COMP <GO>

BIPC vs TRMD // FREE CASH FLOW YIELD

Brookfield Infrastructure Corporation Brookfield Infrastructure Corporation (NYSE) VS. TORM plc (NASDAQ) • 15-METRIC TALLY: BIPC 1 — TRMD 1

■ METRIC PARITY

LAST: $37.49 (-0.24%) • MKT CAP: $4.62B

fcf-yield

—

LAST: $42.69 (-0.82%) • MKT CAP: $4.42B

fcf-yield

2.21%

15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (BIPC VS. TRMD) EMERALD CELL = QUANTITATIVE EDGE

INSTITUTIONAL METRIC	BIPC	TRMD	SPREAD (A - B)	ADVANTAGE	DEDICATED URL
Gross Profit Margin	—	—	—	TIE	/gross-margins <GO>
Return on Invested Capital (ROIC)	—	9.90%	—	TIE	/roic <GO>
EV/EBITDA & P/E Valuation	—	21.0x	—	TIE	/valuation <GO>
Free Cash Flow Yield ACTIVE	—	2.21%	—	TIE	/fcf-yield <GO>
Operating Margin	—	13.90%	—	TIE	/operating-margins <GO>
Net Profit Margin	—	10.90%	—	TIE	/net-margins <GO>
Revenue Growth (YoY)	—	19.80%	—	TIE	/revenue-growth <GO>
Dividend Yield & FCF Payout Safety	0.00%	0.00%	0.00	TIE	/dividend-safety <GO>
Altman Z-Score & Debt/Equity	—	3.74	—	TIE	/balance-sheet <GO>
Piotroski F-Score Quality	—	8/9	—	TIE	/piotroski-score <GO>
Options Implied Move & Put/Call Skew	—	—	—	TIE	/options-implied-move <GO>
RSI-14 & 200D SMA Momentum	54.0	66.3	-12.33	TRMD	/rsi-technicals <GO>
10Y Yield & FRED Macro Beta	—	1.01	—	TIE	/macro-sensitivity <GO>
Forward P/E Multiple	—	27.6x	—	TIE	/forward-pe <GO>
Enterprise Scale & Market Cap	$4.62B	$4.42B	$204.3M	BIPC	/market-cap <GO>

5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY

FISCAL YEAR	BIPC REV	TRMD REV	BIPC GROSS %	TRMD GROSS %	BIPC FCF	TRMD FCF
INSPECT INDIVIDUAL XBRL MODELS AT BIPC FA <GO> AND TRMD FA <GO>.

FRED MACRO REGIME CORRELATION COMPARISON PEARSON r

BIPC // BETA —

TRMD // BETA 1.01