COMP <GO>
VIRC vs TLIH // EV/EBITDA & P/E VALUATION
Virco Manufacturing Corporation (NASDAQ) VS. Ten-League International Holdings Limited (NASDAQ) • 15-METRIC TALLY: VIRC 3
— TLIH 7
■ METRIC PARITY
LAST: $6.23 (-0.80%) • MKT CAP: $98.2M
valuation
10.1x
LAST: $5.60 (0.00%) • MKT CAP: $16.5M
valuation
—
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (VIRC VS. TLIH)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | VIRC | TLIH | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | 40.70% | 24.40% | +16.30 | VIRC | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | 3.00% | 85.00% | -82.00 | TLIH | /roic <GO> |
| EV/EBITDA & P/E Valuation ACTIVE | 10.1x | — | — | TIE | /valuation <GO> |
| Free Cash Flow Yield | -6.82% | — | — | TIE | /fcf-yield <GO> |
| Operating Margin | 1.80% | 9.40% | -7.60 | TLIH | /operating-margins <GO> |
| Net Profit Margin | 1.30% | 7.30% | -6.00 | TLIH | /net-margins <GO> |
| Revenue Growth (YoY) | -25.00% | 38.40% | -63.40 | TLIH | /revenue-growth <GO> |
| Dividend Yield & FCF Payout Safety | 1.60% | 0.00% | +1.60 | VIRC | /dividend-safety <GO> |
| Altman Z-Score & Debt/Equity | — | 1.60 | — | TIE | /balance-sheet <GO> |
| Piotroski F-Score Quality | 4/9 | 6/9 | -2.00 | TLIH | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 42.8 | 43.6 | -0.78 | TLIH | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | — | — | — | TIE | /macro-sensitivity <GO> |
| Forward P/E Multiple | 35.5x | 3.5x | +32.00 | TLIH | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $98.2M | $16.5M | $81.7M | VIRC | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | VIRC REV | TLIH REV | VIRC GROSS % | TLIH GROSS % | VIRC FCF | TLIH FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $199.7M | $59.2M | 40.7% | 24.4% | -$6.7M | $7.0M |
| FY 2024 | $266.2M | $42.8M | 43.1% | 18.2% | $26.8M | -$5.7M |
| FY 2023 | $269.1M | — | — | — | $27.0M | — |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
VIRC // BETA —
TLIH // BETA —