Laureate Education (LAUR) vs Twenty One Capital, Inc. (XXI)

Laureate Education and Twenty One Capital, Inc. are both Education & Training Services companies. Laureate Education is the larger, with a market value of $4.5B against $3.5B — 1.3× the size. Twenty One Capital, Inc. has negative trailing earnings, so its P/E is not meaningful; Laureate Education trades at 12.1×. Laureate Education has the higher net margin (20.3% vs 0.00%) and the higher return on invested capital (26.5% vs −0.86%). Across the 13 metrics below, Laureate Education leads on 10 and Twenty One Capital, Inc. on 3.

Valuation

Metric LAUR XXI Education & Training Services median
P/E 12.09 n/m 12.09
P/S 2.38 n/m 0.80
P/B 3.93 1.39 1.39
Price to free cash flow 15.71 n/m 7.31
EV/EBITDA 7.36 n/m 6.36
EV/Sales 2.38 n/m 0.58
Earnings yield 8.27% (101.23%) 3.29%
Free cash flow yield 6.37% (0.46%) 3.03%

Profitability

Metric LAUR XXI Education & Training Services median
Gross margin 28.56% — 55.03%
Operating margin 25.82% 0.00% 0.00%
Net margin 20.28% 0.00% 1.77%
Free cash flow margin 15.15% 0.00% 0.00%
Return on equity 34.09% (137.05%) 0.00%
Return on assets 16.90% (107.69%) 0.00%
Return on invested capital 26.46% (0.86%) 0.00%

Growth

Metric LAUR XXI Education & Training Services median
Revenue growth (TTM) 20.90% — 5.84%
EPS growth (last fiscal year) (1.56%) (1,639.74%) 14.71%
Revenue growth, 5-year CAGR 10.68% — 4.24%
Net income growth, 5-year CAGR 0.00% — 0.00%

Health

Metric LAUR XXI Education & Training Services median
Debt to equity 0.17 0.22 0.05
Current ratio 0.71 71.05 1.37
Net debt to EBITDA (0.04) (25.23) (0.04)

Dividend

Metric LAUR XXI Education & Training Services median
Dividend yield — — 2.64%
Payout ratio — — 0.26

Size

Metric LAUR XXI Education & Training Services median
Market cap 4.52b 3.48b 59.54m

Compare with another peer

Any metric, up to five companies and an Excel export Powerpack