Graham Holdings Co

STU : WPOB
USA·Industrials·Conglomerates·Ordinary Shares - Class B
€1,060.00
+10.00 (+0.99%)Oct 15 close
Market Cap
€4.62B
Enterprise Value
€4.76B
P/E (TTM)
9.95
P/B
1.10
Net Cash / (Debt)
−€79M
52-Week Range
€840 — €1,080
5-Year Range
€488 — €1,080
Avg Volume (3M)
6
ListingsSTUNYSE

Graham Holdings Co is a diversified conglomerate whose main businesses are education services (through Kaplan) and TV broadcasting, with smaller operations in healthcare, manufacturing, and automotive dealerships.

Kaplan — the largest revenue driver — sells test prep, English-language programs, and higher education courses to students, schools, and colleges in the US and internationally. The TV broadcasting segment operates local network-affiliated stations that generate advertising and retransmission revenue. The automotive segment runs car dealerships. Revenue comes from tuition and program fees (education), ad sales and carriage fees (TV), and vehicle sales (auto).

Employees19,920IPOSep 2, 2013SIC6719HQ1812 North Moore Street, Arlington, VA, USA, 22209
to

Financials (EUR)

Profitability

Metric
Current
Margins
Gross Margin
30.0%
Operating Margin
5.7%
EBITDA Margin
18.4%
Net Margin
10.7%
OCF Margin
6.4%
FCF Margin
4.9%
Returns on Capital
ROE
11.7%
ROA
6.7%
ROIC
3.3%
ROCE
11.6%
ROC (Greenblatt)
79.0%
3Y ROIIC
3.6%
Consistency
Years Profitable / 10Y
10

Valuation

Metric
Current
Earnings Multiples
P/E (TTM)
9.95
Forward P/E
17.52
P/E ex-NRI
9.27
Shiller P/E (CAPE)
15.84
Cash Flow Multiples
P/FCF
21.74
P/OCF
16.49
P/Owner Earnings
8.60
FCF Yield
4.74%
Enterprise Value Multiples
EV / EBIT
7.17
EV / Forward EBIT
—
EV / EBITDA
5.89
EV / Forward EBITDA
—
EV / Revenue
1.08
EV / Forward Revenue
—
Asset / Sales
P/S
1.06
P/B
1.10
P/Tangible Book
1.79
Growth-Adjusted
PEG
0.85

Capital Returns

Metric
Current
Dividends
Dividend Yield (TTM)
0.61%
Forward Dividend Yield
0.62%
3Y Dividend Growth
4.4%
Payout Ratio
0.06
5Y Yield on Cost
0.78%
Buybacks & Dilution
3Y Buyback Ratio
3.10%
Combined
Shareholder Yield
2.22%

Balance Sheet

Metric
Current
Leverage
Debt / Equity
0.28
Gross Debt / EBITDA
1.44
Cash / Debt
0.93
Equity / Assets
0.59
Coverage
Interest Coverage
5.55
Short-Term Liquidity
Current Ratio
1.86
Quick Ratio
1.59
Cash Ratio
1.02
Composite Scores
Piotroski F-Score
4
Altman Z-Score
3.47

5-Step DuPont Analysis

ROE %
11.81%
Net Margin %
10.72%
Operating Margin %
5.67%
Operating Income
€247M
÷
Revenue
€4.36B
×
Tax Burden
0.7606
Net Income
€467M
÷
Pretax Income
€614M
×
Interest Burden
2.4858
Pretax Income
€614M
÷
Operating Income
€247M
×
Asset Turnover
0.64
Revenue
€4.36B
÷
Average Total Assets
€6.84B
Begin Total Assets
€6.61B
End Total Assets
€7.07B
×
Equity Multiplier
1.73
Avg Total Assets
€6.84B
÷
Avg Stockholders Equity
€3.95B
Begin Equity
€3.77B
End Equity
€4.13B