LAUR
Laureate Education, Inc.
$36.88
-0.38 (-1.02%)
At close · Jul 16
Market Cap
$5.16B
Shares
139,978,289
Income-statement, balance-sheet and cash-flow figures extracted from the company's SEC filings — 10-K annual and 10-Q quarterly reports — and standardised for comparison across periods.
Revenue
$1.7B
+8.6%
FY2025
Net Income
$281.63M
-5%
FY2025
Gross Margin
28.33%
+1.5pp
FY2025
Operating Margin
25.33%
+1.5pp
FY2025
Diluted EPS
$1.89
-1.6%
FY2025
Operating Cash Flow
$366.19M
+57.3%
FY2025
Chart any reported metric, KPI or segment over time — the full statement history lives here
Search above to add metrics — fundamentals, product and segment revenue, company KPIs, valuation.
| Line Item | FY2026 (G) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $1.89B – $1.91B | $1.74B | $1.7B | $1.57B | $1.48B | $1.24B | $1.09B | $1.02B | $1.21B | $1.14B | $3.33B | $3.3B | $4.29B | |
| — | $1.27B | $1.22B | $1.15B | $1.09B | $907.37M | $814.49M | $802.46M | $949.47M | $904M | $2.78B | $2.79B | $3.76B | |
| — | $467.98M | $482.18M | $419.76M | $394.51M | $334.91M | $272.21M | $222.46M | $262.6M | $240.57M | $557.75M | $513.17M | $531.64M | |
| — | — | 28.33% | 26.79% | 26.58% | 26.96% | 25.05% | 21.71% | 21.67% | 21.02% | 16.73% | 15.54% | 12.39% | |
| — | $51.22M | $51.07M | $45.78M | $52.61M | $64.75M | $204.37M | $199.79M | $226.33M | $267.36M | $315.47M | $222.5M | $194.69M | |
| — | — | — | — | $0 | $0 | $23.07M | $7.58M | $0 | $0 | $11.51M | $11.18M | $20.43M | |
| — | — | $74.5M | $68.24M | $69.62M | $59.13M | $101.23M | — | — | — | — | — | — | |
| — | $416.77M | $431.1M | $373.98M | $338.82M | $270.01M | -$4.65M | -$329.3M | $36.02M | -$26.79M | $235.16M | $290.68M | $336.96M | |
| — | — | 25.33% | 23.87% | 22.83% | 21.74% | -0.43% | -32.13% | 2.97% | -2.34% | 7.06% | 8.8% | 7.85% | |
| — | — | $505.6M | $442.22M | $408.44M | $329.14M | $96.58M | — | — | — | — | — | — | |
| — | $11.43M | $10.66M | $18.1M | $20.99M | $16.42M | $46.28M | $100.89M | $125.04M | $188.43M | $334.9M | $390.39M | $398.04M | |
| — | $8.39M | $7.94M | $1.22M | -$325K | $770K | -$1.7M | -$2.42M | $8.92M | $10.6M | -$1.89M | $457K | $195K | |
| — | — | $217K | $237K | $171K | $258K | $0 | $172K | $219K | $0 | $152K | $90K | $2.5M | |
| — | $390.86M | $400.91M | $414.48M | $254.46M | $245.85M | -$137.51M | -$450.84M | -$119.66M | -$120.12M | -$76.77M | $367.09M | -$200.61M | |
| — | $109.08M | $117.31M | $118.98M | $137.6M | $185.39M | $145.57M | -$130.07M | $31.04M | $71.2M | -$92.99M | $34.44M | $117.73M | |
| — | $277.19M | $281.63M | $296.47M | $107.59M | $69.57M | $192.45M | -$613.33M | $938.48M | $370.07M | $91.47M | $371.85M | -$316.25M | |
| — | — | 16.55% | 18.92% | 7.25% | 5.6% | 17.71% | -59.84% | 77.43% | 32.33% | 2.74% | 11.26% | -7.37% | |
| — | — | — | -$78K | -$323K | -$595K | $11.34M | -$5.37M | -$820K | $863K | $2.3M | -$5.66M | $403K | |
| — | — | — | — | — | — | — | -$613.18M | $938.28M | $381.35M | -$207.03M | $370.31M | -$322.42M | |
| — | $415.61M | $438.86M | $106.41M | $277.87M | $147.35M | $614.23M | -$481.34M | $977.2M | $182.93M | $219.13M | $272.47M | -$690.33M | |
| USD/shares | — | — | $1.91 | $1.93 | $0.69 | $0.42 | $1.01 | -$2.93 | $4.23 | $1.79 | -$1.20 | $2.78 | -$2.44 |
| USD/shares | $2.00 – $2.08* | — | $1.89 | $1.92 | $0.68 | $0.41 | $1.01 | -$2.93 | $4.23 | $1.73 | -$1.20 | $2.76 | -$2.44 |
| shares | — | — | 147.83M | 153.27M | 157.26M | 167.67M | 189.69M | 209.71M | 221.93M | 212.77M | — | — | — |
| shares | — | — | 148.67M | 153.9M | 157.88M | 168.27M | 189.69M | 209.71M | 221.93M | 212.77M | 172.41M | 134.41M | 132.95M |
Italic rows are computed from reported lines — open a row's info icon for its formula. Values reflect the latest filing (restatements included); per-share figures on today's split basis. Click a value for its source filing.
TTM: trailing twelve months through the latest reported quarter — flows sum the last four quarters, balances take the latest. 3Y/5Y/10Y columns are trailing CAGR from the newest fiscal year; blank where an endpoint is missing or negative. (G): the company's own guidance — a (G) column is a guided period not yet reported; a G marker shows how the reported figure landed against the guided range. Non-GAAP-basis guidance (*) is shown as stated and never judged against GAAP actuals.
Capital Returned to Shareholders
Cash spent on share repurchases and dividends per fiscal year, as reported on the cash-flow statement. Across FY2017–FY2025: $1.34B in buybacks.
Price & Valuation
Multiples computed on the strict TTM/EV methodology — today's snapshot against the industry, and each ratio recomputed as of past filing dates.
Valuation
EV/Revenue
—
Education & Training Services median 1.84×
EV/EBIT
—
Education & Training Services median 13.48×
P/E (TTM)
19.72×
Education & Training Services median 20.02×
Valuation over time computed as of each quarter's filing date
Revenue Breakdown
Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.
Share mode is each component's slice of the reported components that year — issuers rarely tag every revenue dollar, so slices need not sum to total revenue.
By Segment (USD)
| Component | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
|---|---|---|---|---|---|---|---|---|
| Mexico Segment | $877,392,000 | $841,236,000 | $782,611,000 | $613,942,000 | $540,429,000 | $534,607,000 | $652,846,000 | $646,134,000 |
| Peru Segment | $824,396,000 | $725,199,000 | $701,699,000 | $624,238,000 | $537,056,000 | $482,878,000 | $546,751,000 | $496,368,000 |
| Andean Segment | — | — | — | — | — | — | $1,189,701,000 | $1,155,691,000 |
| Brazil Segment | — | — | — | — | — | — | $578,449,000 | $654,300,000 |
| Online and Partnerships Segment | — | — | — | — | — | — | $634,125,000 | $664,226,000 |
| Rest of the World | — | — | — | — | — | — | $190,136,000 | $177,995,000 |
By Geography (USD)
| Component | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
|---|---|---|---|---|---|---|---|---|
| Mexico | $877,392,000 | $841,236,000 | $782,046,000 | $613,623,000 | $539,549,000 | $532,530,000 | $650,593,000 | $643,348,000 |
| Peru | $824,396,000 | $725,175,000 | $701,443,000 | $624,167,000 | $537,056,000 | $482,819,000 | $545,291,000 | $493,008,000 |
| United States | $142,000 | $231,000 | $799,000 | $4,481,000 | $10,096,000 | $9,509,000 | $15,189,000 | $7,720,000 |
| Other Non US | — | — | — | — | — | $59,000 | $997,000 | $498,000 |
By Product & Service (USD)
| Component | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
|---|---|---|---|---|---|---|---|---|
| Sales Revenue, Gross | $2,271,387,000 | $2,055,444,000 | $1,910,854,000 | $1,565,917,000 | $1,356,715,000 | $1,248,998,000 | $1,409,646,000 | $1,326,549,000 |
| Tuition | $2,046,684,000 | $1,847,463,000 | $1,708,062,000 | — | — | — | — | — |
| Other Services | $224,703,000 | $207,981,000 | $202,792,000 | $174,472,000 | $150,298,000 | $131,065,000 | $167,717,000 | $152,572,000 |
| Sales Discounts, Waivers and Scholarships | -$569,457,000 | -$488,802,000 | -$426,566,000 | -$323,646,000 | -$270,014,000 | $224,081,000 | $197,576,000 | $181,975,000 |
| Tuition and Educational Services | — | $1,847,463,000 | $1,708,062,000 | $1,391,445,000 | $1,206,417,000 | $1,117,933,000 | $1,241,929,000 | $1,173,977,000 |
Key facts
CIK
912766
CUSIP
518613203
13F (30d)
25 filings
24 filers
Visit website
Investor relations