COMP <GO>

WSE vs GLXG // FREE CASH FLOW YIELD

Wise Group plc (Class A) (NASDAQ) VS. Galaxy Payroll Group Limited (Class A) (NASDAQ) • 15-METRIC TALLY: WSE 5 — GLXG 1

■ METRIC PARITY

LAST: $11.00 (+0.83%) • MKT CAP: $13.52B

fcf-yield

—

LAST: $0.83 (-1.92%) • MKT CAP: $5.0M

fcf-yield

—

15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (WSE VS. GLXG) EMERALD CELL = QUANTITATIVE EDGE

INSTITUTIONAL METRIC	WSE	GLXG	SPREAD (A - B)	ADVANTAGE	DEDICATED URL
Gross Profit Margin	—	42.60%	—	TIE	/gross-margins <GO>
Return on Invested Capital (ROIC)	—	—	—	TIE	/roic <GO>
EV/EBITDA & P/E Valuation	22.3x	—	—	TIE	/valuation <GO>
Free Cash Flow Yield ACTIVE	—	—	—	TIE	/fcf-yield <GO>
Operating Margin	31.20%	-60.00%	+91.20	WSE	/operating-margins <GO>
Net Profit Margin	26.30%	-60.00%	+86.30	WSE	/net-margins <GO>
Revenue Growth (YoY)	22.50%	-9.40%	+31.90	WSE	/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	6/9	1/9	+5.00	WSE	/piotroski-score <GO>
Options Implied Move & Put/Call Skew	—	—	—	TIE	/options-implied-move <GO>
RSI-14 & 200D SMA Momentum	42.3	44.8	-2.50	GLXG	/rsi-technicals <GO>
10Y Yield & FRED Macro Beta	—	—	—	TIE	/macro-sensitivity <GO>
Forward P/E Multiple	22.8x	—	—	TIE	/forward-pe <GO>
Enterprise Scale & Market Cap	$13.52B	$5.0M	$13.52B	WSE	/market-cap <GO>

5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY

FISCAL YEAR	WSE REV	GLXG REV	WSE GROSS %	GLXG GROSS %	WSE FCF	GLXG FCF
FY 2025	$1.89B	$3.5M	—	42.6%	$7.53B	-$3.5M
FY 2024	$1.55B	$3.9M	—	53.7%	$5.68B	$853.7K
FY 2023	$1.32B	—	—	—	$4.08B	—

FRED MACRO REGIME CORRELATION COMPARISON PEARSON r

WSE // BETA —

GLXG // BETA —