Pricing Log in Create free account

Golden Heaven Group Holdings Ltd. (GDHG) vs Xponential Fitness, Inc. (XPOF)

Golden Heaven Group Holdings Ltd. and Xponential Fitness, Inc. are both Leisure companies. Xponential Fitness, Inc. is the larger, with a market value of $217.7M against $65.4M — 3.3× the size. Xponential Fitness, Inc. has negative trailing earnings, so its P/E is not meaningful; Golden Heaven Group Holdings Ltd. trades at 2.1×. Golden Heaven Group Holdings Ltd. has the higher net margin (34.2% vs −19.1%) and the lower return on invested capital (0.00% vs 9.84%). Across the 16 metrics below, Golden Heaven Group Holdings Ltd. leads on 8 and Xponential Fitness, Inc. on 8.

Valuation

Metric GDHG XPOF Leisure median
P/E 2.14 n/m 17.39
P/S 0.77 0.64 1.08
P/B 0.28 n/m 1.75
Price to free cash flow 1.77 n/m 11.20
EV/EBITDA n/m 13.03 10.96
EV/Sales (1.16) 2.34 1.87
Earnings yield 46.79% (33.41%) 3.10%
Free cash flow yield 56.54% (1.55%) 5.07%

Profitability

Metric GDHG XPOF Leisure median
Gross margin 70.86% 82.36% 47.50%
Operating margin 0.00% 6.21% 4.91%
Net margin 34.18% (19.08%) 7.35%
Free cash flow margin 0.00% (1.00%) 6.81%
Return on equity 0.00% 15.97% 1.21%
Return on assets 0.00% (15.51%) 2.20%
Return on invested capital 0.00% 9.84% 5.26%

Growth

Metric GDHG XPOF Leisure median
Revenue growth (TTM) — (8.95%) 2.89%
EPS growth (last fiscal year) 95.87% 32.07% (4.35%)
Revenue growth, 5-year CAGR (11.29%) 24.19% 5.32%
Net income growth, 5-year CAGR 0.00% 0.00% 0.00%

Health

Metric GDHG XPOF Leisure median
Debt to equity 0.01 (1.37) 0.00
Current ratio 3.05 0.75 1.76
Net debt to EBITDA 22.37 6.34 1.53

Dividend

Metric GDHG XPOF Leisure median
Dividend yield — — 1.77%
Payout ratio — — 0.27

Size

Metric GDHG XPOF Leisure median
Market cap 65.44m 217.68m 555.10m

Compare with another peer

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