COMP <GO>

FOIL vs TRS // EV/EBITDA & P/E VALUATION

Londian Wason New Energy Tech Inc. each representing five (NYSE) VS. TriMas Corporation (NASDAQ) • 15-METRIC TALLY: FOIL 0 — TRS 3

■ METRIC PARITY

LAST: $15.43 (-6.99%) • MKT CAP: $1.21B

valuation

—

LAST: $38.68 (-1.73%) • MKT CAP: $1.39B

valuation

32.9x

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

INSTITUTIONAL METRIC	FOIL	TRS	SPREAD (A - B)	ADVANTAGE	DEDICATED URL
Gross Profit Margin	—	21.40%	—	TIE	/gross-margins <GO>
Return on Invested Capital (ROIC)	—	4.80%	—	TIE	/roic <GO>
EV/EBITDA & P/E Valuation ACTIVE	—	32.9x	—	TIE	/valuation <GO>
Free Cash Flow Yield	—	8.46%	—	TIE	/fcf-yield <GO>
Operating Margin	—	6.40%	—	TIE	/operating-margins <GO>
Net Profit Margin	—	18.60%	—	TIE	/net-margins <GO>
Revenue Growth (YoY)	—	2.40%	—	TIE	/revenue-growth <GO>
Dividend Yield & FCF Payout Safety	0.00%	0.48%	-0.48	TRS	/dividend-safety <GO>
Altman Z-Score & Debt/Equity	—	1.94	—	TIE	/balance-sheet <GO>
Piotroski F-Score Quality	—	5/9	—	TIE	/piotroski-score <GO>
Options Implied Move & Put/Call Skew	—	—	—	TIE	/options-implied-move <GO>
RSI-14 & 200D SMA Momentum	33.2	40.1	-6.96	TRS	/rsi-technicals <GO>
10Y Yield & FRED Macro Beta	—	—	—	TIE	/macro-sensitivity <GO>
Forward P/E Multiple	—	10.7x	—	TIE	/forward-pe <GO>
Enterprise Scale & Market Cap	$1.21B	$1.39B	-$181.6M	TRS	/market-cap <GO>

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

FISCAL YEAR	FOIL REV	TRS REV	FOIL GROSS %	TRS GROSS %	FOIL FCF	TRS FCF
FY 2025	—	$645.7M	—	21.4%	—	$117.5M
FY 2024	—	$630.8M	—	20.5%	—	$63.8M
FY 2023	—	$652.1M	—	—	—	$88.2M

FRED MACRO REGIME CORRELATION COMPARISON PEARSON r

FOIL // BETA —

TRS // BETA —