COMP <GO>
MGN vs SEED // EV/EBITDA & P/E VALUATION
Megan Holdings Limited (Class A) (NASDAQ) VS. Origin Agritech Limited (NASDAQ) • 15-METRIC TALLY: MGN 2
— SEED 4
■ METRIC PARITY
LAST: $4.00 (+11.42%) • MKT CAP: $4.9M
valuation
32.7x
LAST: $0.75 (-4.93%) • MKT CAP: $10.6M
valuation
—
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (MGN VS. SEED)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | MGN | SEED | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | 1.70% | 7.00% | -5.30 | SEED | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | 1.00% | — | — | TIE | /roic <GO> |
| EV/EBITDA & P/E Valuation ACTIVE | 32.7x | — | — | TIE | /valuation <GO> |
| Free Cash Flow Yield | — | — | — | TIE | /fcf-yield <GO> |
| Operating Margin | 0.70% | — | — | TIE | /operating-margins <GO> |
| Net Profit Margin | 1.00% | -58.40% | +59.40 | MGN | /net-margins <GO> |
| Revenue Growth (YoY) | — | -20.60% | — | TIE | /revenue-growth <GO> |
| Dividend Yield & FCF Payout Safety | 0.00% | 1.44% | -1.44 | SEED | /dividend-safety <GO> |
| Altman Z-Score & Debt/Equity | 2.30 | — | — | TIE | /balance-sheet <GO> |
| Piotroski F-Score Quality | 2/9 | 1/9 | +1.00 | MGN | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 31.5 | 43.7 | -12.22 | SEED | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | — | — | — | TIE | /macro-sensitivity <GO> |
| Forward P/E Multiple | 21.2x | — | — | TIE | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $4.9M | $10.6M | -$5.7M | SEED | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | MGN REV | SEED REV | MGN GROSS % | SEED GROSS % | MGN FCF | SEED FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $20.7M | $12.8M | 1.7% | 7.0% | -$2.4M | -$4.8M |
| FY 2024 | — | $16.2M | — | 14.2% | — | -$2.9M |
| FY 2023 | — | $13.0M | — | — | — | -$759.0K |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
MGN // BETA —
SEED // BETA —