COMP <GO>

LUXE vs RVLV // RETURN ON INVESTED CAPITAL (ROIC)

LuxExperience B.V. each representing one Ordinary Share (NYSE) VS. Revolve Group Inc. (Class A) (NYSE) • 15-METRIC TALLY: LUXE 1 — RVLV 1

■ METRIC PARITY

LAST: $9.55 (+5.99%) • MKT CAP: $1.33B

roic

—

LAST: $23.09 (+2.21%) • MKT CAP: $1.64B

roic

26.60%

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

INSTITUTIONAL METRIC	LUXE	RVLV	SPREAD (A - B)	ADVANTAGE	DEDICATED URL
Gross Profit Margin	—	53.50%	—	TIE	/gross-margins <GO>
Return on Invested Capital (ROIC) ACTIVE	—	26.60%	—	TIE	/roic <GO>
EV/EBITDA & P/E Valuation	—	16.1x	—	TIE	/valuation <GO>
Free Cash Flow Yield	—	2.92%	—	TIE	/fcf-yield <GO>
Operating Margin	—	6.10%	—	TIE	/operating-margins <GO>
Net Profit Margin	—	5.00%	—	TIE	/net-margins <GO>
Revenue Growth (YoY)	—	8.50%	—	TIE	/revenue-growth <GO>
Dividend Yield & FCF Payout Safety	0.00%	0.00%	0.00	TIE	/dividend-safety <GO>
Altman Z-Score & Debt/Equity	—	7.15	—	TIE	/balance-sheet <GO>
Piotroski F-Score Quality	—	7/9	—	TIE	/piotroski-score <GO>
Options Implied Move & Put/Call Skew	—	—	—	TIE	/options-implied-move <GO>
RSI-14 & 200D SMA Momentum	55.8	52.5	+3.31	LUXE	/rsi-technicals <GO>
10Y Yield & FRED Macro Beta	—	—	—	TIE	/macro-sensitivity <GO>
Forward P/E Multiple	—	24.7x	—	TIE	/forward-pe <GO>
Enterprise Scale & Market Cap	$1.33B	$1.64B	-$307.2M	RVLV	/market-cap <GO>

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

FISCAL YEAR	LUXE REV	RVLV REV	LUXE GROSS %	RVLV GROSS %	LUXE FCF	RVLV FCF
FY 2025	—	$1.23B	—	53.5%	—	$48.0M
FY 2024	—	$1.13B	—	52.5%	—	$21.0M
FY 2023	—	$1.07B	—	—	—	$43.3M

FRED MACRO REGIME CORRELATION COMPARISON PEARSON r

LUXE // BETA —

RVLV // BETA —