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 $3.4B against $1.3B — 2.7× the size. CoreCivic, Inc. trades at the lower P/E: 25.3× against 29.5×. 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 25.30 29.47 21.88
P/S 1.28 6.29 1.21
P/B 2.21 6.66 2.21
Price to free cash flow 44.17 21.49 20.62
EV/EBITDA 11.39 23.89 12.37
EV/Sales 1.77 5.65 1.86
Earnings yield 3.95% 3.39% 3.67%
Free cash flow yield 2.26% 4.65% 1.13%

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% 3.72%
Free cash flow margin 2.90% 29.27% 1.45%
Return on equity 8.77% 23.93% 9.87%
Return on assets 3.92% 19.70% 2.54%
Return on invested capital 5.76% 53.38% 3.11%

Growth

Metric CXW NSSC Security & Protection Services median
Revenue growth (TTM) 24.35% 11.39% 5.96%
EPS growth (last fiscal year) 74.19% 0.84% —
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 — 0.35% 1.53%
Payout ratio 0.00 0.09 0.00

Size

Metric CXW NSSC Security & Protection Services median
Market cap 3.40b 1.28b 395.79m

Compare with another peer

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