Pricing Log in Create free account

MSG Knickerbockers Corp. (MSGK) vs Sirius XM Holdings Inc. (SIRI)

MSG Knickerbockers Corp. and Sirius XM Holdings Inc. are both Entertainment companies. Sirius XM Holdings Inc. is the larger, with a market value of $10.4B against $7.6B — 1.4× the size. Sirius XM Holdings Inc. trades at the lower P/E: 11.6× against 1,018×. MSG Knickerbockers Corp. grew revenue faster over the last twelve months: 11.0% against 0.51%. Sirius XM Holdings Inc. has the higher net margin (10.5% vs 0.67%) and the higher return on invested capital (4.80% vs 0.00%). Across the 21 metrics below, Sirius XM Holdings Inc. leads on 16 and MSG Knickerbockers Corp. on 5.

Valuation

Metric MSGK SIRI Entertainment median
P/E 1,018.23 11.58 28.64
P/S 6.61 1.21 1.38
P/B n/m 0.86 1.77
Price to free cash flow 124.46 6.57 17.74
EV/EBITDA 240.84 8.51 9.57
EV/Sales 6.69 2.27 1.76
Earnings yield 0.10% 8.64% (1.52%)
Free cash flow yield 0.80% 15.21% 3.70%

Profitability

Metric MSGK SIRI Entertainment median
Gross margin 27.74% 52.33% 45.11%
Operating margin 2.50% 18.97% 2.30%
Net margin 0.67% 10.47% 0.00%
Free cash flow margin 5.31% 18.44% 4.34%
Return on equity (2.84%) 7.59% 2.40%
Return on assets 0.51% 3.30% 0.00%
Return on invested capital 0.00% 4.80% 0.55%

Growth

Metric MSGK SIRI Entertainment median
Revenue growth (TTM) 11.03% 0.51% 6.81%
EPS growth (last fiscal year) 134.41% 136.32% 9.67%
Revenue growth, 5-year CAGR 22.65% 1.26% 10.07%
Net income growth, 5-year CAGR 0.00% 43.78% 0.00%

Health

Metric MSGK SIRI Entertainment median
Debt to equity (0.98) 0.77 0.46
Current ratio 0.50 0.32 1.06
Net debt to EBITDA 2.93 4.67 0.97

Dividend

Metric MSGK SIRI Entertainment median
Dividend yield — 4.37% 1.21%
Payout ratio — 0.53 0.20

Size

Metric MSGK SIRI Entertainment median
Market cap 7.59b 10.36b 3.25b

Compare with another peer

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