Regis Corporation (RGS) vs Interactive Strength Inc. (TRNR)

Regis Corporation and Interactive Strength Inc. are both Personal Services companies. Regis Corporation is the larger, with a market value of $60.0M against $1.9M — 31.3× the size. Interactive Strength Inc. has negative trailing earnings, so its P/E is not meaningful; Regis Corporation trades at 10.2×. Interactive Strength Inc. grew revenue faster over the last twelve months: 197.6% against −1.42%. Regis Corporation has the higher net margin (2.78% vs −159.2%) and the higher return on invested capital (5.23% vs −74.6%). Across the 17 metrics below, Regis Corporation leads on 12 and Interactive Strength Inc. on 5.

Valuation

Metric RGS TRNR Personal Services median
P/E 10.17 n/m 14.33
P/S 0.28 0.02 1.07
P/B 0.32 0.39 4.19
Price to free cash flow 5.49 n/m 9.89
EV/EBITDA 4.83 n/m 9.86
EV/Sales 0.69 0.69 1.28
Earnings yield 9.84% (49,243.36%) 3.58%
Free cash flow yield 18.23% (2,945.29%) 6.06%

Profitability

Metric RGS TRNR Personal Services median
Gross margin 100.00% 30.06% 32.10%
Operating margin 10.84% (72.72%) 5.04%
Net margin 2.78% (159.24%) (2.19%)
Free cash flow margin 5.16% (69.11%) 8.29%
Return on equity 3.20% (377.34%) 0.00%
Return on assets 1.09% (46.28%) 0.00%
Return on invested capital 5.23% (74.58%) 0.10%

Growth

Metric RGS TRNR Personal Services median
Revenue growth (TTM) (1.42%) 197.56% 4.90%
EPS growth (last fiscal year) (94.77%) 98.95% 23.84%
Revenue growth, 5-year CAGR (11.42%) — 4.52%
Net income growth, 5-year CAGR 0.00% 0.00% 10.19%

Health

Metric RGS TRNR Personal Services median
Debt to equity 0.57 3.39 2.13
Current ratio 0.56 0.21 1.13
Net debt to EBITDA 2.85 (1.13) 1.98

Dividend

Metric RGS TRNR Personal Services median
Dividend yield — — —
Payout ratio — — —

Size

Metric RGS TRNR Personal Services median
Market cap 60.03m 1.92m 571.45m

Compare with another peer

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