COMP <GO>
GSIW vs MS // FORWARD P/E MULTIPLE
Garden Stage Limited (Class A) (NASDAQ) VS. Morgan Stanley (NYSE) • 15-METRIC TALLY: GSIW 2
— MS 5
■ METRIC PARITY
LAST: $9.12 (-6.37%) • MKT CAP: $97.7M
forward-pe
—
LAST: $190.00 (-0.07%) • MKT CAP: $298.41B
forward-pe
16.5x
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (GSIW VS. MS)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | GSIW | MS | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | — | — | — | TIE | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | — | 3.00% | — | TIE | /roic <GO> |
| EV/EBITDA & P/E Valuation | — | 31.0x | — | TIE | /valuation <GO> |
| Free Cash Flow Yield | -4.33% | -7.25% | +2.92 | GSIW | /fcf-yield <GO> |
| Operating Margin | — | 24.60% | — | TIE | /operating-margins <GO> |
| Net Profit Margin | -60.00% | 20.20% | -80.20 | MS | /net-margins <GO> |
| Revenue Growth (YoY) | 33.20% | 5.50% | +27.70 | GSIW | /revenue-growth <GO> |
| Dividend Yield & FCF Payout Safety | 0.00% | 2.21% | -2.21 | MS | /dividend-safety <GO> |
| Altman Z-Score & Debt/Equity | — | — | — | TIE | /balance-sheet <GO> |
| Piotroski F-Score Quality | 2/9 | 5/9 | -3.00 | MS | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 32.4 | 51.0 | -18.60 | MS | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | — | 1.04 | — | TIE | /macro-sensitivity <GO> |
| Forward P/E Multiple ACTIVE | — | 16.5x | — | TIE | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $97.7M | $298.41B | -$298.31B | MS | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | GSIW REV | MS REV | GSIW GROSS % | MS GROSS % | GSIW FCF | MS FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $7.3M | $0 | — | — | -$4.2M | -$17.89B |
| FY 2024 | $5.5M | $0 | — | — | -$1.4M | $1.36B |
| FY 2023 | $1.4M | $0 | — | — | -$7.1M | -$33.54B |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
GSIW // BETA —
MS // BETA 1.04