COMP <GO>

MAYS vs EDU // GROSS PROFIT MARGIN

J. W. Mays Inc. (NASDAQ) VS. New Oriental Education & Technology Group Inc. Sponsored ADR representing 10 Ordinary Share (Cayman Islands) (NYSE) • 15-METRIC TALLY: MAYS 1 — EDU 9

■ METRIC PARITY

MAYS — J. W. Mays Inc. ROARABLE D • RQD 49/100

LAST: $46.05 (+0.50%) • MKT CAP: $92.8M

DES <GO> FA <GO> 10-K RED <GO>

gross-margins

—

EDU — New Oriental Education & Technology Group Inc. Sponsored ADR representing 10 Ordinary Share (Cayman Islands) ROARABLE B- • RQD 70/100

LAST: $49.09 (-3.21%) • MKT CAP: $7.61B

DES <GO> FA <GO> 10-K RED <GO>

gross-margins

54.60%

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

INSTITUTIONAL METRIC	MAYS	EDU	SPREAD (A - B)	ADVANTAGE	DEDICATED URL
Gross Profit Margin ACTIVE	—	54.60%	—	TIE	/gross-margins <GO>
Return on Invested Capital (ROIC)	-0.20%	21.30%	-21.50	EDU	/roic <GO>
EV/EBITDA & P/E Valuation	—	9.3x	—	TIE	/valuation <GO>
Free Cash Flow Yield	0.14%	10.25%	-10.11	EDU	/fcf-yield <GO>
Operating Margin	-0.70%	11.40%	-12.10	EDU	/operating-margins <GO>
Net Profit Margin	-0.60%	8.40%	-9.00	EDU	/net-margins <GO>
Revenue Growth (YoY)	4.10%	15.50%	-11.40	EDU	/revenue-growth <GO>
Dividend Yield & FCF Payout Safety	0.00%	1.27%	-1.27	EDU	/dividend-safety <GO>
Altman Z-Score & Debt/Equity	2.53	4.92	-2.39	EDU	/balance-sheet <GO>
Piotroski F-Score Quality	5/9	9/9	-4.00	EDU	/piotroski-score <GO>
Options Implied Move & Put/Call Skew	—	—	—	TIE	/options-implied-move <GO>
RSI-14 & 200D SMA Momentum	72.7	26.9	+45.80	MAYS	/rsi-technicals <GO>
10Y Yield & FRED Macro Beta	—	0.96	—	TIE	/macro-sensitivity <GO>
Forward P/E Multiple	—	13.4x	—	TIE	/forward-pe <GO>
Enterprise Scale & Market Cap	$92.8M	$7.61B	-$7.52B	EDU	/market-cap <GO>

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

FISCAL YEAR	MAYS REV	EDU REV	MAYS GROSS %	EDU GROSS %	MAYS FCF	EDU FCF
FY 2025	$22.5M	$5.66B	—	54.6%	$128.3K	$780.2M
FY 2024	$21.6M	$4.90B	—	55.4%	-$1.0M	$654.7M
FY 2023	$22.6M	$4.31B	—	—	$2.2M	$928.5M

FRED MACRO REGIME CORRELATION COMPARISON PEARSON r

MAYS // BETA —

EDU // BETA 0.96