COMP <GO>
TOUR vs UP // ALTMAN Z-SCORE & DEBT/EQUITY
Tuniu Corporation (NASDAQ) VS. Wheels Up Experience Inc. (Class A) (NYSE) • 15-METRIC TALLY: TOUR 7
— UP 2
■ METRIC PARITY
LAST: $4.80 (+1.91%) • MKT CAP: $51.2M
balance-sheet
—
LAST: $3.31 (+3.76%) • MKT CAP: $115.7M
balance-sheet
0.20
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (TOUR VS. UP)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | TOUR | UP | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | 58.00% | 10.00% | +48.00 | TOUR | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | 1.10% | -35.00% | +36.10 | TOUR | /roic <GO> |
| EV/EBITDA & P/E Valuation | 15.9x | — | — | TIE | /valuation <GO> |
| Free Cash Flow Yield | — | — | — | TIE | /fcf-yield <GO> |
| Operating Margin | 1.90% | -27.60% | +29.50 | TOUR | /operating-margins <GO> |
| Net Profit Margin | 5.40% | -39.90% | +45.30 | TOUR | /net-margins <GO> |
| Revenue Growth (YoY) | 17.50% | -7.00% | +24.50 | TOUR | /revenue-growth <GO> |
| Dividend Yield & FCF Payout Safety | 8.34% | 0.00% | +8.34 | TOUR | /dividend-safety <GO> |
| Altman Z-Score & Debt/Equity ACTIVE | — | 0.20 | — | TIE | /balance-sheet <GO> |
| Piotroski F-Score Quality | 4/9 | 2/9 | +2.00 | TOUR | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 38.8 | 41.9 | -3.10 | UP | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | — | — | — | TIE | /macro-sensitivity <GO> |
| Forward P/E Multiple | 9.7x | — | — | TIE | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $51.2M | $115.7M | -$64.6M | UP | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | TOUR REV | UP REV | TOUR GROSS % | UP GROSS % | TOUR FCF | UP FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $82.6M | $736.5M | 58.0% | 10.0% | -$15.6M | -$259.9M |
| FY 2024 | $70.4M | $792.1M | 69.7% | 7.5% | $13.2M | -$200.7M |
| FY 2023 | $62.2M | $1.25B | — | — | $32.8M | -$665.3M |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
TOUR // BETA —
UP // BETA —