CoreCivic, Inc. (CXW) vs Mistras Group Inc (MG)

CoreCivic, Inc. and Mistras Group Inc are both Security & Protection Services companies. CoreCivic, Inc. is the larger, with a market value of $3.1B against $658.6M — 4.7× the size. CoreCivic, Inc. trades at the lower P/E: 24.1× against 25.0×. CoreCivic, Inc. grew revenue faster over the last twelve months: 24.4% against 5.23%. CoreCivic, Inc. has the higher net margin (5.15% vs 3.65%) and the lower return on invested capital (5.76% vs 7.73%). Across the 22 metrics below, Mistras Group Inc leads on 14 and CoreCivic, Inc. on 8.

Valuation

Metric CXW MG Security & Protection Services median
P/E 24.15 24.95 22.21
P/S 1.22 0.92 1.12
P/B 2.11 2.84 2.11
Price to free cash flow 42.16 23.76 20.05
EV/EBITDA 11.02 10.33 11.50
EV/Sales 1.71 1.15 2.08
Earnings yield 4.14% 4.01% 2.19%
Free cash flow yield 2.37% 4.21% 2.44%

Profitability

Metric CXW MG Security & Protection Services median
Gross margin 22.58% 28.53% 41.45%
Operating margin 9.88% 6.87% 8.06%
Net margin 5.15% 3.65% 3.11%
Free cash flow margin 2.90% 3.89% 1.45%
Return on equity 8.77% 11.82% 5.40%
Return on assets 3.92% 4.67% 1.07%
Return on invested capital 5.76% 7.73% 2.40%

Growth

Metric CXW MG Security & Protection Services median
Revenue growth (TTM) 24.35% 5.23% 6.22%
EPS growth (last fiscal year) 74.19% (11.67%) 29.52%
Revenue growth, 5-year CAGR 3.02% 4.09% 7.35%
Net income growth, 5-year CAGR 16.56% 0.00% 0.00%

Health

Metric CXW MG Security & Protection Services median
Debt to equity 0.94 0.80 0.20
Current ratio 1.32 1.71 1.93
Net debt to EBITDA 3.16 2.34 1.55

Dividend

Metric CXW MG Security & Protection Services median
Dividend yield — — 1.72%
Payout ratio — — 0.28

Size

Metric CXW MG Security & Protection Services median
Market cap 3.09b 658.55m 394.99m

Compare with another peer

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