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
Overview
Chart
Holdings
Changes
Technicals
Analysis
Peers
Institutions
Dark Pool
Short Interest
Dividends
Weather
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
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)
| Metric | Value |
|---|---|
| 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)
| Metric | Value |
|---|---|
| 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)
| Metric | Value |
|---|---|
| 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)
| Metric | Value |
|---|---|
| Asset Turnover | — |
| Inventory Turnover | — |
| Receivables Turnover | — |
| Payables Turnover | — |
Growth — YoY (6)
| Metric | Value |
|---|---|
| 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)
| Metric | Value |
|---|---|
| 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)
| Metric | Value |
|---|---|
| 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)
| Metric | Value |
|---|---|
| Dividend Yield | 3.11% |
| Payout Ratio | 49.42% |
| Buyback Yield | 2.79% |
| Total Shareholder Return | 6.22% |
Growth Stability (4)
| Metric | Value |
|---|---|
| Revenue Stability | 0.686 |
| Earnings Stability | 0.444 |
| Earnings Persistence | 0.751 |
| Margin Stability | 0.790 |
Medians (3)
| Metric | Value |
|---|---|
| Median P/E | 16.24 |
| Median P/B | 2.28 |
| Median Dividend Yield | — |
Coverage Meta (3)
| Metric | Value |
|---|---|
| Weight Coverage % | 96.57% |
| Holdings Matched | 158 |
| Total Holdings | 158 |