PLBY Group, Inc. (PLBY) vs Xponential Fitness, Inc. (XPOF)

PLBY Group, Inc. and Xponential Fitness, Inc. are both Leisure companies. Xponential Fitness, Inc. is the larger, with a market value of $184.7M against $127.0M — 1.5× the size. Xponential Fitness, Inc. has negative trailing earnings, so its P/E is not meaningful; PLBY Group, Inc. trades at 166×. PLBY Group, Inc. grew revenue faster over the last twelve months: 4.51% against −8.95%. PLBY Group, Inc. has the higher net margin (0.23% vs −19.1%) and the lower return on invested capital (2.32% vs 9.84%). Across the 18 metrics below, PLBY Group, Inc. leads on 10 and Xponential Fitness, Inc. on 8.

Valuation

Metric PLBY XPOF Leisure median
P/E 166.13 n/m 17.42
P/S 0.94 0.57 1.02
P/B 5.17 n/m 2.13
Price to free cash flow 70.74 n/m 11.49
EV/EBITDA 36.26 12.64 9.97
EV/Sales 1.94 2.27 2.00
Earnings yield 0.60% (37.50%) 2.85%
Free cash flow yield 1.41% (1.74%) 3.64%

Profitability

Metric PLBY XPOF Leisure median
Gross margin 72.70% 82.36% 48.02%
Operating margin 4.35% 6.21% 3.08%
Net margin 0.23% (19.08%) 2.58%
Free cash flow margin 1.33% (1.00%) 2.13%
Return on equity 10.55% 15.97% 0.00%
Return on assets 0.10% (15.51%) 0.05%
Return on invested capital 2.32% 9.84% 3.95%

Growth

Metric PLBY XPOF Leisure median
Revenue growth (TTM) 4.51% (8.95%) 3.28%
EPS growth (last fiscal year) 87.50% 32.07% —
Revenue growth, 5-year CAGR (13.28%) 15.22% 4.22%
Net income growth, 5-year CAGR 0.00% 0.00% 0.00%

Health

Metric PLBY XPOF Leisure median
Debt to equity 6.83 (1.37) 0.02
Current ratio 0.79 0.75 1.76
Net debt to EBITDA (16.17) 6.34 1.85

Dividend

Metric PLBY XPOF Leisure median
Dividend yield — — 2.86%
Payout ratio 0.00 0.00 0.00

Size

Metric PLBY XPOF Leisure median
Market cap 127.00m 184.68m 293.27m

Compare with another peer

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