COMP <GO>
JDZG vs VSA // EV/EBITDA & P/E VALUATION
JIADE LIMITED (Class A) (NASDAQ) VS. VisionSys AI Inc. (NASDAQ) • 15-METRIC TALLY: JDZG 5
— VSA 2
■ METRIC PARITY
LAST: $0.53 (-43.77%) • MKT CAP: $5.1M
valuation
—
LAST: $1.62 (-2.70%) • MKT CAP: $4.7M
valuation
—
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (JDZG VS. VSA)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | JDZG | VSA | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | 45.40% | — | — | TIE | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | -9.60% | -35.00% | +25.40 | JDZG | /roic <GO> |
| EV/EBITDA & P/E Valuation ACTIVE | — | — | — | TIE | /valuation <GO> |
| Free Cash Flow Yield | -7.38% | — | — | TIE | /fcf-yield <GO> |
| Operating Margin | -47.60% | -60.00% | +12.40 | JDZG | /operating-margins <GO> |
| Net Profit Margin | -41.20% | 68.00% | -109.20 | VSA | /net-margins <GO> |
| Revenue Growth (YoY) | 43.10% | -65.00% | +108.10 | JDZG | /revenue-growth <GO> |
| Dividend Yield & FCF Payout Safety | 0.00% | 0.00% | 0.00 | TIE | /dividend-safety <GO> |
| Altman Z-Score & Debt/Equity | 2.09 | — | — | TIE | /balance-sheet <GO> |
| Piotroski F-Score Quality | 4/9 | 2/9 | +2.00 | JDZG | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 23.2 | 37.2 | -14.00 | VSA | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | — | — | — | TIE | /macro-sensitivity <GO> |
| Forward P/E Multiple | — | — | — | TIE | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $5.1M | $4.7M | $434.7K | JDZG | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | JDZG REV | VSA REV | JDZG GROSS % | VSA GROSS % | JDZG FCF | VSA FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $3.7M | $149.0K | 45.4% | 22.1% | -$637.1K | -$26.9M |
| FY 2024 | $2.6M | $160.4M | 69.8% | 36.2% | -$773.1K | -$16.6M |
| FY 2023 | — | $193.7M | — | — | — | -$16.8M |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
JDZG // BETA —
VSA // BETA —