COMP <GO>
YOUL vs BN // EV/EBITDA & P/E VALUATION
Youlife Group Inc. (NASDAQ) VS. Brookfield Corporation Class A Limited Voting Shares (NYSE) • 15-METRIC TALLY: YOUL 3
— BN 8
▲ EV/EBITDA & P/E VALUATION LEADER: YOUL
LAST: $0.26 (-10.41%) • MKT CAP: $36.3M
valuation
18.7x
LAST: $39.50 (+2.62%) • MKT CAP: $96.80B
valuation
21.0x
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (YOUL VS. BN)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | YOUL | BN | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | 10.40% | — | — | TIE | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | 0.90% | 9.90% | -9.00 | BN | /roic <GO> |
| EV/EBITDA & P/E Valuation ACTIVE | 18.7x | 21.0x | -2.30 | YOUL | /valuation <GO> |
| Free Cash Flow Yield | 4.71% | 2.21% | +2.50 | YOUL | /fcf-yield <GO> |
| Operating Margin | 0.40% | 13.90% | -13.50 | BN | /operating-margins <GO> |
| Net Profit Margin | 2.30% | 10.90% | -8.60 | BN | /net-margins <GO> |
| Revenue Growth (YoY) | — | -1.10% | — | TIE | /revenue-growth <GO> |
| Dividend Yield & FCF Payout Safety | 0.00% | 3.40% | -3.40 | BN | /dividend-safety <GO> |
| Altman Z-Score & Debt/Equity | 1.62 | 3.74 | -2.12 | BN | /balance-sheet <GO> |
| Piotroski F-Score Quality | 4/9 | 7/9 | -3.00 | BN | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 32.4 | 65.1 | -32.73 | BN | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | — | 0.88 | — | TIE | /macro-sensitivity <GO> |
| Forward P/E Multiple | 5.5x | 30.5x | -25.00 | YOUL | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $36.3M | $96.80B | -$96.77B | BN | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | YOUL REV | BN REV | YOUL GROSS % | BN GROSS % | YOUL FCF | BN FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $265.2M | — | 10.4% | — | $1.7M | — |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
YOUL // BETA —
BN // BETA 0.88