Book Value [P/B] P/B 1.37 4.73
Price to Earnings [P/E] P/E 9.99 -2.04
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Dividend Coverage Ratio 0.00 40.22
Dividend Payout Ratio % Div Payout % (Qtr) 0.00 1.59
Dividend per Basic Share Div per Share (Qtr) 0.00 0.10
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 0.00 -0.37
Interest Coverage Interest Coverage 0.00 196.93
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) -45.29 -152.08
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 94.78 8,476.58
Dividend Growth (1y) % Dividend Growth (1y) % 0.00 -0.44
EBIAT Growth (1y) % EBIAT 1y % (Qtr) -48.24 -792.16
EBITDA Growth (1y) % EBITDA 1y % (Qtr) -24.00 3.79
EBIT Growth (1y) % EBIT 1y % (Qtr) -23.10 -301.80
EBT Growth (1y) % EBT 1y % (Qtr) -23.10 -121.44
EPS Growth (1y) % EPS 1y % (Qtr) -36.68 -87.51
FCF Growth (1y) % FCF 1y % (Qtr) -36.15 10.43
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) -8.23 38.21
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.48 0.55
Cash Payout Ratio Cash Payout Ratio 0.00 0.02
Cash Ratio Cash Ratio (Qtr) 4.28 1.80
Current Ratio Curr Ratio (Qtr) 9.88 4.18
Debt to Equity Ratio Debt/Equity (Qtr) 0.01 1.20
Interest Cover Ratio Interest Cover Ratio 0.00 196.93
Times Interest Earned Times Interest Earned 0.00 196.93
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 30.00 -2,396.63
EBIT Margin % EBIT Margin % (Qtr) 29.78 -2,478.60
EBT Margin % EBT Margin % (Qtr) 29.78 -2,690.42
Gross Margin % Gross Margin % (Qtr) 78.50 30.80
Net Profit Margin % Net Margin % (Qtr) 25.30 -2,821.53