COMP <GO>
SUGP vs BIYA // EV/EBITDA & P/E VALUATION
SU Group Holdings Limited (Class A) (NASDAQ) VS. Baiya International Group Inc (Class A) (NASDAQ) • 15-METRIC TALLY: SUGP 3
— BIYA 4
■ METRIC PARITY
LAST: $1.60 (0.00%) • MKT CAP: $2.6M
valuation
—
LAST: $1.23 (-0.81%) • MKT CAP: $9.4M
valuation
—
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (SUGP VS. BIYA)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | SUGP | BIYA | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | 16.00% | 11.50% | +4.50 | SUGP | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | — | -34.00% | — | TIE | /roic <GO> |
| EV/EBITDA & P/E Valuation ACTIVE | — | — | — | TIE | /valuation <GO> |
| Free Cash Flow Yield | — | — | — | TIE | /fcf-yield <GO> |
| Operating Margin | -10.40% | -58.10% | +47.70 | SUGP | /operating-margins <GO> |
| Net Profit Margin | -9.60% | -57.80% | +48.20 | SUGP | /net-margins <GO> |
| Revenue Growth (YoY) | 5.50% | 28.60% | -23.10 | BIYA | /revenue-growth <GO> |
| Dividend Yield & FCF Payout Safety | 0.00% | 0.00% | 0.00 | TIE | /dividend-safety <GO> |
| Altman Z-Score & Debt/Equity | — | 1.01 | — | TIE | /balance-sheet <GO> |
| Piotroski F-Score Quality | 2/9 | 3/9 | -1.00 | BIYA | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 28.1 | 36.2 | -8.16 | BIYA | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | — | — | — | TIE | /macro-sensitivity <GO> |
| Forward P/E Multiple | — | — | — | TIE | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $2.6M | $9.4M | -$6.7M | BIYA | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | SUGP REV | BIYA REV | SUGP GROSS % | BIYA GROSS % | SUGP FCF | BIYA FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $24.7M | $16.5M | 16.0% | 11.5% | -$2.2M | -$7.4M |
| FY 2024 | $23.4M | $12.8M | 26.1% | 11.0% | $1.4M | $1.6M |
| FY 2023 | $20.9M | $11.6M | — | — | -$1.7M | -$1.8M |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
SUGP // BETA —
BIYA // BETA —