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 ($31.8M and $31.3M). LiveOne, Inc. has negative trailing earnings, so its P/E is not meaningful; The Beachbody Company, Inc. trades at 2.5×. 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 2.47 n/m 12.38
P/S 0.14 0.40 0.93
P/B 0.84 n/m 1.24
Price to free cash flow 4.13 n/m 10.76
EV/EBITDA 0.68 n/m 10.74
EV/Sales 0.08 0.47 1.20
Earnings yield 40.46% (74.79%) (1.71%)
Free cash flow yield 24.19% (47.49%) 4.26%

Profitability

Metric BODI LVO Internet Content & Information median
Gross margin 73.29% 17.90% 63.25%
Operating margin 8.18% (19.57%) (1.87%)
Net margin 5.68% (25.83%) (1.37%)
Free cash flow margin 3.45% (19.09%) 3.47%
Return on equity 43.45% 99.20% (1.19%)
Return on assets 8.82% (40.88%) 0.00%
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%) 6.92%
EPS growth (last fiscal year) 96.10% 10.54% 34.37%
Revenue growth, 5-year CAGR (21.85%) 3.41% 10.46%
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 1.84
Net debt to EBITDA (1.25) (0.48) (0.53)

Dividend

Metric BODI LVO Internet Content & Information median
Dividend yield — — 1.19%
Payout ratio — — 0.27

Size

Metric BODI LVO Internet Content & Information median
Market cap 31.32m 31.81m 693.23m

Compare with another peer

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