COMP <GO>

JCTC vs V // FREE CASH FLOW YIELD

Jewett-Cameron Trading Company (NASDAQ) VS. Visa Inc. (NYSE) • 15-METRIC TALLY: JCTC 0 — V 9

■ METRIC PARITY

LAST: $2.82 (+2.17%) • MKT CAP: $9.9M

fcf-yield

—

LAST: $410.54 (+2.48%) • MKT CAP: $733.53B

fcf-yield

2.90%

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

INSTITUTIONAL METRIC	JCTC	V	SPREAD (A - B)	ADVANTAGE	DEDICATED URL
Gross Profit Margin	15.10%	—	—	TIE	/gross-margins <GO>
Return on Invested Capital (ROIC)	-18.80%	32.30%	-51.10	V	/roic <GO>
EV/EBITDA & P/E Valuation	—	28.9x	—	TIE	/valuation <GO>
Free Cash Flow Yield ACTIVE	—	2.90%	—	TIE	/fcf-yield <GO>
Operating Margin	-9.10%	60.00%	-69.10	V	/operating-margins <GO>
Net Profit Margin	-10.00%	50.10%	-60.10	V	/net-margins <GO>
Revenue Growth (YoY)	-12.40%	11.30%	-23.70	V	/revenue-growth <GO>
Dividend Yield & FCF Payout Safety	0.00%	0.63%	-0.63	V	/dividend-safety <GO>
Altman Z-Score & Debt/Equity	3.09	9.09	-6.00	V	/balance-sheet <GO>
Piotroski F-Score Quality	1/9	9/9	-8.00	V	/piotroski-score <GO>
Options Implied Move & Put/Call Skew	—	—	—	TIE	/options-implied-move <GO>
RSI-14 & 200D SMA Momentum	38.6	65.6	-26.95	V	/rsi-technicals <GO>
10Y Yield & FRED Macro Beta	—	1.06	—	TIE	/macro-sensitivity <GO>
Forward P/E Multiple	—	34.0x	—	TIE	/forward-pe <GO>
Enterprise Scale & Market Cap	$9.9M	$733.53B	-$733.52B	V	/market-cap <GO>

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

FISCAL YEAR	JCTC REV	V REV	JCTC GROSS %	V GROSS %	JCTC FCF	V FCF
FY 2025	$41.3M	$40.00B	15.1%	—	-$6.7M	$21.26B
FY 2024	$47.1M	$35.93B	18.8%	—	$5.9M	$18.33B
FY 2023	$54.3M	$32.65B	—	—	$5.6M	$19.29B

FRED MACRO REGIME CORRELATION COMPARISON PEARSON r

JCTC // BETA —

V // BETA 1.06