Take-Two Interactive vs Versant Media Group
Add, change or remove companies; up to four.
The short version
- Versant Media Group is the larger business, with $6.7B of revenue in fiscal 2025 against $6.7B for Take-Two Interactive.
- Take-Two Interactive grew revenue faster (18.2%, against β5.3%).
- Versant Media Group kept more of each dollar of sales as operating profit (19.0% operating margin, against β1.6%).
- Versant Media Group turned more of its sales into free cash flow (27.7% FCF margin, against 6.9%).
- Versant Media Group earned a higher return on the capital invested in it (8.7%, against β2.0%).
| Latest fiscal year | TTWO Β· FY26 | VSNT Β· FY25 |
|---|---|---|
| Size | ||
| Market cap | $37.9B | $4.4B |
| Revenue | $6.7B | $6.7B |
| Free cash flow | $462M | $1.9B |
| Net income | β$298M | $930M |
| Growth | ||
| Revenue growth | 18.2% | β5.3% |
| 5-year growth | 14.6% | β |
| Share count change | 5.0% | β |
| Profitability | ||
| Gross margin | 57.2% | β |
| Operating margin | β1.6% | 19.0% |
| Net margin | β4.5% | 13.9% |
| FCF margin | 6.9% | 27.7% |
| Return on capital | β2.0% | 8.7% |
| Return on equity | β10.6% | 8.8% |
| Balance sheet | ||
| Net debt | $529M | $928M |
| Net debt / EBITDA | 5.6x | 0.4x |
| Dividends and buybacks | $0.0M | $0.0M |
| Valuation & quality | ||
| P/E | β | β |
| Piotroski F-score | 7 | β |
Revenue
FY17
TTWO $1.8B
VSNT β
FY18
TTWO $1.8B
VSNT β
FY19
TTWO $2.7B
VSNT β
FY20
TTWO $3.1B
VSNT β
FY21
TTWO $3.4B
VSNT β
FY22
TTWO $3.5B
VSNT β
FY23
TTWO $5.3B
VSNT $7.4B
FY24
TTWO $5.3B
VSNT $7.1B
FY25
TTWO $5.6B
VSNT $6.7B
FY26
TTWO $6.7B
VSNT β
TTWO
VSNT
Operating margin
FY17
TTWO 5.1%
VSNT β
FY18
TTWO 7.6%
VSNT β
FY19
TTWO 7.8%
VSNT β
FY20
TTWO 13.8%
VSNT β
FY21
TTWO 18.7%
VSNT β
FY22
TTWO 13.5%
VSNT β
FY23
TTWO β21.8%
VSNT 27.8%
FY24
TTWO β67.1%
VSNT 26.1%
FY25
TTWO β77.9%
VSNT 19.0%
FY26
TTWO β1.6%
VSNT β
TTWO
VSNT
Free cash flow
FY17
TTWO $387M
VSNT β
FY18
TTWO $432M
VSNT β
FY19
TTWO $777M
VSNT β
FY20
TTWO $632M
VSNT β
FY21
TTWO $843M
VSNT β
FY22
TTWO $99.4M
VSNT β
FY23
TTWO β$203M
VSNT $2.4B
FY24
TTWO β$158M
VSNT $2.2B
FY25
TTWO β$215M
VSNT $1.9B
FY26
TTWO $462M
VSNT β
TTWO
VSNT
Return on capital
FY17
TTWO β
VSNT β
FY18
TTWO β
VSNT β
FY19
TTWO β
VSNT β
FY20
TTWO 74.5%
VSNT β
FY21
TTWO 96.1%
VSNT β
FY22
TTWO 45.8%
VSNT β
FY23
TTWO β14.9%
VSNT β
FY24
TTWO β29.7%
VSNT β
FY25
TTWO β56.4%
VSNT 8.7%
FY26
TTWO β2.0%
VSNT β
TTWO
VSNT
Each company's latest fiscal year; fiscal years end in different months. The best value in each row is highlighted where higher (or lower) is clearly better. Not investment advice.