COMP <GO>
IH vs LAUR // EV/EBITDA & P/E VALUATION
iHuman Inc. each representing five (Class A) (NYSE) VS. Laureate Education Inc. (NASDAQ) • 15-METRIC TALLY: IH 7
— LAUR 5
▲ EV/EBITDA & P/E VALUATION LEADER: IH
LAST: $1.18 (0.00%) • MKT CAP: $60.3M
valuation
3.2x
LAST: $33.22 (-7.75%) • MKT CAP: $4.96B
valuation
9.8x
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (IH VS. LAUR)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | IH | LAUR | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | 67.90% | 28.30% | +39.60 | IH | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | 85.00% | 30.60% | +54.40 | IH | /roic <GO> |
| EV/EBITDA & P/E Valuation ACTIVE | 3.2x | 9.8x | -6.60 | IH | /valuation <GO> |
| Free Cash Flow Yield | 12.17% | 5.84% | +6.33 | IH | /fcf-yield <GO> |
| Operating Margin | 8.30% | 25.30% | -17.00 | LAUR | /operating-margins <GO> |
| Net Profit Margin | 11.80% | 16.50% | -4.70 | LAUR | /net-margins <GO> |
| Revenue Growth (YoY) | -8.70% | 8.60% | -17.30 | LAUR | /revenue-growth <GO> |
| Dividend Yield & FCF Payout Safety | 9.27% | 3.40% | +5.87 | IH | /dividend-safety <GO> |
| Altman Z-Score & Debt/Equity | 2.30 | 4.52 | -2.22 | LAUR | /balance-sheet <GO> |
| Piotroski F-Score Quality | 6/9 | 6/9 | 0.00 | TIE | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 52.6 | 42.4 | +10.20 | IH | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | — | 0.98 | — | TIE | /macro-sensitivity <GO> |
| Forward P/E Multiple | 4.1x | 16.4x | -12.30 | IH | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $60.3M | $4.96B | -$4.90B | LAUR | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | IH REV | LAUR REV | IH GROSS % | LAUR GROSS % | IH FCF | LAUR FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $115.4M | $1.70B | 67.9% | 28.3% | $7.3M | $289.6M |
| FY 2024 | $126.3M | $1.57B | 69.4% | 26.8% | $8.0M | $162.2M |
| FY 2023 | $143.4M | $1.48B | — | — | $24.2M | $184.0M |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
IH // BETA —
LAUR // BETA 0.98