Market cap
$3,314 Mln
Revenue (TTM)
$2,484 Mln
P/E Ratio
25.4
P/B Ratio
2.2
Div. Yield
0 %
Key Ratios and Highlights
| Growth Score (%) | Quarterly | Annual (TTM) | |||
|---|---|---|---|---|---|
| Particulars | QoQ | YoY | 1-Year | 3-Years | 5-Years |
| Revenue | 11.42 | 27.27 | 24.35 | 10.18 | 5.95 |
| EBIT | -1.42 | 6.48 | 23.66 | 0.52 | 21.50 |
| Net Profit | -2.05 | -3.65 | 22.95 | 3.09 | 17.13 |
| EPS | -2.05 | 1.15 | 28.99 | 5.77 | 27.16 |
| Book Value | -- | -- | 0.42 | 3.13 | 3.30 |
| Key Ratios (%) | Average | Annual (TTM) | |||
|---|---|---|---|---|---|
| Particulars | 3-Years | 5-Years | TTM | Dec-25 | Dec-24 |
| EBIT-Margin
| 8.98 | 9.94 | 9.91 | 9.92 | 8.12 |
| Net Margin
| -- | 1.80 | 5.15 | -- | -- |
| Return on equity
| 5.77 | 4.46 | 9.00 | 8.04 | 4.64 |
| Return on Capital
| 3.22 | 2.44 | -- | 4.54 | 2.65 |
| Return on Assets
| 2.73 | 2.07 | 3.49 | 3.77 | 2.28 |
| Debt to Equity (x)
| -- | -- | 0.86 | 0.87 | 0.68 |
Profitability
ROCE
--
--
Earning before interest and taxes / (Average net worth + Average total Debt) * 100
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
CoreCivic (CXW)
|
--
|
4.54
|
2.65
|
2.46
|
4.16
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
ROE
9.00
Lower than Peers by 4.74
Profit after tax / Average Net worth * 100
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
CoreCivic (CXW)
|
9.00
|
8.04
|
4.64
|
4.65
|
8.72
|
|
Peer Median
|
13.74
|
--
|
--
|
--
|
--
|
ROA
3.49
Lower than Peers by 0.19
Profit after tax / Average Total assets * 100
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
CoreCivic (CXW)
|
3.49
|
3.77
|
2.28
|
2.13
|
3.63
|
|
Peer Median
|
3.67
|
--
|
--
|
--
|
--
|
EBIT Margin
9.91
Lower than Peers by 0.90
Operating profit (EBIT) / Net Sales * 100
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
CoreCivic (CXW)
|
9.91
|
9.92
|
8.12
|
8.90
|
13.56
|
|
Peer Median
|
10.81
|
--
|
--
|
--
|
--
|
Net Margin
5.15
Lower than Peers by 1.39
Net profit / Total Income (Net sales plus other income) * 100
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
CoreCivic (CXW)
|
5.15
|
5.27
|
3.51
|
3.56
|
6.32
|
|
Peer Median
|
6.54
|
--
|
--
|
--
|
--
|
Cash Profit Margin
--
--
(Net profit + Depreciation) / Gross Sales * 100
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
CoreCivic (CXW)
|
--
|
--
|
--
|
--
|
--
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Revenue Growth
24.35
Higher than Peers by 16.23
Year on year growth in net sales
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
CoreCivic (CXW)
|
24.35
|
0.13
|
0.03
|
0.03
|
-0.01
|
|
Peer Median
|
8.12
|
--
|
--
|
--
|
--
|
EBIT Growth
23.66
Higher than Peers by 12.09
Year on year growth in operating profit (EBIT)
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
CoreCivic (CXW)
|
23.66
|
37.66
|
-5.57
|
-32.56
|
45.81
|
|
Peer Median
|
11.57
|
--
|
--
|
--
|
--
|
Net Profit Growth
22.95
Higher than Peers by 9.65
Year on year growth in profit after tax
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
CoreCivic (CXW)
|
22.95
|
69.17
|
1.89
|
-44.74
|
335.70
|
|
Peer Median
|
13.30
|
--
|
--
|
--
|
--
|
EPS Growth
28.99
Higher than Peers by 5.72
Year on year growth in earnings per share
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
CoreCivic (CXW)
|
28.99
|
0.81
|
0.05
|
-0.44
|
3.44
|
|
Peer Median
|
23.27
|
--
|
--
|
--
|
--
|
Book Value Growth
2.20
Lower than Peers by 7.64
Year on year growth in book value per share
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
CoreCivic (CXW)
|
2.20
|
--
|
--
|
--
|
--
|
|
Peer Median
|
9.85
|
--
|
--
|
--
|
--
|
Solvency
Debt to Equity
0.86
Higher than Peers by 0.32
Total debt / Net worth
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
CoreCivic (CXW)
|
0.86
|
0.87
|
0.68
|
0.82
|
0.97
|
|
Peer Median
|
0.54
|
--
|
--
|
--
|
--
|
Short term debt to equity ratio
0.08
--
(Short term borrowings / Net worth)
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
CoreCivic (CXW)
|
0.08
|
0.01
|
0.01
|
0.03
|
0.14
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Current Ratio
1.32
Lower than Peers by 0.21
Current Assets / Current Liabilities and Provisions
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
CoreCivic (CXW)
|
1.32
|
1.66
|
1.57
|
1.60
|
1.14
|
|
Peer Median
|
1.52
|
--
|
--
|
--
|
--
|
Quick Ratio
1.32
Lower than Peers by 0.14
(Current Assets - Inventory) / Current Liabilities and Provisions
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
CoreCivic (CXW)
|
1.32
|
--
|
--
|
1.60
|
1.10
|
|
Peer Median
|
1.46
|
--
|
--
|
--
|
--
|
Interest Coverage
3.32
Lower than Peers by 1.58
Earning before interest and taxes (EBIT) / Interest Expenses
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
CoreCivic (CXW)
|
3.32
|
3.53
|
2.36
|
2.31
|
2.61
|
|
Peer Median
|
4.90
|
--
|
--
|
--
|
--
|
Operating Efficiency
Debtors to sales
18.64
Lower than Peers by 0.34
Debtors outstanding / Net Sales * 100
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
CoreCivic (CXW)
|
18.64
|
20.18
|
14.72
|
16.46
|
16.93
|
|
Peer Median
|
18.98
|
--
|
--
|
--
|
--
|
Asset Turnover
0.68
Lower than Peers by 0.00
Sales / Average Total Assets
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
CoreCivic (CXW)
|
0.68
|
0.71
|
0.65
|
0.60
|
0.55
|
|
Peer Median
|
0.68
|
--
|
--
|
--
|
--
|
Receivable days
--
--
Average Debtors / Sales * 365
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
CoreCivic (CXW)
|
--
|
60.70
|
55.94
|
60.14
|
58.91
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Inventory Days
--
--
Average Inventory / Sales * 365
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
CoreCivic (CXW)
|
--
|
--
|
--
|
2.26
|
4.88
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Payable days
--
--
Average Creditors / Cost of goods sold * 365
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
CoreCivic (CXW)
|
--
|
45.97
|
17.72
|
18.58
|
23.31
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Cash Conversion Cycle
--
--
Receivable Days + Inventory Days - Payable Days
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
CoreCivic (CXW)
|
--
|
--
|
38.23
|
43.83
|
40.47
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Valuation
Price / Earnings
25.39
Higher than Peers by 1.01
Current share price divided by earning per share in the last twelve months
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
CoreCivic (CXW)
|
25.39
|
17.06
|
35.03
|
24.68
|
10.99
|
|
Peer Median
|
24.38
|
--
|
--
|
--
|
--
|
Price / Book Value
2.20
Lower than Peers by 0.63
Current share price divided by book value per share in the latest financial year
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
CoreCivic (CXW)
|
2.20
|
1.41
|
1.62
|
1.13
|
0.94
|
|
Peer Median
|
2.83
|
--
|
--
|
--
|
--
|
Dividend Yield
--
--
Dividend per share in the past twelve months divided by current share price
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
CoreCivic (CXW)
|
--
|
--
|
--
|
--
|
--
|
|
Peer Median
|
0.50
|
--
|
--
|
--
|
--
|
EV/EBITDA
11.48
--
Enterprise Value (Current Market Capitalisation + Total Debt - Cash & Equivalents) / Earnings before interest, taxes, depreciation and taxes (EBITDA)
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
CoreCivic (CXW)
|
11.48
|
8.89
|
11.54
|
9.30
|
6.83
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Market Cap
3,314
Higher than Peers by 3,012
Current Share price multiplied by latest total number of shares outstanding
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
CoreCivic (CXW)
|
3,314
|
--
|
--
|
--
|
--
|
|
Peer Median
|
302
|
--
|
--
|
--
|
--
|