COMP <GO>
ILAG vs BTOC // EV/EBITDA & P/E VALUATION
Intelligent Living Application Group Inc. (NASDAQ) VS. Armlogi Holding Corp. (NASDAQ) • 15-METRIC TALLY: ILAG 2
— BTOC 5
■ METRIC PARITY
LAST: $2.10 (-14.63%) • MKT CAP: $4.4M
valuation
—
LAST: $2.13 (+0.47%) • MKT CAP: $6.0M
valuation
—
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (ILAG VS. BTOC)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | ILAG | BTOC | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | 2.90% | -1.60% | +4.50 | ILAG | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | -35.00% | -35.00% | 0.00 | TIE | /roic <GO> |
| EV/EBITDA & P/E Valuation ACTIVE | — | — | — | TIE | /valuation <GO> |
| Free Cash Flow Yield | — | -23.62% | — | TIE | /fcf-yield <GO> |
| Operating Margin | -60.00% | -9.30% | -50.70 | BTOC | /operating-margins <GO> |
| Net Profit Margin | -60.00% | -8.10% | -51.90 | BTOC | /net-margins <GO> |
| Revenue Growth (YoY) | -40.10% | 14.00% | -54.10 | BTOC | /revenue-growth <GO> |
| Dividend Yield & FCF Payout Safety | 0.00% | 0.00% | 0.00 | TIE | /dividend-safety <GO> |
| Altman Z-Score & Debt/Equity | — | 0.75 | — | TIE | /balance-sheet <GO> |
| Piotroski F-Score Quality | 2/9 | 3/9 | -1.00 | BTOC | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 31.7 | 22.6 | +9.10 | ILAG | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | — | — | — | TIE | /macro-sensitivity <GO> |
| Forward P/E Multiple | — | — | — | TIE | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $4.4M | $6.0M | -$1.7M | BTOC | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | ILAG REV | BTOC REV | ILAG GROSS % | BTOC GROSS % | ILAG FCF | BTOC FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $4.5M | $190.4M | 2.9% | -1.6% | -$2.5M | -$1.4M |
| FY 2024 | $7.5M | $167.0M | 17.5% | 10.8% | -$3.2M | -$2.2M |
| FY 2023 | $6.4M | $135.0M | — | — | -$3.2M | $11.8M |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
ILAG // BETA —
BTOC // BETA —