COMP <GO>
NAMI vs LAUR // EV/EBITDA & P/E VALUATION
Jinxin Technology Holding Company (NASDAQ) VS. Laureate Education Inc. (NASDAQ) • 15-METRIC TALLY: NAMI 1
— LAUR 9
■ METRIC PARITY
LAST: $1.80 (-5.26%) • MKT CAP: $7.2M
valuation
—
LAST: $33.22 (-7.75%) • MKT CAP: $4.96B
valuation
9.8x
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (NAMI VS. LAUR)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | NAMI | LAUR | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | 11.00% | 28.30% | -17.30 | LAUR | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | -35.00% | 30.60% | -65.60 | LAUR | /roic <GO> |
| EV/EBITDA & P/E Valuation ACTIVE | — | 9.8x | — | TIE | /valuation <GO> |
| Free Cash Flow Yield | — | 5.84% | — | TIE | /fcf-yield <GO> |
| Operating Margin | -25.20% | 25.30% | -50.50 | LAUR | /operating-margins <GO> |
| Net Profit Margin | -22.80% | 16.50% | -39.30 | LAUR | /net-margins <GO> |
| Revenue Growth (YoY) | 6.10% | 8.60% | -2.50 | LAUR | /revenue-growth <GO> |
| Dividend Yield & FCF Payout Safety | 0.00% | 3.40% | -3.40 | LAUR | /dividend-safety <GO> |
| Altman Z-Score & Debt/Equity | 0.20 | 4.52 | -4.32 | LAUR | /balance-sheet <GO> |
| Piotroski F-Score Quality | 3/9 | 6/9 | -3.00 | LAUR | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 46.8 | 42.4 | +4.40 | NAMI | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | — | 0.98 | — | TIE | /macro-sensitivity <GO> |
| Forward P/E Multiple | — | 16.4x | — | TIE | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $7.2M | $4.96B | -$4.95B | LAUR | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | NAMI REV | LAUR REV | NAMI GROSS % | LAUR GROSS % | NAMI FCF | LAUR FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $59.1M | $1.70B | 11.0% | 28.3% | -$3.6M | $289.6M |
| FY 2024 | $55.7M | $1.57B | 28.8% | 26.8% | $3.4M | $162.2M |
| FY 2023 | — | $1.48B | — | — | — | $184.0M |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
NAMI // BETA —
LAUR // BETA 0.98