COMP <GO>
BTOC vs HNI // EV/EBITDA & P/E VALUATION
Armlogi Holding Corp. (NASDAQ) VS. HNI Corporation (NYSE) • 15-METRIC TALLY: BTOC 1
— HNI 10
■ METRIC PARITY
LAST: $2.13 (+0.47%) • MKT CAP: $6.0M
valuation
—
LAST: $47.91 (+2.20%) • MKT CAP: $3.46B
valuation
35.9x
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (BTOC VS. HNI)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | BTOC | HNI | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | -1.60% | 41.40% | -43.00 | HNI | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | -35.00% | 3.40% | -38.40 | HNI | /roic <GO> |
| EV/EBITDA & P/E Valuation ACTIVE | — | 35.9x | — | TIE | /valuation <GO> |
| Free Cash Flow Yield | -23.62% | 7.99% | -31.61 | HNI | /fcf-yield <GO> |
| Operating Margin | -9.30% | 4.40% | -13.70 | HNI | /operating-margins <GO> |
| Net Profit Margin | -8.10% | 1.90% | -10.00 | HNI | /net-margins <GO> |
| Revenue Growth (YoY) | 14.00% | 12.40% | +1.60 | BTOC | /revenue-growth <GO> |
| Dividend Yield & FCF Payout Safety | 0.00% | 1.82% | -1.82 | HNI | /dividend-safety <GO> |
| Altman Z-Score & Debt/Equity | 0.75 | 1.58 | -0.83 | HNI | /balance-sheet <GO> |
| Piotroski F-Score Quality | 3/9 | 8/9 | -5.00 | HNI | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 22.6 | 60.0 | -37.44 | HNI | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | — | — | — | TIE | /macro-sensitivity <GO> |
| Forward P/E Multiple | — | 53.6x | — | TIE | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $6.0M | $3.46B | -$3.45B | HNI | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | BTOC REV | HNI REV | BTOC GROSS % | HNI GROSS % | BTOC FCF | HNI FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $190.4M | $2.84B | -1.6% | 41.4% | -$1.4M | $276.3M |
| FY 2024 | $167.0M | $2.53B | 10.8% | 40.9% | -$2.2M | $226.7M |
| FY 2023 | $135.0M | $2.43B | — | — | $11.8M | $267.5M |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
BTOC // BETA —
HNI // BETA —