COMP <GO>
THRY vs STFS // EV/EBITDA & P/E VALUATION
Thryv Holdings Inc. (NASDAQ) VS. Star Fashion Culture Holdings Limited (Class A) (NASDAQ) • 15-METRIC TALLY: THRY 5
— STFS 2
■ METRIC PARITY
LAST: $1.25 (-2.34%) • MKT CAP: $55.5M
valuation
5.0x
LAST: $4.68 (0.00%) • MKT CAP: $71.1M
valuation
—
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (THRY VS. STFS)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | THRY | STFS | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | 67.90% | 5.70% | +62.20 | THRY | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | 10.10% | -35.00% | +45.10 | THRY | /roic <GO> |
| EV/EBITDA & P/E Valuation ACTIVE | 5.0x | — | — | TIE | /valuation <GO> |
| Free Cash Flow Yield | — | -5.58% | — | TIE | /fcf-yield <GO> |
| Operating Margin | 7.20% | -60.00% | +67.20 | THRY | /operating-margins <GO> |
| Net Profit Margin | 0.00% | -60.00% | +60.00 | THRY | /net-margins <GO> |
| Revenue Growth (YoY) | -4.70% | — | — | TIE | /revenue-growth <GO> |
| Dividend Yield & FCF Payout Safety | 0.00% | 0.00% | 0.00 | TIE | /dividend-safety <GO> |
| Altman Z-Score & Debt/Equity | — | 4.35 | — | TIE | /balance-sheet <GO> |
| Piotroski F-Score Quality | 7/9 | 2/9 | +5.00 | THRY | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 36.6 | 68.2 | -31.54 | STFS | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | — | — | — | TIE | /macro-sensitivity <GO> |
| Forward P/E Multiple | — | — | — | TIE | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $55.5M | $71.1M | -$15.6M | STFS | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | THRY REV | STFS REV | THRY GROSS % | STFS GROSS % | THRY FCF | STFS FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $785.0M | $16.9M | 67.9% | 5.7% | $63.5M | -$4.0M |
| FY 2024 | $824.2M | — | 65.2% | — | $89.8M | — |
| FY 2023 | $917.0M | — | — | — | $148.2M | — |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
THRY // BETA —
STFS // BETA —