CompX International Inc. (CIX) vs CoreCivic, Inc. (CXW)

CompX International Inc. and CoreCivic, Inc. are both Security & Protection Services companies. CoreCivic, Inc. is the larger, with a market value of $3.1B against $459.9M — 6.7× the size. CompX International Inc. trades at the lower P/E: 20.1× against 24.1×. CoreCivic, Inc. grew revenue faster over the last twelve months: 24.4% against 5.96%. CompX International Inc. has the higher net margin (13.6% vs 5.15%) and the higher return on invested capital (17.9% vs 5.76%). Across the 22 metrics below, CompX International Inc. leads on 15 and CoreCivic, Inc. on 7.

Valuation

Metric CIX CXW Security & Protection Services median
P/E 20.08 24.15 22.21
P/S 2.74 1.22 1.12
P/B 3.06 2.11 2.11
Price to free cash flow 20.89 42.16 20.05
EV/EBITDA 13.07 11.02 11.50
EV/Sales 2.41 1.71 2.08
Earnings yield 4.98% 4.14% 2.19%
Free cash flow yield 4.79% 2.37% 2.44%

Profitability

Metric CIX CXW Security & Protection Services median
Gross margin 32.08% 22.58% 41.45%
Operating margin 16.30% 9.88% 8.06%
Net margin 13.60% 5.15% 3.11%
Free cash flow margin 13.11% 2.90% 1.45%
Return on equity 14.97% 8.77% 5.40%
Return on assets 13.49% 3.92% 1.07%
Return on invested capital 17.88% 5.76% 2.40%

Growth

Metric CIX CXW Security & Protection Services median
Revenue growth (TTM) 5.96% 24.35% 6.22%
EPS growth (last fiscal year) 17.04% 74.19% 29.52%
Revenue growth, 5-year CAGR 6.68% 3.02% 7.35%
Net income growth, 5-year CAGR 13.54% 16.56% 0.00%

Health

Metric CIX CXW Security & Protection Services median
Debt to equity 0.00 0.94 0.20
Current ratio 6.69 1.32 1.93
Net debt to EBITDA (2.06) 3.16 1.55

Dividend

Metric CIX CXW Security & Protection Services median
Dividend yield 3.34% — 1.72%
Payout ratio 0.67 — 0.28

Size

Metric CIX CXW Security & Protection Services median
Market cap 459.91m 3.09b 394.99m

Compare with another peer

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