COMP <GO>
MIR vs BC // EV/EBITDA & P/E VALUATION
Mirion Technologies Inc. (NYSE) VS. Brunswick Corporation (NYSE) • 15-METRIC TALLY: MIR 7
— BC 6
■ METRIC PARITY
LAST: $18.68 (+1.69%) • MKT CAP: $4.51B
valuation
56.0x
LAST: $79.05 (+4.92%) • MKT CAP: $4.88B
valuation
—
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (MIR VS. BC)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | MIR | BC | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | 47.40% | 24.80% | +22.60 | MIR | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | 2.10% | -1.00% | +3.10 | MIR | /roic <GO> |
| EV/EBITDA & P/E Valuation ACTIVE | 56.0x | — | — | TIE | /valuation <GO> |
| Free Cash Flow Yield | 2.33% | 8.22% | -5.89 | BC | /fcf-yield <GO> |
| Operating Margin | 5.60% | -0.80% | +6.40 | MIR | /operating-margins <GO> |
| Net Profit Margin | 3.10% | -2.60% | +5.70 | MIR | /net-margins <GO> |
| Revenue Growth (YoY) | 7.50% | 2.40% | +5.10 | MIR | /revenue-growth <GO> |
| Dividend Yield & FCF Payout Safety | 0.00% | 2.34% | -2.34 | BC | /dividend-safety <GO> |
| Altman Z-Score & Debt/Equity | 1.94 | 3.15 | -1.21 | BC | /balance-sheet <GO> |
| Piotroski F-Score Quality | 9/9 | 4/9 | +5.00 | MIR | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 66.6 | 68.6 | -2.00 | BC | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | 0.98 | 0.93 | +0.05 | MIR | /macro-sensitivity <GO> |
| Forward P/E Multiple | 140.0x | 35.0x | +105.00 | BC | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $4.51B | $4.88B | -$372.1M | BC | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | MIR REV | BC REV | MIR GROSS % | BC GROSS % | MIR FCF | BC FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $925.4M | $5.36B | 47.4% | 24.8% | $106.9M | $396.3M |
| FY 2024 | $860.8M | $5.24B | 46.4% | 25.8% | $50.3M | $264.0M |
| FY 2023 | $800.9M | $6.40B | — | — | $59.2M | $445.5M |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
MIR // BETA 0.98
BC // BETA 0.93