COMP <GO>
YOUL vs FEDU // EV/EBITDA & P/E VALUATION
Youlife Group Inc. (NASDAQ) VS. Four Seasons Education (Cayman) Inc. each ADS representing 10 (NYSE) • 15-METRIC TALLY: YOUL 1
— FEDU 8
▲ EV/EBITDA & P/E VALUATION LEADER: FEDU
LAST: $0.26 (-10.41%) • MKT CAP: $36.3M
valuation
18.7x
FEDU — Four Seasons Education (Cayman) Inc. each ADS representing 10 SUPERIOR
ROARABLE D+ • RQD 57/100
LAST: $10.30 (-10.40%) • MKT CAP: $23.3M
valuation
13.2x
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (YOUL VS. FEDU)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | YOUL | FEDU | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | 10.40% | 25.80% | -15.40 | FEDU | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | 0.90% | — | — | TIE | /roic <GO> |
| EV/EBITDA & P/E Valuation ACTIVE | 18.7x | 13.2x | +5.50 | FEDU | /valuation <GO> |
| Free Cash Flow Yield | 4.71% | 14.88% | -10.17 | FEDU | /fcf-yield <GO> |
| Operating Margin | 0.40% | 2.60% | -2.20 | FEDU | /operating-margins <GO> |
| Net Profit Margin | 2.30% | 12.10% | -9.80 | FEDU | /net-margins <GO> |
| Revenue Growth (YoY) | — | 7.60% | — | TIE | /revenue-growth <GO> |
| Dividend Yield & FCF Payout Safety | 0.00% | 0.00% | 0.00 | TIE | /dividend-safety <GO> |
| Altman Z-Score & Debt/Equity | 1.62 | — | — | TIE | /balance-sheet <GO> |
| Piotroski F-Score Quality | 4/9 | 6/9 | -2.00 | FEDU | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 32.4 | 44.1 | -11.75 | FEDU | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | — | — | — | TIE | /macro-sensitivity <GO> |
| Forward P/E Multiple | 5.5x | 4.8x | +0.70 | FEDU | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $36.3M | $23.3M | $13.0M | YOUL | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | YOUL REV | FEDU REV | YOUL GROSS % | FEDU GROSS % | YOUL FCF | FEDU FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $265.2M | $37.1M | 10.4% | 25.8% | $1.7M | $3.5M |
| FY 2024 | — | $34.5M | — | 18.8% | — | -$5.1M |
| FY 2023 | — | $17.4M | — | — | — | $2.3M |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
YOUL // BETA —
FEDU // BETA —