The Beachbody Company, Inc. (BODI) vs LiveOne, Inc. (LVO)

The Beachbody Company, Inc. and LiveOne, Inc. are both Internet Content & Information companies. The Beachbody Company, Inc. and LiveOne, Inc. are of similar size ($35.0M and $32.2M). LiveOne, Inc. has negative trailing earnings, so its P/E is not meaningful; The Beachbody Company, Inc. trades at 2.6×. LiveOne, Inc. grew revenue faster over the last twelve months: −23.1% against −32.5%. The Beachbody Company, Inc. has the higher net margin (5.68% vs −25.8%) and the higher return on invested capital (46.5% vs 0.00%). Across the 17 metrics below, The Beachbody Company, Inc. leads on 13 and LiveOne, Inc. on 4.

Valuation

Metric BODI LVO Internet Content & Information median
P/E 2.59 n/m 10.24
P/S 0.15 0.40 0.87
P/B 0.88 n/m 1.32
Price to free cash flow 4.33 n/m 8.85
EV/EBITDA 0.74 n/m 8.86
EV/Sales 0.09 0.47 1.15
Earnings yield 38.60% (74.79%) (1.58%)
Free cash flow yield 23.07% (47.49%) 2.32%

Profitability

Metric BODI LVO Internet Content & Information median
Gross margin 73.29% 17.90% 66.84%
Operating margin 8.18% (19.57%) (3.41%)
Net margin 5.68% (25.83%) (3.02%)
Free cash flow margin 3.45% (19.09%) 1.75%
Return on equity 43.45% 99.20% 0.00%
Return on assets 8.82% (40.88%) (0.36%)
Return on invested capital 46.51% 0.00% 0.00%

Growth

Metric BODI LVO Internet Content & Information median
Revenue growth (TTM) (32.49%) (23.12%) 2.65%
EPS growth (last fiscal year) 96.10% (12.35%) —
Revenue growth, 5-year CAGR (22.03%) 3.41% 9.73%
Net income growth, 5-year CAGR 0.00% 0.00% 0.00%

Health

Metric BODI LVO Internet Content & Information median
Debt to equity 0.63 (2.21) 0.01
Current ratio 0.79 0.62 1.82
Net debt to EBITDA (1.25) (0.48) (0.48)

Dividend

Metric BODI LVO Internet Content & Information median
Dividend yield — — 3.19%
Payout ratio 0.00 0.00 0.00

Size

Metric BODI LVO Internet Content & Information median
Market cap 34.97m 32.22m 283.68m

Compare with another peer

Any metric, up to five companies and an Excel export Powerpack