CoreCivic, Inc. (CXW) vs MSA Safety Incorporporated (MSA)

CoreCivic, Inc. and MSA Safety Incorporporated are both Security & Protection Services companies. MSA Safety Incorporporated is the larger, with a market value of $7.0B against $3.1B — 2.3× the size. MSA Safety Incorporporated trades at the lower P/E: 22.2× against 24.1×. CoreCivic, Inc. grew revenue faster over the last twelve months: 24.4% against 6.48%. MSA Safety Incorporporated has the higher net margin (16.1% vs 5.15%) and the higher return on invested capital (14.4% vs 5.76%). Across the 22 metrics below, MSA Safety Incorporporated leads on 16 and CoreCivic, Inc. on 6.

Valuation

Metric CXW MSA Security & Protection Services median
P/E 24.15 22.21 22.21
P/S 1.22 3.55 1.12
P/B 2.11 4.95 2.11
Price to free cash flow 42.16 19.51 20.05
EV/EBITDA 11.02 14.97 11.50
EV/Sales 1.71 3.75 2.08
Earnings yield 4.14% 4.50% 2.19%
Free cash flow yield 2.37% 5.12% 2.44%

Profitability

Metric CXW MSA Security & Protection Services median
Gross margin 22.58% 47.57% 41.45%
Operating margin 9.88% 21.23% 8.06%
Net margin 5.15% 16.13% 3.11%
Free cash flow margin 2.90% 18.21% 1.45%
Return on equity 8.77% 23.72% 5.40%
Return on assets 3.92% 12.19% 1.07%
Return on invested capital 5.76% 14.40% 2.40%

Growth

Metric CXW MSA Security & Protection Services median
Revenue growth (TTM) 24.35% 6.48% 6.22%
EPS growth (last fiscal year) 74.19% (1.66%) 29.52%
Revenue growth, 5-year CAGR 3.02% 6.82% 7.35%
Net income growth, 5-year CAGR 16.56% 17.60% 0.00%

Health

Metric CXW MSA Security & Protection Services median
Debt to equity 0.94 0.42 0.20
Current ratio 1.32 3.24 1.93
Net debt to EBITDA 3.16 0.92 1.55

Dividend

Metric CXW MSA Security & Protection Services median
Dividend yield — 1.20% 1.72%
Payout ratio — 0.27 0.28

Size

Metric CXW MSA Security & Protection Services median
Market cap 3.09b 7.01b 394.99m

Compare with another peer

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