COMP <GO>
HDL vs BRCB // EV/EBITDA & P/E VALUATION
SUPER HI INTERNATIONAL HOLDING LTD. (NASDAQ) VS. Black Rock Coffee Bar Inc. (Class A) (NASDAQ) • 15-METRIC TALLY: HDL 1
— BRCB 1
■ METRIC PARITY
LAST: $9.90 (0.00%) • MKT CAP: $643.8M
valuation
—
LAST: $10.59 (+3.82%) • MKT CAP: $530.3M
valuation
17.3x
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (HDL VS. BRCB)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | HDL | BRCB | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | — | — | — | TIE | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | — | 1.60% | — | TIE | /roic <GO> |
| EV/EBITDA & P/E Valuation ACTIVE | — | 17.3x | — | TIE | /valuation <GO> |
| Free Cash Flow Yield | — | -6.17% | — | TIE | /fcf-yield <GO> |
| Operating Margin | — | 0.40% | — | TIE | /operating-margins <GO> |
| Net Profit Margin | — | 0.00% | — | TIE | /net-margins <GO> |
| Revenue Growth (YoY) | — | 24.50% | — | TIE | /revenue-growth <GO> |
| Dividend Yield & FCF Payout Safety | 0.00% | 0.00% | 0.00 | TIE | /dividend-safety <GO> |
| Altman Z-Score & Debt/Equity | — | 1.98 | — | TIE | /balance-sheet <GO> |
| Piotroski F-Score Quality | — | 6/9 | — | TIE | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 32.6 | 74.0 | -41.37 | BRCB | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | — | — | — | TIE | /macro-sensitivity <GO> |
| Forward P/E Multiple | — | — | — | TIE | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $643.8M | $530.3M | $113.5M | HDL | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | HDL REV | BRCB REV | HDL GROSS % | BRCB GROSS % | HDL FCF | BRCB FCF |
|---|---|---|---|---|---|---|
| FY 2025 | — | $200.3M | — | — | — | -$32.7M |
| FY 2024 | — | $160.9M | — | — | — | -$8.9M |
| FY 2023 | — | $133.2M | — | — | — | $5.2M |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
HDL // BETA —
BRCB // BETA —