EDU vs GHC: New Oriental Education & Technology and Graham Holdings compared
The short version
From the latest prices and each company's SEC filings. Who's ahead on each measure, not which to buy.
- New Oriental Education & Technology is the larger company, worth $9.4B, about 1.9 times Graham Holdings.
- New Oriental Education & Technology grew revenue faster over the last year (+15.5% vs +7.1%).
- On earnings, Graham Holdings is the cheaper stock (17.2x vs 20.9x).
- Graham Holdings's price assumes faster free cash flow growth: about 4% a year, against -2% for New Oriental Education & Technology (reverse DCF).
Side by side
The stronger figure is shaded where higher (or, for valuation multiples, lower) reads as better. How the implied growth works.
| Measure | EDU | GHC |
|---|---|---|
| Market cap | $9.4B | $5.0B |
| Share price | $58.63 | $1,173.16 |
| Revenue (last fiscal year) | $5.7B | $4.9B |
| Free cash flow (last fiscal year) | $780M | $275M |
| Revenue growth, last year | +15.5% | +7.1% |
| Revenue growth per year, last 5 fiscal years | +16.2% | +11.4% |
| Operating margin | 11.4% | — |
| Net margin | 8.4% | — |
| Return on equity | 11.9% | 11.4% |
| P/E (trailing) | 20.9x | 17.2x |
| Price / free cash flow | 14.8x | 18.7x |
| EV / EBITDA | 5.70x | 7.20x |
| FCF growth the price implies | -1.7% | 3.8% |
| Dividend yield | 2.1% | 0.63% |
| Debt / equity | 1.12x | 0.70x |
| Fundamental grade | C | C |
| Superinvestors holding it | 2 | 7 |
| Insider purchases, last 12 months | 0 | 0 |
Results from SEC filings
Revenue and free cash flow by fiscal year, from each company's 10-K filings.
New Oriental Education & Technology
| Year | Revenue | Free cash flow | Op. margin |
|---|---|---|---|
| 2022 | $3.1B | -$1.4B | -31.6% |
| 2023 | $3.0B | $828M | 6.3% |
| 2024 | $4.3B | $873M | 8.1% |
| 2025 | $4.9B | $655M | 8.7% |
| 2026 | $5.7B | $780M | 11.4% |
Graham Holdings
| Year | Revenue | Free cash flow | Op. margin |
|---|---|---|---|
| 2021 | $3.2B | $40M | 2.4% |
| 2022 | $3.9B | $153M | 2.1% |
| 2023 | $4.4B | $166M | 1.6% |
| 2024 | $4.8B | $324M | 4.5% |
| 2025 | $4.9B | $275M | 4.8% |
Where the revenue comes from
New Oriental Education & Technology · by segments, 2026
Educational services and test preparation courses$4.0B71%
Private label products and livestreaming e-commerce and other services$807M14%
Overseas Study Consulting Services$511M9%
Others$336M6%
Graham Holdings · by segments, 2025
Reportable Segment, Aggregation before Other Operating Segment$4.6B93%
Other Businesses and Corporate Office$360M7%
Compare them in fullFifteen years of statements, quarterly results, DCF and IRR models, and any number of peers side by side.
Open EDU in InvestinglyQuestions
Which is bigger, New Oriental Education & Technology or Graham Holdings?
New Oriental Education & Technology (EDU), at $9.4B against $5.0B.
Is EDU or GHC cheaper?
By trailing P/E, Graham Holdings (17.2x) is cheaper than New Oriental Education & Technology (20.9x). A lower multiple can also mean the market expects less growth.
Which grows faster, EDU or GHC?
New Oriental Education & Technology: revenue grew +15.5% over the last year, against +7.1%.
Prices and ratios as of the last daily update; statements from SEC filings. Information only, not investment advice.