CoreCivic, Inc. (CXW) vs NAPCO Security Technologies, Inc. (NSSC)

CoreCivic, Inc. and NAPCO Security Technologies, Inc. are both Security & Protection Services companies. CoreCivic, Inc. is the larger, with a market value of $3.1B against $1.3B — 2.4× the size. CoreCivic, Inc. trades at the lower P/E: 24.1× against 29.4×. CoreCivic, Inc. grew revenue faster over the last twelve months: 24.4% against 11.4%. NAPCO Security Technologies, Inc. has the higher net margin (21.3% vs 5.15%) and the higher return on invested capital (53.4% vs 5.76%). Across the 22 metrics below, NAPCO Security Technologies, Inc. leads on 14 and CoreCivic, Inc. on 8.

Valuation

Metric CXW NSSC Security & Protection Services median
P/E 24.15 29.36 22.21
P/S 1.22 6.27 1.12
P/B 2.11 6.64 2.11
Price to free cash flow 42.16 21.40 20.05
EV/EBITDA 11.02 23.70 11.50
EV/Sales 1.71 5.61 2.08
Earnings yield 4.14% 3.41% 2.19%
Free cash flow yield 2.37% 4.67% 2.44%

Profitability

Metric CXW NSSC Security & Protection Services median
Gross margin 22.58% 59.21% 41.45%
Operating margin 9.88% 22.56% 8.06%
Net margin 5.15% 21.27% 3.11%
Free cash flow margin 2.90% 29.27% 1.45%
Return on equity 8.77% 23.93% 5.40%
Return on assets 3.92% 19.70% 1.07%
Return on invested capital 5.76% 53.38% 2.40%

Growth

Metric CXW NSSC Security & Protection Services median
Revenue growth (TTM) 24.35% 11.39% 6.22%
EPS growth (last fiscal year) 74.19% 0.84% 29.52%
Revenue growth, 5-year CAGR 3.02% 12.15% 7.35%
Net income growth, 5-year CAGR 16.56% 22.79% 0.00%

Health

Metric CXW NSSC Security & Protection Services median
Debt to equity 0.94 0.00 0.20
Current ratio 1.32 4.90 1.93
Net debt to EBITDA 3.16 (2.88) 1.55

Dividend

Metric CXW NSSC Security & Protection Services median
Dividend yield — 1.72% 1.72%
Payout ratio — 0.50 0.28

Size

Metric CXW NSSC Security & Protection Services median
Market cap 3.09b 1.29b 394.99m

Compare with another peer

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