COMP <GO>
LITB vs GROV // EV/EBITDA & P/E VALUATION
LightInTheBox Holding Co. Ltd. each representing twelve (NYSE) VS. Grove Collaborative Holdings Inc. (Class A) (NYSE) • 15-METRIC TALLY: LITB 7
— GROV 1
■ METRIC PARITY
LAST: $2.80 (-2.61%) • MKT CAP: $55.2M
valuation
3.9x
LAST: $1.07 (0.00%) • MKT CAP: $45.7M
valuation
—
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (LITB VS. GROV)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | LITB | GROV | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | 65.00% | 53.70% | +11.30 | LITB | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | 85.00% | -35.00% | +120.00 | LITB | /roic <GO> |
| EV/EBITDA & P/E Valuation ACTIVE | 3.9x | — | — | TIE | /valuation <GO> |
| Free Cash Flow Yield | 11.17% | -17.77% | +28.94 | LITB | /fcf-yield <GO> |
| Operating Margin | 3.60% | -6.50% | +10.10 | LITB | /operating-margins <GO> |
| Net Profit Margin | 3.70% | -6.70% | +10.40 | LITB | /net-margins <GO> |
| Revenue Growth (YoY) | — | -14.60% | — | TIE | /revenue-growth <GO> |
| Dividend Yield & FCF Payout Safety | 0.00% | 0.00% | 0.00 | TIE | /dividend-safety <GO> |
| Altman Z-Score & Debt/Equity | 0.20 | — | — | TIE | /balance-sheet <GO> |
| Piotroski F-Score Quality | 5/9 | 4/9 | +1.00 | LITB | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 25.0 | 61.1 | -36.16 | GROV | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | — | — | — | TIE | /macro-sensitivity <GO> |
| Forward P/E Multiple | 6.2x | — | — | TIE | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $55.2M | $45.7M | $9.5M | LITB | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | LITB REV | GROV REV | LITB GROSS % | GROV GROSS % | LITB FCF | GROV FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $224.3M | $173.7M | 65.0% | 53.7% | $6.2M | -$8.1M |
| FY 2024 | $255.3M | $203.4M | 60.1% | 53.8% | -$48.9M | -$11.5M |
| FY 2023 | $0 | $259.3M | — | — | -$20.7M | -$8.0M |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
LITB // BETA —
GROV // BETA —