— Know what they know.
Not Investment Advice

RWIN

Rayliant NxtGen Multifactor International Equity ETF
1W: -1.8% 1M: -2.9% 3M: +0.6% YTD: +7.1%
$26.78
-0.09 (-0.33%)
 
Weekly Expected Move ±1.7%
$26 $26 $27 $27 $28
ETF NASDAQ · AUM $1.9M

Portfolio Health Summary

IS Overall Score
57.0
★★★★★
Altman Z-Score
4.80
Safe
Weight Coverage
97%
of portfolio analyzed
Holdings Matched
158
with fundamental data

InsiderStreet Scorecard

★★★★★ 57.0
Profitability
56.7
Balance Sheet
62.4
Earnings Quality
71.5
Growth
57.8
Value
66.0
Momentum
75.9
Safety
67.0

Top Holdings: Score Breakdown

Risk & Quality Signals

Altman Z-Score
4.80
Safe Zone (>2.99)
Piotroski F-Score
6.5 / 9
Moderate
Beneish M-Score
-1.96
Unlikely Manipulator
Credit Score
—
Earnings Quality
71.5 / 100

Portfolio Valuation

P/E
23.10x
P/B
2.85x
P/S
2.02x
EV/EBITDA
12.04x
EV/Revenue
2.03x
P/FCF
22.21x
P/OCF
15.43x
PEG
0.84x
Earnings Yield
4.33%
FCF Yield
4.50%
OCF Yield
6.48%
Median P/E
16.24x

Growth & Shareholder Returns

Year-over-Year Growth

Revenue +19.5%
Net Income +45.0%
EPS +44.9%
FCF +40.4%
EBITDA +30.3%
Op. Income —

Compound Growth Rates

Rev CAGR 3Y +9.3%
Rev CAGR 5Y +10.2%
EPS CAGR 3Y +27.6%
EPS CAGR 5Y +18.7%
FCF CAGR 3Y +35.0%
FCF CAGR 5Y +15.3%
EBITDA CAGR 3Y +21.8%
EBITDA CAGR 5Y +19.1%
Payout Ratio
49.42%
Buyback Yield
2.79%
Dividend Yield
3.11%
Total Shareholder Return
6.22%

Earnings Stability

Monte Carlo Price Simulation

Geometric Brownian Motion with 1,000 antithetic paths over 1 year, seeded from 125 days of historical volatility. Percentile bands show the range of statistically plausible outcomes — this is a statistical model, not a forecast.

Current Price
$26.78
Median 1Y
$30.46
5th Pctile
$23.69
95th Pctile
$39.23
Ann. Volatility
14.8%
25th–75th percentile 5th–95th percentile Median path Historical
All Ratios & Metrics
Valuation (12)
MetricValue
Portfolio P/E 23.10
Portfolio P/B 2.85
Portfolio P/S 2.02
EV/EBITDA 12.04
EV/Revenue 2.03
P/FCF 22.21
P/OCF 15.43
PEG 0.84
Earnings Yield 4.33%
FCF Yield 4.50%
OCF Yield 6.48%
Median P/E 16.24
Profitability & Returns (9)
MetricValue
Gross Margin 50.49%
Operating Margin 13.08%
Net Margin 8.72%
FCF Margin 4.92%
ROE 13.23%
ROA 1.24%
ROIC 11.21%
ROCE —
Asset Turnover —
Leverage & Solvency (6)
MetricValue
Debt/Equity 1.32
Debt/Assets 0.13
Net Debt/EBITDA -3.00
Interest Coverage 5.53
Current Ratio 5.55
Quick Ratio 5.30
Efficiency (4)
MetricValue
Asset Turnover —
Inventory Turnover —
Receivables Turnover —
Payables Turnover —
Growth — YoY (6)
MetricValue
Revenue Growth 19.52%
Net Income Growth 44.98%
EPS Growth 44.90%
FCF Growth 40.44%
EBITDA Growth 30.32%
Op. Income Growth —
Growth — CAGR (16)
MetricValue
Revenue CAGR 3Y 9.33%
Revenue CAGR 5Y 10.22%
Revenue CAGR 10Y —
EPS CAGR 3Y 27.58%
EPS CAGR 5Y 18.72%
EPS CAGR 10Y —
FCF CAGR 3Y 34.97%
FCF CAGR 5Y 15.33%
FCF CAGR 10Y —
EBITDA CAGR 3Y 21.84%
EBITDA CAGR 5Y 19.14%
EBITDA CAGR 10Y —
Net Income CAGR 3Y 29.76%
Net Income CAGR 5Y 19.39%
Op. Income CAGR 3Y —
Op. Income CAGR 5Y —
Quality Scores (13)
MetricValue
IS Overall 57.0
IS Profitability 56.7
IS Balance Sheet 62.4
IS Earnings Quality 71.5
IS Growth 57.8
IS Value 66.0
IS Momentum 75.9
IS Safety 67.0
IS Quality 69.2
Altman Z-Score 4.80
Piotroski F-Score 6.50
Beneish M-Score -1.96
Credit Score —
Dividends & Payout (4)
MetricValue
Dividend Yield 3.11%
Payout Ratio 49.42%
Buyback Yield 2.79%
Total Shareholder Return 6.22%
Growth Stability (4)
MetricValue
Revenue Stability 0.686
Earnings Stability 0.444
Earnings Persistence 0.751
Margin Stability 0.790
Medians (3)
MetricValue
Median P/E 16.24
Median P/B 2.28
Median Dividend Yield —
Coverage Meta (3)
MetricValue
Weight Coverage % 96.57%
Holdings Matched 158
Total Holdings 158

Sign in to InsiderStreet

You'll also get our free weekly newsletter with
smart money signals, market insights, and alpha ideas.
Unsubscribe anytime.

For informational purposes only. Not investment advice. Data sourced from SEC filings. Privacy Terms