COMP <GO>

MNSO vs PSMT // EV/EBITDA & P/E VALUATION

MINISO Group Holding Limited each representing four (NYSE) VS. PriceSmart Inc. (NASDAQ) • 15-METRIC TALLY: MNSO 1 — PSMT 2

■ METRIC PARITY

LAST: $10.23 (+3.65%) • MKT CAP: $3.17B

valuation

—

LAST: $165.70 (+0.34%) • MKT CAP: $5.12B

valuation

13.7x

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

INSTITUTIONAL METRIC	MNSO	PSMT	SPREAD (A - B)	ADVANTAGE	DEDICATED URL
Gross Profit Margin	—	17.40%	—	TIE	/gross-margins <GO>
Return on Invested Capital (ROIC)	—	14.80%	—	TIE	/roic <GO>
EV/EBITDA & P/E Valuation ACTIVE	—	13.7x	—	TIE	/valuation <GO>
Free Cash Flow Yield	—	2.02%	—	TIE	/fcf-yield <GO>
Operating Margin	—	4.40%	—	TIE	/operating-margins <GO>
Net Profit Margin	—	2.80%	—	TIE	/net-margins <GO>
Revenue Growth (YoY)	—	7.20%	—	TIE	/revenue-growth <GO>
Dividend Yield & FCF Payout Safety	0.00%	0.76%	-0.76	PSMT	/dividend-safety <GO>
Altman Z-Score & Debt/Equity	—	6.08	—	TIE	/balance-sheet <GO>
Piotroski F-Score Quality	—	8/9	—	TIE	/piotroski-score <GO>
Options Implied Move & Put/Call Skew	—	—	—	TIE	/options-implied-move <GO>
RSI-14 & 200D SMA Momentum	56.7	43.2	+13.50	MNSO	/rsi-technicals <GO>
10Y Yield & FRED Macro Beta	—	1.00	—	TIE	/macro-sensitivity <GO>
Forward P/E Multiple	—	32.1x	—	TIE	/forward-pe <GO>
Enterprise Scale & Market Cap	$3.17B	$5.12B	-$1.96B	PSMT	/market-cap <GO>

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

FISCAL YEAR	MNSO REV	PSMT REV	MNSO GROSS %	PSMT GROSS %	MNSO FCF	PSMT FCF
FY 2025	—	$5.27B	—	17.4%	—	$103.2M
FY 2024	—	$4.91B	—	17.2%	—	$39.0M
FY 2023	—	$4.41B	—	—	—	$58.8M

FRED MACRO REGIME CORRELATION COMPARISON PEARSON r

MNSO // BETA —

PSMT // BETA 1.00