COMP <GO>
HTLM vs RENT // DIVIDEND YIELD & FCF PAYOUT SAFETY
HomesToLife Ltd (NASDAQ) VS. Rent the Runway Inc. (Class A) (NASDAQ) • 15-METRIC TALLY: HTLM 6
— RENT 3
■ METRIC PARITY
LAST: $1.18 (-20.80%) • MKT CAP: $133.6M
dividend-safety
0.00%
LAST: $2.42 (-8.52%) • MKT CAP: $100.3M
dividend-safety
0.00%
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (HTLM VS. RENT)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | HTLM | RENT | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | 27.90% | — | — | TIE | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | 85.00% | -35.00% | +120.00 | HTLM | /roic <GO> |
| EV/EBITDA & P/E Valuation | 5.2x | — | — | TIE | /valuation <GO> |
| Free Cash Flow Yield | 9.24% | 3.49% | +5.75 | HTLM | /fcf-yield <GO> |
| Operating Margin | 5.10% | -60.00% | +65.10 | HTLM | /operating-margins <GO> |
| Net Profit Margin | 4.40% | 51.60% | -47.20 | RENT | /net-margins <GO> |
| Revenue Growth (YoY) | 12.80% | 7.60% | +5.20 | HTLM | /revenue-growth <GO> |
| Dividend Yield & FCF Payout Safety ACTIVE | 0.00% | 0.00% | 0.00 | TIE | /dividend-safety <GO> |
| Altman Z-Score & Debt/Equity | 4.10 | — | — | TIE | /balance-sheet <GO> |
| Piotroski F-Score Quality | 7/9 | 6/9 | +1.00 | HTLM | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 19.6 | 60.7 | -41.15 | RENT | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | — | — | — | TIE | /macro-sensitivity <GO> |
| Forward P/E Multiple | 6.8x | 4.1x | +2.70 | RENT | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $133.6M | $100.3M | $33.3M | HTLM | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | HTLM REV | RENT REV | HTLM GROSS % | RENT GROSS % | HTLM FCF | RENT FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $377.9M | $43.8M | 27.9% | -50.0% | $12.3M | $3.5M |
| FY 2024 | $335.1M | $40.7M | 24.8% | -50.0% | -$131.0K | $12.9M |
| FY 2023 | $326.0M | $33.3M | — | — | $18.8M | -$15.7M |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
HTLM // BETA —
RENT // BETA —