COMP <GO>
CUVL vs DXST // EV/EBITDA & P/E VALUATION
Clinuvel Pharmaceuticals Limited (NASDAQ) VS. Decent Holding Inc (Class A) (NASDAQ) • 15-METRIC TALLY: CUVL 7
— DXST 1
■ METRIC PARITY
LAST: $5.15 (+1.58%) • MKT CAP: $257.8M
valuation
9.7x
LAST: $1.15 (+2.68%) • MKT CAP: $2.4M
valuation
—
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (CUVL VS. DXST)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | CUVL | DXST | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | 81.20% | 26.20% | +55.00 | CUVL | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | — | — | — | TIE | /roic <GO> |
| EV/EBITDA & P/E Valuation ACTIVE | 9.7x | — | — | TIE | /valuation <GO> |
| Free Cash Flow Yield | 10.51% | — | — | TIE | /fcf-yield <GO> |
| Operating Margin | 43.40% | -1.10% | +44.50 | CUVL | /operating-margins <GO> |
| Net Profit Margin | 37.80% | -2.50% | +40.30 | CUVL | /net-margins <GO> |
| Revenue Growth (YoY) | 5.50% | 12.20% | -6.70 | DXST | /revenue-growth <GO> |
| Dividend Yield & FCF Payout Safety | 0.66% | 0.00% | +0.66 | CUVL | /dividend-safety <GO> |
| Altman Z-Score & Debt/Equity | — | — | — | TIE | /balance-sheet <GO> |
| Piotroski F-Score Quality | 6/9 | 2/9 | +4.00 | CUVL | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 37.7 | 27.1 | +10.54 | CUVL | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | — | — | — | TIE | /macro-sensitivity <GO> |
| Forward P/E Multiple | 10.3x | — | — | TIE | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $257.8M | $2.4M | $255.4M | CUVL | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | CUVL REV | DXST REV | CUVL GROSS % | DXST GROSS % | CUVL FCF | DXST FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $61.1M | $12.9M | 81.2% | 26.2% | $27.1M | -$3.5M |
| FY 2024 | $57.9M | $11.5M | 81.5% | 27.8% | $20.1M | -$440.5K |
| FY 2023 | — | $9.4M | — | — | — | $1.6M |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
CUVL // BETA —
DXST // BETA —