Comcast vs Versant Media Group
Add, change or remove companies; up to four.
The short version
- Comcast is the larger business, with $123.7B of revenue in fiscal 2025 against $6.7B for Versant Media Group, about 18 times as much.
- Comcast grew revenue faster (−0.0%, against −5.3%).
- Versant Media Group kept more of each dollar of sales as operating profit (19.0% operating margin, against 16.7%).
- Versant Media Group turned more of its sales into free cash flow (27.7% FCF margin, against 17.7%).
| Latest fiscal year | CMCSA · FY25 | VSNT · FY25 |
|---|---|---|
| Size | ||
| Market cap | $80.8B | $4.4B |
| Revenue | $123.7B | $6.7B |
| Free cash flow | $21.9B | $1.9B |
| Net income | $20.0B | $930M |
| Growth | ||
| Revenue growth | −0.0% | −5.3% |
| 5-year growth | 3.6% | — |
| Share count change | −5.1% | — |
| Profitability | ||
| Gross margin | — | — |
| Operating margin | 16.7% | 19.0% |
| Net margin | 16.2% | 13.9% |
| FCF margin | 17.7% | 27.7% |
| Return on capital | 8.9% | 8.7% |
| Return on equity | 21.9% | 8.8% |
| Balance sheet | ||
| Net debt | $83.5B | $928M |
| Net debt / EBITDA | 2.3x | 0.4x |
| Dividends and buybacks | $12.0B | $0.0M |
| Valuation & quality | ||
| P/E | 7.2x | — |
| Piotroski F-score | 7 | — |
Revenue
FY16
CMCSA $80.7B
VSNT —
FY17
CMCSA $85.0B
VSNT —
FY18
CMCSA $94.5B
VSNT —
FY19
CMCSA $108.9B
VSNT —
FY20
CMCSA $103.6B
VSNT —
FY21
CMCSA $116.4B
VSNT —
FY22
CMCSA $121.4B
VSNT —
FY23
CMCSA $121.6B
VSNT $7.4B
FY24
CMCSA $123.7B
VSNT $7.1B
FY25
CMCSA $123.7B
VSNT $6.7B
CMCSA
VSNT
Operating margin
FY16
CMCSA 20.9%
VSNT —
FY17
CMCSA 21.2%
VSNT —
FY18
CMCSA 20.1%
VSNT —
FY19
CMCSA 19.4%
VSNT —
FY20
CMCSA 16.9%
VSNT —
FY21
CMCSA 17.9%
VSNT —
FY22
CMCSA 11.6%
VSNT —
FY23
CMCSA 19.2%
VSNT 27.8%
FY24
CMCSA 18.8%
VSNT 26.1%
FY25
CMCSA 16.7%
VSNT 19.0%
CMCSA
VSNT
Free cash flow
FY16
CMCSA $10.6B
VSNT —
FY17
CMCSA $11.7B
VSNT —
FY18
CMCSA $14.5B
VSNT —
FY19
CMCSA $15.7B
VSNT —
FY20
CMCSA $15.6B
VSNT —
FY21
CMCSA $20.0B
VSNT —
FY22
CMCSA $15.8B
VSNT —
FY23
CMCSA $16.3B
VSNT $2.4B
FY24
CMCSA $15.5B
VSNT $2.2B
FY25
CMCSA $21.9B
VSNT $1.9B
CMCSA
VSNT
Return on capital
FY16
CMCSA 10.0%
VSNT —
FY17
CMCSA —
VSNT —
FY18
CMCSA —
VSNT —
FY19
CMCSA 9.5%
VSNT —
FY20
CMCSA 7.4%
VSNT —
FY21
CMCSA 8.2%
VSNT —
FY22
CMCSA 4.2%
VSNT —
FY23
CMCSA 10.0%
VSNT —
FY24
CMCSA 11.4%
VSNT —
FY25
CMCSA 8.9%
VSNT 8.7%
CMCSA
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.