COR vs HLF
Cencora, Inc. and Herbalife Ltd., side by side — 10 fiscal years reported in USD, drawn from SEC filings.
Most recent reported year
| Metric | COR | HLF |
|---|---|---|
| Revenue | $321.3B | $5.0B |
| Net income | $1.6B | $228.3M |
| Gross margin | 3.6% | 77.9% |
| Net margin | 0.5% | 4.5% |
| Return on equity | 144.3% | · |
| Diluted EPS | $7.96 | $2.20 |
| Dividend / share | $2.20 | · |
| Payout ratio | 28.1% | · |
| Free cash flow | $3.2B | $252.9M |
| Equity | $1.5B | $-515.1M |
| Net debt / equity | 2.19× | · |
| Current ratio | 0.90× | 1.13× |
| Revenue CAGR 5y | 11.1% | −1.9% |
| Profit CAGR 5y | · | −9.3% |
COR bills 63.8× the revenue of HLF, and HLF keeps more of each dollar of revenue as profit (4.5% against 0.5%).
The stronger figure of the pair is set in bold. That is arithmetic, not a recommendation — this page does not pick a winner. "·" marks a figure not available in our data.
10 years side by side
| Fiscal year | COR | HLF |
|---|---|---|
| FY2025 | $321.3B | $5.0B |
| FY2024 | $294.0B | $5.0B |
| FY2023 | $262.2B | $5.1B |
| FY2022 | $238.6B | $5.2B |
| FY2021 | $214.0B | $5.8B |
| FY2020 | $189.9B | $5.5B |
| FY2019 | $179.6B | $4.9B |
| FY2018 | $167.9B | $4.9B |
| FY2017 | $153.1B | $4.4B |
| FY2016 | $146.8B | $4.5B |
Bottom line
| Fiscal year | COR | HLF |
|---|---|---|
| FY2025 | $1.6B | $228.3M |
| FY2024 | $1.5B | $254.3M |
| FY2023 | $1.7B | $142.2M |
| FY2022 | $1.7B | $321.3M |
| FY2021 | $1.5B | $447.2M |
| FY2020 | $-3.4B | $372.6M |
| FY2019 | $855.4M | $311.0M |
| FY2018 | $1.7B | $296.6M |
| FY2017 | $364.5M | $213.9M |
| FY2016 | $1.4B | $260.0M |
18 fiscal years
| Fiscal year | Difference | Ahead |
|---|---|---|
| FY2025 | +$316,295,319,000 | COR |
| FY2024 | +$288,965,499,000 | COR |
| FY2023 | +$257,111,011,000 | COR |
| FY2022 | +$233,382,606,000 | COR |
| FY2021 | +$208,186,043,000 | COR |
| FY2020 | +$184,352,126,000 | COR |
| FY2019 | +$174,712,021,000 | COR |
| FY2018 | +$163,047,835,000 | COR |
| FY2017 | +$148,716,126,000 | COR |
| FY2016 | +$142,361,286,000 | COR |
| FY2015 | +$131,492,803,000 | COR |
| FY2014 | +$114,610,527,000 | COR |
| FY2013 | +$83,133,867,000 | COR |
| FY2012 | +$74,008,506,000 | COR |
| FY2011 | +$75,241,122,000 | COR |
| FY2010 | +$75,042,234,000 | COR |
| FY2009 | +$69,435,413,000 | COR |
| FY2008 | +$67,830,520,000 | COR |
COR has reported the higher revenue in every one of these 18 fiscal years. The gap has widened since the earliest year compared.
18 of 19 comparable fiscal years — a year missing data on either side is not counted.
18 fiscal years
| Fiscal year | Difference | Ahead |
|---|---|---|
| FY2025 | −4.0 pp | HLF |
| FY2024 | −4.6 pp | HLF |
| FY2023 | −2.1 pp | HLF |
| FY2022 | −5.5 pp | HLF |
| FY2021 | −7.0 pp | HLF |
| FY2020 | −8.5 pp | HLF |
| FY2019 | −5.9 pp | HLF |
| FY2018 | −5.1 pp | HLF |
| FY2017 | −4.6 pp | HLF |
| FY2016 | −4.8 pp | HLF |
| FY2015 | −7.7 pp | HLF |
| FY2014 | −6.0 pp | HLF |
| FY2013 | −10.4 pp | HLF |
| FY2012 | −10.5 pp | HLF |
| FY2011 | −11.1 pp | HLF |
| FY2010 | −9.9 pp | HLF |
| FY2009 | −8.0 pp | HLF |
| FY2008 | −9.0 pp | HLF |
HLF has kept the higher net margin in every one of these 18 fiscal years.
18 of 19 comparable fiscal years — a year missing data on either side is not counted.
Standard deviation, each side
HLF's net margin has been more volatile than COR's over the 18 comparable fiscal years — 2.5 percentage points of standard deviation against 0.6.
18 of 19 comparable fiscal years — a year missing data on either side is not counted.
Year by year
HLF led in net margin in every one of the 18 comparable fiscal years — a structural lead, not a recent swing.
18 of 19 comparable fiscal years — a year missing data on either side is not counted.
Standard deviation, each side
HLF's return on equity has been more volatile than COR's over the 6 comparable fiscal years — 15.1 percentage points of standard deviation against 5.9.
6 of 14 comparable fiscal years — a year missing data on either side is not counted.
Year by year
HLF led in return on equity in every one of the 6 comparable fiscal years — a structural lead, not a recent swing.
6 of 14 comparable fiscal years — a year missing data on either side is not counted.