COMP <GO>
VSA vs AMBO // EV/EBITDA & P/E VALUATION
VisionSys AI Inc. (NASDAQ) VS. Ambow Education Holding Ltd. American Depository Shares (each representing twenty (20) ) (Class A) (NYSE) • 15-METRIC TALLY: VSA 3
— AMBO 4
■ METRIC PARITY
LAST: $1.75 (-1.41%) • MKT CAP: $4.9M
valuation
—
AMBO — Ambow Education Holding Ltd. American Depository Shares (each representing twenty (20) ) (Class A)
ROARABLE D • RQD 44/100
LAST: $1.55 (0.00%) • MKT CAP: $4.4M
valuation
10.1x
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (VSA VS. AMBO)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | VSA | AMBO | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | — | 54.80% | — | TIE | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | -35.00% | 0.90% | -35.90 | AMBO | /roic <GO> |
| EV/EBITDA & P/E Valuation ACTIVE | — | 10.1x | — | TIE | /valuation <GO> |
| Free Cash Flow Yield | — | -10.44% | — | TIE | /fcf-yield <GO> |
| Operating Margin | -60.00% | 1.20% | -61.20 | AMBO | /operating-margins <GO> |
| Net Profit Margin | 68.00% | 14.40% | +53.60 | VSA | /net-margins <GO> |
| Revenue Growth (YoY) | -65.00% | 0.80% | -65.80 | AMBO | /revenue-growth <GO> |
| Dividend Yield & FCF Payout Safety | 0.00% | 0.00% | 0.00 | TIE | /dividend-safety <GO> |
| Altman Z-Score & Debt/Equity | — | — | — | TIE | /balance-sheet <GO> |
| Piotroski F-Score Quality | 2/9 | 6/9 | -4.00 | AMBO | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 35.1 | 26.9 | +8.25 | VSA | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | — | — | — | TIE | /macro-sensitivity <GO> |
| Forward P/E Multiple | — | — | — | TIE | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $4.9M | $4.4M | $439.9K | VSA | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | VSA REV | AMBO REV | VSA GROSS % | AMBO GROSS % | VSA FCF | AMBO FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $149.0K | $9.5M | 22.1% | 54.8% | -$26.9M | -$463.0K |
| FY 2024 | $160.4M | $9.4M | 36.2% | 53.1% | -$16.6M | $435.0K |
| FY 2023 | $193.7M | $9.2M | — | — | -$16.8M | — |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
VSA // BETA —
AMBO // BETA —